AMERICAN INDUSTRIAL PROPERTIES REIT INC
10-Q, 1996-05-15
REAL ESTATE INVESTMENT TRUSTS
Previous: NRP INC, 10-Q, 1996-05-15
Next: TOWER AIR INC, 10-Q, 1996-05-15




        UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                            FORM 10-Q


(Mark One)

X          QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
           SECURITIES EXCHANGE ACT OF 1934

          For the quarterly period ended March 31, 1996

                               OR

          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934

          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 or other jurisdiction of              (I.R.S. Employer
incorporation or organization)              Identification No.)

              6220 North Beltline Road,  Suite 205
Irving, Texas                                    75063-2656
(Address of principal executive offices)            (Zip code)

                         (214) 550-6053
      (Registrant's telephone number, including area code)

      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 _____

     9,075,400 Shares of Beneficial Interest were outstanding as
of  May 10, 1996.
                                
                                
                                
               American Industrial Properties REIT
                            Form 10-Q
              For the Quarter Ended March 31, 1996
                                
                                
                                
                              INDEX

                                                        Page

Part I - Financial Information

  Item 1.  Financial Statements

Consolidated Statements of Operations for the three months
ended March 31, 1996 and 1995                              3

Consolidated Balance Sheets as of March 31, 1996 and
December 31, 1995                                          4

Consolidated Statements of Cash Flows for the three months
ended March 31, 1996 and 1995                              5

Notes to Consolidated Financial Statements                 6

Item 2.  Management's Discussion and Analysis of Financial
Condition and Results of Operations                        9


Part II - Other Information

Item 1.  Legal Proceedings                               11

Item 3.  Defaults Upon Senior Securities                 12

Item 6.  Exhibits and Reports on Form 8-K                13


Signatures                                               14

American Industrial Properties REIT
Consolidated Statements of Operations
(unaudited, in thousands except share and per share data)
<TABLE>

                                                Three Months Ended
                                                  March 31,
                                                     1996            1995
<S>                                              <C>            <C>
REVENUES
Rents                                            $  2,150        $  2,104
Tenant reimbursements                                 667             675
Interest income                                        87              67
                                                    2,904           2,846
REAL ESTATE EXPENSES
Property operating expenses:
Property taxes                                        376             337
Property management fees                              106             107
Utilities                                             107             114
General operating                                     230             177
Repairs and maintenance                                49             119
Other property operating expenses                      72              60
Depreciation and amortization                         701             725
Interest on 8.8% notes payable                      1,320             982
Interest on mortgages payable                         408             479
Administrative expenses:
Trust administration and overhead                     557             482
Litigation and proxy costs                            488               9
                                                    4,414           3,591
Loss from real estate operations                   (1,510)           (745)
Loss on sales of real estate                            -            (191)
NET LOSS                                         $ (1,510)       $   (936)


PER SHARE DATA
Loss from real estate operations                 $  (0.17)       $  (0.08)
Loss on sales of real estate                            -           (0.02)
Net  Loss                                        $  (0.17)       $  (0.10)
Distributions Paid                               $   0.04               -
Number of shares outstanding                     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>

                                                   March 31,        December 31,
                                                     1996               1995
                                                  (unaudited)
ASSETS
<S>                                                   <C>                 <C>
Real estate:
Held for investment                                   $ 97,201          $   97,091
Held for sale                                            4,832               4,806
                                                       102,033             101,897
Accumulated depreciation                               (24,060)            (23,441)
Net real estate                                         77,973              78,456
Cash and cash equivalents:
Unrestricted                                             7,053               7,694
Restricted                                                 645                 659
Total cash and cash equivalents                          7,698               8,353
Other assets, net                                        2,594               2,573

Total Assets                                          $ 88,265          $   89,382


LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
8.8% notes payable                                    $ 45,239          $   45,239
Mortgage notes payable                                  17,520              17,576
Accrued interest                                         6,498               5,178
Accounts payable, accrued expenses
and other liabilities                                    1,121               1,620
Tenant security deposits                                   512                 521
Total Liabilities                                       70,890              70,134

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)                           (108,138)           (106,265)
Total Shareholders' Equity                              17,375              19,248

