AMERICAN INDUSTRIAL PROPERTIES REIT INC
10-K405, 1996-04-01
REAL ESTATE INVESTMENT TRUSTS
Previous: EATON VANCE MUNICIPALS TRUST, 497, 1996-04-01
Next: BANYAN MORTGAGE INVESTORS L P II, 10-K, 1996-04-01



      UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                   Washington, D.C.  20549
                              
                          Form 10-K
                              
                         (Mark One)
                              
[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934 [Fee Required]
         For the Fiscal Year Ended December 31, 1995
                             OR
[  ] TRANSACTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
       THE SECURITIES EXCHANGE ACT OF 1934 [No Fee Required]
       For the Transition Period From ______ to ______
                              
                Commission File Number 1-9016
                              
             American Industrial Properties REIT
   (Exact name of registrant as specified in its charter)
                              
              Texas                  75-6335572
     (State of organization)      (I.R.S. Employer
                               Identification Number)

6220 North Beltline, Suite 205
Irving, Texas                                 75063
(Address of principal executive offices)    (Zip Code)
                              
     Registrant's telephone number, including area code:
                       (214) 550-6053
                              
Securities registered pursuant to Section 12 (b) of the Act:
                              
                                   Name of Each Exchange
Title of Each Class                 on Which Registered
Shares of Beneficial Interest      New York Stock Exchange
Par Value $0.40 Per Share

Securities registered pursuant to Section 12 (g) of the Act:
                            None
                              
     Indicate by check mark whether the registrant  (1)  has
filed  all  reports required to be filed by  Section  13  or
15(d)  of   the Securities Exchange Act of 1934  during  the
preceding  12  months (or for such shorter period  that  the
registrant was required to file such reports), and  (2)  has
been  subject to such filing requirements for  the  past  90
days.
Yes    X       No

      Indicate  by  check mark if disclosure  of  delinquent
filers  pursuant  to  Item 405 of  Regulations  S-K  is  not
contained herein, and will not be contained, to the best  of
registrant's  knowledge, in definitive proxy or  information
statements incorporated by reference in Part III of the Form
10-K or any amendment to this Form 10-K.               X

      The aggregate market value of the voting stock held by
non-affiliates of the registrant was $14,747,525 as of March
22,  1996.  The aggregate market value has been computed  by
reference to the closing price at which the stock  was  sold
on the New York Stock Exchange on March 22, 1996.

       9,075,400   Shares   of  Beneficial   Interest   were
outstanding as of March 22, 1996.

                              
                              
             AMERICAN INDUSTRIAL PROPERTIES REIT
            For The Year Ended December 31, 1995

                      TABLE OF CONTENTS
                          FORM 10-K
                              
Securities and Exchange Commission Item Number and Description

                                                    Page
                           PART I.

Item 1.   Business                                    1
          General                                     1
          Revenue and Loss from
          Real Estate Operations                      2
          Geographic Analysis of Revenue              2
          Competition and Conflicts of Interest       3
          Employees                                   3
Item 2.   Properties                                  3
Item 3.   Legal Proceedings                           6
Item 4.   Submission of Matters to a Vote
          of Shareholders                             7

                          PART II.

Item 5.   Market for Registrant's Common Equity
          and Related Shareholder Matters             8
Item 6.   Selected Financial Data                     8
Item 7.   Managements' Discussion and Analysis of
          Financial Condition and
          Results of Operations                       9
          Results of Operations                       9
          Liquidity and Capital Resources            11
Item 8.   Financial Statements and
          Supplementary Data                         13
Item 9.   Changes in and Disagreements with
          Accountants on Accounting and
          Financial Disclosure                       13

                          PART III.

Item 10.  Trust Managers and Executive Officers
          of the Trust                               13
Item 11.  Executive Compensation
Item 12.  Security Ownership of Certain Beneficial
          Owners and Management                      16
Item 13.  Certain Relationships and
          Related Transactions                       16

                          PART IV.

Item 14.  Exhibits, Financial Statement Schedule
          and Reports on Form 8-K                    16


SIGNATURES                                           19


Index to Consolidated Financial Statements and Financial
Statement Schedule                                  F-1


                             PART I.

ITEM 1.  Business

General

  American Industrial Properties REIT (the "Trust"), a Texas
real estate investment trust, was organized as Trammell Crow
Real  Estate Investors on September 26, 1985 by the issuance
of  13,400 Shares of Beneficial Interest (the "Shares").  On
November  27, 1985, the Trust issued 9,062,000 in additional
Shares  and  commenced operations.  The  Trust's  investment
objective   is   to  maximize  the  total  return   to   its
Shareholders  through the acquisition,  leasing,  management
and disposition of industrial real estate properties.

  The Trust was initially advised by Trammell Crow Ventures,
Ltd.  (the  "Advisor"), an affiliate of  the  Trammell  Crow
Company and related entities (the "TCC Entities"), under  an
advisory  agreement  that provided for  the  payment  of  an
annual  advisory fee and reimbursements for certain expenses
as  well  as  transaction  fees for asset  acquisitions  and
dispositions.   In  June  1993,  the  Trust  terminated  its
agreement   with   the  Advisor  and  converted   to   self-
administration.   The  name  of the  Trust  was  changed  to
American Industrial Properties REIT and its ticker symbol on
the  New York Stock Exchange was changed to "IND" to reflect
the  Trust's  industrial property focus.  In  October  1993,
Shareholders  voted to remove the finite life  term  of  the
Trust  as  contained in the original Declaration  of  Trust,
thereby making the Trust a perpetual life entity.

   The  Trust  is  engaged  in the  operation  of  developed
industrial real estate properties and one retail real estate
property.   The  Trust leases space in its properties  to  a
variety  of  tenants.  The industrial properties are  leased
for   office,   office-showroom,  warehouse,   distribution,
research and development, and light assembly purposes.   The
retail    property   is   leased   to   retail   merchandise
establishments, restaurants, and a cinema.  No single tenant
accounts for more than 10% of the Trust's consolidated gross
revenue.  Rents and tenant reimbursements related to Tamarac
Square, the Trust's retail property, were approximately 30%,
31%  and 30% of the Trust's total revenues in 1995, 1994 and
1993,  respectively.   On December  31,  1995,  the  Trust's
portfolio  consisted of 14 industrial properties located  in
California,   Maryland,  Minnesota,  Texas,  Washington  and
Wisconsin, and one retail property located in Colorado.

   As  part of its initial capitalization in 1985, the Trust
issued $179,698,000 (face amount at maturity) of Zero Coupon
Notes  due 1997 (the "Notes").  In 1991, the Trust began  an
effort to retire the outstanding Notes, which were accreting
at 12%.  The Trust utilized net proceeds from property sales
and   issuance  of  certain  unsecured  notes   payable   to
substantially reduce the amount of Notes outstanding  during
1991,  1992  and  1993,  thereby  reducing  the  amount   of
outstanding  Notes to $19,491,000 (face amount at  maturity)
at  December  31,  1993.  On December 31,  1993,  the  Trust
partially in-substance defeased $12,696,000 (face amount  at
maturity)  of  the  outstanding  Notes  with  proceeds  from
disposal  of short term investments.  During the first  half
of  1994,  the  Trust  purchased $239,000  (face  amount  at
maturity)  of Notes and submitted the Notes to  the  Trustee
for cancellation.  In November 1994, $3,669,000 (face amount
at  maturity)  of the outstanding Notes were  partially  in-
substance  defeased with the proceeds from a refinancing  of
certain  of the Trust's properties.  In December  1994,  the
Trust purchased the remaining non-defeased Notes outstanding
of approximately $2,887,000 (face amount at maturity) in the
open  market  and  submitted the Notes to  the  Trustee  for
cancellation.  As a result of the 1994 defeasance, the liens
securing  the  Notes on each of the Trust's properties  were
released.

   In  connection with the retirement of certain Notes,  the
Trust  issued $53,234,000 in unsecured promissory  notes  in
February  1992.  The terms of these unsecured notes included
an  8.8%  fixed rate of interest, semi-annual interest  only
payments  commencing May 1993, the deferral of interest  due
prior  to May 1993, and a mandatory principal payment on  or
before  November 27, 1993.  On December 31, 1992, the  Trust
used  $11,648,000 of the net sales proceeds  from  its  1992
sales  of  real  estate  to make a  principal  and  interest
payment  on  the  8.8% unsecured notes  which  included  the
mandatory  principal  payment due November  27,  1993.   The
unsecured notes mature November 27, 1997 and can be  prepaid
at  any time prior to maturity without penalty.  See Item 3.
Legal Proceedings.

  The Trust has expressed its desire to geographically focus
its operations in the interior of the country.  As such, the
Trust  may  attempt to sell certain properties and  reinvest
such  proceeds  in  properties  in  targeted  markets.    In
December   1993,   the   Trust   purchased   an   industrial
distribution  property in Dallas, Texas.  In February  1995,
the  Trust sold its industrial distribution property in  Ft.
Lauderdale, Florida and in August 1995, the Trust  purchased
an industrial distribution property in Arlington, Texas.

   The  Trust  has historically qualified as a  real  estate
investment  trust ("REIT") for federal income  tax  purposes
and  intends  to  maintain  its REIT  qualification  in  the
future.   In  order to preserve its REIT status,  the  Trust
must  meet certain criteria with respect to assets,  income,
and  shareholder  ownership.   In  addition,  the  Trust  is
required  to distribute at least 95% of taxable  income  (as
defined) to its Shareholders.

  The Trust is currently involved in significant litigation.
See Item 3. Legal Proceedings.

Revenue and Loss from Real Estate Operations

   The  breakdown  of  revenue and  loss  from  real  estate
operations  for each of the years ended December  31,  1995,
1994, and 1993 is as follows (in thousands):
<TABLE>
<S>                                                     <C>          <C>           <C>
                                                          1995         1994          1993
Rents and reimbursements from unaffiliated tenants:                                
     Industrial                                        $   7,885    $   7,639     $   6,944
     Retail                                                3,525        3,441         3,182
Rents and tenant reimbursements                           11,410       11,080        10,126
Interest income                                              369          146           515
Total revenue                                             11,779       11,226        10,641
Property operating expenses                               (3,851)      (3,952)       (4,134)
Depreciation and amortization                             (2,847)      (3,133)       (3,140)
Interest expense and amortization of original issue                                         
     discount on Zero Coupon Notes due 1997               (6,415)      (5,270)       (6,055)
Administrative expenses                                   (2,404)      (2,532)       (2,433)
Provisions for possible losses on real estate               (600)        (650)         -
Loss from real estate operations                        $ (4,338)    $ (4,311)     $ (5,121)


</TABLE>
Geographic Analysis of Revenue

   The  geographic breakdown of the Trust's rents and tenant
reimbursements  for  each of the years  ended  December  31,
1995, 1994, and 1993 is as follows (in thousands):
<TABLE>
<S>                                         <C>           <C>          <C>

                Market                       1995          1994         1993
Baltimore industrial                       $     577     $     583    $     597
Dallas industrial  (a)                         2,575         2,259        1,628
Ft. Lauderdale industrial  (b)                    71           384          451
Houston industrial                             1,387         1,197        1,391
Los Angeles industrial                           922           936          916
Milwaukee industrial                             906           982          700
Minneapolis industrial                           824           721          684
Seattle industrial                               623           577          587
Denver retail                                  3,525         3,441        3,182
Other                                          -            -              (10)
Total rents and tenant reimbursements       $ 11,410      $ 11,080     $ 10,126
</TABLE>

      _____________________
      (a)   One property was purchased in December 1993 and one
property was purchased in August 1995.
      (b)   The Ft. Lauderdale property was sold in
February 1995.


Competition and Conflicts of Interest

  The Trust owns industrial properties in Baltimore, Dallas,
Houston,  Los Angeles, Milwaukee, Minneapolis, and  Seattle,
and   one   retail  property  in  Denver.    The   principal
competitive  factors in these markets are  price,  location,
quality  of space, and amenities.  In each case,  the  Trust
owns  a  small  portion of the total similar  space  in  the
market  and competes with owners of other space for tenants.
Each  of  these  markets  is highly competitive,  and  other
owners  of  property  may  have competitive  advantages  not
available to the Trust.

   TCC  Entities are employed as property managers on twelve
of the Trust's fifteen properties.  TCC Entities, which also
own  or manage additional properties in each market in which
the  Trust  owns  properties,  may  have  relationships  and
interests  that conflict with those of the Trust.   Although
the  Trust  actively monitors this situation,  there  is  no
assurance  that  a potential conflict would be  resolved  in
favor  of  the  Trust.   Each  of  the  property  management
agreements  with the TCC Entities is cancelable with  thirty
days notice.

Employees

   The  Trust  currently employs six people on  a  full-time
basis.   Information  regarding executive  officers  of  the
Trust is set forth in Item 10 of Part III of this Form  10-K
and is incorporated herein by reference.


ITEM 2.    Properties

   As  of  December 31, 1995, the Trust owned 15 real estate
properties consisting of 14 industrial developments and  one
enclosed   specialty  retail  mall.   The  Trust  sold   one
industrial  property in January 1993 and another  industrial
property   in  February  1995.   The  Trust  purchased   one
industrial  property in December 1993 and another industrial
property  in  August 1995.  A description of the  properties
owned  by  the  Trust as of December 31, 1995,  as  well  as
related  leased  occupancy  and  mortgage  indebtedness,  is
presented below.

Baltimore Industrial

  Patapsco Industrial Center

     Patapsco  Industrial  Center is  a  five-building,  two
  phase   industrial  park  located  in  Linthicum  Heights,
  Maryland,  a  suburb of Baltimore.  The project  comprises
  approximately  95,000 square feet of net  rentable  space.
  As  of  December 31, 1995, leased occupancy was 83%.   The
  Trust  is  currently soliciting offers  for  the  sale  of
  Patapsco  Industrial  Center and anticipates  consummation
  of the sale in the second quarter of 1996.
  
     The  Trust  is a 99.99% general partner of the  limited
  partnership   that  currently  owns  Patapsco   Industrial
  Center.   The  limited partner's interest  is  held  by  a
  wholly-owned subsidiary of the Trust.
  

Dallas Industrial

  Beltline Business Center

     Beltline  Business Center consists of three  industrial
  buildings  located in Irving, Texas, a suburb  of  Dallas,
  that  are  100%  finished for office space and,  together,
  comprise  approximately 61,000 square feet of net rentable
  space.    The   Trust's   corporate  offices,   comprising
  approximately 2,500 square feet of space, are  located  in
  this  property.  As of December 31, 1995, leased occupancy
  (including space leased to the Trust) was 94%.

  Gateway 5 and 6

     Gateway  5  and 6 consists of two industrial  buildings
  located  in Irving, Texas comprising approximately  79,000
  square  feet  of net rentable space.  As of  December  31,
  1995, leased occupancy was 100%.
  
  Meridian Street Warehouse

     The  Meridian  Street Warehouse,  purchased  in  August
  1995,   is   an   industrial  distribution   property   in
  Arlington,  Texas comprising approximately  72,000  square
  feet  of  net  rentable space.  As of December  31,  1995,
  leased occupancy was 100%.

  Northgate II

     Northgate  II  consists  of four  industrial  buildings
  located  within a 21-building industrial park  in  Dallas,
  Texas.   The  project  consists of  approximately  236,000
  square  feet  of net rentable space.  As of  December  31,
  1995, leased occupancy was 98%.

  Northview Distribution Center

      Northview   Distribution  Center   consists   of   two
  industrial  buildings  located  in  Dallas,  Texas.    The
  project  consists of approximately 175,000 square feet  of
  net  rentable  space.   As of December  31,  1995,  leased
  occupancy  was  100%.   Northview Distribution  Center  is
  subject  to a mortgage with a principal amount outstanding
  of $2,224,000 as of December 31, 1995.

     The  Trust  is  a 99% limited partner  in  the  limited
  partnership which owns Northview Distribution  Center.   A
  wholly-owned  subsidiary of the Trust is  the  1%  general
  partner.


Houston Industrial

  Plaza Southwest

     Plaza  Southwest consists of five industrial  buildings
  in  Houston, Texas comprising approximately 149,000 square
  feet  of  net  rentable space.  As of December  31,  1995,
  leased occupancy was 79%.

  Commerce Park

     Commerce  Park consists of two industrial buildings  in
  Houston,  Texas  comprising  approximately  87,000  square
  feet  of  net  rentable space.  As of December  31,  1995,
  leased occupancy was 100%.

  Westchase Park

     Westchase Park consists of two industrial buildings  in
  Houston,  Texas  comprising  approximately  47,000  square
  feet  of  net  rentable space.  As of December  31,  1995,
  leased occupancy was 95%.


Los Angeles Industrial

  Huntington Drive Center

     Huntington Drive Center consists of a two-story  office
  building    and   an   industrial   building    comprising
  approximately  62,000 square feet of  net  rentable  space
  located  in Monrovia, California, a suburb of Los Angeles.
  As of December 31, 1995, leased occupancy was 95%.


Milwaukee Industrial

  Northwest Business Park

     Northwest  Business Park consists of  three  industrial
  buildings comprising approximately 143,000 square feet  of
  net  rentable space located in Menomonee Falls, Wisconsin,
  a  suburb  of Milwaukee.  As of December 31, 1995,  leased
  occupancy was 92%.  Phase I of Northwest Business Park  is
  subject  to a mortgage with a principal amount outstanding
  of $1,302,000 at December 31, 1995.


Minneapolis Industrial

  Burnsville

      Burnsville   consists  of  one   industrial   building
  comprising  approximately  46,000  square  feet   of   net
  rentable space located in Burnsville, Minnesota, a  suburb
  of   Minneapolis.   As  of  December  31,   1995,   leased
  occupancy  was  98%.   Burnsville is subject  to  a  first
  mortgage   with   a   principal  amount   outstanding   of
  $1,940,000 as of December 31, 1995.  In 1995, pursuant  to
  an  extension  option  in the loan  agreement,  the  Trust
  elected  to  extend the maturity of the first mortgage  to
  May 1998.

  Cahill

     Cahill  consists of one industrial building  comprising
  approximately  60,000 square feet of  net  rentable  space
  located in Edina, Minnesota, a suburb of Minneapolis.   As
  of December 31, 1995, leased occupancy was 100%.
  
  
Seattle Industrial

  Springbrook Business Park

     Springbrook  Business Park consists of  one  industrial
  building   located  in  Kent,  Washington,  a  suburb   of
  Seattle,  comprising approximately 81,000 square  feet  of
  net  rentable  space.   As of December  31,  1995,  leased
  occupancy was 100%.


Denver Retail

  Tamarac Square

     Tamarac Square, located in Denver Colorado, consists of
  an   enclosed   specialty  retail  mall  of  approximately
  139,000   net  rentable  square  feet  with  an   adjacent
  convenience  center of approximately 33,000  net  rentable
  square  feet, two free-standing buildings of approximately
  8,000  net  rentable square feet each,  a  separate  free-
  standing  building  of approximately  9,000  net  rentable
  square    feet   and   two   ground   leases    comprising
  approximately   4.91  acres.   During  1993,   the   Trust
  completed  a $2 million renovation of Tamarac Square.   As
  of  December 31, 1995, leased occupancy was 88%.   Tamarac
  Square  is  subject to a mortgage with a principal  amount
  outstanding of $12,110,000 as of December 31, 1995.
  
     The  Trust  is  a 99% limited partner  in  the  limited
  partnership  which  owns Tamarac Square.   A  wholly-owned
  subsidiary of the Trust is the 1% general partner.
  
     The Trust has been notified of the existence of limited
  underground petroleum based contamination at a portion  of
  Tamarac  Square.   The  source  of  the  contamination  is
  apparently  related to underground storage tanks  ("USTs")
  located  on adjacent property.  The owner of the  adjacent
  property  has indemnified the Trust against costs  related
  to   the   remediation   of   such   contamination.    The
  responsible  party for the adjacent USTs has  submitted  a
  corrective  Action  Plan  to the  Colorado  Department  of
  Public  Health and Environment ("Department").   The  plan
  was  approved by the Department and is intended to address
  the   identified   contamination.   The   Plan   estimates
  completion within approximately three (3) years.


ITEM 3.   Legal Proceedings

The Manufacturers Life Insurance Company

   On  May  1,  1995, the Trust filed a lawsuit against  The
Manufacturers Life Insurance Company ("MLI"), the holder  of
the Trust's $45,239,000 8.8% unsecured notes payable, in the
134th  Judicial District Court in Dallas, Texas.   The  suit
alleges that MLI, which on April 21, 1995, had declared  the
Trust  in  default for non-monetary violations of  the  Note
Purchase Agreement, had breached the Note Purchase Agreement
between  MLI  and  the  Trust and had unlawfully  sought  to
coerce  the Trust into relinquishing certain of its  rights.
Specifically, the suit alleges, among other things, that MLI
and  certain other entities had engaged in acts of bad faith
and  conspiracy in an attempt to force the Trust to  consent
to  the transfer of the Trust's notes held by MLI to a third
party.   The suit was subsequently amended to name  Fidelity
Management and Research Company, Fidelity Galileo Fund L.P.,
Belmont  Capital Partners II, L.P., Fidelity Puritan  Trust,
and   Fidelity  Management  Trust  Company  (together,   the
"Fidelity Entities") as additional defendants and to specify
damages  to  the  Trust  of  up  to  $20,000,000,  plus   an
unspecified amount for punitive damages.

   Based  on  the facts surrounding this lawsuit, the  Trust
elected not to make a scheduled semi-annual interest payment
on  May  27,  1995.   MLI  thereafter  declared  the  entire
principal  amount and all accrued interest on the  unsecured
notes due and payable and began accruing interest, effective
June  13, 1995, at the 11.7% default rate specified  in  the
Note Purchase Agreement.

   On  October  3,  1995, The Manufacturers  Life  Insurance
Company (U.S.A.), Inc. ("MLI-USA") intervened in the lawsuit
asserting  ownership of one of the notes.  On the same  day,
MLI  and  MLI-USA  filed  counterclaims  against  the  Trust
seeking  recovery of all amounts due under  the  notes.   On
October   19,  1995,  the  Trust  filed  answers  to   these
counterclaims.

   On  October  18,  1995,  MLI  filed  an  Application  for
Temporary Restraining Order and Injunctions in the  lawsuit,
seeking   to  enjoin  the  Trust  from  paying  a  scheduled
distribution  to its shareholders on October 23,  1995.   On
October 20, 1995, the court, after hearing argument,  denied
MLI's Application.

  On October 19, 1995, a Third Amended Petition, Application
for  Declaratory  Judgment, and Application  for  Injunctive
Relief  was  filed  by  the  Trust,  stating  that  MLI  had
wrongfully declared a default and wrongfully accelerated the
maturity of the notes.

   Although  there can be no assurance as to the outcome  of
the  litigation,  management intends  to  vigorously  defend
against the actions of the defendants and believes that  the
Trust's claims will ultimately be resolved favorably to  the
Trust.   Although the Trust has, on occasion,  entered  into
negotiations  with  MLI  regarding the  settlement  of  this
litigation, including the possible purchase by the Trust  of
the  unsecured  notes at a discount, there is  no  assurance
that such negotiations will be successful.  Accordingly,  in
the  event that the loan is determined to be immediately due
and  payable, and is not otherwise modified or restructured,
the Trust will be forced to consider such action as it deems
necessary  to  protect the interests of the  Trust  and  its
shareholders, including seeking protection under  applicable
bankruptcy laws.  The costs of pursuing this litigation  and
defending against the actions of the defendants are expected
to  be  significant and could adversely affect  the  Trust's
resources and liquidity.

Paul O. Koether and Pure World, Inc.

   On  January 8, 1996, the Trust filed a lawsuit in federal
court in Dallas, Texas, against Pure World, Inc. and Paul O.
Koether.   The suit alleges, among other things,  violations
under   federal  and  state  securities  law  for   material
misrepresentations and omissions made by the  defendants  in
filings  made  with  the Securities and Exchange  Commission
regarding  undisclosed  meetings and correspondence  between
the  defendants  and  representatives of  MLI,  the  Trust's
largest  unsecured creditor, regarding the proposed purchase
at  a  discount of the Trust's unsecured notes held by  MLI.
The   Trust   seeks  injunctive  relief  preventing   future
discussions  with MLI regarding the purchase of the  Trust's
unsecured  notes, further attempts to gain  control  of  the
Trust  by the defendants and any further purchases of shares
in  the Trust by the defendants until proper disclosures are
made.   In  addition, the Trust seeks a declaratory judgment
regarding  enforcement  of the share ownership  restrictions
contained  in  the  Trust's  Bylaws  and  injunctive  relief
preventing the voting of shares accumulated in excess of the
share  ownership limitations contained in the  Bylaws.   The
Trust  also seeks recovery of distributions paid  on  shares
accumulated in excess of these share ownership limitations.

