AMERICAN INDUSTRIAL PROPERTIES REIT INC
10-Q, 1996-11-14
REAL ESTATE INVESTMENT TRUSTS
Previous: ATC COMMUNICATIONS GROUP INC, 10-Q, 1996-11-14
Next: VMTGZ MORTGAGE INVESTORS LP II, 10QSB, 1996-11-14




        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 September 30, 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           (I.R.S.
      jurisdiction of           Employer
     incorporation or        Identification
       organization)              No.)
                            
 6220 North Beltline Road,          
         Suite 205             75063-2656
       Irving, Texas
   (Address of principal       (Zip Code)
    executive offices)


                         (972) 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  November 12, 1996.
                                
                                
                                
               American Industrial Properties REIT
                            Form 10-Q
            For the Quarter Ended September 30, 1996
                                
                                
                                
                              INDEX

                                                        Page

Part I - Financial Information

  Item 1.  Financial Statements

          Consolidated Statements of Operations for the quarter
     and nine months ended September 30, 1996 and 1995     3
     
          Consolidated Balance Sheets as of September 30, 1996
     and December 31, 1995                                 4
     
          Consolidated Statements of Cash Flows for the nine
     months ended September 30, 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                             12

  Item 3.  Defaults Upon Senior Securities               13

  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>

                                              Quarter Ended              Nine Months Ended
                                              September 30,              September 30,
                                             1996           1,995       1996         1995
<S>                                          <C>           <C>          <C>           <C>
REVENUES
Rents                                          $ 2,150         2,164      $ 6,568       $ 6,467
Tenant reimbursements                              643           634        2,071         2,080
Interest income                                      7            94          146           284
                                                 2,800         2,892        8,785         8,831
REAL ESTATE EXPENSES
Property operating expenses:
Property taxes                                     368           355        1,110         1,056
Property management fees                           107           100          324           315
Utilities                                          118           127          335           345
General operating                                  189           192          610           531
Repairs and maintenance                            153            69          318           293
Other property operating expenses                   75            87          220           221
Depreciation and amortization                      769           663        2,177         2,109
Interest on 8.8% notes payable                   1,001         1,334        3,350         3,373
Interest on mortgages payable                      405           394        1,216         1,317
Administrative expenses:
Trust administration and overhead                  300           323        1,190         1,100
Litigation and proxy costs                         116           146        1,004           521
                                                 3,601         3,790       11,854        11,181
Loss from real estate operations                  (801)         (898)      (3,069)       (2,350)
Loss on sales of real estate                         -             -            -          (191)
Extraordinary loss on
extinguishment of debt                               -             -            -           (55)
Extraordinary gain on
forgiveness of debt                                  -             -        1,367             -
NET LOSS                                       $  (801)         (898)     $(1,702)    $  (2,596)


PER SHARE DATA
Loss from real estate operations               $ (0.09)        (0.10)     $ (0.34)    $   (0.26)
Loss on sales of real estate                         -             -            -         (0.02)
Extraordinary loss on
extinguishment of debt                               -             -            -         (0.01)
Extraordinary gain on
forgiveness of debt                                  -             -         0.15             -
Net  Loss                                      $ (0.09)        (0.10)     $ (0.19)    $   (0.29)
Distributions Paid                                   -             -      $  0.04               -
Number of shares outstanding                 9,075,400     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>

                                    September 30,   December 31,
                                    1996            1995
                                    (unaudited)

<S>                                    <C>             <C>
Real estate:
Held for investment                     $81,181         $97,091
Held for sale                            21,476           4,806
                                        102,657         101,897
Accumulated depreciation                (25,374)        (23,441)
Net real estate                          77,283          78,456
Cash and cash equivalents:
Unrestricted                              1,580           7,694
Restricted                                  604             659
Total cash
and cash equivalents                      2,184           8,353
Other assets, net                         2,945           2,573