Total Liabilities and
Shareholders' Equity                                  $ 88,265          $   89,382
</TABLE>

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


American Industrial Properties REIT
Consolidated Statements of Cash Flows
(unaudited, in thousands)
<TABLE>
                                                                 Three Months Ended
                                                                   March 31,
                                                             1996             1995
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                       <C>             <C>
Net Loss                                                  $(1,510)        $  (936)
Adjustments to reconcile net loss to
net cash used in operating activities:
Depreciation and amortization                                 701              725
Loss on sales of real estate                                    -              191
Changes in operating assets and liabilities:
Decrease (increase) in other assets                           (45)             (53)
Increase (decrease) in accounts payable,
accrued expenses and other liabilities
and tenant security deposits                                 (508)            (471)

Net Cash Used In Operating Activities                      (1,362)            (544)

CASH FLOWS FROM INVESTING ACTIVITIES:
Capitalized improvements and
leasing commissions                                          (194)            (160)
Net proceeds from sales of real estate                          -            1,276

Net Cash Provided By (Used In)
Investing Activities                                         (194)           1,116

CASH FLOWS FROM FINANCING ACTIVITIES:
Distributions to shareholders                                (363)               -
Principal repayments on
mortgage notes payable                                        (56)             (55)
Increase in accrued interest                                1,320              973

Net Cash Provided By
Financing Activities                                          901              918

Net Change in Cash and Cash Equivalents                      (655)           1,490

Cash and Cash Equivalents at
Beginning of Period                                         8,353            7,521

Cash and Cash Equivalents
at End of Period                                          $ 7,698         $ 9,011


Cash Paid for Interest                                    $   408         $   488
</TABLE>

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



               American Industrial Properties REIT
           Notes to Consolidated Financial Statements
                         March 31, 1996
                           (unaudited)



Note 1 - Basis of Presentation

     The   accompanying  consolidated  financial  statements  are
     presented  in accordance with the requirements of Form  10-Q
     and  consequently  do  not include all  of  the  disclosures
     required  by  generally  accepted accounting  principles  or
     those  contained in the Trust's Annual Report on Form  10-K.
     Accordingly, these financial statements should  be  read  in
     conjunction  with  the audited financial statements  of  the
     Trust for the year ended December 31, 1995, included in  the
     Trust's Annual Report on Form 10-K.

     The  financial information included herein has been prepared
     in   accordance   with  the  Trust's  customary   accounting
     practices  and  has  not been audited.  In  the  opinion  of
     management,   the   information   presented   reflects   all
     adjustments  necessary  for a fair presentation  of  interim
     results.  All such adjustments are of a normal and recurring
     nature.

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

Note 2 - Significant Accounting Policies

     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 the 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, 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.  At March 31, 1996, fourteen properties  were
     classified  as  held  for investment and  one  property  was
     classified  as  held  for sale.  Should  unforeseen  factors
     cause  additional properties to be classified  as  held  for
     sale,  significant adjustments to reduce the net book  value
     of such properties could be required.

     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.



               American Industrial Properties REIT
     Notes to Consolidated Financial Statements (continued)
                         March 31, 1996
                           (unaudited)
                                


     Other  Assets.  Other assets consists primarily of  deferred
     rent  receivable, prepaid leasing commissions and loan fees.
     Deferred  rent  receivable arises as  the  Trust  recognizes
     rental  income,  including  contractual  rent  increases  or
     delayed rent starts, on a straight-line basis over the lease
     term.   The  Trust has recorded deferred rent receivable  of
     $772,000  and  $810,000 at March 31, 1996 and  December  31,
     1995, respectively.  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.

     Income   Taxes.   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.  No provisions
     for  Federal income taxes have been required or recorded  to
     date.
                                
Note 3 - Zero Coupon Notes

     In  December 1993 and November 1994, the Trust partially in-
     substance defeased certain of its Zero Coupon Notes due 1997
     (the   "Notes")   totaling  $16,365,000  (face   amount   at
     maturity).  At March 31, 1996, the accreted value  of  these
     Notes was $13,492,000.