   On  January  30,  1996, the defendants filed  an  answer,
counterclaims and a third party complaint.  The third  party
complaint was filed against the Trust Managers of the Trust.
In  their  counterclaim, the defendants are requesting  that
certain  Bylaw amendments be stricken, that the court  issue
an  injunction until an additional independent Trust Manager
is  appointed, that a receiver be appointed for  the  assets
and  business  of  the  Trust, and that  the  Trust  recover
certain  funds from the Trust Managers.  The Trust  filed  a
Motion  to  Dismiss,  which  the  court  granted  in   part,
requiring  the  defendants  to replead  their  counterclaim.
Although  management  believes  these  counterclaims  to  be
without  merit,  no  assurance can be  given  regarding  the
ultimate  outcome of this litigation.  The costs of pursuing
this  litigation and defending against the  actions  of  the
defendants  are  expected  to  be  significant   and   could
adversely affect the Trust's resources and liquidity.

Robert Strougo

   On  February  22,  1996, a class  action  and  derivative
complaint was filed against the Trust and its Trust Managers
by an alleged shareholder of the Trust, Robert Strougo.  The
suit   alleges,   among  other  claims,  interference   with
shareholders' franchise rights and breach of fiduciary  duty
and  seeks  recovery of unspecified damages  and  attorneys'
fees.   Strougo has filed a Motion to Transfer his  case  to
the  court  in  which the lawsuit referred to  as  "Paul  O.
Koether   and  Pure  World,  Inc."  is  pending.    Although
management  believes  that this suit is  without  merit,  no
assurance  can  be given regarding the ultimate  outcome  of
this litigation and its financial effect upon the Trust.


ITEM 4.    Submission of Matters to a Vote of Shareholders

  Pursuant to a proxy statement dated November 13, 1995, the
Annual Meeting of Shareholders was held on December 13, 1995
for  purposes of election of Trust Managers and ratification
of  the  selection of independent auditors.  Representatives
of  a  major  Shareholder of the Trust,  Pure  World,  Inc.,
proposed  their own nominees for election as Trust  Managers
and  proposed amendments to the Trust's Bylaws.  No  nominee
achieved  the  two-thirds  vote of  all  outstanding  Shares
required  for  election as a Trust Manager or  the  majority
vote  of  all  outstanding Shares required for  re-election.
Accordingly,  the existing Trust Managers have continued  in
their  capacity as Trust Managers.  Item 5 of Form 8-K dated
January  5, 1996 (File No. 1-9016) reporting the Shareholder
voting  results of the Annual Meeting is hereby incorporated
by reference herein.

                          PART II.

ITEM  5.      Market  for  Registrant's  Common  Equity  and
Related Shareholder Matters

   The  Trust's Shares are listed and traded on the New York
Stock  Exchange  (the "NYSE") under the symbol  "IND".   The
following  table  sets forth for the periods  indicated  the
high and low sales price of the Trust's Shares, and the cash
distributions declared per Share:
<TABLE>
  <S>                     <C>       <C>             <C>
  Quarter  ended            High     Low     Distributions

  December 31, 1995       2 1/2     1 5/8          $.04
  September 30, 1995          2     1 3/8           .00
  June 30, 1995           1 5/8     1 1/8           .00
  March 31, 1995          1 1/2     1 1/4           .00

  December 31, 1994       1 7/8     1 1/4           .00
  September 30, 1994      1 3/4     1 1/4           .00
  June 30, 1994           2 1/8     1 5/8           .00
  March 31, 1994          2 1/2     1 3/4           .00
</TABLE>

   In  December  1993, the Trust announced a  suspension  of
quarterly distributions to Shareholders until such  time  as
the  Zero Coupon Notes were fully defeased and distributions
could  be supported by the positive cash flow of the  Trust.
Based  upon  the  liquidity of the Trust and  its  improving
property  operations, the Trust reinstituted a  distribution
during the fourth quarter of 1995.  A distribution of  $0.04
per  share  was  declared on October  2,  1995,  payable  on
October  23,  1995 to shareholders of record on October  11,
1995.  The Trust intends to evaluate future distributions on
a quarterly basis.

   As of March 22, 1996, the closing sale price per Share on
the  NYSE  was  $1 5/8.  On such date, there were  9,075,400
outstanding Shares held by 1,898 Shareholders of record.


ITEM 6.     Selected Financial Data

  The following table sets forth selected financial data for
the Trust and its subsidiaries for each of the five years in
the  period  ended  December 31,  1995.    This  information
should be read in conjunction with the discussion set  forth
in Item 7. Management's Discussion and Analysis of Financial
Condition  and  Results of Operations and  the  Consolidated
Financial  Statements  of the Trust and  accompanying  Notes
included elsewhere in this report.
<TABLE>
<S>                                       <C>        <C>        <C>       <C>        <C>
                                                          Year Ended December 31,
                                            1995       1994        1993       1992     1991
                                           (in thousands except share and per share data)
Operating data:                                                                     
 Total revenues                           $11,779    $11,226    $10,641    $15,139    $16,488
 Loss from real estate operations(a)       (4,338)    (4,311)    (5,121)   (18,719)   (13,786)
 Net loss(a)                               (4,584)    (4,655)    (7,867)   (17,593)    (9,162)
 Per share:                                                                         
Loss from real estate operations(a)       $(0.48)    $(0.47)    $(0.57)    $(2.06)    $(1.52)
  Net loss(a)                              (0.51)     (0.51)     (0.87)     (1.94)     (1.01)
  Distributions paid                        0.04       -          0.16       0.20       0.42
Balance sheet data:                                                                 
Total assets                              $89,382    $92,550    $88,297   $110,446   $147,877
 Total debt                                62,815     65,613     57,078     68,578     87,141
 Shareholders' equity                      19,248     24,196     28,851     38,171     57,579
</TABLE>
     (a) Loss from real estate operations and net loss for 1995,
     1994, 1992 and 1991 include provisions for possible
     losses on real estate of $600,000, $650,000,
     $14,094,000 and $9,371,000, respectively.


ITEM 7.    Management's Discussion and Analysis of Financial
     Condition and Results of Operations

   The  following  discussion should be read in  conjunction
with  Item  6. Selected Financial Data and  the Consolidated
Financial  Statements  of the Trust and  accompanying  Notes
included elsewhere in this report.

Results of Operations

  Comparison of 1995 to 1994

   Property revenues increased from $11,080,000 in  1994  to
$11,410,000  in  1995, resulting from the  stabilization  in
occupancy  of  the  Trust's portfolio and  improving  rental
rates  in  selected  markets.  Property  operating  expenses
decreased  from  $3,952,000 in 1994 to $3,851,000  in  1995,
primarily  due to the net effect of a sale of a property  in
February 1995 and the purchase of a property in August 1995.
Property  net operating income increased from $7,128,000  in
1994  to $7,559,000 in 1995, an increase of 6.0%.  On a same
property   basis,  net  operating  income   increased   from
$6,927,000  in  1994 to $7,474,000 in 1995, an  increase  of
7.9%.   Overall leased occupancy of the portfolio was  93.7%
at December 31, 1995 compared to 93.2% at December 31, 1994.

  Loss from real estate operations increased from $4,311,000
in 1994 to $4,338,000 in 1995 as a result of the increase in
net  operating income and an increase in interest income  of
$223,000 (due to higher invested balances resulting from the
non-payment of interest to the Trust's unsecured lender),  a
decrease in total administrative expenses of $128,000 (as  a
result of two proxy contests in 1994 versus one in 1995),  a
net  increase in interest expense of $1,215,000 (due to  the
November  1994 refinancing transaction and the default  rate
interest  accrued  by  the Trust in  1995  of  $724,000),  a
decrease  in depreciation and amortization of $356,000  (due
to  the  Trust's  property  transactions  in  1995),  and  a
decrease in provision for possible losses on real estate  of
$50,000  (due  to  the  timing  of  writedowns  related   to
properties held for sale).

   During  1995, the Trust recognized a loss on the sale  of
its  Quadrant property of $191,000 and an extraordinary loss
of  $55,000  related  to the prepayment  of  an  outstanding
mortgage   loan.    In   1994,  the  Trust   recognized   an
extraordinary  loss of $344,000 on the partial  in-substance
defeasance of Zero Coupon Notes due 1997.

   During 1995, the Trust incurred approximately $980,000 in
expenses   related  to  litigation,  a  proxy   contest   in
connection  with  issues  before  the  shareholders  at  the
Trust's annual meeting and attempted recapitalization costs,
compared to approximately $1,027,000 in 1994.  During  1994,
the  Trust  had  no litigation expenses but  incurred  costs
related  to  two proxy contests.  These expenses will  cease
upon  the  resolution of outstanding litigation and  in  the
absence of additional proxy contests.

   The  Trust recorded a provision for possible loss on real
estate related to its Patapsco property at December 31, 1995
of  $600,000.   This provision follows a $650,000  provision
made  at December 31, 1994.  The Trust began marketing  this
property in early 1995 and currently anticipates its sale in
the second quarter of 1996.


  Comparison of 1994 to 1993

   During  1994, property revenues increased to  $11,080,000
from  $10,126,000 in 1993 as a result of the purchase  of  a
property  in  December  1993  and  an  overall  increase  in
occupancy  of the Trust's portfolio.  As a result,  property
net  operating income increased from $5,992,000 in  1993  to
$7,128,000 in 1994.  On a same property basis, net operating
income  increased from $5,941,000 in 1993 to  $6,684,000  in
1994,  an  increase of 12.5%.  Overall leased  occupancy  at
December  31,  1994  was 93.2%, compared  to  89.2%  a  year
earlier.

   Loss from real estate operations improved from $5,121,000
in 1993 to $4,311,000 in 1994 as a result of the improvement
in net operating income and a decrease in interest income of
$369,000   (related  to  the  Trust's  partial  in-substance
defeasance in December 1993), a decrease in amortization  of
original  issue discount on Zero Coupon Notes  due  1997  of
$972,000 (due to the defeasance of the Zero Coupon Notes due
1997) and a provision for possible losses on real estate  of
$650,000 in 1994.  The net loss of the Trust decreased  from
$7,867,000  in  1993 to $4,655,000 in 1994 as  a  result  of
these  factors as well as an extraordinary loss recorded  in
1993  of  $2,530,000  related to  the  partial  in-substance
defeasance  of  Zero Coupon Notes due 1997.   In  1994,  the
Trust recorded an extraordinary loss of $344,000 related  to
another partial in-substance defeasance of Zero Coupon Notes
due  1997.  During 1994, a significant increase in  interest
rates  had a favorable effect on the costs of defeasing  the
remaining Notes.

   Total  Trust  administration and overhead  expenses  were
$2,532,000  in  1994  as  compared to  $2,433,000  in  1993.
Included  in  the  1994 amount was approximately  $1,027,000
related to two proxy contests and attempted recapitalization
costs.   The  1993  amount includes  $716,000  paid  to  the
Trust's  former  advisor (including a  $435,000  termination
fee)  as  well  as  $411,000 related to a  nonroutine  proxy
solicitation and special meeting of shareholders and certain
recapitalization costs.

   In the fourth quarter of 1994, the Trust reclassified two
of  its properties from held for investment to held for sale
and  recorded a provision for possible losses on real estate
of $650,000.  No such provision was recorded in 1993.

  Analysis of Cash Flows

   Cash  flow  used  in  operating activities  in  1995  was
$769,000.   This amount reflects the results of  operations,
including interest expense.  As a result of the Trust's  MLI
litigation (see Item 3. Legal Proceedings), no interest  was
paid in 1995 on the Trust's $45,239,000 8.8% unsecured notes
payable.   The  resulting increase in  accrued  interest  of
$4,674,000   is  reflected  in  cash  flow  from   financing
activities.   Accrued  interest  includes  the  accrual   of
default rate interest approximating $724,000 at December 31,
1995.

   Cash flow from investing activities in 1995 was $144,000,
representing    the   amounts   expended   on    capitalized
improvements and leasing commissions and the acquisition  of
the  Meridian  property  in August  1995,  as  well  as  net
proceeds  from the sale of the Quadrant property in February
1995.

    Cash   flow  from  financing  activities  in  1995   was
$1,457,000.   This  amount reflects the  retirement  of  the
mortgage  debt on the Quadrant property and on the  Patapsco
property which is currently held for sale.  This amount also
reflections  a  distribution to shareholders,  a  prepayment
penalty on the retirement of the Patapsco mortgage debt  and
the  previously  discussed increase in accrued  interest  of
$4,674,000.

  Funds from Operations

   In  March  1995, the National Association of Real  Estate
Investment Trusts, Inc. ("NAREIT") issued its White Paper on
Funds  from Operations ("FFO") which clarified the treatment
of   certain   items  in  determining  FFO  and  recommended
additional supplemental disclosures.  The Trust has  adopted
the  recommendation  of  NAREIT for  fiscal  year  1995  and
restated  its FFO calculation for prior years.  The  changes
promulgated by NAREIT eliminate the add back of depreciation
and  amortization  of non real estate items,  including  the
amortization  of  deferred financing costs,  in  determining
FFO.   The  revised definition of FFO is net  income  (loss)
computed  in  accordance with generally accepted  accounting
principles,   excluding   gains   or   losses   from    debt
restructuring  and  sales  of  property,  plus  real  estate
related  depreciation and amortization and after adjustments
for  unconsolidated  partnerships and  joint  ventures.   In
addition,  NAREIT  recommends that  extraordinary  items  or
significant  non-recurring items that distort  comparability
should  not  be considered in arriving at FFO.  Accordingly,
the Trust does not include the default rate interest accrued
on  its  $45.2  million in unsecured notes  payable  in  the
determination  of  FFO.   Funds Available  for  Distribution
("FAD") is also presented as it more accurately portrays the
ability of the Trust to make distributions since it reflects
capital   expenditures.   Neither  FFO  or  FAD  should   be
considered  an alternative to net income as an indicator  of
the  Trust's  operating performance or to  cash  flows  from
operations  as  a  measure of liquidity.  FFO  and  FAD  are
calculated as follows:
<TABLE>
   <S>                                                <C>          <C>         <C>
                                                             Year Ended December 31,
                                                          1995(a)  1994(a)(b)    1993(b)
                                            (in thousands except share and per share data)

   Net loss                                            $(4,584)     $(4,655)    $(7,867)
          Add back:                                                            
          Extraordinary loss on extinguishment of debt      55            -           -
          Loss on sales of real estate                     191            -         216
      Provision for possible losses on real estate         600          650         -
      Real estate depreciation and amortization          2,771        3,102       3,096
      Default rate interest accrual                        724            -           -
   Extraordinary loss on partial in-substance                                  
   defeasance of Zero Coupon Notes .                         -          344       2,530
   Funds from Operations                                 $(243)       $(559)    $(2,025)
                                                                               
   Non-cash effect of straight-line rents on FFO         $(161)       $(156)       $251
                                                                               
   Funds from Operations                                 $(243)       $(559)    $(2,025)
  Capitalized improvements and leasing commissions(c)   (1,023)      (1,476)     (1,814)
   Funds available for distribution                    $(1,266)     $(2,035)    $(3,839)
                                                                               
   Per share:                                                                  
   Funds from operations                                $(0.03)      $(0.06)     $(0.22)
   Funds available for distribution                     $(0.14)      $(0.22)     $(0.42)
   Number of Shares outstanding (000)                 9,075.4      9,075.4     9,075.4
</TABLE>
     -------------------------------------------
     (a)The Trust  sold one property in February 1995 and purchased
     one  property  in  August 1995.  The property  sold  in
     February 1995 contributed $201,000 to 1994 FFO and  the
     property  purchased in August 1995 contributed  $36,000
     to 1995 FFO.
     (b)The Trust  purchased  one property in December  1993  which
     contributed $420,000 to 1994 FFO.
     (c) Capitalized  improvements and  leasing  commissions  is
     classified as follows for the year ending December  31,
     1995:
<TABLE>
     <S>                                           <C>       <C>
                                                   Amount       PSF
     Tenant improvements - new tenants             $  343    $ 2.58
     Tenant improvements - renewing tenants           184      1.30
     Leasing costs - new tenants                      168      1.16
     Leasing costs - renewing tenants                 107      0.55
     Expansions and major renovations                 221      0.13
     Total                                         $1,023          
</TABLE>

Liquidity and Capital Resources

   The  principal sources of funds for the Trust's liquidity
requirements  are  funds generated from  operations  of  the
Trust's  real estate assets and unrestricted cash  reserves.
As  of  December  31,  1995, the  Trust  had  $7,694,000  in
unrestricted cash on hand.  The Trust presently  anticipates
that  these cash reserves will provide sufficient funds  for
all currently known liabilities and commitments relating  to
the Trust's operations during 1996, with the exception of an
adverse  resolution of the MLI litigation  and  the  Trust's
obligations with respect to the MLI indebtedness  (see  ITEM
3.  Legal  Proceedings).   Should this  litigation  and  the
Trust's obligations with respect to the MLI indebtedness  be
resolved on a basis unfavorable to the Trust, the Trust will
be  forced to consider such action as it deems necessary  to
protect  the  interests of the Trust and  its  shareholders,
including  seeking  protection under  applicable  bankruptcy
laws.   The  costs of pursuing this litigation and defending
against  the actions of the defendants in the MLI litigation
and the litigation with Paul O. Koether and Pure World, Inc.
referred to in Item 3. Legal Proceedings are expected to  be
significant and could adversely affect the Trust's resources
and liquidity.

  Due to the facts surrounding the MLI litigation, the Trust
did   not  make  any  interest  payments  in  1995  on   its
$45,239,000  8.8%  unsecured  notes  payable.    The   Trust
currently  does not anticipate making any interest  payments
on  this debt until the related litigation is resolved.   In
the  absence of a resolution to this litigation,  the  Trust
anticipates that it will generate positive cash flow  during
1996,  thus  increasing unrestricted cash reserves.   As  of
December  31,  1995,  the  accrued interest  on  this  debt,
including default interest accrued at 11.7% since  June  13,
1995, is $5,078,000.

   The  unrestricted  cash reserves of the  Trust  could  be
decreased  significantly should the Trust elect to  purchase
additional real estate properties or effect a refinancing or
reduction  of  existing debt, including the  unsecured  debt
described  above.  The Trust intends to continue efforts  to
recapitalize  its  debt  structure  and,  should   such   an
opportunity  materialize,  the  Trust  may  seek  to  retire
existing  debt obligations with proceeds from  secured  debt
financings, property sales, cash on hand or a combination of
these sources.

   In  November  1994,  the  Trust completed  a  $14,500,000
refinancing  of  two of its properties,  Tamarac  Square  in
Denver,  Colorado,  and  Northview  Distribution  Center  in
Dallas, Texas.  The proceeds of this financing were used  to
partially  in-substance defease a portion of the outstanding
Zero Coupon Notes.  This partial defeasance resulted in  the
release  to  the  Trust  of approximately  $7.1  million  in
restricted funds previously held by the Trustee.  The  terms
of  each  loan,  as modified in June 1995, include  a  fixed
interest  rate  of  8.40%,  25-year principal  amortization,
certain prepayment penalties, and maturity in December 2001.

   Based  upon  the  Trust's  liquidity  and  the  improving
performance of the Trust's properties, the Trust declared  a
distribution  of $0.04 per share in October 1995.  This  was
the first distribution by the Trust since November 1993.  In
February  1996, the Trust paid a distribution of  $0.04  per
share.   The  Trust intends to evaluate future distributions
on a quarterly basis.

  The Trust currently has borrowings secured by mortgages on
the   properties  totaling  $17,576,000.   Of  this  amount,
approximately $1,940,000 represents variable rate  financing
with  a  weighted  average  interest  rate  of  10.75%   and
$15,636,000 represents fixed rate financing with a  weighted
average  interest  rate  of  8.62%.   The  overall  weighted
average interest rate on the Trust's mortgage debt is 8.85%.
Annual   debt  service  on  these  borrowings   amounts   to
$1,778,000   (see   the  Notes  to  Consolidated   Financial
Statements for additional detail concerning the terms of the
mortgage notes payable).

   The  nature  of  the Trust's operating properties,  which
generally  provide for leases with a term of  between  three
and  five years, results in an approximate turnover rate  of
25%  to  30%  of  the  Trust's tenants and  related  revenue
annually.  Such turnover requires capital outlays related to
tenant  improvements  and leasing commissions  in  order  to
maintain  or  improve the Trust's occupancy  levels.   These
costs amounted to $1,023,000 in the year ended December  31,
1995  and  $1,476,000 in the year ended December  31,  1994.
These costs have historically been funded out of the Trust's
operating cash flow and cash reserves.  The Trust  has  made
no  commitments  for additional capital expenditures  beyond
those  related to normal leasing and releasing activity  and
related escrows.  No capital improvements or renovations  of
significance are anticipated in the near future for  any  of
the  Trust's  properties, with the possible exception  of  a
large  retail lease at the Trust's retail property.  Such  a
lease, if agreed to, could result in expenditures for tenant
improvements in excess of $500,000.

   Management intends to pursue a strategy designed to lower
the  Trust's  cost of capital and enable the Trust  to  make
additional investments in industrial properties through  the
use  of additional equity and/or debt financings.  In  order
for  the  Trust to issue additional equity for this  purpose
(in  excess  of the 924,600 Shares currently authorized  but
unissued),  the  Trust will need to increase its  authorized
Share  limit  and/or  have the ability to  issue  additional
classes of stock (such as preferred stock), either of  which
would  require an amendment of the Declaration of  Trust  by
the  affirmative  vote  of  holders  of  two-thirds  of  the
outstanding  Shares.  In the event the Trust  determines  to
pursue   equity  financing  through  an  increase   of   its
authorized Share limit as described above, there can  be  no
assurance  that  the  requisite  shareholder  vote  will  be
attained.  Further, there can be no assurance that any  such
equity  or debt financing will be available to the Trust  in
the future.

ITEM 8.   Financial Statements and Supplementary Data

  The financial statements and supplementary data are listed
in the Index to Financial Statements and Financial Statement
Schedule appearing on Page F-1 of this Form 10-K.


ITEM 9.     Changes in and Disagreements with Accountants on
Accounting and Financial Disclosure

  None.
                              
                              
                              
                              
                              
                          PART III.


ITEM 10. Trust Managers and Executive Officers of the Trust

   The  persons  who serve as Trust Managers  and  executive
officers  of  the  Trust, their ages  and  their  respective
positions are as follows:
<TABLE>
  <S>                    <C>      <C>
  Name                   Age      Position(s) and Office(s) Held

  William H. Bricker     64        Trust Manager

  Robert E. Giles        48        Trust Manager

  Charles W. Wolcott     43        Trust Manager, President
                                   and Chief Executive Officer

  Marc A. Simpson        41        Vice President and Chief
                                   Financial Officer, Secretary
                                   and Treasurer

  David B. Warner        37        Vice President and Chief
                                   Operating Officer
</TABLE>

     William H. Bricker, Trust Manager.  Mr. Bricker  has
  served  as President of DS Energy Services Incorporated
  and   has   consulted   in   the   energy   field   and
  international  trade  sine  1987.   In  May  1987,  Mr.
  Bricker  retired  as the Chairman and  Chief  Executive
  Officer  of Diamond Shamrock Corporation where he  held
  various  management  positions from  1969  through  May
  1987.    Mr.   Bricker  is  a  director  of   the   LTV
  Corporation,  the  Eltech Systems Corporation  and  the
  National   Paralysis  Foundation.   He   received   his
  Bachelor  of  Science and Masters  of  Science  degrees
  from Michigan State University.

     Robert  E.  Giles,  Trust Manager.   Mr.  Giles  was
  appointed  as  a Trust Manger on March 15,  1996.   Mr.
  Giles  is  currently the owner and President of  Robert
  E.  Giles Interests, Inc., a real estate consulting and
  development  firm.    Mr. Giles  was  a  Vice-President
  with  the  J.E. Roberts Companies, Inc.  from  1994  to
  1995.   From 1990 to 1994, Mr. Giles was President  and
  a  Director  of  National Loan Bank,  a  publicly  held
  company  created  through the merger of  Chemical  Bank
  and  Texas  Commerce Bank.  Mr. Giles  holds  Bachelors
  and  Masters  degrees from the University of  Texas  at
  Austin  and  the  University  of  Texas  at  Arlington,
  respectively.

     Charles  W.  Wolcott, Trust Manager,  President  and
  Chief Executive Officer.  Mr. Wolcott was hired as  the
  President and Chief Executive Officer of the  Trust  on
  May  4, 1993.  For the six months immediately prior  to
  his  election  as President of the Trust,  Mr.  Wolcott
  was  engaged  in  developing various personal  business
  enterprises.   Mr.  Wolcott  was  President  and  Chief
  Executive  Officer for Trammell Crow Asset Services,  a
  real  estate  asset and portfolio management  affiliate
  of  Trammell  Crow  Company, from  1990  to  1992.   He
  served  as  Vice  President  and  Chief  Financial  and
  Operating  Officer  of the Trust  from  1988  to  1991.
  From  1988  to  1990,  Mr. Wolcott  was  a  partner  in
  Trammell  Crow  Ventures Operating Partnership.   Prior
  to  joining  the  Trammell Crow Company  in  1984,  Mr.
  Wolcott  was President of Wolcott Corporation,  a  firm
  engaged   in   the   development  and   management   of
  commercial   real  estate  properties.    Mr.   Wolcott
  graduated  from the University of Texas  at  Austin  in
  1975  with a Bachelor of Science degree and received  a
  Masters  of Business Administration degree from Harvard
  University in 1977.