Total Assets                            $82,412         $89,382



Liabilities:
8.8% notes payable                      $45,239         $45,239
Mortgage notes payable                   17,406          17,576
Accrued interest                            703           5,178
Accounts payable, accrued
expenses and other
liabilities                               1,374           1,620
Tenant security deposits                    507             521
Total Liabilities                        65,229          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)            (108,330)       (106,265)
Total Shareholders' Equity               17,183          19,248

Total Liabilities and
Shareholders' Equity                    $82,412         $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>
                                                  Nine Months Ended
                                                  1996          1995
<S>                                               <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Loss                                          $(1,702)    $(2,596)
Adjustments to reconcile net loss to net cash used
in operating activities:
Depreciation and amortization                       2,177       2,109
Loss on sales of real estate                            -         191
Extraordinary loss on
extinguishment of debt                                  -          55
Extraordinary loss on
forgiveness of debt                                (1,367)          -
Changes in operating assets
and liabilities:
(Increase) decrease in other assets                  (451)         15
Decrease in accounts payable,
accrued expenses and other liabilities
and tenant security deposits                         (260)       (295)

Net Cash Used In
Operating Activities                               (1,603)       (521)

CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of industrial
distribution property                                   -      (1,309)
Capitalized improvements
and leasing commissions                              (925)       (793)
Net proceeds from sales
of real estate                                          -       2,476

Net Cash (Used In) Provided By
Investing Activities                                 (925)        374

CASH FLOWS FROM FINANCING ACTIVITIES:
Distributions to shareholders                        (363)          -
Principal repayments on
mortgage notes payable                               (170)     (2,742)
Prepayment penalty on
extinguishment of debt                                  -         (55)
Increase (decrease)
in accrued interest                                (3,108)      3,341

Net Cash Used In
Financing Activities                               (3,641)        544

Net (Decrease) Increase in
Cash and Cash Equivalents                          (6,169)        397

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

Cash and Cash Equivalents
at End of Period                                  $ 2,184     $ 7,918


Cash Paid for Interest                            $ 7,674     $ 1,349
</TABLE>


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


               American Industrial Properties REIT
           Notes to Consolidated Financial Statements
                       September 30, 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 September 30, 1996, ten properties  were
     classified  as held for investment and five properties  were
     classified  as held for sale, reflecting the Trust's  intent
     to  raise the capital necessary to purchase mortgage debt at
     a  discount  (see Note 4).  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)
                       September 30, 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
     $682,000 and $810,000 at September 30, 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
     totaling   $16,365,000  (face  amount  at   maturity).    At
     September 30, 1996, the accreted value of these Zero  Coupon
     Notes was $14,300,000.

Note 4 - Litigation
     
     MLI  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.  The Trust entered into an agreement  on
     May  22, 1996 (the "Settlement Agreement") whereby the Trust
     settled this litigation and obtained an option to repay  the
     $45,239,000  principal amount due and owing on  these  notes
     for  $36,800,000 (the "Option Price").  The Trust also  paid
     $5,200,000   to   MLI  in  satisfaction  of  $6,567,000   in
     outstanding  accrued  and  unpaid interest  (which  included
     default rate interest of $1,095,000) through April 12, 1996,
     resulting in an extraordinary gain of $1,367,000.
     
     In order to achieve the discount on the principal balance of
     the  notes,  the  Trust will be required  to  pay  at  least
     $25,000,000 by November 23, 1996, to be applied pro rata  to
     the  outstanding principal balance of the notes and  dollar-
     for-dollar  to  the Option Price.  The Trust  must  pay  the
     remaining amount of the Option Price during extended  option
     periods  ending on March 31, 1997 or June 30, 1997,  subject
     to  the  payment  of additional principal  payments  in  the
     amount of $250,000 and $150,000, respectively (which will be
     applied pro rata to the outstanding principal balance of the
     notes but not the Option Price).  Interest also continues to
     accrue at the non-default rate of 8.8% per annum (and at the
     default rate upon an event of default), and monthly interest
     payments  beginning June 3, 1996 must be made  in  order  to
     receive the discount.  Although interest will accrue against
     the outstanding principal balance of the notes, the interest
     payments  will  be  calculated against the  balance  of  the
     Option  Price; the portion of the accrued interest which  is
     not  satisfied  by  the required monthly  payments  will  be
     deferred and due only upon an event of default and will  not
     be payable if the Trust performs its obligations pursuant to
     the Settlement Agreement.
                                