Note 4 - 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 certain affiliates of  Fidelity
     Management  and Research Company ("Fidelity") as  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 and filed a counterclaim seeking recovery
     under  the notes and attorneys' fees.  Subsequently, on  May
     10,  1996,  Fidelity filed a counterclaim against the  Trust
     seeking recovery for damages allegedly caused by the Trust's
     refusal  to consent to a transfer of the notes from  MLI  to
     Fidelity.   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.
     
     
               American Industrial Properties REIT
     Notes to Consolidated Financial Statements (continued)
                         March 31, 1996
                           (unaudited)
     
     
     
     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 and  third
     party  claims  against the Trust Managers,  requesting  that
     certain  Bylaw  amendments be stricken, that a  receiver  be
     appointed for the assets and business of the Trust, that the
     Trust  recover  certain funds from the Trust  Managers,  and
     that defendants recover an unspecified amount of damages and
     attorneys'  fees.  On March 26, 1996, the court denied  Pure
     World's  motion for partial summary judgment  to  appoint  a
     receiver for the Trust.  The court ruled that the failure to
     elect  new  Trust  Managers or re-elect  the  current  Trust
     Managers at the last two annual shareholder meetings has not
     resulted  in  a  shareholder deadlock  and  is  insufficient
     grounds   for  the  appointment  of  a  receiver.   Although
     management  believes  these counterclaims  and  third  party
     claims  to  be  without  merit, no assurance  can  be  given
     regarding the ultimate outcome of this litigation.
     
     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.
     The  court  has  since  granted the Trust's  and  the  Trust
     Managers'  motion to dismiss the class action claim,  ruling
     that  such claim was improper.  This suit has recently  been
     consolidated  with the Trust's litigation described  in  the
     preceding paragraph.
     
     The  costs  of  pursuing the above-described litigation  and
     defending against the actions of the defendants are expected
     to  be  significant and could adversely affect  the  Trust's
     resources and liquidity.
     
     In  addition  to the foregoing and in the normal  course  of
     business, the Trust is involved in legal actions relating to
     the  ownership and operations of its properties on occasion.
     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.
     

     
Item  2.   Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations

Results of Operations

     The table below provides a reconciliation of net loss, funds
from  operations  ("FFO")  and funds available  for  distribution
("FAD")   for  the  quarter  ended  March  31,  1996  and   1995.
Management  believes that the presentation of FFO  and  FAD  will
enhance  the  reader's  understanding of  the  Trust's  financial
condition  as well as provide comparability to other real  estate
investment  trusts.  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.  The determination of FFO is based  on  the
definition  adopted by the National Association  of  Real  Estate
Investment  Trusts  which is net income (computed  in  accordance
with  generally  accepted  accounting  principles),  adjusted  to
exclude  gains  or losses from debt restructuring  and  sales  of
property,   depreciation   and  amortization   and   to   include
adjustments  for unconsolidated partnerships and joint  ventures.
FAD  is generally more indicative of the Trust's ability to  make
distributions  as it includes the effect of the  Trust's  capital
expenditures.
<TABLE>
                                           (000)
                                       Quarter Ended
                                         March 31,
<S>                                 <C>            <C>
                                        1996         1995
Net loss                            $(1,510)       $(936)
   Loss on sales of real estate            -          191
   Real estate depreciation and                          
      amortization                       700          706
   Default rate interest accrual         327            -
Funds from operations ("FFO")          (483)         (39)
   Capitalized improvements and                 
      leasing commissions              (194)        (160)
Funds available for                                      
   distribution  ("FAD")              $(677)       $(199)
</TABLE>

              Quarter Ended March 31, 1996 and 1995

      The  net  loss  of  the Trust increased  by  $574,000  when
comparing the quarter ended March 31, 1996 to the same quarter in
1995.  This increase resulted from three factors:  1) the accrual
of  default  rate  interest on the Trust's 8.8%  unsecured  notes
payable,  which began in June 1995 and which amounted to $327,000
in  the  first  quarter of 1996;  2) $488,000 in  litigation  and
proxy  costs during the first quarter of 1996 compared to  $9,000
in the first quarter of 1995; and  3) a $191,000 loss on the sale
of the Quadrant property in February 1995.