     Marc  A. Simpson, Vice President and Chief Financial
  Officer,  Secretary  and Treasurer.   Mr.  Simpson  was
  hired   as  the  Vice  President  and  Chief  Financial
  Officer, Secretary and Treasurer of the Trust on  March
  7,  1994.   From  November  1989  to  March  1994,  Mr.
  Simpson   was  a  Manager  in  the  Financial  Advisory
  Services  group of Coopers & Lybrand.   Prior  to  that
  time,   he  served  as  Controller  of  Pacific  Realty
  Corporation,  a real estate development  company.   Mr.
  Simpson   graduated   with  a  Bachelor   of   Business
  Administration  from  Midwestern  State  University  in
  1978,    and    received   a   Masters   of    Business
  Administration  from Southern Methodist  University  in
  1990.

     David  B. Warner, Vice President and Chief Operating
  Officer.   Mr.  Warner was hired as Vice President  and
  Chief  Operating Officer of the Trust on May 24,  1993.
  From  1989 through the date of his accepting a position
  with  the Trust, Mr. Warner was Director of the  Equity
  Investment  Group  for  The  Prudential  Realty  Group.
  From  1985  to  1989,  he served  in  the  Real  Estate
  Banking Group of NCNB Texas National Bank.  Mr.  Warner
  graduated  from the University of Texas  at  Austin  in
  1981 with a degree in Finance and received a Master  of
  Business  Administration from the same  institution  in
  1984.


   The  Trust  Managers have appointed two  committees,  the
Audit  Committee and the Compensation Committee.   Both  the
Audit   and  Compensation  Committees  include  only   Trust
Managers  which are independent of management  and  who  are
free  from  any relationship that would interfere  with  the
exercise of their independent judgment.  The Audit Committee
appoints  the independent public accountants for  the  Trust
subject  to  the approval of the Shareholders at the  Annual
Meeting  and  consults with the accountants on  the  Trust's
audited  financial  statements and on the  efficacy  of  the
Trust's   internal   control  systems.    The   Compensation
Committee   establishes  guidelines  for  compensation   and
benefits  of the executive officers of the Trust based  upon
achievement  of  objectives  and  other  factors,  including
review  of  compensation to executive officers of comparable
entities  and  recommendations of  independent  compensation
consultants.   During  1995,  Mr.  Bricker  was   the   sole
independent  Trust  Manager and member of these  committees.
The Trust does not have a Nominating Committee.


ITEM 11.   Executive Compensation

   In 1995, the Trust paid its independent Trust Manager  an
annual  fee of $20,000 for services as a Trust Manager  plus
$1,000 for each meeting of the Trust Managers or a committee
of  the  Trust  Managers attended in person.   In  addition,
Trust Managers are reimbursed for their expenses incurred in
connection with their duties as Trust Managers.  In addition
to  the annual fee, Mr. Bricker received $17,000 in 1995 for
attendance  at  Trust Manager and committee  meetings.   Mr.
Wolcott did not receive any compensation for his services as
a Trust Manager.

    The  following  table  sets  forth  certain  information
regarding  the  compensation paid to the  Trust's  executive
officers during the three years ended December 31, 1995:
<TABLE>
<S>                                                <C>        <C>            <C>              <C>
                                        Summary Compensation Table
                                                                                       
                                                  Fiscal                 Annual Compensation
Name and Principal Position                        Year         Salary         Bonus           Other

Charles W. Wolcott                                 1995       $189,000       $72,000 (c)      $7,040 (e)
   President and Chief Executive Officer           1994       $180,000       $62,100 (d)      $7,222 (f)
                                                   1993       $115,000       $50,000          $4,463 
                                                     
Marc A. Simpson....                                1995       $105,000       $40,000 (c)      $6,838 (e)
   Vice-President and Chief Financial Officer      1994      $  81,859       $34,500 (d)      $4,095 (f)
                                                   1993            (a)           (a)             (a) 
                                                     
David B. Warner...                                 1995       $100,000       $43,000 (c)      $6,312 (e)
   Vice-President and Chief Operating Officer      1994        $92,000       $34,500 (d)      $4,429 (f)
                                                   1993            (b)           (b)             (b) 
</TABLE>
- --------------------------------
(a)   Mr. Simpson was not employed by the Trust in 1993.
(b)   Mr. Warner's salary and bonus for 1993 did not exceed $100,000.
(c)   Represents bonus payments for 1995 paid in January 1996.
(d)   Represents bonus payments for 1994 paid in February 1995.
(e)   Represents company contribution to the Retirement and
Profit Sharing Plan in January 1996.
(f)   Represents company contribution to the Retirement and
Profit Sharing Plan in February 1995.


  The Trust has adopted a Retirement and Profit Sharing Plan
(the  "Plan")  for the benefit of employees  of  the  Trust.
Employees  who  were employed by the Trust  on  November  1,
1993,  and  who have attained the age of 21 are  immediately
eligible to participate in the Plan.  All other employees of
the Trust are eligible to participate in the Plan after they
have  completed  six months of service with  the  Trust  and
attained the age of 21.

   On  March  13,  1996, the Trust entered  into  Bonus  and
Severance  Agreements with each of Messrs. Wolcott,  Simpson
and  Warner.  These agreements formalized the Trust's policy
of  providing  an  annual incentive bonus  of  up  to  fifty
percent  of  the employee's base salary upon the achievement
of   certain  objectives  established  by  the  Compensation
Committee.   In  addition, the agreements generally  provide
that  if the employee is terminated within one year after  a
Change  in  Control  (as  defined),  the  employee  will  be
entitled  to  receive  an  amount equal  to  one  times  the
employee's  annual base salary, continuation of  health  and
welfare benefits for up to one year and the prorated  amount
of  any  annual incentive bonus earned through the  date  of
termination.  The agreements are effective through March 13,
1999.


ITEM  12.   Security Ownership of Certain Beneficial  Owners
and Management

   The following table sets forth certain information as  to
the  number of Trust Shares beneficially owned by  (a)  each
person  (including  any "group" as  that  term  is  used  in
Section  13  (d) of the Exchange Act) who is  known  by  the
Trust to own beneficially 5% or more of the Shares, (b) each
Trust Manager, (c) each executive officer of the Trust,  and
(d)  all  executive officers of the Trust and Trust Managers
as a group.
<TABLE>
<S>                                   <C>            <C>

                                Amount of Shares      Percentage
                               Beneficially Owned      of Shares
Names of Beneficial Owners    as of March 22, 1996    Outstanding
                                                           
William H. Bricker                      2,000         (1)
Charles W. Wolcott                     55,500         (1)
Marc A. Simpson                        10,500         (1)
David B. Warner                         4,000         (1)
                                                  
Pure World, Inc.                                       
   c/o Natalie I. Koether                              
   P.O. Box 97                                         
   Far Hills, NJ  07931               888,000         9.785% (2)
                                                       
Black Bear Realty, Ltd.                                
   c/o Marc C. Krantz                                  
   1375 East 9th Street                                
   Cleveland, OH  44114               910,800        10.036% (3)
                                                       
All Trust Managers and                                 
executive officers as a group          72,000         (1)
</TABLE>
______________
(1)Ownership is less than 1% of the outstanding Shares.
(2)Information obtained from Amendment No. 11 to Schedule 13D of
Pure World,  Inc. dated October 24, 1995.
(3)Information  obtained  from  Amendment  No.  5   to
Schedule  13D of Black Bear Realty, Ltd.,  Richard  M.
Osborne  Trust,  Christopher L.  Jarratt  and  Jarratt
Associates, Inc. dated January 10, 1996.


ITEM 13.  Certain Relationships and Related Transactions

  None.
                              
                              
                              
                          PART IV.


ITEM 14.  Exhibits, Financial Statement Schedule and Reports
on Form 8-K

   (a)   (1)  and  (2)  Financial Statements  and  Financial
Statement Schedule:

     See  Index  to  Consolidated Financial  Statements  and
     Financial Statement Schedule appearing on page  F-1  of
     this Form 10-K
     (3)  Exhibits:

 Exhibit No.   Description
  3.1   Second  Amended  and Restated Declaration  of  Trust
        (incorporated herein by reference from  Exhibit  4.1
        to  the  Trust's  Form 10-Q for  the  quarter  ended
        September 30, 1993; File No. 1-9016)
  3.2   Fourth  Amended  and Restated Bylaws  of  the  Trust
        (incorporated herein by reference from  Exhibit  3.1
        to  Form  8-K  of the Trust dated October  3,  1995;
        File No. 1-9016).
  3.3   Amendment  to Fourth Amended and Restated Bylaws  of
        the  Trust  (incorporated herein by  reference  from
        Exhibit  No.  99.1 to Form 8-K of  the  Trust  dated
        November 13, 1996; File No. 1-9016).
  4.1   Indenture dated November 15, 1985 between the  Trust
        and  IBJ Schroder Bank & Trust Company (incorporated
        herein  by reference from Exhibit 10.4 to  Form  S-4
        of  American Industrial Properties REIT, Inc.  dated
        March 16, 1994; File No. 33-74292)
  10.1  401(k)   Retirement   and   Profit   Sharing    Plan
        (incorporated herein by reference from Exhibit  10.5
        to   Amendment  No.  1  to  Form  S-4  of   American
        Industrial  Properties REIT,  Inc.  dated  March  4,
        1994; File No. 33-74292)
  10.2  Amendments  to 401(k) Retirement and Profit  Sharing
        Plan  (incorporated herein by reference from Exhibit
        10.4  to  Form  10-K of the Trust  dated  March  27,
        1995)
  10.3  Note  Purchase  Agreement dated  February  27,  1992
        between  the Trust and Manufacturers Life  Insurance
        Company  (incorporated  herein  by  reference   from
        Exhibit  10.6  to  Form S-4 of  American  Industrial
        Properties  REIT, Inc. dated January 31, 1994;  File
        No. 33-74292)
  10.4  Addendum   to  $19,143,646.92  Unsecured  Promissory
        Note  due November 27, 1997 (incorporated herein  by
        reference  from  Exhibit 10.6 to Form  10-K  of  the
        Trust dated March 27, 1995)
  10.5  Agreement  and  Assignment of Partnership  Interest,
        Amended  and  Restated Agreement and Certificate  of
        Limited  Partnership  and  Security  Agreement   for
        Patapsco   Center  -  Linthicum  Heights,   Maryland
        (incorporated herein by reference from Exhibit  10.8
        to   Amendment  No.  1  to  Form  S-4  of   American
        Industrial  Properties REIT,  Inc.  dated  March  4,
        1994; File No. 33-74292)
  10.6  Note   dated  November  15,  1994  in  the  original
        principal  amount of $12,250,000 with AIP Properties
        #1  L.P. as Maker and AMRESCO Capital Corporation as
        Payee   (incorporated  herein  by   reference   from
        Exhibit  99.1  to  Form  8-K  of  the  Trust   dated
        November 22, 1994; File No. 1-9016)
  10.7  Mortgage,  Deed  of  Trust  and  Security  Agreement
        dated  November 15, 1994 between AIP  Properties  #1
        L.P.  and  AMRESCO Capital Corporation (incorporated
        herein  by reference from Exhibit 99.2 to  Form  8-K
        of  the  Trust dated November 22, 1994; File No.  1-
        9016)
  10.8  Loan   Modification  Agreement  modifying  the  note
        dated  November  15, 1994 in the original  principal
        amount   of  $12,250,000  (incorporated  herein   by
        reference  from  Exhibit 99.2 to  Form  8-K  of  the
        Trust dated June 23, 1995; File No. 1-9016)
  10.9  Note   dated  November  15,  1994  in  the  original
        principal  amount of $2,250,000 with AIP  Properties
        #2  L.P. as Maker and AMRESCO Capital Corporation as
        Payee   (incorporated  herein  by   reference   from
        Exhibit  99.3  to  Form  8-K  of  the  Trust   dated
        November 22, 1994; File No. 1-9016)
  10.10 Mortgage,  Deed  of  Trust  and  Security  Agreement
        dated  November 15, 1994 between AIP  Properties  #2
        L.P.  and  AMRESCO Capital Corporation (incorporated
        herein  by reference from Exhibit 99.4 to  Form  8-K
        of  the  Trust dated November 22, 1994; File No.  1-
        9016)
  10.11 Loan   Modification  Agreement  modifying  the  note
        dated  November  15, 1994 in the original  principal
        amount   of   $2,250,000  (incorporated  herein   by
        reference  from  Exhibit 99.1 to  Form  8-K  of  the
        Trust dated June 23, 1995; File No. 1-9016)
  10.12 *Bonus and Severance Agreement dated March 13, 1996,
        between the Trust and Charles W. Wolcott
  10.13 *Bonus and Severance Agreement dated March 13, 1996,
        between the Trust and Marc A. Simpson
  10.14 *Bonus and Severance Agreement dated March 13, 1996,
        between the Trust and David B. Warner
  21.1  Listing  of  Subsidiaries  (incorporated  herein  by
        reference  from  Exhibit 21.1 to Form  10-K  of  the
        Trust dated March 27, 1995; File No. 1-9016)
  22.1  Form   8-K   dated   January   8,   1996   reporting
        Shareholder   voting  results  at   annual   meeting
        (incorporated herein by reference from Form  8-K  of
        the Trust dated January 8, 1996; File No. 1-9016)
  27.1 *Financial Data Schedule
  
  __________
  * Filed herewith

  (b) Reports on Form 8-K:

     The   following  information  summarizes   the   events
     reported  on Form 8-K during the quarter ended December
     31, 1995:
     
Date Filed         Date of Earliest Event
with SEC           Reported on Form 8-K   Description

October 3, 1995    October 3, 1995       Item 5.Adoption
                                         of Fourth
                                         Amended and
                                         Restated Bylaws

November 15, 1995  November 13, 1995      Item 5. Amendment
                                          to Bylaws


                         SIGNATURES

  Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act 1934, the registrant has duly caused
this  report  to be signed on its behalf by the undersigned,
thereunto duly authorized, on March 29, 1996.


                         AMERICAN INDUSTRIAL PROPERTIES REIT


                           /s/  CHARLES W. WOLCOTT
                              Charles W. Wolcott,
                          Trust Manager, President and
                            Chief Executive Officer


   Pursuant  to the requirements of the Securities  Exchange
Act  of  1934,  this  report has been signed  below  by  the
following  persons on behalf of the registrant  and  in  the
capacities and on the dates indicated:

       Signatures            Title                 Date


 /s/ WILLIAM H. BRICKER    Trust Manager       March 29, 1996
   William H. Bricker


  /s/ ROBERT E. GILES      Trust Manager       March 29, 1996
   Robert E. Giles


/s/  CHARLES  W.  WOLCOTT  Trust  Manager,     March  29,  1996
Charles W. Wolcott         President and Chief Executive
                           Officer (Principal
                           Executive Officer)

  /s/ MARC A. SIMPSON      Vice President      March 29, 1996
    Marc A. Simpson        and Chief Financial Officer,
                           Secretary and Treasurer
                           (Principal Accounting
                           and Financial Officer)

                              
             American Industrial Properties REIT

       Index to Consolidated Financial Statements and
                Financial Statement Schedule
                              
                              
                                                     Page

 Report of Independent Auditors                        F-2
 
 Consolidated Financial Statements:
 Consolidated Statements of Operations for the years ended
 December 31, 1995, 1994, and 1993                     F-3
 Consolidated Balance Sheets as of
 December 31, 1995 and 1994                            F-4
 Consolidated Statements of Changes in
 Shareholders' Equity for the years ended
 December 31, 1995, 1994 and 1993                      F-5
 Consolidated Statements of Cash Flows for the years
 ended December 31, 1995, 1994 and 1993                F-6
 Notes to Consolidated Financial Statements            F-7
 
 Financial Statement Schedule:
 Schedule III - Consolidated Real Estate
 and Accumulated Depreciation                          F-13
 Notes to Schedule III                                 F-14


  All  other  financial statements and schedules not  listed
  have  been  omitted  since  the  required  information  is
  either included in the Financial Statements and the  Notes
  thereto  as  included  herein  or  is  not  applicable  or
  required.

                              
                              
               REPORT OF INDEPENDENT AUDITORS


Trust Managers and Shareholders
American Industrial Properties REIT:

      We  have audited the accompanying consolidated balance
sheets  of American Industrial Properties REIT (the "Trust")
as   of   December  31,  1995  and  1994,  and  the  related
consolidated statements of operations, shareholders'  equity
and  cash  flows for each of the three years in  the  period
ended  December  31,  1995.  Our audits  also  included  the
consolidated  financial  statement schedule  listed  in  the
Index  at  Item  14(a).   These  financial  statements   and
schedule  are the responsibility of the Trust's  management.
Our  responsibility  is  to  express  an  opinion  on  these
financial statements and schedule based on our audits.

      We  conducted our audits in accordance with  generally
accepted  auditing standards.  Those standards require  that
we plan and perform the audit to obtain reasonable assurance
about  whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis,
evidence  supporting  the amounts  and  disclosures  in  the
financial statements.  An audit also includes assessing  the
accounting principles used and significant estimates made by
management,  as  well  as evaluating the  overall  financial
statement presentation.  We believe that our audits  provide
a reasonable basis for our opinion.

      In  our opinion, the consolidated financial statements
referred  to above present fairly, in all material respects,
the  consolidated  financial position of  the  Trust  as  of
December 31, 1995 and 1994, and the consolidated results  of
its  operations  and its cash flows for each  of  the  three
years  in  the period ended December 31, 1995, in conformity
with generally accepted accounting principles.  Also, in our
opinion,  the  related  financial statement  schedule,  when
considered  in  relation to the basic  financial  statements
taken as a whole,  presents fairly, in all material respects
the information set forth therein.

       The   accompanying  financial  statements  have  been
prepared  assuming that American Industrial Properties  REIT
will  continue as a going concern.  As more fully  described
in  Note  8, the Trust has been declared in default  on  its
8.8%  notes payable and, to date, has not arranged  a  long-
term  refinancing  of the notes payable.  In  addition,  the
Trust  is  involved in two other legal matters, the ultimate
outcome  of  which  cannot presently be  determined.   These
conditions raise substantial doubt about the Trust's ability
to  continue  as  a  going concern.  Management's  plans  in
regard  to these matters are also described in Note 8.   The
financial  statements  do  not include  any  adjustments  to
reflect  the  possible future effects on the  recoverability
and   classification   of  assets   or   the   amounts   and
classification  of  liabilities that  may  result  from  the
outcome of this uncertainty.





Dallas, Texas
February 20, 1996


                                   /s/ Ernst & Young LLP


AMERICAN INDUSTRIAL PROPERTIES REIT
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<S>                                            <C>              <C>              <C>
                                                         Year Ended December 31,
                                                    1995             1994             1993
REVENUES
Rents                                           $  8,676         $  8,397         $  7,811
Tenant reimbursements                              2,734            2,683            2,315
Interest income                                      369              146              515
                                                  11,779           11,226           10,641
REAL ESTATE EXPENSES
Property operating expenses:
Property taxes                                     1,397            1,421            1,408
Property management fees                             428              442              422
Utilities                                            478              501              458
General operating                                    795              705              865
Repairs and maintenance                              431              656              614
Other property operating expenses                    322              227              367
Depreciation and amortization                      2,777            3,133            3,140
Interest on 8.8% notes payable                     4,707            4,001            3,981
Interest on mortgages payable                      1,778              850              683
Amortization of original issue
discount on Zero Coupon Notes
due 1997                                               -              419            1,391
Administrative expenses:
Trust administration and overhead                  1,424            1,505            1,306
Litigation, refinancing and proxy costs              980            1,027              411
Fees paid to Advisor                                   -                -              716
Provision for possible losses
on real estate                                       600              650                -
                                                  16,117           15,537           15,762
Loss from real estate operations                  (4,338)          (4,311)          (5,121)
Loss on sales of real estate                        (191)               -             (216)
Extraordinary loss on
extinguishment of debt                               (55)               -                -
Extraordinary loss on partial
in-substance defeasance of Zero
Coupon Notes due 1997                                 -              (344)          (2,530)
NET LOSS                                         $(4,584)         $(4,655)         $(7,867)

PER SHARE DATA
Loss from real estate operations                $  (0.48)        $  (0.47)        $  (0.57)
Loss on sales of real estate                       (0.02)             -              (0.02)
Extraordinary loss on
extinguishment of debt                             (0.01)             -                -
Extraordinary loss on partial
in-substance defeasance of Zero
Coupon Notes due 1997                                -              (0.04)           (0.28)
Net  Loss                                       $  (0.51)        $  (0.51)        $  (0.87)
Distributions Paid                              $   0.04         $   0.00         $   0.16
Number of shares outstanding                   9,075,400        9,075,400        9,075,400
</TABLE>

The accompanying notes are an integral part of these financial statements.

American Industrial Properties REIT
Consolidated Balance Sheets
(in thousands, except share and per share data)
<TABLE>
<S>                                               <C>              <C>
                                                           December 31,
                                                      1995             1994
Real estate:
Held for investment                               $ 97,091         $ 95,033
Held for sale                                        4,806            8,810
                                                   101,897          103,843
Accumulated depreciation                           (23,441)         (21,859)
Net real estate                                     78,456           81,984
Cash and cash equivalents:
Unrestricted                                         7,694            6,919
Restricted                                             659              602
Total cash and cash equivalents                      8,353            7,521
Other assets, net                                    2,573            3,045

Total Assets                                      $ 89,382         $ 92,550

Liabilities:
8.8% notes payable                                $ 45,239         $ 45,239
Mortgage notes payable                              17,576           20,374
Accrued interest                                     5,178              504
Accounts payable, accrued expenses
and other liabilities                                1,620            1,682
Tenant security deposits                               521              555
Total Liabilities                                   70,134           68,354

Shareholders' Equity:
Shares of beneficial interest,
$0.10 par value; authorized
10,000,000 Shares; issued and
outstanding 9,075,400 Shares                           908              908
Additional paid-in capital                         124,605          124,605
Retained earnings (deficit)                       (106,265)        (101,317)
Total Shareholders' Equity                          19,248           24,196

Total Liabilities and
Shareholders' Equity                              $ 89,382         $ 92,550
</TABLE>
The accompanying notes are an integral part of these financial statements.


American Industrial Properties REIT
Consolidated Statements of Changes in Shareholders' Equity
(in thousands, except number of shares)
<TABLE>
<S>                                            <C>                   <C>          <C>             <C>                <C>
                                             Shares of        Shares of
                                            Beneficial       Beneficial       Additional        Retained
                                             Interest         Interest          Paid-In         Earnings
                                              Number           Amount           Capital         (Deficit)          Total

Balance at January 1, 1993                     9,075,400             $908         $124,605         ($87,342)         $38,171

Net loss                                                                                             (7,867)          (7,867)
Distributions to shareholders                                                                        (1,453)          (1,453)

Balance at December 31, 1993                   9,075,400              908          124,605          (96,662)          28,851

Net loss                                                                                             (4,655)          (4,655)

Balance at December 31, 1994                   9,075,400              908          124,605         (101,317)          24,196

Net loss                                                                                             (4,584)          (4,584)
Distributions to shareholders                                                                          (364)            (364)

Balance at December 31, 1995                   9,075,400             $908         $124,605        ($106,265)         $19,248
</TABLE>



The accompanying notes are an integral part of these financial statements.


American Industrial Properties REIT
Consolidated Statements of Cash Flows
(in thousands)
<TABLE>
<S>                                                  <C>               <C>               <C>
                                                    Year Ended December 31,
                                                         1995              1994              1993
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Loss                                             $ (4,584)         $ (4,655)         $ (7,867)
Adjustments to reconcile net loss
to net cash provided
by (used in) operating activities:
Amortization of original issue
discount on Zero Coupon Notes
due 1997                                                    -               419             1,391
Depreciation                                            2,479             2,622             2,830
Amortization of deferred
financing costs                                            70                 -                 -
Other amortization                                        298               511               310
Losses on sales of real estate                            791               650               216
Extraordinary losses                                       55               344             2,530
Changes in operating assets
and liabilities:
Decrease (increase) in other assets                       183              (256)              (68)
Increase (decrease) in accounts
payable, accrued expenses and
other liabilities and
tenant security deposits                                  (61)              373              (784)

Net Cash Provided By (Used In)
Operating Activities                                     (769)                8            (1,442)

CASH FLOWS FROM INVESTING ACTIVITIES:
Capitalized improvements and
leasing commissions                                    (1,023)           (1,476)           (1,814)
Acquisition of real estate                             (1,309)                -            (3,289)
Net proceeds from sales
of real estate                                          2,476                 -             6,758

Net Cash (Used In) Provided By
Investing Activities                                      144            (1,476)            1,655

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal repayments on mortgage
notes payable                                          (2,798)           (1,283)           (4,915)
Distributions to shareholders                            (364)                -            (1,453)
Prepayment penalty on extinguishment
of debt                                                   (55)                -                 -
Increase in accrued interest                            4,674                 -                 -
Proceeds from mortgage financing                            -            14,500                 -
Partial in-substance defeasance of
Zero Coupon Notes                                           -            (3,106)          (10,189)
Partial repurchase of
Zero Coupon Notes                                           -            (2,241)             (316)

Net Cash Provided By (Used In)
Financing Activities                                    1,457             7,870           (16,873)

Net Increase (Decrease) in Cash
and Cash Equivalents                                      832             6,402           (16,660)

Cash and Cash Equivalents at
Beginning of Year                                       7,521             1,119            17,779

Cash and Cash Equivalents at
End of Year                                          $  8,353          $  7,521          $  1,119


Cash Paid for Interest                               $  1,741          $  4,718          $  4,664
</TABLE>

The accompanying notes are an integral part of these financial statements.