                                
                                
               American Industrial Properties REIT
     Notes to Consolidated Financial Statements (continued)
                       September 30, 1996
                           (unaudited)
     
     
     
     The notes remain fully matured, due and payable, subject  to
     a  moratorium  on  any  collection efforts  by  MLI  through
     November 23, 1996, with possible extensions through June 30,
     1997  as  described  above, as long  as  the  Trust  remains
     current  in  its obligations under the Settlement Agreement.
     If  the  Trust  is  unable to perform under  the  Settlement
     Agreement,  it  will  be  required to  pay  the  outstanding
     principal  balance  of  the notes  plus  the  8.8%  interest
     thereon,  net of interest payments paid on the Option  Price
     as described above.  If the Trust successfully completes the
     discounted  payment  of  the notes,  this  transaction  will
     result  in  a  total  gain  to the  Trust  of  approximately
     $9,806,000,  or $1.08 per share (comprised of  approximately
     $8,439,000  of  reduced principal payments and approximately
     $1,367,000 of accrued and unpaid interest).
     
     The  Settlement Agreement also provides that the notes  will
     now  be secured by liens on twelve of the Trust's properties
     and  by the Trust's interests in the partnerships which  own
     two  of  the Trust's other properties.  The Trust has agreed
     not to sell or encumber any of these properties or otherwise
     transfer its interests therein except in compliance with the
     Settlement Agreement, which requires application of  certain
     proceeds to the Trust's obligations to MLI.
     
     The  Trust  has  received a financing  commitment  from  the
     lending  affiliate of an insurance company in the amount  of
     $27,990,000.   This financing, which the  Trust  expects  to
     close  on  or  about November 15, 1996, will be  secured  by
     first  liens on nine existing Trust properties and  a  tenth
     property  which  the Trust will acquire  subsequent  to  the
     financing.  The Trust anticipates that the net proceeds from
     this proposed financing will exceed the $25,000,000 required
     to be paid to MLI on or before November 23, 1996.
     
     Although management believes that the payment of these notes
     at  a  discount can be achieved, there can be  no  assurance
     that  the Trust will be successful in its financing  efforts
     (including  the  consummation  of  the  financing  described
     above) or property sale efforts and will ultimately be  able
     to  pay  the  Option  Price required  under  the  Settlement
     Agreement to achieve the discount.
     
     Other  Litigation.   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.   On  March 26,  1996,  the  United  States
     District Court for the Northern District of Texas denied the
     defendants' motion to appoint a receiver for the Trust.   On
     September 9, 1996, the court granted defendants' motion  for
     partial  summary  judgment, ruling that  the  provisions  of
     Article IX of the Trust's bylaws limiting share ownership to
     9.8%  of the Trust's shares is invalid under the Texas  REIT
     Act.    The   court   denied   the   Trust's   motion    for
     reconsideration of its September 9, 1996 ruling  on  October
     28,   1996.    Defendants  also  filed  an  application   to
     preliminarily enjoin the Trust from enforcing Article IX and
     another bylaw provision (Article XIII) adopted by the  Trust
     following  the  court's September 9, 1996  ruling.   Article
     XIII also provides for share ownership limitations to ensure
     continued  compliance  with  REIT  requirements  under   the
     federal  income  tax laws and becomes effective  if  certain
     events  occur that prevent the Trust from enforcing  Article
     IX.   On  November  12, 1996, the court granted  defendants'
     application for preliminary injunction.  The Trust  believes
     that  the  Court's ruling misconstrues the Texas  REIT  Act.
     Accordingly, the Trust intends to appeal this ruling.   This
     counterclaim  was joined with a class action and  derivative
     complaint against the Trust and its Trust Managers filed  by
     another   shareholder  on  February  22,   1996.    Although
     management  believes  the Trust will ultimately  prevail  in
     these  suits,  no  assurance  can  be  given  regarding  the
     ultimate outcome of this litigation.