     The Trust had an increase in net operating income of $12,000
when  comparing the first quarter of 1996 to the same  period  in
1995.   This  reflects  the  sale of  the  Quadrant  property  in
February 1995 and the purchase of the Meridian property in August
1995.   The  Trust  had  higher interest income  ($87,000  versus
$67,000) representing higher investment balances due to the  non-
payment  of interest on the Trust's 8.8% unsecured notes payable.
Interest  expense  on mortgages payable was  $71,000  less  as  a
result  of  the payoff of mortgages on the Quadrant and  Patapsco
properties.   General  and  administrative  costs  increased   by
$75,000 primarily due to higher professional fees.

      FFO  decreased by $444,000 when comparing the quarter ended
March 31, 1996 to the same quarter in 1995.  This is attributable
to  the increase of $479,000 in litigation and proxy costs.   FAD
decreased by $478,000 due to these same factors affecting FFO and
the  higher  level of tenant improvements and leasing commissions
in  1996.   These  expenditures are  indicative  of  the  Trust's
leasing  activity and, over time, will decrease as the  portfolio
occupancy stabilizes.



      The overall occupancy of the Trust's portfolio on March 31,
1996  was  93.9%.   On a same property basis,  overall  occupancy
increased  to 93.6% at March 31, 1996 from 93.1% a year  earlier.
Also on a same property basis, revenue increased by 2.4% and  net
operating  income  increased by 1.2% when comparing  the  quarter
ended  March 31, 1996 to the same period in 1995.  These  amounts
reflect slightly higher operating expenses in 1996 and the write-
off of certain receivables in 1996 due to tenant defaults.


Liquidity and Capital Resources

      At March 31, 1996, the Trust had approximately $7.1 million
in unrestricted cash reserves.  These reserves 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 below.  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.  Such a transaction could  require
the  Trust to utilize significantly all of its unrestricted  cash
reserves.

       As  more  fully  described  in  Part  II,  Item  1.  Legal
Proceedings,  the Trust is currently involved in litigation  with
its   unsecured  noteholder.   Effective  June  13,   1995,   the
noteholder  declared the entire principal amount  of  $45,239,000
and  accrued  interest  immediately due  and  payable  and  began
accruing  interest  on the outstanding principal  amount  at  the
default  rate of 11.7%.  Although management disagrees  with  the
imposition  of the default rate by the noteholder  based  on  the
circumstances  resulting  in the litigation,  generally  accepted
accounting  principles require that the Trust accrue interest  at
the  default  rate.   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.   However,  there  is  no assurance  as  to  the  ultimate
resolution  of this litigation.  Accordingly, in the  event  that
the loan is determined to be immediately due and payable, and  is
not  ultimately  modified or restructured through  the  favorable
resolution  of  the litigation or otherwise, 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 litigation described in the
previous  paragraph and the litigation with Paul O.  Koether  and
Pure  World, Inc. and Robert Strougo referred to in Part II, Item
1.  Legal  Proceedings, are expected to be significant and  could
adversely affect the Trust's resources and liquidity.

      Based  upon the Trust's liquidity and improving performance
of its properties, the Trust declared a per share distribution of
$0.04  in  February 1996.  The Trust intends to  evaluate  future
distributions on a quarterly basis.

       The   initial   capitalization  of  the   Trust   included
$179,698,000  face amount at maturity of Zero  Coupon  Notes  due
1997 (the "Notes") secured by first or second liens on all of the
Trust's  properties.   In November 1994, the  Trust  completed  a
$14,500,000 refinancing of two properties.  The proceeds of  this
refinancing were used to partially in-substance defease a portion
of  the  outstanding Notes.  This partial defeasance resulted  in
the  release  to  the  Trust  of approximately  $7.1  million  in
restricted  funds previously held by the Trustee as well  as  the
release  of  the  liens securing the Notes which  encumbered  the
Trust's  properties.   At  March 31, 1996,  the  face  amount  at
maturity  and  the  accreted value of  the  defeased  Notes  were
$16,365,000 and $13,492,000, respectively.

       Capitalized  improvements  and  leasing  commissions  were
$194,000  for  the quarter ended March 31, 1996  as  compared  to
$160,000 for the same period in 1995.  This increase is primarily
related  to the timing of lease turnover and related expenditures
and is reflective of the higher portfolio occupancy rate.