                              
             American Industrial Properties REIT
         Notes to Consolidated Financial Statements
                      December 31, 1995


Note 1  --  Significant Accounting Policies:

  General.

   American  Industrial Properties REIT  (formerly  Trammell
Crow  Real  Estate Investors) (the "Trust") is a Texas  real
estate  investment  trust which, as of  December  31,  1995,
owned  and  operated  15 commercial real  estate  properties
consisting  of  14  industrial  properties  and  one  retail
property.   The  Trust  was formed September  26,  1985  and
commenced  operations  on  November  27,  1985.   The  Trust
converted  to self-administration effective June  13,  1993.
Pursuant to the Trust's 1993 Annual Meeting of Shareholders,
amendments  to the Trust's Declaration of Trust  and  Bylaws
were  approved which, among other things, officially changed
the name of the Trust to American Industrial Properties REIT
and removed the Trust's limited term restriction, converting
the  Trust  from a finite life entity scheduled to liquidate
in 1997 to a perpetual life entity.

  Principles of Consolidation.

  The consolidated financial statements of the Trust include
the  accounts of American Industrial Properties REIT and its
wholly-owned    subsidiaries.    Significant    intercompany
balances   and   transactions  have   been   eliminated   in
consolidation.

  Use of Estimates.

  The preparation of financial statements in conformity with
generally accepted accounting principles requires management
to  make  estimates and assumptions that affect the  amounts
reported in the financial statements and accompanying notes.
Actual  results may differ significantly from such estimates
and assumptions.

  Real Estate.

   The Trust carries its real estate at lower of depreciated
cost or net realizable value.   In accordance with Statement
of  Financial  Accounting Standards No. 121, Accounting  for
Impairment of Long-Lived Assets and for Long-Lived Assets to
Be  Disposed  Of,  issued in March 1995, the  Trust  records
impairment  losses on long-lived assets used  in  operations
when events and circumstances indicate that the assets might
be  impaired and the undiscounted cash flows estimated to be
generated by those assets are less than the related carrying
amounts.   In addition, the Trust records impairment  losses
on  assets  held for sale when the estimated sales proceeds,
after  estimated  selling costs, is less than  the  carrying
value of the related asset.  (See Note 3.)

   Property  improvements are capitalized while  maintenance
and  repairs  are  expensed  as incurred.   Depreciation  of
buildings  and  capital improvements is computed  using  the
straight-line  method  over forty  years.   Depreciation  of
tenant  improvements  is  computed using  the  straight-line
method over ten years.



  Cash and Cash Equivalents.

   Cash  equivalents include demand deposits and all  highly
liquid  instruments purchased with an original  maturity  of
three  months  or less.  Restricted amounts  reflect  escrow
deposits held by third parties for the payment of taxes  and
insurance  and reserves held by third parties  for  property
repairs or tenant improvements.

  Other Assets.

    Other   assets  primarily  consists  of  deferred   rent
receivable  (see Rents and Tenant Reimbursements.),  prepaid
commissions   and   loan  fees.   Leasing  commissions   are
capitalized and amortized on a straight line basis over  the
life  of the lease.  Loan fees are capitalized and amortized
to  interest expense on a level yield basis over the term of
the related loan.

   Prior  to  the defeasance of the outstanding Zero  Coupon
Notes  in 1994 (see Note 5), the issuance costs of the  Zero
Coupon   Notes   were  being  amortized   over   12   years.
Unamortized  issuance costs at the date of  defeasance  were
written off and reflected in the loss on defeasance.

  Rents and Tenant Reimbursements.

   Rental  income, including contractual rent  increases  or
delayed rent starts, is recognized on a straight-line  basis
over  the lease term.  The Trust has recorded deferred  rent
receivable  (representing  the  excess  of  rental   revenue
recognized  on  a  straight line  basis  over  actual  rents
received  under the applicable lease provisions) of $810,000
and $1,157,000 at December 31, 1995 and 1994, respectively.

   Several  tenants in the retail property are also required
to  pay as rent a percentage of their gross sales volume, to
the  extent  such percentage rent exceeds their base  rents.
Such  percentage  rents amounted to $269,000,  $245,000  and
$230,000  for the years ended December 31, 1995,  1994,  and
1993,  respectively.     In  addition  to  paying  base  and
percentage rents, most tenants are required to reimburse the
Trust for operating expenses in excess of a negotiated  base
amount.

   Tamarac  Square,  the Trust's only retail  property,  has
rental  revenues in excess of 10% of the total  revenues  of
the  Trust.  Rental revenues and tenant reimbursements  from
Tamarac  totaled $3,525,000, $3,441,000, and  $3,182,000  in
1995, 1994, and 1993, respectively.

  Income Tax Matters.

   The  Trust  operates  as a real estate  investment  trust
("REIT")  for federal income tax purposes.  Under  the  REIT
provisions, the Trust is required to distribute 95% of  REIT
taxable income and is allowed a deduction for dividends paid
during  the year.  The Trust had a taxable loss in  each  of
the   years  ending  December  31,  1995,  1994,  and  1993.
Accordingly,  no  provision  for  income  taxes   has   been
reflected in the financial statements.

   The Trust has a net operating loss carryforward from 1995
and  prior  years of approximately $35,500,000.  The  losses
may  be  carried forward for up to 15 years.   The   present
losses  will expire beginning in the year 2004.   Management
intends to operate the Trust in such a manner as to continue
to qualify as a REIT and to continue to distribute cash flow
in  excess  of  taxable income.  Therefore, no  tax  benefit
related  to  the  potential utilization of  accumulated  net
operating   losses  has  been  reflected  in  the  financial
statements.

   Earnings and profits, which will determine the taxability
of  distributions  to Shareholders, will  differ  from  that
reported  for financial reporting purposes due primarily  to
differences  in  the basis of the assets and  the  estimated
useful lives used to compute depreciation.

  Concentrations.

  The Trust owns industrial properties in Baltimore, Dallas,
Houston,  Los Angeles, Milwaukee, Minneapolis, and  Seattle,
and   one   retail  property  in  Denver.    The   principal
competitive  factors in these markets are  price,  location,
quality  of space, and amenities.  In each case,  the  Trust
owns  a  small  portion of the total similar  space  in  the
market  and competes with owners of other space for tenants.
Each  of  these  markets  is highly competitive,  and  other
owners  of  property  may  have competitive  advantages  not
available to the Trust.

   The  Trust maintains its unrestricted and restricted cash
in accounts at financial institutions.  The combined account
balances at each institution periodically exceed the Federal
Deposit  Insurance  Corporation ("FDIC") insurance  coverage
and,  as  a result, there is a concentration of credit  risk
related  to  amounts on deposit in excess of FDIC  insurance
coverage.  At December 31, 1995, the Trust had cash balances
with  banks in excess of the FDIC's insured limits  totaling
$2,084,000.

  Reclassification.

   Certain amounts in prior years financial statements  have
been   reclassified  to  conform  with  the   current   year
presentation.

Note 2  --  Transactions with Parties in Interest:

  Trammell Crow Ventures, Ltd., an affiliate of the Trammell
Crow Company, served as advisor (the "Advisor") to the Trust
through  June 13, 1993.  Effective June 13, 1993, the  Trust
terminated the Advisory Agreement with the Advisor and  paid
to  the  Advisor  a  one-time termination fee  of  $435,000.
Certain  other affiliates of the Trammell Crow Company  (the
"TCC  Entities") continue to manage twelve  of  the  Trust's
fifteen  properties.  The TCC Entities  are  not  considered
party in interest relationships by the Trust.

   During  1993,  the  Trust paid fees  to  the  Advisor  of
$716,000,  representing fees and reimbursements pursuant  to
the  Advisory Agreement, disposition fees from the  sale  or
disposition  of Trust real estate assets, and certain  other
fees  for  services  provided to the  Trust.   In  addition,
affiliates  of  the  Advisor  were  paid  $202,000  in  1993
pursuant to property management agreements.

Note  3   --  Real Estate and Provisions for Possible Losses
on Real Estate:

   On  February  27,  1995, the Trust  sold  its  industrial
property  in Ft. Lauderdale, Florida for net sales  proceeds
of  $1,250,000  after payment of the related mortgage  debt.
The  Trust  also  acquired a 72,000 square  foot  industrial
distribution property in Arlington, Texas on August 30, 1995
for total consideration of approximately $1,309,000.

  On December 10, 1993, the Trust purchased a 175,000 square
foot   multi-tenant  industrial  distribution  property   in
Dallas,  Texas  for  total  consideration  of  approximately
$3,400,000.

   In January 1993, the Trust sold an industrial property in
Dallas, Texas for $7,500,000.  The sale resulted in  a  loss
for financial statement purposes of  $216,000.


   At  December 31, 1995 and 1994, real estate was comprised
of the following:
<TABLE>
       <S>                             <C>            <C>
                                          1995            1994
       Held for investment:                          
       Land                            $  17,526     $  17,264
       Buildings and improvements         79,565         77,771
                                          97,091         95,035
       Held for sale:                                
       Land                                  897          1,687
       Buildings and improvements          3,909          7,121
                                           4,806          8,808
       Total                           $ 101,897      $ 103,843
</TABLE>

  In December 1994, the Trust reclassified two properties to
held  for  sale  from  held for investment  and  recorded  a
provision for possible loss on real estate of $650,000.   In
February  1995,  one  of  these properties  was  sold.   The
remaining  property continues to be classified as  held  for
sale  at  December  31, 1995.  An additional  provision  for
possible  loss  on real estate was recorded  in  the  fourth
quarter  of  1995  in  the  amount  of  $600,000.   The  net
operating  income of the property held for sale at  December
31, 1995 was approximately $420,000 in 1995.

   At  December 31, 1995, fourteen of the Trust's properties
were classified as held for investment and one property  was
classified  as  held for sale. If unforeseen factors  should
cause a reclassification of the Trust's real estate held for
investment  to  held  for sale, significant  adjustments  to
reduce  the  depreciated  cost of the  real  estate  to  net
realizable value could be required.

Note 4  --  8.8% Notes Payable:

    To   finance   the  February  27,  1992  repurchase   of
$106,322,000 (face amount at maturity) of Zero Coupon  Notes
due  1997  (see  Note  5), the Trust issued  $53,234,000  of
unsecured  notes payable due November 1997 (the "8.8%  Notes
Payable").   These notes bear interest at  8.8%  per  annum,
payable semiannually commencing May 27, 1993.  The terms  of
the  8.8% Notes Payable allow for prepayment, in full or  in
part, at any time prior to maturity without penalty.

  On May 1, 1995, the Trust initiated litigation against the
holder   of   these  notes  (see  Note  8).   Due   to   the
circumstances  surrounding  the litigation,  the  Trust  has
elected  not to make scheduled interest payments in May  and
November  of 1995.  The noteholder has declared  the  entire
principal  amount and all accrued interest on the notes  due
and  payable  and, effective June 13, 1995,  began  accruing
interest  on the principal amount at the 11.7% default  rate
provided for in the Note Purchase Agreement.

Note 5  --  Zero Coupon Notes:

   As part of its original capitalization in 1985, the Trust
issued $179,698,000 (face amount at maturity) of Zero Coupon
Notes  due  1997  (the "Notes").  These  Notes,  which  were
collateralized by first and second mortgage liens on each of
the   Trust's  real  estate  properties,  accreted  at  12%,
compounded semiannually.  In 1991, the Trust began a program
to retire the outstanding Notes, resulting in a reduction of
the  outstanding  Notes  to  $19,491,000  (face  amount   at
maturity)  at December 31, 1993.  On December 31, 1993,  the
Trust   effected  a  partial  in-substance   defeasance   on
$12,696,000  (face  amount at maturity)  of  the  Notes  and
recorded an extraordinary loss of $2,530,000.

   During  the  first  half  of 1994,  the  Trust  purchased
$239,000  (face amount at maturity) of Notes  and  submitted
the  Notes  to  the Trustee for cancellation.   In  November
1994,  the  Trust  refinanced  two  of  its  properties  and
completed  a  partial in-substance defeasance on  $3,669,000
(face   amount  at  maturity)  of  Notes  and  recorded   an
extraordinary loss of $344,000.  In December 1994, the Trust
purchased  the  remaining non-defeased Notes outstanding  of
approximately  $2,887,000 (face amount at maturity)  in  the
open  market  and  submitted the Notes to  the  Trustee  for
cancellation.  The legal defeasance of the Notes resulted in
the  release  of the Zero Coupon Note mortgage  liens  which
encumbered each of the Trust's properties.

   The accreted value of the Notes defeased at December  31,
1995 and 1994 was $13,104,000 and $11,665,000, respectively.

Note 6  --  Mortgages Payable:

   At December 31, 1995, four of the Trust's properties were
subject  to  liens securing mortgage notes payable  totaling
$17,576,000.  Of this amount $1,940,000 represented  a  note
with  a variable interest rate of prime plus 2% (at December
31,   1995,   the  prime  rate  was  8.5%)  and  $15,636,000
represented  notes  with fixed interest rates  ranging  from
8.40% to 11.0%.

   During  1995,  the  Trust retired  debt  related  to  the
property  held  for  sale.   In connection  with  the  early
retirement,  a  prepayment penalty of $55,000 was  incurred,
which  has  been disclosed as an extraordinary item  in  the
statement of operations.

   Principal payments due during each of the next five years
are  as  follows:   $231,000  in  1996,  $252,000  in  1997,
$2,171,000 in 1998, $1,471,000 in 1999, $271,000 in 2000 and
$13,180,000 thereafter.

   The  Bylaws  of  the  Trust, the note purchase  agreement
relating  to  the 8.8% Notes Payable, and certain  mortgages
payable contain various borrowing restrictions and operating
performance  covenants.  With  the  exception  of  the  note
purchase  agreement relating to the 8.8% Notes Payable  (see
Note   8),  the  Trust  is  in  compliance  with  all   such
restrictions and covenants as of December 31, 1995.

Note 7  --  Environmental Matters:

   The  Trust has been notified of the existence of  limited
underground  petroleum based contamination at a  portion  of
Tamarac  Square,  the Trust's Denver retail  property.   The
source  of  the  contamination  is  apparently  related   to
underground  storage  tanks  ("USTs")  located  on  adjacent
property.    The   owner  of  the  adjacent   property   has
indemnified   the  Trust  against  costs  related   to   the
remediation  of  such contamination.  The responsible  party
for the adjacent USTs has submitted a corrective Action Plan
to  the Colorado Department of Public Health and Environment
("Department").  The plan was approved by the Department and
is  intended  to address the identified contamination.   The
Plan  estimates  completion within approximately  three  (3)
years.

   With  the exception of Tamarac Square, the Trust has  not
been  notified, and is not otherwise aware, of any  material
non-compliance, liability or claim relating to hazardous  or
toxic substances in connection with any of its properties.

Note 8  --  Litigation:

   On May 1, 1995, the Trust initiated a lawsuit against the
holder   of  its  8.8%  unsecured  notes  payable   ("MLI"),
alleging,  among  other  things, that  MLI  and  others  had
engaged in acts of bad faith and conspiracy.  This suit  was
subsequently  amended to name additional defendants  and  to
specify  damages.   Based  on  the  facts  surrounding  this
lawsuit,  the  Trust elected not to make a  scheduled  semi-
annual  interest  payment on May 27, 1995.   MLI  thereafter
declared  the  entire principal amount due and  payable  and
began  accruing interest, effective June 13,  1995,  at  the
11.7% default rate specified in the Note Purchase Agreement.
Management intends to vigorously defend against the  actions
of  the defendants and believes that the Trust's claims will
ultimately be resolved favorably to the Trust.  Although the
Trust  has, on occasion, entered into negotiations with  MLI
regarding  the settlement of this litigation, including  the
possible purchase by the Trust of the unsecured notes  at  a
discount, there is no assurance that such negotiations  will
be  successful.  Accordingly, in the event that the loan  is
determined  to be immediately due and payable,  and  is  not
otherwise modified or restructured, the Trust will be forced
to consider such action as it deems necessary to protect the
interests  of  the  Trust  and its  shareholders,  including
seeking  protection under applicable bankruptcy  laws.   The
costs of pursuing this litigation and defending against  the
actions of the defendants are expected to be significant and
could adversely affect the Trust's resources and liquidity.

   On  January 8, 1996, the Trust filed a lawsuit in federal
court  in Dallas, Texas against a major shareholder  of  the
Trust,  alleging, among other things, violations of  federal
and  state  securities  laws.   On  January  30,  1996,  the
defendants   filed   a  counterclaim  against   the   Trust,
requesting that certain Bylaw amendments be stricken, that a
receiver  be  appointed for the assets and business  of  the
Trust  and  that  the Trust recover certain funds  from  the
Trust   Managers.    Although  management   believes   these
counterclaims to be without merit, no assurance can be given
regarding  the  ultimate outcome of  this  litigation.   The
costs of pursuing this litigation and defending against  the
actions of the defendants are expected to be significant and
could adversely affect the Trust's resources and liquidity.

   On February 22, 1996, a shareholder of the Trust filed  a
class action and derivative complaint against the Trust  and
its Trust Managers, alleging interference with shareholders'
franchise  rights and breach of fiduciary  duty.   The  suit
seeks  recovery of unspecified damages and attorneys'  fees.
In  management's opinion, the liabilities, if any, that  may
ultimately result from this lawsuit are not expected to have
a  materially  adverse effect on the consolidated  financial
position of the Trust.

   On  occasion,  and in the normal course of business,  the
Trust is involved in legal actions relating to the ownership
and  operations of its properties.  In management's opinion,
the  liabilities,  if any, that may ultimately  result  from
such  legal  actions are not expected to have  a  materially
adverse effect on the consolidated financial position of the
Trust.
                              
Note 9  --  Retirement and Profit Sharing Plan:

   During  1993, the Trust adopted a retirement  and  profit
sharing  plan  which qualifies under section 401(k)  of  the
Internal  Revenue  Code.  All existing  Trust  employees  at
adoption  and  subsequent employees who have  completed  six
months  of service are eligible to participate in the  plan.
Subject to certain limitations, employees may contribute  up
to   15%  of  their  salary.   The  Trust  may  make  annual
discretionary  contributions to the plan.  Contributions  by
the  Trust related to the years ended December 31, 1995  and
1994 were $25,000 and $20,000, respectively.

Note 10  --  Operating Leases:

    The  Trust's  properties  are  leased  to  others  under
operating leases with expiration dates ranging from 1996  to
2011.   Future  minimum  rentals  on  noncancellable  tenant
leases at December 31, 1995 are as follows:
<TABLE>
         Year               Amount
     <S>                <C>

     1996               $ 7,919,000
     1997                 6,387,000
     1998                 4,993,000
     1999                 2,910,000
     2000                 1,838,000
     Thereafter           2,408,000
                        $26,455,000
</TABLE>

Note 11  --  Distributions:

  The Trust's distributions of $363,000 ($0.04 per share) in
1995  and  $1,453,000 ($0.16 per share) in 1993 represent  a
return  of  capital to Shareholders (to the  extent  of  the
Shareholder's basis in the Shares.)  The Trust did  not  pay
any distributions in 1994.

Note 12  --  Per Share Data:

    All   per  share  data  is  based  on  9,075,400  Shares
outstanding for each of the years presented.

Note 13  --  Fair Value of Financial Instruments:

  Accounts receivable, accounts payable and accrued expenses
and other liabilities are carried at amounts that reasonably
approximate  their  fair values.  The  fair  values  of  the
Trust's   mortgage   notes  payable  are   estimated   using
discounted   cash  flow  analyses,  based  on  the   Trust's
incremental  borrowing rates for similar types of  borrowing
arrangements.   The carrying values of such  mortgage  notes
payable reasonably approximate their fair values.


                                        
SCHEDULE III
AMERICAN INDUSTRIAL PROPERTIES REIT
CONSOLIDATED REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 1995
($000's)
<TABLE>
<S>                      <C>          <C>        <C>          <C>           <C>      <C>
                          Encum-     Initial    Initial                                  
                          brances     Cost       Cost                               Writedowns
      Description           at                 Bldings &  Capitalized                  and
                         12/31/95     Land     Imprvmnts   Imprvmnts   Retirements  Allowances
Industrial Properties:
    Texas--
Beltline Business Ctr                  $1,303     $5,213         $386         ($5)    ($3,516)
Commerce Park                           1,108      4,431          527                  (2,014)
Gateway 5 & 6                             935      3,741          664                  (1,861)
Northgate II                            2,153      8,612          699                  (4,122)
Northview                 $2,224          658      2,631           38                         
Plaza Southwest                         1,312      5,248          685                         
Westchase                                 697      2,787          252         (74)     (1,158)
Meridian                                  262      1,047                                      
                                                                                              
   California--                                                                               
Huntington Drive                        1,559      6,237          706                         
                                                                                              
   Maryland--                                                                                 
Patapsco                                1,147      4,588          321                  (1,250)
                                                                                              
   Minnesota--                                                                                
Burnsville                 1,940          761      3,045          389         (17)     (1,563)
Cahill                                    625      2,498          357                         
                                                                                              
   Washington--                                                                               
Springbrook                             1,008      4,032          239                    (436)
                                                                                              
   Wisconsin--                                                                                
Northwest Business Pk      1,302        1,296      5,184          749        (131)            
                                                                                              
Retail Property:                                                                              
   Colorado--                                                                                 
Tamarac Square            12,110        6,799     27,194        4,147        (241)            
                                                                                              
Trust Home Office                                                  15                         
                          _______     _______    _______       ______        _____     _______
Total                    $17,576      $21,623    $86,488      $10,174       ($468)   ($15,920)
</TABLE>
SCHEDULE III, continued
AMERICAN INDUSTRIAL PROPERTIES REIT
CONSOLIDATED REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 1995
($000's)
<TABLE>
<S>                          <C>         <C>         <C>          <C>        <C>           <C>
                          Gross Amt   Gross Amt    Gross Amt   Gross Amt                 
                           Carried     Carried      Carried     Carried
                         At December At December  At December At December                
                          31, 1995    31, 1995     31, 1995     31, 1995
                                      Bldings &                  Accum.       Date of       Date
      Description           Land      Imprvmnts      Total      Deprec.    Construction   Acquired
                                                                                              
Industrial Properties:
    Texas--
Beltline Business Ctr           $600      $2,781       $3,381      $1,237      1984        1985
Commerce Park                    705       3,347        4,052       1,118      1984        1985
Gateway 5 & 6                    563       2,916        3,479       1,097    1984-85       1985
Northgate II                   1,329       6,013        7,342       2,203    1982-83       1985
Northview                        658       2,669        3,327         145      1980        1993
Plaza Southwest                1,312       5,933        7,245       1,530    1970-74       1985
Westchase                        465       2,039        2,504         708      1983        1985
Meridian                         262       1,047        1,309           9      1981        1995
                                                                                             
   California--                                                                              
Huntington Drive               1,559       6,943        8,502       1,781    1984-85       1985
                                                                                             
   Maryland--                                                                                
Patapsco                         897       3,909        4,806       1,127    1980-84       1985
                                                                                             
   Minnesota--                                                                               
Burnsville                       432       2,183        2,615         862      1984        1986
Cahill                           625       2,855        3,480         798      1981        1986
                                                                                             
   Washington--                                                                              
Springbrook                      921       3,922        4,843       1,087      1984        1986
                                                                                             
   Wisconsin--                                                                               
Northwest Business Pk          1,296       5,802        7,098       1,481    1983-86       1986
                                                                                             
Retail Property:                                                                             
   Colorado--                                                                                
Tamarac Square                 6,799      31,100       37,899       8,245    1976-79       1985
                                                                                             
Trust Home Office                             15           15          13      N/A        various
                             _______     _______      _______     _______                              
Total                        $18,423     $83,474     $101,897     $23,441
</TABLE>

                               
              AMERICAN INDUSTRIAL PROPERTIES REIT
                     NOTES TO SCHEDULE III
                       December 31 1995
                            ($000)

Reconciliation of Real Estate:
<TABLE>
<S>                               <C>           <C>           <C>
                                   1995          1994          1993
Balance at beginning of year      $103,843      $103,710      $108,036
   Additions during period:                                           
   Improvements                        752         1,024           887
   Acquisitions                      1,309             -         3,289
                                   105,904       104,734       112,212
Deductions during period                                              
   Dispositions                      3,402             -         8,187
   Writedowns                          600           650             -
   Asset Retirements                     5           241           315
                                                                      
Balance at close of period        $101,897      $103,843      $103,710
</TABLE>

Reconciliation of Accumulated Depreciation:
<TABLE>
<S>                                     <C>           <C>           <C>
                                        1995          1994          1993
Balance at beginning of year            $21,859       $19,315       $18,036
   Additions during period:                                                
   Depreciation expense for period        2,479         2,622         2,830
                                         24,338        21,937        20,866
Deductions during period                                                   
Accum. depreciation of                                                     
real estate sold                            897             -         1,551
   Asset Retirements                          -            78             -
                                                                           
Balance at close of period              $23,441       $21,859       $19,315
</TABLE>

Tax Basis:

The  income  tax  basis of real estate, net of accumulated  tax
depreciation, is approximately $97,426 at December 31, 1995.