     The parties have entered into settlement discussions regarding
     the litigation described above.  Although there can be no 
     assurance that a settlement of the litigation will occur, 
     due to the anticipated settlement of this litigation, the
     Trust Managers have determined that it is in the best interests
     of the Trust and its shareholders to cancel the Annual Meeting
     of Shareholders which was originally scheduled to be held on
     December 18, 1996.  The new record date and date of the Annual
     Meeting of Shareholders will be announced at a later date.
     

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 and nine months ended September 30,  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.  The determination of FFO is based
on  the  definition adopted by the National Association  of  Real
Estate  Investment Trusts ("NAREIT") which 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.  FAD is generally more indicative of the Trust's ability  to
make  distributions  as  it includes the effect  of  the  Trust's
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.
<TABLE>

                                      (000)                    (000)
                                  Quarter Ended          Nine Months Ended
                                  September 30,            September 30,
                                 1996       1995         1996        1995
<S>                             <C>        <C>        <C>         <C>
Net loss                        $(801)     $(898)     $(1,702)    $(2,596)
Loss on sales of real estate        -          -            -         191
Extraordinary loss -                                                     
extinguishment of debt              -          -            -          55
Extraordinary gain -                                                     
forgiveness of debt                 -          -       (1,367)          -
Real estate depreciation and                                             
amortization                      761        644        2,165       2,052
Default rate interest accrual       -        331          369         393
Funds from operation ("FFO")      (40)        77         (535)         95
Capitalized improvements and                                             
leasing commissions              (307)      (300)        (925)       (796)
GAAP straight line rent                                                  
adjustment                         19         24          128         116
Funds available for                 
distribution ("FAD")           $ (328)     $(199)     $(1,332)      $(585)
</TABLE>
                                                                         


            Quarter Ended September 30, 1996 and 1995

      The  Trust had a net loss of $801,000 for the quarter ended
September  30,  1996 compared to a net loss of $898,000  for  the
same  quarter  in 1995.  This change was primarily related  to  a
decrease  in  interest expense (due to the default rate  interest
accrued  on  the MLI notes in 1995), an increase in  depreciation
and amortization (due to higher depreciable balances in 1996),  a
decrease in interest income (due to the $5.2 million paid to  MLI
in  May 1996 in settlement of accrued interest) and a decrease in
net  operating income (due to a decrease in leased occupancy from
94.9% at September 30, 1995 to 92.0% at September 30, 1996).

      The Trust's FFO, which excludes the effect of extraordinary
gains or losses and the default rate interest accrued on the  MLI
notes,  decreased  by $117,000 when comparing the  quarter  ended
September 30, 1996 to the same quarter in 1995.  This decrease is
attributable  to  the aforementioned decrease in interest  income
and  decrease in net operating income.  FAD decreased by $129,000
due primarily to the same factors affecting FFO.


                                
          Nine Months Ended September 30, 1996 and 1995
                                
      When comparing the nine months ended September 30, 1996  to
the same period in 1995, the net loss of the Trust decreased from
$2,596,000  in  1995  to  $1,702,000  in  1996.   This   resulted
primarily  from an extraordinary gain on forgiveness of  debt  of
$1,367,000 recorded in the second quarter of 1996 as a result  of
the settlement of the MLI litigation, an increase of $483,000  in
litigation,  refinancing and proxy costs (primarily  due  to  the
costs  of  defending against two shareholder  lawsuits  filed  in
1996),  a  $191,000  loss  on the sale of  the  Trust's  Quadrant
property in February 1995, a $138,000 decrease in interest income
(due to the $5.2 million paid to MLI in May 1996 in settlement of
accrued  interest), and a $124,000 decrease in  interest  expense
(due  to  the  retirement of the Patapsco and  Quadrant  mortgage
loans  in 1995 and a decrease in the interest rate on the Tamarac
and Northview mortgage loans in July 1995).