      At  March  31, 1996, the Trust had $17,520,000 in  mortgage
debt   outstanding.   Of  this  amount,  $1,937,000   represented
variable rate financing (with a weighted average interest rate of
10.75%) and $15,583,000 represented fixed rate financing  (with a
weighted average interest rate of 8.62%).


                   PART II.  OTHER INFORMATION

Item 1.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
and filed a counterclaim seeking recovery under the notes.

     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 and attorneys' fees.  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.

      On  May 10, 1996, Fidelity filed a counterclaim against the
Trust  seeking  recovery  for damages  allegedly  caused  by  the
Trust's refusal to consent to a transfer of the notes from MLI to
Fidelity.

      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.




      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  and third party claims, 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, that the Trust recover certain  funds
from  the  Trust  Managers, and that the  defendants  recover  an
unspecified  amount of damages and attorneys'  fees.   The  Trust
filed  a  Motion  to Dismiss, which the court  granted  in  part,
requiring the defendants to replead their counterclaim.  On March
26,  1996,  the  court  denied Pure World's  motion  for  partial
summary judgment to appoint a receiver for the Trust.  The  court
ruled  that  the failure to elect new Trust Managers or  re-elect
the  current  Trust  Managers at the last two annual  shareholder
meetings  has  not  resulted  in a shareholder  deadlock  and  is
insufficient grounds for the appointment of a receiver.  Although
management believes these counterclaims and third party claims to
be  without  merit,  no  assurance can  be  given  regarding  the
ultimate outcome of this litigation and its financial effect upon
the Trust.

      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.   The
court  has  since  granted the Trust's and  the  Trust  Managers'
motion to dismiss the class action claim, ruling that such  claim
was  improper.   This  suit was recently  consolidated  with  the
Trust's litigation described in "Paul O. Koether and Pure  World,
Inc."  above.   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.

      The  costs  of pursuing the above-described litigation  and
defending  against the actions of the defendants are expected  to
be  significant and could adversely affect the Trust's  resources
and liquidity.


Item 3.Defaults Upon Senior Securities.

       Reference  is  made  to  Item  3.,  Defaults  Upon  Senior
Securities,  in the Trust's Form 10-Q for the period ending  June
30,  1995.   As  of March 31, 1996, the Trust had $45,239,000  in
principal  indebtedness  to MLI and approximately  $6,397,000  of
accrued  interest  thereon.   The  accrued  interest  reflects  a
default rate of 11.7% effective June 13, 1995.



Item 6.Exhibits and Reports on Form 8-K.

(a)  Exhibits

     Exhibit No.                   Description
     27.1  (filed herewith)   Financial Data Schedule
     
(b)  Reports on Form 8-K
     
Current Report on Form 8-K dated January 8, 1996,
reporting Item 5.

Current Report on Form 8-K dated January 10, 1996,
reporting Item 5.

Current Report on Form 8-K dated February 6, 1996,
reporting Item 5.

Current Report on Form 8-K dated March 1, 1996,
reporting Item 5.
     
     
     
                           SIGNATURES

Pursuant  to the requirements of the Securities Exchange  Act  of
1934, the registrant has duly caused this report to be signed  on
its behalf by the undersigned, thereunto duly authorized.


                          AMERICAN INDUSTRIAL PROPERTIES REIT
                                      (Registrant)

Date:  May 15, 1996                /s/MARC A.SIMPSON
                                     Marc A. Simpson
               Vice President and Chief Financial Officer
               (principal accounting and financial officer)



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                           7,698
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         102,033
<DEPRECIATION>                                (24,060)
<TOTAL-ASSETS>                                  88,265
<CURRENT-LIABILITIES>                           70,890
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           908
<OTHER-SE>                                      16,467
<TOTAL-LIABILITY-AND-EQUITY>                    88,265
<SALES>                                              0
<TOTAL-REVENUES>                                 2,904
<CGS>                                                0
<TOTAL-COSTS>                                    2,686
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,728
<INCOME-PRETAX>                                (1,510)
<INCOME-TAX>                                   (1,510)
<INCOME-CONTINUING>                            (1,510)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (1,510)
<EPS-PRIMARY>                                   (0.17)
<EPS-DILUTED>                                   (0.17)
        

</TABLE>


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