Depreciable Life:

Depreciation is provided by the straight-line method over the
estimated useful lives which are as follows:

Buildings and capital improvements.         40 years
Tenant improvements.                        10 years




                 BONUS AND SEVERANCE AGREEMENT


     This Bonus and Severance Agreement (this "Agreement") is
made and entered into as of this 13th day of March, 1996, by and
between American Industrial Properties REIT, a Texas real estate
investment trust (the "Trust") and Charles W. Wolcott
("Executive").

                            RECITALS

     WHEREAS, Executive is currently employed by the Trust as
President and Chief Executive Officer;

     WHEREAS, to encourage Executive to remain employed with the
Trust, the Trust desires to provide Executive with an opportunity
for incentive bonus compensation and certain severance
compensation in the event of a Change in Control (as defined
below) of the Trust on the terms and conditions set forth herein;

     WHEREAS, the Trust and Employee each recognize and hereby
acknowledge that Executive's employment with the Trust is and
shall continue to be terminable at will, without prior notice, by
either the Trust or Executive; and

     WHEREAS, the Trust and Executive each hereby acknowledge
that this Agreement is not intended to be, and shall not be
construed as, an express or implied contract of employment
between the Trust and Executive;

     NOW, THEREFORE, for and in consideration of the mutual
promises hereinafter contained and other good and valuable
consideration, the receipt and sufficiency of which are hereby
acknowledged by the parties hereto, the Trust and Executive
hereby agree as follows:

                           AGREEMENTS

     1.   Termination Following a Change in Control. (a)  In the
event of the occurrence of a Change in Control, the Executive's
employment may be terminated by the Trust during the Severance
Period (as defined below) without the Executive becoming entitled
to the benefits provided by Section 2 only upon the occurrence
of: (i) the Executive's death; or (ii) Cause (as defined below).
If the Executive's employment is terminated by the Trust during
the Severance Period, other than pursuant to Section 1(a)(i), or
1(a)(ii), the Executive will be entitled to the benefits provided
by Section 2.

      (b) On or after the occurrence during the Severance Period
of one or more of the following events (regardless of whether any
other reason, other than Cause as hereinabove provided, for
termination exists or has occurred, including without limitation
the Executive's acceptance and/or commencement of other
employment), the Executive may terminate his employment with the
Trust and become entitled to the benefits provided by Section 2:

          (i)  failure to elect or reelect or otherwise to
maintain the Executive in the office or the position, or a
substantially equivalent office or position, of or with the Trust
which the Executive held immediately prior to a Change in
Control, or the removal of the Executive as a Trust Manager of
the Trust (or any successor thereto) if the Executive had been a
Trust Manager of the Trust immediately prior to the Change in
Control;

          (ii) a significant adverse change in the nature or
scope of the authorities, powers, functions, responsibilities or
duties attached to the position with the Trust which the
Executive held immediately prior to the Change in Control, a
reduction in the aggregate of the Executive's base pay and
incentive pay received from the Trust, or the termination or
denial of the Executive's rights to Employee Benefits (as defined
below) or a reduction in the scope or value thereof, except for
any such termination or denial, or reduction in the scope of
value, of any Employee Benefits applicable generally to all
recipients of or participants in such Employee Benefits;

          (iii)     the determination by the Executive (which
determination will be conclusive and binding upon the parties
hereto provided it has been made in good faith and in all events
will be presumed to have been made in good faith unless otherwise
shown by the Trust by clear and convincing evidence) that a
change in circumstances has occurred following a Change in
Control, including without limitation a change in the scope of
the business or other activities for which the Executive was
responsible immediately prior to the Change in Control, which has
rendered the Executive substantially unable aid carry out, has
substantially hindered the Executive's performance of, or has
caused the Executive to suffer a substantial reduction in, any of
the authorities, powers, functions, responsibilities, or duties
attached to the position held by the Executive immediately prior
to the Change in Control, which situation is not remedied within
five calendar days after written notice to the Trust from the
Executive of such determination;

          (iv) the liquidation, dissolution, merger,
consolidation, or reorganization of the Trust or transfer of all
or substantially all of its business and/or assets, unless the
successor or successors (by liquidation, merger, consolidation,
reorganization, transfer or otherwise) to which all or
substantially all of the Trust's business and/or assets have been
transferred (directly or by operation of law) assumes all duties
and obligations of the Trust under this Agreement;

          (v)  the Trust relocates its principal executive
offices, or requires the Executive to have the Executive's
principal location of work changed, to any location which is in
excess of 25 miles from the location thereof immediately prior to
the Change in Control, or requires the Executive to travel away
from the Executive's office in the course of discharging the
Executive's responsibilities or duties hereunder at least 20%
more (in terms of aggregate days in any calendar year or in any
calendar quarter when annualized for purposes of comparison to
any prior year) than was required of the Executive in any of the
three full years immediately prior to the Change in Control
without, in either case, the Executive's prior written consent;
and/or

          (vi) without limiting the generality or effect of the
foregoing, any material breach of this Agreement by the Trust or
any successor thereto.

      (c)  A termination by the Trust pursuant to Section 1(a) or
by the Executive pursuant to Section 1(b) will not affect any
rights which the Executive may have pursuant to any other
agreement, policy, plan, program or arrangement of the Trust
providing Employee Benefits (except as provided in Section 1(a)),
which rights will be governed by the terms thereof.


     2.        Severance Benefits. (a)    If, following the occurrence
of a Change in Control, the Trust terminates the Executive's
employment during the Severance Period other than pursuant to
Section 1(a), or if the Executive terminates the Executive's
employment pursuant to Section 1(b), the Trust will pay to the
Executive the Severance Benefit (as defined below) in immediately
available funds, in United States Dollars, within five business
days after the Termination Date.  In addition, for the remainder
of the Severance Period, but in no event for less than one year,
the Trust will arrange to provide the Executive Employee Benefits
that are welfare benefits (but not stock option, stock purchase,
stock appreciation, or similar compensatory benefits)
substantially similar to those which the Executive was receiving
or entitled to receive immediately prior to the Termination Date
(or, if greater, immediately prior to the reduction, termination,
or denial described in Section 1(b)(ii)), except that the level
of any such Employee Benefits to be provided to the Executive may
be reduced in the event of a corresponding reduction applicable
generally to all recipients of or participants in such Employee
Benefits, and the Severance Period will be considered service
with the Trust for the purpose of determining service credits and
benefits due and payable to the Executive under the Trust's
retirement income, supplemental executive retirement, and other
benefit plans of the Trust applicable to the Executive, the
Executive's dependents, or the Executive's beneficiaries
immediately prior to the Termination Date.  If and to the extent
that any benefit described in the immediately preceding sentence
is not or cannot be paid or provided under any policy, plan,
program or arrangement of the Trust then the Trust will itself
pay or provide for the payment of such Employee Benefits to the
Executive, and, if applicable, the Executive's dependents and
beneficiaries.  Without otherwise limiting the purposes or effect
of Section 3, Employee Benefits otherwise receivable by the
Executive pursuant to this Section 2(a) will be reduced to the
extent comparable welfare benefits are actually received by the
Executive from another employer during the Severance Period
following the Executive's termination date.

     ( b)       The Trust shall have a right of set-off in respect of
any claim, debt or obligation against any payment to or benefit
for the Executive provided for in this Agreement.

     (c)       Notwithstanding any other provision hereof, the
parties' respective rights and obligations under this Section 2
and under Section 5 will survive any termination or expiration of
this Agreement following a Change in Control or the termination
of the Executive's employment following a Change in Control for
any reason whatsoever.

     3.        Mitigation Obligation.  Executive will be required to
mitigate the amount of any payment provided for in this Agreement
by seeking other employment and any profits, income, earnings or
other benefits from any source whatsoever shall serve as a
reduction in the amount of payments to be made by the Trust
hereunder.

     4.        Certain Additional Payments by the Trust.    (a)
Notwithstanding anything in this Agreement to the contrary, in
the event it is determined (as hereafter provided) that any
payment or distribution by the Trust to or for the benefit of the
Executive, whether paid or payable or distributed or
distributable pursuant aid the terms of this Agreement or
otherwise pursuant to or by reason of any other agreement,
policy, plan, program or arrangement, including without
limitation any stock option, stock appreciation right or similar
right, the lapse or termination of any restriction on or the
vesting or exercisability of any of the foregoing (any such
payment or distribution, a "Payment"), would be subject to the
excise tax imposed by Section 4999 of the Internal Revenue Code
of 1986, as amended (the "Code") (or any successor provision
thereto), by reason of being considered "contingent on a change
in ownership or control" of the Trust, within the meaning of
Section 280G of the Code (or any successor provision thereto) or
to any similar tax imposed by state or local law, or any interest
or penalties with respect to such tax (such tax or taxes,
together with any such interest and penalties, being hereafter
collectively referred to as the "Excise Tax"), then the Executive
will be entitled to receive an additional payment or payments
(collectively, a "Gross-Up Payment"); provided, however, that no
Gross-up Payment will be made with respect to the Excise Tax, if
any, attributable to (A) any incentive stock option ("ISO")
granted prior to the execution of this Agreement or (B) any stock
appreciation or similar right, whether or not limited, granted in
tandem with any ISO described in clause (A) of this sentence.
The Gross-Up Payment will be in an amount such that, after
payment by the Executive of all taxes (including any interest or
penalties imposed with respect to such taxes), including any
Excise Tax imposed upon the Gross-Up Payment, the Executive will
have received an amount of the Gross-Up Payment equal to the
Excise Tax imposed upon the Payment.

     ( b)       Subject to the provisions of Section 4(f), all
determinations required to be made under this Section 4,
including whether an Excise Tax is payable by the Executive and
the amount of such Excise Tax and whether a Gross-Up Payment is
required to be paid by the Trust to the Executive and the amount
of such Gross-Up Payment, if any, will be made by a nationally
recognized accounting firm (the "Accounting Firm") selected by
the Executive in the Executive's sole discretion.  The Executive
will direct the Accounting Firm to submit its determination and
detailed supporting calculations to both the Trust and the
Executive within 30 calendar days after the Executive's
termination date, and any such other time or times as may be
requested by the Trust or the Executive.  If the Accounting Firm
determines that any Excise Tax is payable by the Executive, the
Trust will pay the required Gross-Up Payment to the Executive
within five business days after receipt of such determination and
calculations with respect to any Payment to the Executive.  If
the Accounting Firm determines that no Excise Tax is payable by
the Executive, it will, at the same time as it makes such
determination, furnish the Trust and the Executive an opinion
that the Executive has substantial authority not to report any
Excise Tax on the Executive's federal, state, or local income or
other tax return.  As a result of the uncertainty in the
application of Section 4999 of the Code (or any successor
provision thereto) and the possibility of similar uncertainty
regarding applicable state or local tax law at the time of any
determination by the Accounting Firm hereunder, it is possible
that Gross-Up Payments which will not have been made by the Trust
should have been made (an "Underpayment"), consistent with the
calculations required to be made hereunder.  In the event that
the Trust exhausts or fails to pursue its remedies pursuant to
Section 9(f) and the Executive thereafter is required to make a
payment of any Excise Tax, the Executive will direct the
Accounting Firm to determine the amount of the Underpayment that
has occurred and to submit its determination and detailed
supporting calculations to both the Trust and the Executive as
promptly as possible.  Any such Underpayment will be promptly
paid by the Trust to, or for the benefit of, the Executive within
five business days after receipt of such determination and
calculations.

     (c)       The Trust and the Executive will each provide the
Accounting Firm access to and copies of any books, records and
documents in the possession of the Trust or the Executive, as the
case may be, reasonably requested by the Accounting Firm, and
otherwise cooperate with the Accounting Firm in connection with
the preparation and issuance of the determinations and
calculations contemplated by Section 4(b).  Any determination by
the Accounting Firm as to the amount of the Gross-Up Payment will
be binding upon the Trust and the Executive.

     (d)       The federal, state and local income or other tax
returns filed by the Executive will be prepared and filed on a
consistent basis with the determination of the Accounting Firm
with respect to the Excise Tax payable by the Executive.  The
Executive will make proper payment of the amount of any Excise
Payment and, at the request of the Trust, provided to the Trust
true and correct copies (with any amendments) of the Executive's
federal income tax return as filed with the Internal Revenue
Service and corresponding state and local tax returns, if
relevant, as filed with the applicable taxing authority, and such
other documents reasonably requested by the Trust, evidencing
such payment.  If prior to the filing of the Executive's federal
income tax return, or corresponding state or local tax return, if
relevant, the Accounting Firm determines that the amount of the
Gross-Up Payment should be reduced, the Executive will within
five business days pay to the Trust the amount of such reduction.

     (e)       The fees and expenses of the Accounting Firm for its
services in connection with the determinations and calculations
contemplated by Section 4(b) will be borne by the Trust.  If such
fees and expenses are initially paid by the Executive, the Trust
will reimburse the Executive the full amount of such fees and
expenses within five business days after receipt from the
Executive of a statement therefor and reasonable evidence of the
Executive's payment thereof.

     (f)       The Executive will notify the Trust in writing of any
claim by the Internal Revenue Service or any other taxing
authority that, if successful, would require the payment by the
Trust of a Gross-Up Payment.  Such notification will be given as
promptly as practicable but no later than 10 business days after
the Executive actually receives notice of such claim and the
Executive will further apprise the Trust of the nature of such
claim and the date on which such claim is requested to be paid
(in each case, to the extent known by the Executive).  The
Executive will not pay such claim prior to the earlier of (i) the
expiration of the 30-calendar day period following the date on
which the Executive gives such notice to the Trust and (ii) the
date that any payment of amount with respect to such claim is
due.  If the Trust notifies the Executive in writing prior to the
expiration of such period that it desires to contest such claim,
the Executive will:

               (A)  provide the Trust with any written records or
documents in the Executive's possession relating to such claim
reasonably requested by the Trust;

               (B)  take such action in connection with
contesting such claim as the Trust may reasonably request in
writing from time to time, including without limitation accepting
legal representation with respect to such claim by an attorney
competent in respect of the subject matter and reasonably
selected by the Trust;

               (C)  cooperate with the Trust in good faith in
order effectively to contest such claim; and

               (D)  permit the Trust to participate in any
proceedings relating to such claims;

     provided, however, that the Trust will bear and pay directly
all costs and expenses (including interest and penalties)
incurred in connection with such contest and will indemnify and
hold harmless the Executive, on an after-tax basis, for and
against any Excise Tax or income tax, including interest and
penalties with respect thereto, imposed as a result of such
representation and payment of costs and expenses.  Without
limiting the foregoing provisions of this Section 4(f), the Trust
will control all proceedings taken in connection with the contest
of any claim contemplated by this Section 4(f) and, at its sole
option, may pursue or forego any and all administrative appeals,
proceedings, hearings and conferences with the taxing authority
in respect of such claim (provided, however, that the Executive
may participate therein at the Executive's own cost and expense)
and may, at its option, either direct the Executive to pay the
tax claimed and sue for a refund or contest the claim in any
permissible manner, and the Executive will prosecute such contest
to a determination before any administrative tribunal, in a court
of initial jurisdiction, and in one or more appellate courts, as
the Trust may determine; provided, however, that if the Trust
directs the Executive to pay the tax claimed and sue for a
refund, the Trust will advance the amount of such payment to the
Executive on an interest-free basis and will indemnify and hold
the Executive harmless, on an after-tax basis, from any Excise
Tax or income or other tax, including interest or penalties with
respect thereto, imposed with respect to such advance; and
provided further, however, that any extension of the statute of
limitations relating to payment of taxes for the taxable year of
the Executive with respect to which the contested amount is
claimed to be due is limited solely to such contested amount.
The Trust's control of any such contested claim will be limited
to issues with respect to which a Gross-Up Payment would be
payable hereunder and the Executive will be entitled to settle or
contest, as the case may be, any other issue raised by the
Internal Revenue Service or any other taxing authority.

     (g)       If, after the receipt by the Executive of an amount
advanced by the Trust pursuant to Section 4(f), the Executive
receives any refund with respect to such claim, the Executive
will (subject to the Trust's complying with the requirements of
Section 4(f)) pay to the Trust the amount of such refund
(together with any interest paid or credited thereon after any
taxes applicable thereto) within 30 calendar days after such
receipt and the Trust's  satisfaction of all accrued obligations
under this Agreement.  If, after the receipt by the Executive of
any amount advanced by the Trust pursuant to Section 4(f), a
determination is made that the Executive will not be entitled to
any refund with respect to such claim and the Trust does not
notify the Executive in writing of its intent to contest such
determination prior to the expiration of 30 calendar days after
such determination, then such advance will be forgiven and will
not be required to be repaid and the amount of any such advance
will offset, to the extent thereof, the amount of Gross-Up
Payment required to be paid by the Trust to the Executive
pursuant to this Section 4.

     5.        Legal Fees and Expenses; Security.  It is the intent of
the Trust that the Executive not be required to incur legal fees
and the related expenses associated with the interpretation,
enforcement or defense of the Executive's rights to compensation
upon a Change in Control by litigation or otherwise because the
cost and expense thereof would substantially detract from the
benefits intended to be extended to the Executive hereunder.
Accordingly, if it should appear to the Executive that the Trust
has failed to comply with any of its obligations under this
Agreement or in the event that the Trust or any other person
takes or threatens to take any action to declare the agreement to
pay Executive compensation upon a Change in Control void or
unenforceable, or institutes any litigation or other action or
proceeding designed to deny, or to recover from, the Executive
the benefits provided or intended to be provided to the Executive
hereunder, the Trust irrevocably authorizes the Executive from
time to time to retain counsel of the Executive's choice, at the
expense of the Trust as hereinafter provided, to advise and
represent the Executive in connection with any such
interpretation, enforcement or defense, including without
limitation the initiation or defense of any litigation or other
legal action, whether by or against the Trust or any Trust
Manager, officer, stockholder, or other person affiliated with
the Trust, in any jurisdiction.  Notwithstanding any existing or
prior attorney-client relationship between the Trust and such
counsel, the Trust irrevocably consents to the Executive's
entering into an attorney-client relationship with such counsel,
and in that connection the Trust and the Executive agree that a
confidential relationship will exist between the Executive and
such counsel.  Without regard to whether the Executive prevails,
in whole or in part, in connection with any of the foregoing, the
Trust will pay and be solely financially responsible for any and
all attorneys' and related fees and expenses incurred by the
Executive in connection with any of the foregoing.

     6.        Employment Rights; Termination Prior to Change in
Control.  Nothing expressed or implied in this Agreement will
create any right or duty on the part of the Trust or the
Executive to have the Executive remain in the employ of the Trust
prior to or following any Change in Control.  Any termination of
the employment of the Executive or the removal of the Executive
from any office or position in the Trust following the
commencement of any discussion with a third person that results
in a Change in Control within 180 calendar days after such
termination or removal will be deemed to be a termination or
removal of the Executive after a Change in Control for purposes
of this Agreement.

     7.        Certain Defined Terms.  In addition to terms defined
elsewhere herein, the following terms have the following meanings
when used herein with initial capital letters:

     (a)       "Change in Control" means the occurrence during the
term of this Agreement of any of the following events:

               (i)  the Trust is merged, consolidated, or
reorganized into or with another corporation or other legal
entity, and as a result of such merger, consolidation or
reorganization less than a majority of the combined voting power
of the then-outstanding securities of such corporation or entity
immediately after such transaction are held in the aggregate by
the holders of the then-outstanding securities entitled to vote
generally in the election of Trust Managers of the Trust (the
"Voting Stock") immediately prior to such transaction;

               (ii) the Trust sells or otherwise transfers all or
substantially all of its assets to another corporation or other
legal entity and, as a result of such sale or transfer, less than
a majority of the combined voting power of the then-outstanding
securities of such other corporation or entity immediately after
such sale or transfer is held in the aggregate by the holders of
Voting Stock of the Trust immediately prior to such sale or
transfer;

               (iii)  there is a report filed on Schedule 13D or
Schedule 14D-1 (or any successor schedule, form or report or item
therein), each as promulgated pursuant to the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), disclosing that any
person (as the term "person" is used in Section 13(d)(3) or
Section 14(d)(2) of the Exchange Act) has become the beneficial
owner (as the term "beneficial owner" is defined under Rule 13d-3
or any successor rule or regulation promulgated under the
Exchange Act) of securities representing over 9.8% of the
combined voting power of the Voting Stock of the Trust or could
become the owner of over 9.8% of the Trust's Common Shares of
Beneficial Interest through the conversion of the Trust's debt or
equity securities;

               (iv) the Trust files a report or proxy statement
with the Securities and Exchange Commission pursuant to the
Exchange Act disclosing in response to Form 8-K or Schedule 14A
(or any successor schedule, form or report or item therein) that
a change in control of the Trust has occurred or will occur in
the future pursuant to any then-existing contract or transaction;
or

               (v)  if, during any period of two consecutive
years, individuals who at the beginning of any such period
constitute the Trust Managers of the Trust cease for any reason
to constitute at least a majority thereof; provided, however,
that for purposes of this clause (v), each Trust Manager who is
first elected, or first nominated for election by the Trust's
shareholders, by a vote of at least two-thirds of the Trust
Managers of the Trust (or a committee thereof) then still in
office who were Trust Managers of the Trust at the beginning of
any such period will be deemed to have been a Trust Manager of
the Trust at the beginning of such period.

     Notwithstanding the foregoing provisions of Section
13(a)(iii) or 13(a)(iv), unless otherwise determined in a
specific case by majority vote of the Board of Trust Managers of
the Trust, a "Change in Control" will not be deemed to have
occurred for purposes of Section 13(a)(iii) or 13(a)(iv) solely
because (A) the Trust, (B) an entity in which the Trust, directly
or indirectly, beneficially owns 50% or more of the voting
securities (a "Subsidiary"), or (C) any employee stock ownership
plan or any other employee benefit plan of the Trust or any
Subsidiary either files or becomes obligated to file a report or
a proxy statement under or in response to Schedule 13D, Schedule
14D-1, Form 8-K, or Schedule 14A (or any successor schedule,
form, or report or item therein) under the Exchange Act
disclosing beneficial ownership by it of shares of Voting Stock,
whether in excess of 9.8% or otherwise, or because the Trust
reports that a change in control of the Trust has occurred or
will occur in the future by reason of such beneficial ownership.

     (b)       "Cause" means the following grounds for termination:
(i) any act by Executive of fraud or sexual harassment with
respect to any aspect of the Trust's business; (ii) drug or
alcohol abuse or behavior that impedes Executive's job
performance; (iii) failure by Executive to perform hereunder
after notice of such failure and explanation of such failure of
performance, which is reasonably determined by the Board of Trust
Managers to be materially injurious to the business or interests
of the Trust; (iv) misappropriation of funds or any corporate
opportunity; or (v) conviction of Executive of a crime of moral
turpitude (or a plea of nolo contendere thereto).

     (c)       "Employee Benefits" means the perquisites, benefits and
service credit for benefits as provided under any and all
employee retirement income and welfare benefit policies, plans,
programs or arrangements in which the Executive is entitled to
participate, including without limitation any stock option, stock
purchase, stock appreciation, savings, pension, supplemental
executive retirement or other retirement income or welfare
benefit, deferred compensation, incentive compensation, group or
other life, health, medical/hospital, or other insurance (whether
funded by actual insurance or self-insured by the Trust),
disability, salary continuation, expense reimbursement, and other
employee benefit policies, plans, programs or arrangements that
may now exist or any equivalent successor policies, plans,
programs or arrangements that may be adopted hereafter by the
Trust, providing perquisites, benefits and service credit for
benefits at least as great in the aggregate as are payable
thereunder prior to a Change in Control.

     (d)       If Executive becomes entitled to Severance Benefits
within one year from the date of the Change in Control, the term
"Severance Benefit" shall mean an amount equal to one times (i)
the Executive's annualized base salary rate as of the date of the
first event constituting a Change in Control or, if higher, (ii)
the Executive's highest base salary received for any year in the
three full calendar years immediately preceding the first event
constituting a Change in Control.

     (e)       "Severance Period" means the period of time commencing
on the date of an occurrence of each Change in Control and
continuing until the earliest of (i) the expiration of one year
after each occurrence of an event constituting a Change in
Control, (ii) the Executive's death, or (iii) the Executive's
attainment of age 65.