      The Trust's FFO, which excludes the effect of extraordinary
gains  or losses and default rate interest, decreased by $630,000
when  comparing the nine months ended September 30, 1996  to  the
same  period  in  1995.  This is primarily  attributable  to  the
aforementioned  increase  in litigation,  refinancing  and  proxy
costs and the decrease in interest income.

      FAD  decreased  by  $747,000  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 higher level of leasing activity in 1996.  During
the  first nine months of 1996, the Trust executed 411,000 square
feet of new leases compared to 287,000 in 1995.

      The overall occupancy of the Trust's portfolio on September
30,  1996  was  92.0%, compared to 94.9% on September  30,  1995.
When  comparing the nine months ended September 30, 1996  to  the
same period in 1995 on a same property basis, revenue was up 3.4%
and  net  operating income was up 1.9% for the Trust's industrial
properties whereas revenue was down 6.2% and net operating income
was down 10.3% for the Trust's retail property.  Occupancy at the
Trust's retail property slipped from 88.3% at September 30,  1995
to  84.1% at September 30, 1996.  The Trust is currently  working
toward  the  repositioning of the property and its tenants  as  a
means of increasing occupancy.


Liquidity and Capital Resources

      On  May 22, 1996, the Trust entered into an agreement  (the
"Settlement Agreement") to repay the Trust's 8.8% unsecured notes
to  The  Manufacturers  Life Insurance Company  ("MLI")  and  The
Manufacturers  Life Insurance Company (U.S.A.) ("MLI-USA")  at  a
substantial  discount in connection with the  settlement  of  the
Trust's  litigation  with MLI, MLI- USA, and Fidelity  Management
and  Research  Company,  Fidelity  Galileo  Fund,  L.P.,  Belmont
Capital  Partners II, L.P., Fidelity Puritan Trust  and  Fidelity
Management Trust Co. (together, the "Fidelity Entities").

      Pursuant to the Settlement Agreement and related documents,
the  Trust has been granted the option to repay the approximately
$45,239,000  principal amount due and owing  on  its  outstanding
notes  for  $36,800,000 (the "Option Price").  As a condition  to
entering  the Settlement Agreement, the Trust paid $5,200,000  to
MLI  in  satisfaction  of $6,567,000 in outstanding  accrued  and
unpaid   interest  (which  included  default  rate  interest   of
$1,095,000)  through  April  12,  1996,  allowing  the  Trust  to
recognize  an  immediate gain of $1,367,000.  The  Trust  further
paid approximately $168,000 to MLI in satisfaction of accrued and
unpaid interest through May 1, 1996.


     In order to achieve the discount on the principal balance of
the notes, the Trust will be required to pay at least $25,000,000
to  MLI and MLI-USA by November 23, 1996, to be applied pro  rata
to the outstanding principal balance of the notes and dollar-for-
dollar  to  the  Option Price.  The Trust must pay the  remaining
amount  of the Option Price during extended option periods ending
on  March  31, 1997 or June 30, 1997, subject to the  payment  of
additional  principal  payments in the  amount  of  $250,000  and
$150,000,  respectively (which will be applied pro  rata  to  the
outstanding  principal balance of the notes but  not  the  Option
Price).   Interest  also continues to accrue at  the  non-default
rate of 8.8% per annum (and at the default rate upon an event  of
default),  and monthly interest payments beginning June  3,  1996
must be made in order to receive the discount.  Although interest
will  accrue  against the outstanding principal  balance  of  the
notes,  the  interest  payments will be  calculated  against  the
balance of the Option Price.  The portion of the accrued interest
which  is not satisfied by the required monthly payments will  be
deferred  and  due only upon an event of default;  such  interest
will  be  forgiven if the Trust performs its obligations pursuant
to the Settlement Agreement.