     8.        Bonus Compensation.  (a) The Trust shall pay Executive an
annual incentive bonus (the "annual incentive bonus") for each
calendar year during the term or any renewal of this Agreement,
subject to certain conditions.  Such annual incentive bonus, if
any, shall be payable to Executive within 30 days after the end
of each calendar year or as soon as practicable thereafter during
the term or any renewal of this Agreement.  Each such annual
incentive bonus shall be calculated as follows:  for every
incremental specified increase (the "Increase Multiple") in funds
from operations per share earned by the Trust in each calendar
year during the term or any renewal of this Agreement, Executive
shall receive an additional fixed percentage of Executive's base
salary (the "Bonus Percentage") as incentive bonus compensation
(the "incentive bonus compensation").  In no event, however,
shall such incentive bonus compensation exceed 25% of Executive's
base salary for each such calendar year.  For purposes of
calculating annual incentive bonuses, the term "funds from
operations" shall mean net income per share of the Trust
(computed in accordance with generally accepted accounting
principles), excluding financing costs and gains (or losses) from
debt restructuring and sales of property, plus depreciation and
amortization and other non-cash items.  The Increase Multiple and
the Bonus Percentage shall be determined by the Compensation
Committee of the Trust for each calendar year for which an
incentive bonus is calculated, and this Agreement shall be deemed
to be automatically amended and modified to include such Increase
Multiple and Bonus Percentage for the calculation of each annual
incentive bonus payable hereunder.  The Increase Multiple and the
Bonus Percentage shall be established by the Compensation
Committee as soon as practicable after the business plan for the
next year is presented to the Board of Trust Managers, but by no
later than December 31 of each year.

     ( b)    In addition to the annual incentive bonus, Executive shall
be entitled to receive an annual achievement bonus ("annual
achievement bonus") of up to 15% of Executive's base salary
during the year in which the annual achievement bonus is awarded.
Executive shall be entitled to receive an annual achievement
bonus each year that the Trust achieves specific targets
established annually by the Compensation Committee of the Trust.
The targets will be established by the Compensation Committee as
soon as practicable after the business plan for the next year is
presented to the Board of Trust Managers, but by no later than
December 31.  At such time as the Compensation Committee
establishes the specific targets, it shall set forth in a
committee resolution what percentage of the amount of Executive's
base salary shall be received by Executive as an annual
achievement bonus if the specific targets are achieved.  Any
annual achievement bonus payable to Executive shall be paid
within 30 days after the end of the calendar year as to which
such annual achievement bonus relates.

     (c)       In addition to receiving the annual incentive bonus and
annual achievement bonus, Executive shall be eligible to receive
annually a merit bonus ("merit bonus") at the discretion of the
Compensation Committee.  The merit bonus may not exceed 10% of
Executive's base salary for the year in which the merit bonus is
awarded.  The Compensation Committee shall determine if Executive
should be awarded a merit bonus based upon (i) an evaluation of
Executive's work by his direct supervisor, and (ii) the
recommendation of the President and Chief Executive Officer of
the Trust.  The Compensation Committee shall determine whether
the President and Chief Executive Officer should receive a merit
bonus without being required to review an evaluation or receiving
any recommendations as described above.  It is currently
contemplated that any merit bonus will be awarded in December of
each year.

     9.        Payment of Bonus Compensation.  The Trust and Executive
each hereby acknowledge that the employment of Executive is
terminable at the will of either the Trust or Executive without
notice to the other for any reason whatsoever or no reason, and
that this Agreement and the bonus compensation provided for
herein is not intended to and shall not create a presumption of
an employment contract or constitute an express or implied
contract of employment between the Trust and Executive.
Accordingly, Executive acknowledges and agrees that except as
specifically set forth in this Agreement, in the event of the
expiration of this Agreement or the expiration of any renewal
hereof, Executive shall not be entitled to receive, and the Trust
shall not be obligated to pay to Executive, any further bonus
compensation; provided, however, that in the event Executive's
employment is terminated for any reason prior to the expiration
of this Agreement or any renewal hereof, Executive shall be
entitled to receive any previously unpaid bonus payable to
Executive pursuant to Section 8 hereof for each calendar year
during the term of this Agreement, and including the calendar
year in which such termination occurs, prorated for the portion
of such year which elapsed prior to the date such termination
becomes effective.  Any and all such payments shall be subject to
deduction and withholding authorized or required by applicable
law.

     10.        Additional Benefits.  Nothing in this Agreement shall
be deemed to render Executive ineligible to (i) participate in
any employee benefit plan of the Trust, including, but not
limited to, any stock option plan of the Trust, or (ii) receive
additional cash or stock or other type of bonuses from the Trust.

     11.        Term.  The term of this Agreement shall be deemed to
commence and be effective as of the date of this Agreement and
shall continue for a three-year term to and including March 13,
1999, unless earlier terminated in accordance with the provisions
hereof.  At any time within sixty days of the end of such term or
any renewal term, the parties hereto may renew this Agreement in
writing for additional terms of one year.

     12.       Termination.  Except with respect to the provisions of
this Agreement that provide for payments to be made to Executive
after termination of employment, this Agreement shall terminate
automatically without further action by either of the parties
hereto upon the death or permanent disability of Executive or the
termination of Executive's employment with the Trust for any
reason or no reason, in accordance with Executive's status as an
employee at will.  As used herein, the term "permanent
disability" means physical or mental disability or both that is
determined by the Trust, in its sole discretion, to substantially
impair the ability of Executive to perform the day-to-day
functions normally performed by Executive if the disability is
suffered (or is reasonably expected to be suffered) by Executive
for a period of not less than six consecutive calendar months.
Notwithstanding the foregoing, Executive (or his estate, heirs or
personal representatives, as applicable) shall be entitled to
receive accrued bonus compensation as set forth in Section 9
hereof, but shall not be entitled to severance compensation
except to the extent that a Change in Control of the Trust occurs
179 days or less prior to the termination of this Agreement.

     13.       Representation by Executive.   Executive hereby
represents and warrants to the Trust that there are no agreements
or understandings that would make unlawful his execution or
delivery of this Agreement.

     14.       Notices.  All notices, renewals and other
communications required or permitted under this Agreement must be
in writing and shall be deemed to have been given if delivered or
mailed, by certified mail, first class postage prepaid, to the
parties at the addresses set forth in this Agreement, as the same
may be changed in writing by the parties from time to time.

     15.       Entire Agreement.  The parties expressly agree that
this Agreement is contractual in nature and not a mere recital,
and that it contains all the terms and conditions of the
agreement between the parties with respect to the matters set
forth herein.  All prior negotiations, agreements, arrangements,
understandings and statements between the parties relating to the
matters set forth herein that have occurred at any time or
contemporaneously with the execution of this Agreement are
superseded and merged into this completely integrated Agreement.
The Recitals set forth above shall be deemed to be part of this
Agreement.

     16.       Governing Law.  This Agreement was negotiated and is
performable in Dallas County, Texas and shall be governed by the
laws of the State of Texas without giving effect to principles of
conflicts of law.

     17.       Severability.  If any provision of this Agreement is
held to be illegal, invalid or unenforceable under any present or
future law, such provisions shall be fully severable, and this
Agreement shall be construed and enforced as if such illegal,
invalid or unenforceable provision had never comprised a part
hereof, the remaining provisions of this Agreement shall remain
in full force and effect and shall not be affected by the
illegal, invalid or unenforceable provision or by its severance
herefrom, and in lieu of such provision, there shall be added
automatically as a part of this Agreement, a legal, valid and
enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the
Trust and Executive hereby request the court or any arbitrator to
whom disputes relating to this Agreement are submitted to reform
the otherwise unenforceable covenant in accordance with the
proceeding provision.

     18.       Counterparts.  This Agreement may be executed in
multiple identical counterparts, each of which shall be deemed an
original, and all of which taken together shall constitute but
one and the same instrument.  In making proof of this Agreement,
it shall not be necessary to produce or account for more than one
counterpart executed by the party sought to be charged with
performance hereunder.

     19.       Assignment and Delegation.  All rights, covenants and
agreements of the Trust set forth in this Agreement shall, unless
otherwise provided herein, be binding upon and inure to the
benefit of the Trust's respective successors and assigns.  All
rights, covenants and agreements of Executive set forth in this
Agreement shall, unless otherwise provided herein, not be
assignable by Executive, and shall be considered personal to
Executive for all purposes.



          IN WITNESS WHEREOF, the undersigned have executed and
delivered this Agreement as of the date first set forth above.


                                   AMERICAN INDUSTRIAL PROPERTIES REIT
                              
                                   /s/ Marc A. Simpson
                              
                               Marc A. Simpson
                              Vice President and Chief Financial Officer
                              
    Notice Address:     6220 North Beltline
                                Suite 205
                                Irving, Texas 75063-2656
                              
                                                       EXECUTIVE:
                              
                              
                                           /s/ Charles W. Wolcott
                              
                              
Notice Address:     3832 Hanover 
                    Dallas, TX 75225
               

                 BONUS AND SEVERANCE AGREEMENT


     This Bonus and Severance Agreement (this "Agreement") is
made and entered into as of this 13th day of March, 1996, by and
between American Industrial Properties REIT, a Texas real estate
investment trust (the "Trust") and Marc A. Simpson
("Executive").

                            RECITALS

     WHEREAS, Executive is currently employed by the Trust as
Vice President and Chief Financial Officer;

     WHEREAS, to encourage Executive to remain employed with the
Trust, the Trust desires to provide Executive with an opportunity
for incentive bonus compensation and certain severance
compensation in the event of a Change in Control (as defined
below) of the Trust on the terms and conditions set forth herein;

     WHEREAS, the Trust and Employee each recognize and hereby
acknowledge that Executive's employment with the Trust is and
shall continue to be terminable at will, without prior notice, by
either the Trust or Executive; and

     WHEREAS, the Trust and Executive each hereby acknowledge
that this Agreement is not intended to be, and shall not be
construed as, an express or implied contract of employment
between the Trust and Executive;

     NOW, THEREFORE, for and in consideration of the mutual
promises hereinafter contained and other good and valuable
consideration, the receipt and sufficiency of which are hereby
acknowledged by the parties hereto, the Trust and Executive
hereby agree as follows:

                           AGREEMENTS

     1.   Termination Following a Change in Control. (a)  In the
event of the occurrence of a Change in Control, the Executive's
employment may be terminated by the Trust during the Severance
Period (as defined below) without the Executive becoming entitled
to the benefits provided by Section 2 only upon the occurrence
of: (i) the Executive's death; or (ii) Cause (as defined below).
If the Executive's employment is terminated by the Trust during
the Severance Period, other than pursuant to Section 1(a)(i), or
1(a)(ii), the Executive will be entitled to the benefits provided
by Section 2.

      (b) On or after the occurrence during the Severance Period
of one or more of the following events (regardless of whether any
other reason, other than Cause as hereinabove provided, for
termination exists or has occurred, including without limitation
the Executive's acceptance and/or commencement of other
employment), the Executive may terminate his employment with the
Trust and become entitled to the benefits provided by Section 2:

          (i)  failure to elect or reelect or otherwise to
maintain the Executive in the office or the position, or a
substantially equivalent office or position, of or with the Trust
which the Executive held immediately prior to a Change in
Control, or the removal of the Executive as a Trust Manager of
the Trust (or any successor thereto) if the Executive had been a
Trust Manager of the Trust immediately prior to the Change in
Control;

          (ii) a significant adverse change in the nature or
scope of the authorities, powers, functions, responsibilities or
duties attached to the position with the Trust which the
Executive held immediately prior to the Change in Control, a
reduction in the aggregate of the Executive's base pay and
incentive pay received from the Trust, or the termination or
denial of the Executive's rights to Employee Benefits (as defined
below) or a reduction in the scope or value thereof, except for
any such termination or denial, or reduction in the scope of
value, of any Employee Benefits applicable generally to all
recipients of or participants in such Employee Benefits;

          (iii)     the determination by the Executive (which
determination will be conclusive and binding upon the parties
hereto provided it has been made in good faith and in all events
will be presumed to have been made in good faith unless otherwise
shown by the Trust by clear and convincing evidence) that a
change in circumstances has occurred following a Change in
Control, including without limitation a change in the scope of
the business or other activities for which the Executive was
responsible immediately prior to the Change in Control, which has
rendered the Executive substantially unable aid carry out, has
substantially hindered the Executive's performance of, or has
caused the Executive to suffer a substantial reduction in, any of
the authorities, powers, functions, responsibilities, or duties
attached to the position held by the Executive immediately prior
to the Change in Control, which situation is not remedied within
five calendar days after written notice to the Trust from the
Executive of such determination;

          (iv) the liquidation, dissolution, merger,
consolidation, or reorganization of the Trust or transfer of all
or substantially all of its business and/or assets, unless the
successor or successors (by liquidation, merger, consolidation,
reorganization, transfer or otherwise) to which all or
substantially all of the Trust's business and/or assets have been
transferred (directly or by operation of law) assumes all duties
and obligations of the Trust under this Agreement;

          (v)  the Trust relocates its principal executive
offices, or requires the Executive to have the Executive's
principal location of work changed, to any location which is in
excess of 25 miles from the location thereof immediately prior to
the Change in Control, or requires the Executive to travel away
from the Executive's office in the course of discharging the
Executive's responsibilities or duties hereunder at least 20%
more (in terms of aggregate days in any calendar year or in any
calendar quarter when annualized for purposes of comparison to
any prior year) than was required of the Executive in any of the
three full years immediately prior to the Change in Control
without, in either case, the Executive's prior written consent;
and/or

          (vi) without limiting the generality or effect of the
foregoing, any material breach of this Agreement by the Trust or
any successor thereto.

      (c)  A termination by the Trust pursuant to Section 1(a) or
by the Executive pursuant to Section 1(b) will not affect any
rights which the Executive may have pursuant to any other
agreement, policy, plan, program or arrangement of the Trust
providing Employee Benefits (except as provided in Section 1(a)),
which rights will be governed by the terms thereof.


     2.        Severance Benefits. (a)    If, following the occurrence
of a Change in Control, the Trust terminates the Executive's
employment during the Severance Period other than pursuant to
Section 1(a), or if the Executive terminates the Executive's
employment pursuant to Section 1(b), the Trust will pay to the
Executive the Severance Benefit (as defined below) in immediately
available funds, in United States Dollars, within five business
days after the Termination Date.  In addition, for the remainder
of the Severance Period, but in no event for less than one year,
the Trust will arrange to provide the Executive Employee Benefits
that are welfare benefits (but not stock option, stock purchase,
stock appreciation, or similar compensatory benefits)
substantially similar to those which the Executive was receiving
or entitled to receive immediately prior to the Termination Date
(or, if greater, immediately prior to the reduction, termination,
or denial described in Section 1(b)(ii)), except that the level
of any such Employee Benefits to be provided to the Executive may
be reduced in the event of a corresponding reduction applicable
generally to all recipients of or participants in such Employee
Benefits, and the Severance Period will be considered service
with the Trust for the purpose of determining service credits and
benefits due and payable to the Executive under the Trust's
retirement income, supplemental executive retirement, and other
benefit plans of the Trust applicable to the Executive, the
Executive's dependents, or the Executive's beneficiaries
immediately prior to the Termination Date.  If and to the extent
that any benefit described in the immediately preceding sentence
is not or cannot be paid or provided under any policy, plan,
program or arrangement of the Trust then the Trust will itself
pay or provide for the payment of such Employee Benefits to the
Executive, and, if applicable, the Executive's dependents and
beneficiaries.  Without otherwise limiting the purposes or effect
of Section 3, Employee Benefits otherwise receivable by the
Executive pursuant to this Section 2(a) will be reduced to the
extent comparable welfare benefits are actually received by the
Executive from another employer during the Severance Period
following the Executive's termination date.

     ( b)       The Trust shall have a right of set-off in respect of
any claim, debt or obligation against any payment to or benefit
for the Executive provided for in this Agreement.

     (c)       Notwithstanding any other provision hereof, the
parties' respective rights and obligations under this Section 2
and under Section 5 will survive any termination or expiration of
this Agreement following a Change in Control or the termination
of the Executive's employment following a Change in Control for
any reason whatsoever.

     3.        Mitigation Obligation.  Executive will be required to
mitigate the amount of any payment provided for in this Agreement
by seeking other employment and any profits, income, earnings or
other benefits from any source whatsoever shall serve as a
reduction in the amount of payments to be made by the Trust
hereunder.

     4.        Certain Additional Payments by the Trust.    (a)
Notwithstanding anything in this Agreement to the contrary, in
the event it is determined (as hereafter provided) that any
payment or distribution by the Trust to or for the benefit of the
Executive, whether paid or payable or distributed or
distributable pursuant aid the terms of this Agreement or
otherwise pursuant to or by reason of any other agreement,
policy, plan, program or arrangement, including without
limitation any stock option, stock appreciation right or similar
right, the lapse or termination of any restriction on or the
vesting or exercisability of any of the foregoing (any such
payment or distribution, a "Payment"), would be subject to the
excise tax imposed by Section 4999 of the Internal Revenue Code
of 1986, as amended (the "Code") (or any successor provision
thereto), by reason of being considered "contingent on a change
in ownership or control" of the Trust, within the meaning of
Section 280G of the Code (or any successor provision thereto) or
to any similar tax imposed by state or local law, or any interest
or penalties with respect to such tax (such tax or taxes,
together with any such interest and penalties, being hereafter
collectively referred to as the "Excise Tax"), then the Executive
will be entitled to receive an additional payment or payments
(collectively, a "Gross-Up Payment"); provided, however, that no
Gross-up Payment will be made with respect to the Excise Tax, if
any, attributable to (A) any incentive stock option ("ISO")
granted prior to the execution of this Agreement or (B) any stock
appreciation or similar right, whether or not limited, granted in
tandem with any ISO described in clause (A) of this sentence.
The Gross-Up Payment will be in an amount such that, after
payment by the Executive of all taxes (including any interest or
penalties imposed with respect to such taxes), including any
Excise Tax imposed upon the Gross-Up Payment, the Executive will
have received an amount of the Gross-Up Payment equal to the
Excise Tax imposed upon the Payment.

     ( b)       Subject to the provisions of Section 4(f), all
determinations required to be made under this Section 4,
including whether an Excise Tax is payable by the Executive and
the amount of such Excise Tax and whether a Gross-Up Payment is
required to be paid by the Trust to the Executive and the amount
of such Gross-Up Payment, if any, will be made by a nationally
recognized accounting firm (the "Accounting Firm") selected by
the Executive in the Executive's sole discretion.  The Executive
will direct the Accounting Firm to submit its determination and
detailed supporting calculations to both the Trust and the
Executive within 30 calendar days after the Executive's
termination date, and any such other time or times as may be
requested by the Trust or the Executive.  If the Accounting Firm
determines that any Excise Tax is payable by the Executive, the
Trust will pay the required Gross-Up Payment to the Executive
within five business days after receipt of such determination and
calculations with respect to any Payment to the Executive.  If
the Accounting Firm determines that no Excise Tax is payable by
the Executive, it will, at the same time as it makes such
determination, furnish the Trust and the Executive an opinion
that the Executive has substantial authority not to report any
Excise Tax on the Executive's federal, state, or local income or
other tax return.  As a result of the uncertainty in the
application of Section 4999 of the Code (or any successor
provision thereto) and the possibility of similar uncertainty
regarding applicable state or local tax law at the time of any
determination by the Accounting Firm hereunder, it is possible
that Gross-Up Payments which will not have been made by the Trust
should have been made (an "Underpayment"), consistent with the
calculations required to be made hereunder.  In the event that
the Trust exhausts or fails to pursue its remedies pursuant to
Section 9(f) and the Executive thereafter is required to make a
payment of any Excise Tax, the Executive will direct the
Accounting Firm to determine the amount of the Underpayment that
has occurred and to submit its determination and detailed
supporting calculations to both the Trust and the Executive as
promptly as possible.  Any such Underpayment will be promptly
paid by the Trust to, or for the benefit of, the Executive within
five business days after receipt of such determination and
calculations.

     (c)       The Trust and the Executive will each provide the
Accounting Firm access to and copies of any books, records and
documents in the possession of the Trust or the Executive, as the
case may be, reasonably requested by the Accounting Firm, and
otherwise cooperate with the Accounting Firm in connection with
the preparation and issuance of the determinations and
calculations contemplated by Section 4(b).  Any determination by
the Accounting Firm as to the amount of the Gross-Up Payment will
be binding upon the Trust and the Executive.

     (d)       The federal, state and local income or other tax
returns filed by the Executive will be prepared and filed on a
consistent basis with the determination of the Accounting Firm
with respect to the Excise Tax payable by the Executive.  The
Executive will make proper payment of the amount of any Excise
Payment and, at the request of the Trust, provided to the Trust
true and correct copies (with any amendments) of the Executive's
federal income tax return as filed with the Internal Revenue
Service and corresponding state and local tax returns, if
relevant, as filed with the applicable taxing authority, and such
other documents reasonably requested by the Trust, evidencing
such payment.  If prior to the filing of the Executive's federal
income tax return, or corresponding state or local tax return, if
relevant, the Accounting Firm determines that the amount of the
Gross-Up Payment should be reduced, the Executive will within
five business days pay to the Trust the amount of such reduction.

     (e)       The fees and expenses of the Accounting Firm for its
services in connection with the determinations and calculations
contemplated by Section 4(b) will be borne by the Trust.  If such
fees and expenses are initially paid by the Executive, the Trust
will reimburse the Executive the full amount of such fees and
expenses within five business days after receipt from the
Executive of a statement therefor and reasonable evidence of the
Executive's payment thereof.

     (f)       The Executive will notify the Trust in writing of any
claim by the Internal Revenue Service or any other taxing
authority that, if successful, would require the payment by the
Trust of a Gross-Up Payment.  Such notification will be given as
promptly as practicable but no later than 10 business days after
the Executive actually receives notice of such claim and the
Executive will further apprise the Trust of the nature of such
claim and the date on which such claim is requested to be paid
(in each case, to the extent known by the Executive).  The
Executive will not pay such claim prior to the earlier of (i) the
expiration of the 30-calendar day period following the date on
which the Executive gives such notice to the Trust and (ii) the
date that any payment of amount with respect to such claim is
due.  If the Trust notifies the Executive in writing prior to the
expiration of such period that it desires to contest such claim,
the Executive will:

               (A)  provide the Trust with any written records or
documents in the Executive's possession relating to such claim
reasonably requested by the Trust;

               (B)  take such action in connection with
contesting such claim as the Trust may reasonably request in
writing from time to time, including without limitation accepting
legal representation with respect to such claim by an attorney
competent in respect of the subject matter and reasonably
selected by the Trust;

               (C)  cooperate with the Trust in good faith in
order effectively to contest such claim; and

               (D)  permit the Trust to participate in any
proceedings relating to such claims;

     provided, however, that the Trust will bear and pay directly
all costs and expenses (including interest and penalties)
incurred in connection with such contest and will indemnify and
hold harmless the Executive, on an after-tax basis, for and
against any Excise Tax or income tax, including interest and
penalties with respect thereto, imposed as a result of such
representation and payment of costs and expenses.  Without
limiting the foregoing provisions of this Section 4(f), the Trust
will control all proceedings taken in connection with the contest
of any claim contemplated by this Section 4(f) and, at its sole
option, may pursue or forego any and all administrative appeals,
proceedings, hearings and conferences with the taxing authority
in respect of such claim (provided, however, that the Executive
may participate therein at the Executive's own cost and expense)
and may, at its option, either direct the Executive to pay the
tax claimed and sue for a refund or contest the claim in any
permissible manner, and the Executive will prosecute such contest
to a determination before any administrative tribunal, in a court
of initial jurisdiction, and in one or more appellate courts, as
the Trust may determine; provided, however, that if the Trust
directs the Executive to pay the tax claimed and sue for a
refund, the Trust will advance the amount of such payment to the
Executive on an interest-free basis and will indemnify and hold
the Executive harmless, on an after-tax basis, from any Excise
Tax or income or other tax, including interest or penalties with
respect thereto, imposed with respect to such advance; and
provided further, however, that any extension of the statute of
limitations relating to payment of taxes for the taxable year of
the Executive with respect to which the contested amount is
claimed to be due is limited solely to such contested amount.
The Trust's control of any such contested claim will be limited
to issues with respect to which a Gross-Up Payment would be
payable hereunder and the Executive will be entitled to settle or
contest, as the case may be, any other issue raised by the
Internal Revenue Service or any other taxing authority.

     (g)       If, after the receipt by the Executive of an amount
advanced by the Trust pursuant to Section 4(f), the Executive
receives any refund with respect to such claim, the Executive
will (subject to the Trust's complying with the requirements of
Section 4(f)) pay to the Trust the amount of such refund
(together with any interest paid or credited thereon after any
taxes applicable thereto) within 30 calendar days after such
receipt and the Trust's  satisfaction of all accrued obligations
under this Agreement.  If, after the receipt by the Executive of
any amount advanced by the Trust pursuant to Section 4(f), a
determination is made that the Executive will not be entitled to
any refund with respect to such claim and the Trust does not
notify the Executive in writing of its intent to contest such
determination prior to the expiration of 30 calendar days after
such determination, then such advance will be forgiven and will
not be required to be repaid and the amount of any such advance
will offset, to the extent thereof, the amount of Gross-Up
Payment required to be paid by the Trust to the Executive
pursuant to this Section 4.

     5.        Legal Fees and Expenses; Security.  It is the intent of
the Trust that the Executive not be required to incur legal fees
and the related expenses associated with the interpretation,
enforcement or defense of the Executive's rights to compensation
upon a Change in Control by litigation or otherwise because the
cost and expense thereof would substantially detract from the
benefits intended to be extended to the Executive hereunder.
Accordingly, if it should appear to the Executive that the Trust
has failed to comply with any of its obligations under this
Agreement or in the event that the Trust or any other person
takes or threatens to take any action to declare the agreement to
pay Executive compensation upon a Change in Control void or
unenforceable, or institutes any litigation or other action or
proceeding designed to deny, or to recover from, the Executive
the benefits provided or intended to be provided to the Executive
hereunder, the Trust irrevocably authorizes the Executive from
time to time to retain counsel of the Executive's choice, at the
expense of the Trust as hereinafter provided, to advise and
represent the Executive in connection with any such
interpretation, enforcement or defense, including without
limitation the initiation or defense of any litigation or other
legal action, whether by or against the Trust or any Trust
Manager, officer, stockholder, or other person affiliated with
the Trust, in any jurisdiction.  Notwithstanding any existing or
prior attorney-client relationship between the Trust and such
counsel, the Trust irrevocably consents to the Executive's
entering into an attorney-client relationship with such counsel,
and in that connection the Trust and the Executive agree that a
confidential relationship will exist between the Executive and
such counsel.  Without regard to whether the Executive prevails,
in whole or in part, in connection with any of the foregoing, the
Trust will pay and be solely financially responsible for any and
all attorneys' and related fees and expenses incurred by the
Executive in connection with any of the foregoing.

     6.        Employment Rights; Termination Prior to Change in
Control.  Nothing expressed or implied in this Agreement will
create any right or duty on the part of the Trust or the
Executive to have the Executive remain in the employ of the Trust
prior to or following any Change in Control.  Any termination of
the employment of the Executive or the removal of the Executive
from any office or position in the Trust following the
commencement of any discussion with a third person that results
in a Change in Control within 180 calendar days after such
termination or removal will be deemed to be a termination or
removal of the Executive after a Change in Control for purposes
of this Agreement.

     7.        Certain Defined Terms.  In addition to terms defined
elsewhere herein, the following terms have the following meanings
when used herein with initial capital letters:

     (a)       "Change in Control" means the occurrence during the
term of this Agreement of any of the following events:

               (i)  the Trust is merged, consolidated, or
reorganized into or with another corporation or other legal
entity, and as a result of such merger, consolidation or
reorganization less than a majority of the combined voting power
of the then-outstanding securities of such corporation or entity
immediately after such transaction are held in the aggregate by
the holders of the then-outstanding securities entitled to vote
generally in the election of Trust Managers of the Trust (the
"Voting Stock") immediately prior to such transaction;

               (ii) the Trust sells or otherwise transfers all or
substantially all of its assets to another corporation or other
legal entity and, as a result of such sale or transfer, less than
a majority of the combined voting power of the then-outstanding
securities of such other corporation or entity immediately after
such sale or transfer is held in the aggregate by the holders of
Voting Stock of the Trust immediately prior to such sale or
transfer;

               (iii)  there is a report filed on Schedule 13D or
Schedule 14D-1 (or any successor schedule, form or report or item
therein), each as promulgated pursuant to the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), disclosing that any
person (as the term "person" is used in Section 13(d)(3) or
Section 14(d)(2) of the Exchange Act) has become the beneficial
owner (as the term "beneficial owner" is defined under Rule 13d-3
or any successor rule or regulation promulgated under the
Exchange Act) of securities representing over 9.8% of the
combined voting power of the Voting Stock of the Trust or could
become the owner of over 9.8% of the Trust's Common Shares of
Beneficial Interest through the conversion of the Trust's debt or
equity securities;

               (iv) the Trust files a report or proxy statement
with the Securities and Exchange Commission pursuant to the
Exchange Act disclosing in response to Form 8-K or Schedule 14A
(or any successor schedule, form or report or item therein) that
a change in control of the Trust has occurred or will occur in
the future pursuant to any then-existing contract or transaction;
or

               (v)  if, during any period of two consecutive
years, individuals who at the beginning of any such period
constitute the Trust Managers of the Trust cease for any reason
to constitute at least a majority thereof; provided, however,
that for purposes of this clause (v), each Trust Manager who is
first elected, or first nominated for election by the Trust's
shareholders, by a vote of at least two-thirds of the Trust
Managers of the Trust (or a committee thereof) then still in
office who were Trust Managers of the Trust at the beginning of
any such period will be deemed to have been a Trust Manager of
the Trust at the beginning of such period.

     Notwithstanding the foregoing provisions of Section
13(a)(iii) or 13(a)(iv), unless otherwise determined in a
specific case by majority vote of the Board of Trust Managers of
the Trust, a "Change in Control" will not be deemed to have
occurred for purposes of Section 13(a)(iii) or 13(a)(iv) solely
because (A) the Trust, (B) an entity in which the Trust, directly
or indirectly, beneficially owns 50% or more of the voting
securities (a "Subsidiary"), or (C) any employee stock ownership
plan or any other employee benefit plan of the Trust or any
Subsidiary either files or becomes obligated to file a report or
a proxy statement under or in response to Schedule 13D, Schedule
14D-1, Form 8-K, or Schedule 14A (or any successor schedule,
form, or report or item therein) under the Exchange Act
disclosing beneficial ownership by it of shares of Voting Stock,
whether in excess of 9.8% or otherwise, or because the Trust
reports that a change in control of the Trust has occurred or
will occur in the future by reason of such beneficial ownership.

     (b)       "Cause" means the following grounds for termination:
(i) any act by Executive of fraud or sexual harassment with
respect to any aspect of the Trust's business; (ii) drug or
alcohol abuse or behavior that impedes Executive's job
performance; (iii) failure by Executive to perform hereunder
after notice of such failure and explanation of such failure of
performance, which is reasonably determined by the Board of Trust
Managers to be materially injurious to the business or interests
of the Trust; (iv) misappropriation of funds or any corporate
opportunity; or (v) conviction of Executive of a crime of moral
turpitude (or a plea of nolo contendere thereto).

     (c)       "Employee Benefits" means the perquisites, benefits and
service credit for benefits as provided under any and all
employee retirement income and welfare benefit policies, plans,
programs or arrangements in which the Executive is entitled to
participate, including without limitation any stock option, stock
purchase, stock appreciation, savings, pension, supplemental
executive retirement or other retirement income or welfare
benefit, deferred compensation, incentive compensation, group or
other life, health, medical/hospital, or other insurance (whether
funded by actual insurance or self-insured by the Trust),
disability, salary continuation, expense reimbursement, and other
employee benefit policies, plans, programs or arrangements that
may now exist or any equivalent successor policies, plans,
programs or arrangements that may be adopted hereafter by the
Trust, providing perquisites, benefits and service credit for
benefits at least as great in the aggregate as are payable
thereunder prior to a Change in Control.

     (d)       If Executive becomes entitled to Severance Benefits
within one year from the date of the Change in Control, the term
"Severance Benefit" shall mean an amount equal to one times (i)
the Executive's annualized base salary rate as of the date of the
first event constituting a Change in Control or, if higher, (ii)
the Executive's highest base salary received for any year in the
three full calendar years immediately preceding the first event
constituting a Change in Control.

     (e)       "Severance Period" means the period of time commencing
on the date of an occurrence of each Change in Control and
continuing until the earliest of (i) the expiration of one year
after each occurrence of an event constituting a Change in
Control, (ii) the Executive's death, or (iii) the Executive's
attainment of age 65.

     8.        Bonus Compensation.  (a) The Trust shall pay Executive an
annual incentive bonus (the "annual incentive bonus") for each
calendar year during the term or any renewal of this Agreement,
subject to certain conditions.  Such annual incentive bonus, if
any, shall be payable to Executive within 30 days after the end
of each calendar year or as soon as practicable thereafter during
the term or any renewal of this Agreement.  Each such annual
incentive bonus shall be calculated as follows:  for every
incremental specified increase (the "Increase Multiple") in funds
from operations per share earned by the Trust in each calendar
year during the term or any renewal of this Agreement, Executive
shall receive an additional fixed percentage of Executive's base
salary (the "Bonus Percentage") as incentive bonus compensation
(the "incentive bonus compensation").  In no event, however,
shall such incentive bonus compensation exceed 25% of Executive's
base salary for each such calendar year.  For purposes of
calculating annual incentive bonuses, the term "funds from
operations" shall mean net income per share of the Trust
(computed in accordance with generally accepted accounting
principles), excluding financing costs and gains (or losses) from
debt restructuring and sales of property, plus depreciation and
amortization and other non-cash items.  The Increase Multiple and
the Bonus Percentage shall be determined by the Compensation
Committee of the Trust for each calendar year for which an
incentive bonus is calculated, and this Agreement shall be deemed
to be automatically amended and modified to include such Increase
Multiple and Bonus Percentage for the calculation of each annual
incentive bonus payable hereunder.  The Increase Multiple and the
Bonus Percentage shall be established by the Compensation
Committee as soon as practicable after the business plan for the
next year is presented to the Board of Trust Managers, but by no
later than December 31 of each year.

     ( b)    In addition to the annual incentive bonus, Executive shall
be entitled to receive an annual achievement bonus ("annual
achievement bonus") of up to 15% of Executive's base salary
during the year in which the annual achievement bonus is awarded.
Executive shall be entitled to receive an annual achievement
bonus each year that the Trust achieves specific targets
established annually by the Compensation Committee of the Trust.
The targets will be established by the Compensation Committee as
soon as practicable after the business plan for the next year is
presented to the Board of Trust Managers, but by no later than
December 31.  At such time as the Compensation Committee
establishes the specific targets, it shall set forth in a
committee resolution what percentage of the amount of Executive's
base salary shall be received by Executive as an annual
achievement bonus if the specific targets are achieved.  Any
annual achievement bonus payable to Executive shall be paid
within 30 days after the end of the calendar year as to which
such annual achievement bonus relates.

     (c)       In addition to receiving the annual incentive bonus and
annual achievement bonus, Executive shall be eligible to receive
annually a merit bonus ("merit bonus") at the discretion of the
Compensation Committee.  The merit bonus may not exceed 10% of
Executive's base salary for the year in which the merit bonus is
awarded.  The Compensation Committee shall determine if Executive
should be awarded a merit bonus based upon (i) an evaluation of
Executive's work by his direct supervisor, and (ii) the
recommendation of the President and Chief Executive Officer of
the Trust.  The Compensation Committee shall determine whether
the President and Chief Executive Officer should receive a merit
bonus without being required to review an evaluation or receiving
any recommendations as described above.  It is currently
contemplated that any merit bonus will be awarded in December of
each year.

     9.        Payment of Bonus Compensation.  The Trust and Executive
each hereby acknowledge that the employment of Executive is
terminable at the will of either the Trust or Executive without
notice to the other for any reason whatsoever or no reason, and
that this Agreement and the bonus compensation provided for
herein is not intended to and shall not create a presumption of
an employment contract or constitute an express or implied
contract of employment between the Trust and Executive.
Accordingly, Executive acknowledges and agrees that except as
specifically set forth in this Agreement, in the event of the
expiration of this Agreement or the expiration of any renewal
hereof, Executive shall not be entitled to receive, and the Trust
shall not be obligated to pay to Executive, any further bonus
compensation; provided, however, that in the event Executive's
employment is terminated for any reason prior to the expiration
of this Agreement or any renewal hereof, Executive shall be
entitled to receive any previously unpaid bonus payable to
Executive pursuant to Section 8 hereof for each calendar year
during the term of this Agreement, and including the calendar
year in which such termination occurs, prorated for the portion
of such year which elapsed prior to the date such termination
becomes effective.  Any and all such payments shall be subject to
deduction and withholding authorized or required by applicable
law.

     10.        Additional Benefits.  Nothing in this Agreement shall
be deemed to render Executive ineligible to (i) participate in
any employee benefit plan of the Trust, including, but not
limited to, any stock option plan of the Trust, or (ii) receive
additional cash or stock or other type of bonuses from the Trust.

     11.        Term.  The term of this Agreement shall be deemed to
commence and be effective as of the date of this Agreement and
shall continue for a three-year term to and including March 13,
1999, unless earlier terminated in accordance with the provisions
hereof.  At any time within sixty days of the end of such term or
any renewal term, the parties hereto may renew this Agreement in
writing for additional terms of one year.

     12.       Termination.  Except with respect to the provisions of
this Agreement that provide for payments to be made to Executive
after termination of employment, this Agreement shall terminate
automatically without further action by either of the parties
hereto upon the death or permanent disability of Executive or the
termination of Executive's employment with the Trust for any
reason or no reason, in accordance with Executive's status as an
employee at will.  As used herein, the term "permanent
disability" means physical or mental disability or both that is
determined by the Trust, in its sole discretion, to substantially
impair the ability of Executive to perform the day-to-day
functions normally performed by Executive if the disability is
suffered (or is reasonably expected to be suffered) by Executive
for a period of not less than six consecutive calendar months.
Notwithstanding the foregoing, Executive (or his estate, heirs or
personal representatives, as applicable) shall be entitled to
receive accrued bonus compensation as set forth in Section 9
hereof, but shall not be entitled to severance compensation
except to the extent that a Change in Control of the Trust occurs
179 days or less prior to the termination of this Agreement.

     13.       Representation by Executive.   Executive hereby
represents and warrants to the Trust that there are no agreements
or understandings that would make unlawful his execution or
delivery of this Agreement.

     14.       Notices.  All notices, renewals and other
communications required or permitted under this Agreement must be
in writing and shall be deemed to have been given if delivered or
mailed, by certified mail, first class postage prepaid, to the
parties at the addresses set forth in this Agreement, as the same
may be changed in writing by the parties from time to time.

     15.       Entire Agreement.  The parties expressly agree that
this Agreement is contractual in nature and not a mere recital,
and that it contains all the terms and conditions of the
agreement between the parties with respect to the matters set
forth herein.  All prior negotiations, agreements, arrangements,
understandings and statements between the parties relating to the
matters set forth herein that have occurred at any time or
contemporaneously with the execution of this Agreement are
superseded and merged into this completely integrated Agreement.
The Recitals set forth above shall be deemed to be part of this
Agreement.

     16.       Governing Law.  This Agreement was negotiated and is
performable in Dallas County, Texas and shall be governed by the
laws of the State of Texas without giving effect to principles of
conflicts of law.

     17.       Severability.  If any provision of this Agreement is
held to be illegal, invalid or unenforceable under any present or
future law, such provisions shall be fully severable, and this
Agreement shall be construed and enforced as if such illegal,
invalid or unenforceable provision had never comprised a part
hereof, the remaining provisions of this Agreement shall remain
in full force and effect and shall not be affected by the
illegal, invalid or unenforceable provision or by its severance
herefrom, and in lieu of such provision, there shall be added
automatically as a part of this Agreement, a legal, valid and
enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the
Trust and Executive hereby request the court or any arbitrator to
whom disputes relating to this Agreement are submitted to reform
the otherwise unenforceable covenant in accordance with the
proceeding provision.

     18.       Counterparts.  This Agreement may be executed in
multiple identical counterparts, each of which shall be deemed an
original, and all of which taken together shall constitute but
one and the same instrument.  In making proof of this Agreement,
it shall not be necessary to produce or account for more than one
counterpart executed by the party sought to be charged with
performance hereunder.

     19.       Assignment and Delegation.  All rights, covenants and
agreements of the Trust set forth in this Agreement shall, unless
otherwise provided herein, be binding upon and inure to the
benefit of the Trust's respective successors and assigns.  All
rights, covenants and agreements of Executive set forth in this
Agreement shall, unless otherwise provided herein, not be
assignable by Executive, and shall be considered personal to
Executive for all purposes.



          IN WITNESS WHEREOF, the undersigned have executed and
delivered this Agreement as of the date first set forth above.


                                   AMERICAN INDUSTRIAL PROPERTIES REIT
                              
                                   /s/ Charles W. Wolcott
                              
                              Charles W. Wolcott
                              President and Chief Executive Officer
                              
    Notice Address:     6220 North Beltline
                        Suite 205
                        Irving, Texas 75063-2656
                              
                                                       EXECUTIVE:
                              
                              
                                           /s/ Marc A. Simpson
Notice Address:    3308 Ridgecrest
                   Flower Mound, TX 75028
               


                                                 


                 BONUS AND SEVERANCE AGREEMENT


     This Bonus and Severance Agreement (this "Agreement") is
made and entered into as of this 13th day of March, 1996, by and
between American Industrial Properties REIT, a Texas real estate
investment trust (the "Trust") and David B. Warner ("Executive").

                            RECITALS

     WHEREAS, Executive is currently employed by the Trust as
Vice President and Chief Operating Officer;

     WHEREAS, to encourage Executive to remain employed with the
Trust, the Trust desires to provide Executive with an opportunity
for incentive bonus compensation and certain severance
compensation in the event of a Change in Control (as defined
below) of the Trust on the terms and conditions set forth herein;

     WHEREAS, the Trust and Employee each recognize and hereby
acknowledge that Executive's employment with the Trust is and
shall continue to be terminable at will, without prior notice, by
either the Trust or Executive; and

     WHEREAS, the Trust and Executive each hereby acknowledge
that this Agreement is not intended to be, and shall not be
construed as, an express or implied contract of employment
between the Trust and Executive;

     NOW, THEREFORE, for and in consideration of the mutual
promises hereinafter contained and other good and valuable
consideration, the receipt and sufficiency of which are hereby
acknowledged by the parties hereto, the Trust and Executive
hereby agree as follows:

                           AGREEMENTS

     1.   Termination Following a Change in Control. (a)  In the
event of the occurrence of a Change in Control, the Executive's
employment may be terminated by the Trust during the Severance
Period (as defined below) without the Executive becoming entitled
to the benefits provided by Section 2 only upon the occurrence
of: (i) the Executive's death; or (ii) Cause (as defined below).
If the Executive's employment is terminated by the Trust during
the Severance Period, other than pursuant to Section 1(a)(i), or
1(a)(ii), the Executive will be entitled to the benefits provided
by Section 2.

      (b) On or after the occurrence during the Severance Period
of one or more of the following events (regardless of whether any
other reason, other than Cause as hereinabove provided, for
termination exists or has occurred, including without limitation
the Executive's acceptance and/or commencement of other
employment), the Executive may terminate his employment with the
Trust and become entitled to the benefits provided by Section 2:

          (i)  failure to elect or reelect or otherwise to
maintain the Executive in the office or the position, or a
substantially equivalent office or position, of or with the Trust
which the Executive held immediately prior to a Change in
Control, or the removal of the Executive as a Trust Manager of
the Trust (or any successor thereto) if the Executive had been a
Trust Manager of the Trust immediately prior to the Change in
Control;

          (ii) a significant adverse change in the nature or
scope of the authorities, powers, functions, responsibilities or
duties attached to the position with the Trust which the
Executive held immediately prior to the Change in Control, a
reduction in the aggregate of the Executive's base pay and
incentive pay received from the Trust, or the termination or
denial of the Executive's rights to Employee Benefits (as defined
below) or a reduction in the scope or value thereof, except for
any such termination or denial, or reduction in the scope of
value, of any Employee Benefits applicable generally to all
recipients of or participants in such Employee Benefits;

          (iii)     the determination by the Executive (which
determination will be conclusive and binding upon the parties
hereto provided it has been made in good faith and in all events
will be presumed to have been made in good faith unless otherwise
shown by the Trust by clear and convincing evidence) that a
change in circumstances has occurred following a Change in
Control, including without limitation a change in the scope of
the business or other activities for which the Executive was
responsible immediately prior to the Change in Control, which has
rendered the Executive substantially unable aid carry out, has
substantially hindered the Executive's performance of, or has
caused the Executive to suffer a substantial reduction in, any of
the authorities, powers, functions, responsibilities, or duties
attached to the position held by the Executive immediately prior
to the Change in Control, which situation is not remedied within
five calendar days after written notice to the Trust from the
Executive of such determination;

          (iv) the liquidation, dissolution, merger,
consolidation, or reorganization of the Trust or transfer of all
or substantially all of its business and/or assets, unless the
successor or successors (by liquidation, merger, consolidation,
reorganization, transfer or otherwise) to which all or
substantially all of the Trust's business and/or assets have been
transferred (directly or by operation of law) assumes all duties
and obligations of the Trust under this Agreement;

          (v)  the Trust relocates its principal executive
offices, or requires the Executive to have the Executive's
principal location of work changed, to any location which is in
excess of 25 miles from the location thereof immediately prior to
the Change in Control, or requires the Executive to travel away
from the Executive's office in the course of discharging the
Executive's responsibilities or duties hereunder at least 20%
more (in terms of aggregate days in any calendar year or in any
calendar quarter when annualized for purposes of comparison to
any prior year) than was required of the Executive in any of the
three full years immediately prior to the Change in Control
without, in either case, the Executive's prior written consent;
and/or

          (vi) without limiting the generality or effect of the
foregoing, any material breach of this Agreement by the Trust or
any successor thereto.

      (c)  A termination by the Trust pursuant to Section 1(a) or
by the Executive pursuant to Section 1(b) will not affect any
rights which the Executive may have pursuant to any other
agreement, policy, plan, program or arrangement of the Trust
providing Employee Benefits (except as provided in Section 1(a)),
which rights will be governed by the terms thereof.


     2.        Severance Benefits. (a)    If, following the occurrence
of a Change in Control, the Trust terminates the Executive's
employment during the Severance Period other than pursuant to
Section 1(a), or if the Executive terminates the Executive's
employment pursuant to Section 1(b), the Trust will pay to the
Executive the Severance Benefit (as defined below) in immediately
available funds, in United States Dollars, within five business
days after the Termination Date.  In addition, for the remainder
of the Severance Period, but in no event for less than one year,
the Trust will arrange to provide the Executive Employee Benefits
that are welfare benefits (but not stock option, stock purchase,
stock appreciation, or similar compensatory benefits)
substantially similar to those which the Executive was receiving
or entitled to receive immediately prior to the Termination Date
(or, if greater, immediately prior to the reduction, termination,
or denial described in Section 1(b)(ii)), except that the level
of any such Employee Benefits to be provided to the Executive may
be reduced in the event of a corresponding reduction applicable
generally to all recipients of or participants in such Employee
Benefits, and the Severance Period will be considered service
with the Trust for the purpose of determining service credits and
benefits due and payable to the Executive under the Trust's
retirement income, supplemental executive retirement, and other
benefit plans of the Trust applicable to the Executive, the
Executive's dependents, or the Executive's beneficiaries
immediately prior to the Termination Date.  If and to the extent
that any benefit described in the immediately preceding sentence
is not or cannot be paid or provided under any policy, plan,
program or arrangement of the Trust then the Trust will itself
pay or provide for the payment of such Employee Benefits to the
Executive, and, if applicable, the Executive's dependents and
beneficiaries.  Without otherwise limiting the purposes or effect
of Section 3, Employee Benefits otherwise receivable by the
Executive pursuant to this Section 2(a) will be reduced to the
extent comparable welfare benefits are actually received by the
Executive from another employer during the Severance Period
following the Executive's termination date.

     ( b)       The Trust shall have a right of set-off in respect of
any claim, debt or obligation against any payment to or benefit
for the Executive provided for in this Agreement.

     (c)       Notwithstanding any other provision hereof, the
parties' respective rights and obligations under this Section 2
and under Section 5 will survive any termination or expiration of
this Agreement following a Change in Control or the termination
of the Executive's employment following a Change in Control for
any reason whatsoever.

     3.        Mitigation Obligation.  Executive will be required to
mitigate the amount of any payment provided for in this Agreement
by seeking other employment and any profits, income, earnings or
other benefits from any source whatsoever shall serve as a
reduction in the amount of payments to be made by the Trust
hereunder.

     4.        Certain Additional Payments by the Trust.    (a)
Notwithstanding anything in this Agreement to the contrary, in
the event it is determined (as hereafter provided) that any
payment or distribution by the Trust to or for the benefit of the
Executive, whether paid or payable or distributed or
distributable pursuant aid the terms of this Agreement or
otherwise pursuant to or by reason of any other agreement,
policy, plan, program or arrangement, including without
limitation any stock option, stock appreciation right or similar
right, the lapse or termination of any restriction on or the
vesting or exercisability of any of the foregoing (any such
payment or distribution, a "Payment"), would be subject to the
excise tax imposed by Section 4999 of the Internal Revenue Code
of 1986, as amended (the "Code") (or any successor provision
thereto), by reason of being considered "contingent on a change
in ownership or control" of the Trust, within the meaning of
Section 280G of the Code (or any successor provision thereto) or
to any similar tax imposed by state or local law, or any interest
or penalties with respect to such tax (such tax or taxes,
together with any such interest and penalties, being hereafter
collectively referred to as the "Excise Tax"), then the Executive
will be entitled to receive an additional payment or payments
(collectively, a "Gross-Up Payment"); provided, however, that no
Gross-up Payment will be made with respect to the Excise Tax, if
any, attributable to (A) any incentive stock option ("ISO")
granted prior to the execution of this Agreement or (B) any stock
appreciation or similar right, whether or not limited, granted in
tandem with any ISO described in clause (A) of this sentence.
The Gross-Up Payment will be in an amount such that, after
payment by the Executive of all taxes (including any interest or
penalties imposed with respect to such taxes), including any
Excise Tax imposed upon the Gross-Up Payment, the Executive will
have received an amount of the Gross-Up Payment equal to the
Excise Tax imposed upon the Payment.