      The notes remain fully matured, due and payable, subject to
a moratorium on any collection efforts by MLI and MLI-USA through
November 23, 1996, with possible extensions through June 30, 1997
as  described above, as long as the Trust remains current in  its
obligations  under the Settlement Agreement.   If  the  Trust  is
unable  to  perform under the Settlement Agreement,  it  will  be
required  to pay the outstanding principal balance of  the  notes
plus the 8.8% interest thereon, net of interest payments paid  on
the  Option  Price as described above.  If the Trust successfully
completes  the discounted payment of the notes, this  transaction
will  result  in  a  total  gain to the  Trust  of  approximately
$9,806,000,  or  $1.08  per  share  (comprised  of  approximately
$8,439,000   of  reduced  principal  payments  and  approximately
$1,367,000 of accrued and unpaid interest).  The Trust will  also
recognize  a gain on the accrued interest which will be  forgiven
if  the  Trust  performs  its obligations  under  the  Settlement
Agreement (see above).

      In  addition,  the Settlement Agreement provides  that  the
notes  will  now  be secured by liens on twelve  of  the  Trust's
properties and by the Trust's interests in the partnerships which
own  two  other of the Trust's properties.  The Trust has  agreed
not  to  sell  or  encumber  any of its properties  or  otherwise
transfer  its  interests therein except in  compliance  with  the
Settlement  Agreement,  which  requires  application  of  certain
proceeds to the Trust's obligations to MLI and MLI-USA.

      The  Trust  has  received a financing commitment  from  the
lending  affiliate  of  an insurance company  in  the  amount  of
$27,990,000.  This financing, which the Trust expects to close on
or  about  November 15, 1996, will be secured by first  liens  on
nine  existing  Trust properties and a tenth property  which  the
Trust  will  acquire  subsequent to  the  financing.   The  Trust
anticipates  that  the net proceeds from this proposed  financing
will  exceed  the $25,000,000 required to be paid to  MLI  on  or
before  November 23, 1996.  In addition, the Trust  is  currently
marketing  four  properties  for sale,  and  anticipates  another
transaction  wherein  the  Trust  will  sell  a  property   while
purchasing another property from the buyer, as a means of raising
capital to fund the remaining amount of the Option Price.

      The  Trust  believes it can raise the  funds  necessary  to
complete  the discounted payment of the MLI debt through property
financing  proceeds  and  the  sale of  real  estate  properties.
However,  the  ultimate success of this transaction is  dependent
upon  the financial and real estate markets existing at the  time
of  such financing or property sales.   Accordingly, there can be
no  assurance that the Trust will ultimately be able to  pay  the
Option  Price  as  required  under the  Settlement  Agreement  to
achieve the discount on the notes.  Should the Trust be unable to
perform under the Settlement Agreement, the lender has the  right
to   immediately  begin  foreclosure  proceedings   against   the
collateral,  which constitutes substantially all of  the  Trust's
assets.

      The  Settlement Agreement also requires that the Trust  not
pay  distributions to shareholders until the Trust has  paid  the
Option  Price in full.  For this reason, the Trust Managers  have
determined that it is in the best interests of the Trust and  its
shareholders to suspend distributions to shareholders until  such
time  as the Option Price has been paid and the discount  on  the
notes  fully  achieved.  Any future distributions to shareholders
will be evaluated by the Trust Managers based on the liquidity of
the Trust, performance of the Trust's portfolio, cash flow of the
Trust and other circumstances existing upon payment of the Option
Price.



      The  initial  capitalization of the Trust in 1985  included
$179,698,000 (face amount at maturity) of Zero Coupon  Notes  due
1997.  Pursuant to the retirement of these Zero Coupon Notes, the
Trust  partially in-substance defeased certain Zero Coupon  Notes
in  December 1993 and November 1994.  At September 30, 1996,  the
face  amount  at maturity and the accreted value of the  defeased
Notes were $16,365,000 and $14,300,000, respectively.

     At September 30, 1996, the Trust had $62,645,000 in mortgage
debt outstanding, including the MLI debt of $45,239,000.  Of this
amount,  $1,931,000 represented variable rate financing  (with  a
weighted   average  interest  rate  of  10.25%)  and  $60,714,000
represented  fixed  rate  financing   (with  a  weighted  average
interest rate of 8.80%).



                   PART II.  OTHER INFORMATION

Item 1. Legal Proceedings.

      The  Manufacturers Life Insurance Company.  As  more  fully
described  in Part I, Liquidity and Capital Resources, the  Trust
settled  its  litigation  with The Manufacturers  Life  Insurance
Company  ("MLI")  on May 22, 1996 and entered into  a  Settlement
Agreement with respect to payment of the MLI notes.

      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  including  the  failure  to  disclose  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  MLI  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.   On
September  9,  1996,  the  court granted defendants'  motion  for
partial  summary judgment, ruling that the provisions of  Article
IX  of the Trust's bylaws limiting share ownership to 9.8% of the
Trust's  shares is invalid under the Texas REIT Act.   The  court
denied  the  Trust's  motion  for  its  reconsideration  of   its
September  9,  1996 ruling on October 28, 1996.  Defendants  also
filed  an  application  to preliminarily enjoin  the  Trust  from
enforcing  Article IX and another bylaw provision (Article  XIII)
adopted  by  the  Trust following the court's September  9,  1996
ruling.   Article XIII also limits share ownership to ensure  the
Trust  continues  to  comply  with REIT  requirements  under  the
federal  income tax laws and becomes effective in the event  that
Article  IX  is  finally  adjudicated  to  be  unenforceable   or
otherwise  invalid,  including  any  and  all  appeals  or  other
appellate review, or the Trust is enjoined from enforcing Article
IX.    On  November  12,  1996,  the  court  granted  defendants'
application for preliminary injunction.


   The  Trust  believes that the Court's ruling misconstrues  the
Texas  REIT  Act.  Accordingly, the Trust intends to  appeal  the
ruling.   Although management believes the Trust will  ultimately
prevail  in  this suit, 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.  In April 1996, this suit was consolidated with the
Trust's litigation described in "Paul O. Koether and Pure  World,
Inc."  above.   Although  management  believes  the  Trust   will
ultimately  prevail  in  this suit, 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.

     The parties have entered into settlement discussions regarding
the litigation described above.  Although there can be no assurance
that a settlement of the litigation will occur, due to the anticipated
settlement of the litigation, the Trust Managers have determined that
it is in the best interests of the Trust and its shareholders to 
cancel the Annual Meeting of Shareholders which was originally scheduled
to be held on December 18, 1996.  The new record date and date of the
Annual Meeting of Shareholders will be announced at a later date.


                                

Item 3.Defaults Upon Senior Securities.

      As  more  fully described in Part I, Liquidity and  Capital
Resources,   the   Trust   settled  its   litigation   with   The
Manufacturers Life Insurance Company ("MLI") on May 22, 1996  and
entered  into a Settlement Agreement with respect to  payment  of
the MLI notes.

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 September 24, 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:November 14, 1996       /s/     MARC A. SIMPSON
                                   Marc A. Simpson,
                      Vice President and Chief Financial Officer
                          (principal accounting and financial
                            officer)
                                




<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000778437
<NAME> MARC A. SIMPSON
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           2,184
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 2,945
<PP&E>                                         102,657
<DEPRECIATION>                                (25,374)
<TOTAL-ASSETS>                                  82,412
<CURRENT-LIABILITIES>                           65,229
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           908
<OTHER-SE>                                      16,275
<TOTAL-LIABILITY-AND-EQUITY>                    82,412
<SALES>                                              0
<TOTAL-REVENUES>                                 8,785
<CGS>                                                0
<TOTAL-COSTS>                                    7,288
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               4,566
<INCOME-PRETAX>                                (3,069)
<INCOME-TAX>                                   (3,069)
<INCOME-CONTINUING>                            (3,069)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  1,367
<CHANGES>                                            0
<NET-INCOME>                                   (1,702)
<EPS-PRIMARY>                                   (0.19)
<EPS-DILUTED>                                   (0.19)
        

</TABLE>


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