     ( b)       Subject to the provisions of Section 4(f), all
determinations required to be made under this Section 4,
including whether an Excise Tax is payable by the Executive and
the amount of such Excise Tax and whether a Gross-Up Payment is
required to be paid by the Trust to the Executive and the amount
of such Gross-Up Payment, if any, will be made by a nationally
recognized accounting firm (the "Accounting Firm") selected by
the Executive in the Executive's sole discretion.  The Executive
will direct the Accounting Firm to submit its determination and
detailed supporting calculations to both the Trust and the
Executive within 30 calendar days after the Executive's
termination date, and any such other time or times as may be
requested by the Trust or the Executive.  If the Accounting Firm
determines that any Excise Tax is payable by the Executive, the
Trust will pay the required Gross-Up Payment to the Executive
within five business days after receipt of such determination and
calculations with respect to any Payment to the Executive.  If
the Accounting Firm determines that no Excise Tax is payable by
the Executive, it will, at the same time as it makes such
determination, furnish the Trust and the Executive an opinion
that the Executive has substantial authority not to report any
Excise Tax on the Executive's federal, state, or local income or
other tax return.  As a result of the uncertainty in the
application of Section 4999 of the Code (or any successor
provision thereto) and the possibility of similar uncertainty
regarding applicable state or local tax law at the time of any
determination by the Accounting Firm hereunder, it is possible
that Gross-Up Payments which will not have been made by the Trust
should have been made (an "Underpayment"), consistent with the
calculations required to be made hereunder.  In the event that
the Trust exhausts or fails to pursue its remedies pursuant to
Section 9(f) and the Executive thereafter is required to make a
payment of any Excise Tax, the Executive will direct the
Accounting Firm to determine the amount of the Underpayment that
has occurred and to submit its determination and detailed
supporting calculations to both the Trust and the Executive as
promptly as possible.  Any such Underpayment will be promptly
paid by the Trust to, or for the benefit of, the Executive within
five business days after receipt of such determination and
calculations.

     (c)       The Trust and the Executive will each provide the
Accounting Firm access to and copies of any books, records and
documents in the possession of the Trust or the Executive, as the
case may be, reasonably requested by the Accounting Firm, and
otherwise cooperate with the Accounting Firm in connection with
the preparation and issuance of the determinations and
calculations contemplated by Section 4(b).  Any determination by
the Accounting Firm as to the amount of the Gross-Up Payment will
be binding upon the Trust and the Executive.

     (d)       The federal, state and local income or other tax
returns filed by the Executive will be prepared and filed on a
consistent basis with the determination of the Accounting Firm
with respect to the Excise Tax payable by the Executive.  The
Executive will make proper payment of the amount of any Excise
Payment and, at the request of the Trust, provided to the Trust
true and correct copies (with any amendments) of the Executive's
federal income tax return as filed with the Internal Revenue
Service and corresponding state and local tax returns, if
relevant, as filed with the applicable taxing authority, and such
other documents reasonably requested by the Trust, evidencing
such payment.  If prior to the filing of the Executive's federal
income tax return, or corresponding state or local tax return, if
relevant, the Accounting Firm determines that the amount of the
Gross-Up Payment should be reduced, the Executive will within
five business days pay to the Trust the amount of such reduction.

     (e)       The fees and expenses of the Accounting Firm for its
services in connection with the determinations and calculations
contemplated by Section 4(b) will be borne by the Trust.  If such
fees and expenses are initially paid by the Executive, the Trust
will reimburse the Executive the full amount of such fees and
expenses within five business days after receipt from the
Executive of a statement therefor and reasonable evidence of the
Executive's payment thereof.

     (f)       The Executive will notify the Trust in writing of any
claim by the Internal Revenue Service or any other taxing
authority that, if successful, would require the payment by the
Trust of a Gross-Up Payment.  Such notification will be given as
promptly as practicable but no later than 10 business days after
the Executive actually receives notice of such claim and the
Executive will further apprise the Trust of the nature of such
claim and the date on which such claim is requested to be paid
(in each case, to the extent known by the Executive).  The
Executive will not pay such claim prior to the earlier of (i) the
expiration of the 30-calendar day period following the date on
which the Executive gives such notice to the Trust and (ii) the
date that any payment of amount with respect to such claim is
due.  If the Trust notifies the Executive in writing prior to the
expiration of such period that it desires to contest such claim,
the Executive will:

               (A)  provide the Trust with any written records or
documents in the Executive's possession relating to such claim
reasonably requested by the Trust;

               (B)  take such action in connection with
contesting such claim as the Trust may reasonably request in
writing from time to time, including without limitation accepting
legal representation with respect to such claim by an attorney
competent in respect of the subject matter and reasonably
selected by the Trust;

               (C)  cooperate with the Trust in good faith in
order effectively to contest such claim; and

               (D)  permit the Trust to participate in any
proceedings relating to such claims;

     provided, however, that the Trust will bear and pay directly
all costs and expenses (including interest and penalties)
incurred in connection with such contest and will indemnify and
hold harmless the Executive, on an after-tax basis, for and
against any Excise Tax or income tax, including interest and
penalties with respect thereto, imposed as a result of such
representation and payment of costs and expenses.  Without
limiting the foregoing provisions of this Section 4(f), the Trust
will control all proceedings taken in connection with the contest
of any claim contemplated by this Section 4(f) and, at its sole
option, may pursue or forego any and all administrative appeals,
proceedings, hearings and conferences with the taxing authority
in respect of such claim (provided, however, that the Executive
may participate therein at the Executive's own cost and expense)
and may, at its option, either direct the Executive to pay the
tax claimed and sue for a refund or contest the claim in any
permissible manner, and the Executive will prosecute such contest
to a determination before any administrative tribunal, in a court
of initial jurisdiction, and in one or more appellate courts, as
the Trust may determine; provided, however, that if the Trust
directs the Executive to pay the tax claimed and sue for a
refund, the Trust will advance the amount of such payment to the
Executive on an interest-free basis and will indemnify and hold
the Executive harmless, on an after-tax basis, from any Excise
Tax or income or other tax, including interest or penalties with
respect thereto, imposed with respect to such advance; and
provided further, however, that any extension of the statute of
limitations relating to payment of taxes for the taxable year of
the Executive with respect to which the contested amount is
claimed to be due is limited solely to such contested amount.
The Trust's control of any such contested claim will be limited
to issues with respect to which a Gross-Up Payment would be
payable hereunder and the Executive will be entitled to settle or
contest, as the case may be, any other issue raised by the
Internal Revenue Service or any other taxing authority.

     (g)       If, after the receipt by the Executive of an amount
advanced by the Trust pursuant to Section 4(f), the Executive
receives any refund with respect to such claim, the Executive
will (subject to the Trust's complying with the requirements of
Section 4(f)) pay to the Trust the amount of such refund
(together with any interest paid or credited thereon after any
taxes applicable thereto) within 30 calendar days after such
receipt and the Trust's  satisfaction of all accrued obligations
under this Agreement.  If, after the receipt by the Executive of
any amount advanced by the Trust pursuant to Section 4(f), a
determination is made that the Executive will not be entitled to
any refund with respect to such claim and the Trust does not
notify the Executive in writing of its intent to contest such
determination prior to the expiration of 30 calendar days after
such determination, then such advance will be forgiven and will
not be required to be repaid and the amount of any such advance
will offset, to the extent thereof, the amount of Gross-Up
Payment required to be paid by the Trust to the Executive
pursuant to this Section 4.

     5.        Legal Fees and Expenses; Security.  It is the intent of
the Trust that the Executive not be required to incur legal fees
and the related expenses associated with the interpretation,
enforcement or defense of the Executive's rights to compensation
upon a Change in Control by litigation or otherwise because the
cost and expense thereof would substantially detract from the
benefits intended to be extended to the Executive hereunder.
Accordingly, if it should appear to the Executive that the Trust
has failed to comply with any of its obligations under this
Agreement or in the event that the Trust or any other person
takes or threatens to take any action to declare the agreement to
pay Executive compensation upon a Change in Control void or
unenforceable, or institutes any litigation or other action or
proceeding designed to deny, or to recover from, the Executive
the benefits provided or intended to be provided to the Executive
hereunder, the Trust irrevocably authorizes the Executive from
time to time to retain counsel of the Executive's choice, at the
expense of the Trust as hereinafter provided, to advise and
represent the Executive in connection with any such
interpretation, enforcement or defense, including without
limitation the initiation or defense of any litigation or other
legal action, whether by or against the Trust or any Trust
Manager, officer, stockholder, or other person affiliated with
the Trust, in any jurisdiction.  Notwithstanding any existing or
prior attorney-client relationship between the Trust and such
counsel, the Trust irrevocably consents to the Executive's
entering into an attorney-client relationship with such counsel,
and in that connection the Trust and the Executive agree that a
confidential relationship will exist between the Executive and
such counsel.  Without regard to whether the Executive prevails,
in whole or in part, in connection with any of the foregoing, the
Trust will pay and be solely financially responsible for any and
all attorneys' and related fees and expenses incurred by the
Executive in connection with any of the foregoing.

     6.        Employment Rights; Termination Prior to Change in
Control.  Nothing expressed or implied in this Agreement will
create any right or duty on the part of the Trust or the
Executive to have the Executive remain in the employ of the Trust
prior to or following any Change in Control.  Any termination of
the employment of the Executive or the removal of the Executive
from any office or position in the Trust following the
commencement of any discussion with a third person that results
in a Change in Control within 180 calendar days after such
termination or removal will be deemed to be a termination or
removal of the Executive after a Change in Control for purposes
of this Agreement.

     7.        Certain Defined Terms.  In addition to terms defined
elsewhere herein, the following terms have the following meanings
when used herein with initial capital letters:

     (a)       "Change in Control" means the occurrence during the
term of this Agreement of any of the following events:

               (i)  the Trust is merged, consolidated, or
reorganized into or with another corporation or other legal
entity, and as a result of such merger, consolidation or
reorganization less than a majority of the combined voting power
of the then-outstanding securities of such corporation or entity
immediately after such transaction are held in the aggregate by
the holders of the then-outstanding securities entitled to vote
generally in the election of Trust Managers of the Trust (the
"Voting Stock") immediately prior to such transaction;

               (ii) the Trust sells or otherwise transfers all or
substantially all of its assets to another corporation or other
legal entity and, as a result of such sale or transfer, less than
a majority of the combined voting power of the then-outstanding
securities of such other corporation or entity immediately after
such sale or transfer is held in the aggregate by the holders of
Voting Stock of the Trust immediately prior to such sale or
transfer;

               (iii)  there is a report filed on Schedule 13D or
Schedule 14D-1 (or any successor schedule, form or report or item
therein), each as promulgated pursuant to the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), disclosing that any
person (as the term "person" is used in Section 13(d)(3) or
Section 14(d)(2) of the Exchange Act) has become the beneficial
owner (as the term "beneficial owner" is defined under Rule 13d-3
or any successor rule or regulation promulgated under the
Exchange Act) of securities representing over 9.8% of the
combined voting power of the Voting Stock of the Trust or could
become the owner of over 9.8% of the Trust's Common Shares of
Beneficial Interest through the conversion of the Trust's debt or
equity securities;

               (iv) the Trust files a report or proxy statement
with the Securities and Exchange Commission pursuant to the
Exchange Act disclosing in response to Form 8-K or Schedule 14A
(or any successor schedule, form or report or item therein) that
a change in control of the Trust has occurred or will occur in
the future pursuant to any then-existing contract or transaction;
or

               (v)  if, during any period of two consecutive
years, individuals who at the beginning of any such period
constitute the Trust Managers of the Trust cease for any reason
to constitute at least a majority thereof; provided, however,
that for purposes of this clause (v), each Trust Manager who is
first elected, or first nominated for election by the Trust's
shareholders, by a vote of at least two-thirds of the Trust
Managers of the Trust (or a committee thereof) then still in
office who were Trust Managers of the Trust at the beginning of
any such period will be deemed to have been a Trust Manager of
the Trust at the beginning of such period.

     Notwithstanding the foregoing provisions of Section
13(a)(iii) or 13(a)(iv), unless otherwise determined in a
specific case by majority vote of the Board of Trust Managers of
the Trust, a "Change in Control" will not be deemed to have
occurred for purposes of Section 13(a)(iii) or 13(a)(iv) solely
because (A) the Trust, (B) an entity in which the Trust, directly
or indirectly, beneficially owns 50% or more of the voting
securities (a "Subsidiary"), or (C) any employee stock ownership
plan or any other employee benefit plan of the Trust or any
Subsidiary either files or becomes obligated to file a report or
a proxy statement under or in response to Schedule 13D, Schedule
14D-1, Form 8-K, or Schedule 14A (or any successor schedule,
form, or report or item therein) under the Exchange Act
disclosing beneficial ownership by it of shares of Voting Stock,
whether in excess of 9.8% or otherwise, or because the Trust
reports that a change in control of the Trust has occurred or
will occur in the future by reason of such beneficial ownership.

     (b)       "Cause" means the following grounds for termination:
(i) any act by Executive of fraud or sexual harassment with
respect to any aspect of the Trust's business; (ii) drug or
alcohol abuse or behavior that impedes Executive's job
performance; (iii) failure by Executive to perform hereunder
after notice of such failure and explanation of such failure of
performance, which is reasonably determined by the Board of Trust
Managers to be materially injurious to the business or interests
of the Trust; (iv) misappropriation of funds or any corporate
opportunity; or (v) conviction of Executive of a crime of moral
turpitude (or a plea of nolo contendere thereto).

     (c)       "Employee Benefits" means the perquisites, benefits and
service credit for benefits as provided under any and all
employee retirement income and welfare benefit policies, plans,
programs or arrangements in which the Executive is entitled to
participate, including without limitation any stock option, stock
purchase, stock appreciation, savings, pension, supplemental
executive retirement or other retirement income or welfare
benefit, deferred compensation, incentive compensation, group or
other life, health, medical/hospital, or other insurance (whether
funded by actual insurance or self-insured by the Trust),
disability, salary continuation, expense reimbursement, and other
employee benefit policies, plans, programs or arrangements that
may now exist or any equivalent successor policies, plans,
programs or arrangements that may be adopted hereafter by the
Trust, providing perquisites, benefits and service credit for
benefits at least as great in the aggregate as are payable
thereunder prior to a Change in Control.

     (d)       If Executive becomes entitled to Severance Benefits
within one year from the date of the Change in Control, the term
"Severance Benefit" shall mean an amount equal to one times (i)
the Executive's annualized base salary rate as of the date of the
first event constituting a Change in Control or, if higher, (ii)
the Executive's highest base salary received for any year in the
three full calendar years immediately preceding the first event
constituting a Change in Control.

     (e)       "Severance Period" means the period of time commencing
on the date of an occurrence of each Change in Control and
continuing until the earliest of (i) the expiration of one year
after each occurrence of an event constituting a Change in
Control, (ii) the Executive's death, or (iii) the Executive's
attainment of age 65.

     8.        Bonus Compensation.  (a) The Trust shall pay Executive an
annual incentive bonus (the "annual incentive bonus") for each
calendar year during the term or any renewal of this Agreement,
subject to certain conditions.  Such annual incentive bonus, if
any, shall be payable to Executive within 30 days after the end
of each calendar year or as soon as practicable thereafter during
the term or any renewal of this Agreement.  Each such annual
incentive bonus shall be calculated as follows:  for every
incremental specified increase (the "Increase Multiple") in funds
from operations per share earned by the Trust in each calendar
year during the term or any renewal of this Agreement, Executive
shall receive an additional fixed percentage of Executive's base
salary (the "Bonus Percentage") as incentive bonus compensation
(the "incentive bonus compensation").  In no event, however,
shall such incentive bonus compensation exceed 25% of Executive's
base salary for each such calendar year.  For purposes of
calculating annual incentive bonuses, the term "funds from
operations" shall mean net income per share of the Trust
(computed in accordance with generally accepted accounting
principles), excluding financing costs and gains (or losses) from
debt restructuring and sales of property, plus depreciation and
amortization and other non-cash items.  The Increase Multiple and
the Bonus Percentage shall be determined by the Compensation
Committee of the Trust for each calendar year for which an
incentive bonus is calculated, and this Agreement shall be deemed
to be automatically amended and modified to include such Increase
Multiple and Bonus Percentage for the calculation of each annual
incentive bonus payable hereunder.  The Increase Multiple and the
Bonus Percentage shall be established by the Compensation
Committee as soon as practicable after the business plan for the
next year is presented to the Board of Trust Managers, but by no
later than December 31 of each year.

     ( b)    In addition to the annual incentive bonus, Executive shall
be entitled to receive an annual achievement bonus ("annual
achievement bonus") of up to 15% of Executive's base salary
during the year in which the annual achievement bonus is awarded.
Executive shall be entitled to receive an annual achievement
bonus each year that the Trust achieves specific targets
established annually by the Compensation Committee of the Trust.
The targets will be established by the Compensation Committee as
soon as practicable after the business plan for the next year is
presented to the Board of Trust Managers, but by no later than
December 31.  At such time as the Compensation Committee
establishes the specific targets, it shall set forth in a
committee resolution what percentage of the amount of Executive's
base salary shall be received by Executive as an annual
achievement bonus if the specific targets are achieved.  Any
annual achievement bonus payable to Executive shall be paid
within 30 days after the end of the calendar year as to which
such annual achievement bonus relates.

     (c)       In addition to receiving the annual incentive bonus and
annual achievement bonus, Executive shall be eligible to receive
annually a merit bonus ("merit bonus") at the discretion of the
Compensation Committee.  The merit bonus may not exceed 10% of
Executive's base salary for the year in which the merit bonus is
awarded.  The Compensation Committee shall determine if Executive
should be awarded a merit bonus based upon (i) an evaluation of
Executive's work by his direct supervisor, and (ii) the
recommendation of the President and Chief Executive Officer of
the Trust.  The Compensation Committee shall determine whether
the President and Chief Executive Officer should receive a merit
bonus without being required to review an evaluation or receiving
any recommendations as described above.  It is currently
contemplated that any merit bonus will be awarded in December of
each year.

     9.        Payment of Bonus Compensation.  The Trust and Executive
each hereby acknowledge that the employment of Executive is
terminable at the will of either the Trust or Executive without
notice to the other for any reason whatsoever or no reason, and
that this Agreement and the bonus compensation provided for
herein is not intended to and shall not create a presumption of
an employment contract or constitute an express or implied
contract of employment between the Trust and Executive.
Accordingly, Executive acknowledges and agrees that except as
specifically set forth in this Agreement, in the event of the
expiration of this Agreement or the expiration of any renewal
hereof, Executive shall not be entitled to receive, and the Trust
shall not be obligated to pay to Executive, any further bonus
compensation; provided, however, that in the event Executive's
employment is terminated for any reason prior to the expiration
of this Agreement or any renewal hereof, Executive shall be
entitled to receive any previously unpaid bonus payable to
Executive pursuant to Section 8 hereof for each calendar year
during the term of this Agreement, and including the calendar
year in which such termination occurs, prorated for the portion
of such year which elapsed prior to the date such termination
becomes effective.  Any and all such payments shall be subject to
deduction and withholding authorized or required by applicable
law.

     10.        Additional Benefits.  Nothing in this Agreement shall
be deemed to render Executive ineligible to (i) participate in
any employee benefit plan of the Trust, including, but not
limited to, any stock option plan of the Trust, or (ii) receive
additional cash or stock or other type of bonuses from the Trust.

     11.        Term.  The term of this Agreement shall be deemed to
commence and be effective as of the date of this Agreement and
shall continue for a three-year term to and including March 13,
1999, unless earlier terminated in accordance with the provisions
hereof.  At any time within sixty days of the end of such term or
any renewal term, the parties hereto may renew this Agreement in
writing for additional terms of one year.

     12.       Termination.  Except with respect to the provisions of
this Agreement that provide for payments to be made to Executive
after termination of employment, this Agreement shall terminate
automatically without further action by either of the parties
hereto upon the death or permanent disability of Executive or the
termination of Executive's employment with the Trust for any
reason or no reason, in accordance with Executive's status as an
employee at will.  As used herein, the term "permanent
disability" means physical or mental disability or both that is
determined by the Trust, in its sole discretion, to substantially
impair the ability of Executive to perform the day-to-day
functions normally performed by Executive if the disability is
suffered (or is reasonably expected to be suffered) by Executive
for a period of not less than six consecutive calendar months.
Notwithstanding the foregoing, Executive (or his estate, heirs or
personal representatives, as applicable) shall be entitled to
receive accrued bonus compensation as set forth in Section 9
hereof, but shall not be entitled to severance compensation
except to the extent that a Change in Control of the Trust occurs
179 days or less prior to the termination of this Agreement.

     13.       Representation by Executive.   Executive hereby
represents and warrants to the Trust that there are no agreements
or understandings that would make unlawful his execution or
delivery of this Agreement.

     14.       Notices.  All notices, renewals and other
communications required or permitted under this Agreement must be
in writing and shall be deemed to have been given if delivered or
mailed, by certified mail, first class postage prepaid, to the
parties at the addresses set forth in this Agreement, as the same
may be changed in writing by the parties from time to time.

     15.       Entire Agreement.  The parties expressly agree that
this Agreement is contractual in nature and not a mere recital,
and that it contains all the terms and conditions of the
agreement between the parties with respect to the matters set
forth herein.  All prior negotiations, agreements, arrangements,
understandings and statements between the parties relating to the
matters set forth herein that have occurred at any time or
contemporaneously with the execution of this Agreement are
superseded and merged into this completely integrated Agreement.
The Recitals set forth above shall be deemed to be part of this
Agreement.

     16.       Governing Law.  This Agreement was negotiated and is
performable in Dallas County, Texas and shall be governed by the
laws of the State of Texas without giving effect to principles of
conflicts of law.

     17.       Severability.  If any provision of this Agreement is
held to be illegal, invalid or unenforceable under any present or
future law, such provisions shall be fully severable, and this
Agreement shall be construed and enforced as if such illegal,
invalid or unenforceable provision had never comprised a part
hereof, the remaining provisions of this Agreement shall remain
in full force and effect and shall not be affected by the
illegal, invalid or unenforceable provision or by its severance
herefrom, and in lieu of such provision, there shall be added
automatically as a part of this Agreement, a legal, valid and
enforceable provision as similar in terms to such illegal,
invalid or unenforceable provision as may be possible, and the
Trust and Executive hereby request the court or any arbitrator to
whom disputes relating to this Agreement are submitted to reform
the otherwise unenforceable covenant in accordance with the
proceeding provision.

     18.       Counterparts.  This Agreement may be executed in
multiple identical counterparts, each of which shall be deemed an
original, and all of which taken together shall constitute but
one and the same instrument.  In making proof of this Agreement,
it shall not be necessary to produce or account for more than one
counterpart executed by the party sought to be charged with
performance hereunder.

     19.       Assignment and Delegation.  All rights, covenants and
agreements of the Trust set forth in this Agreement shall, unless
otherwise provided herein, be binding upon and inure to the
benefit of the Trust's respective successors and assigns.  All
rights, covenants and agreements of Executive set forth in this
Agreement shall, unless otherwise provided herein, not be
assignable by Executive, and shall be considered personal to
Executive for all purposes.



          IN WITNESS WHEREOF, the undersigned have executed and
delivered this Agreement as of the date first set forth above.


                                   AMERICAN INDUSTRIAL PROPERTIES REIT
                              
                                   /s/ Charles W. Wolcott
                              
                              Charles W. Wolcott
                              President and Chief Executive Officer
                              
    Notice Address:     6220 North Beltline
                        Suite 205
                        Irving, Texas 75063-2656
                              
                                                       EXECUTIVE:
                              
                              
                                           /s/ David B. Warner
       Address:    841 Falcon
                   Coppell, TX 75019               



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           8,353
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         101,897
<DEPRECIATION>                                (23,441)
<TOTAL-ASSETS>                                  89,382
<CURRENT-LIABILITIES>                           70,134
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           908
<OTHER-SE>                                      18,340
<TOTAL-LIABILITY-AND-EQUITY>                    89,382
<SALES>                                              0
<TOTAL-REVENUES>                                11,779
<CGS>                                                0
<TOTAL-COSTS>                                    9,032
<OTHER-EXPENSES>                                   191
<LOSS-PROVISION>                                   600
<INTEREST-EXPENSE>                               6,485
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (4,529)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                   (55)
<CHANGES>                                            0
<NET-INCOME>                                   (4,584)
<EPS-PRIMARY>                                    (.51)
<EPS-DILUTED>                                    (.51)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission