MORTGAGE & REALTY TRUST
10-Q, 1994-02-14
REAL ESTATE INVESTMENT TRUSTS
Previous: MAXCO INC, SC 13G/A, 1994-02-14
Next: POE & BROWN INC, SC 13G/A, 1994-02-14



<PAGE>


                                  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 December 31, 1993

                                       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 1-6613


                            MORTGAGE AND REALTY TRUST
              -----------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



                 Maryland                              23-1862664
      -------------------------------     ------------------------------------
     (State or other jurisdiction of      (I.R.S. Employer Identification No.)
      incorporation or organization)



       8380 Old York Road, Suite 300
         Elkins Park, Pennsylvania                     19117-1590
  ---------------------------------------              ----------
 (Address of principal executive offices)              (Zip Code)


Registrant's telephone number, including area code:  (215) 881-1525


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 whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15 (d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.

                               Yes    X      No
                                    -----        -----

Number of Common Shares Outstanding at December 31, 1993:

                                   11,226,215

<PAGE>

                            MORTGAGE AND REALTY TRUST

                     INDEX TO QUARTERLY REPORT ON FORM 10-Q

                FOR THE QUARTERLY PERIOD ENDING DECEMBER 31, 1993



PART I

          1.   Unaudited Financial Statements for the periods ended
               December 31, 1993 and 1992 include the following:

                    Balance Sheet at December 31, 1993 and September
                    30, 1993

                    Statement of Operations for the three months ended
                    December 31, 1993 and 1992

                    Statement of Cash Flows for the three months ended
                    December 31, 1993 and 1992

                    Statement of Shareholders' Equity for the three
                    months ended December 31, 1993

                    Notes to the Financial Statements

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




PART II

          3.   Defaults Upon Senior Securities

          6.   Exhibits and Reports on Form 8-K



                                        1

<PAGE>

                            MORTGAGE AND REALTY TRUST                   FORM 10Q


ITEM 1.   FINANCIAL STATEMENTS

- -------------------------------------------------------------------------------
BALANCE SHEET
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                           December 31,        September 30,
                                                               1993                1993
                                                          --------------       -------------
                                                            (UNAUDITED)

<S>                                                      <C>                 <C>
ASSETS:
Mortgage loans and investments:
     Construction loans                                  $   5,204,000       $   5,203,000
     Standing loans                                         72,561,000          76,871,000
     Long-term amortizing loans                              4,506,000           4,731,000
     Participating loans and investments                    12,183,000          12,180,000
     Non-earning mortgage loans                              9,508,000           5,208,000
                                                          ------------        ------------
                                                           103,962,000         104,193,000
In-substance foreclosures:
     Earning                                                75,609,000           69,707,00
     Non-earning                                             9,748,000          17,462,000
Real estate:
     Investment in real estate equities                     57,122,000          57,213,000
     Properties acquired through foreclosure and
       held for sale:
          Earning                                           60,979,000          52,586,000
          Non-earning                                       22,566,000          36,134,000
     Investment in partnerships                              9,727,000           9,831,000
                                                          ------------        ------------
                                                           339,713,000         347,126,000
            Less allowance for losses                      (11,593,000)        (11,808,000)
                                                          ------------        ------------
                                                           328,120,000         335,318,000
Cash and cash equivalents                                   20,661,000          11,451,000
Interest receivable and other assets                         7,825,000           7,105,000
                                                          ------------        ------------

                                                          $356,606,000        $353,874,000
                                                          ------------        ------------
                                                          ------------        ------------


LIABILITIES:
Senior Secured Notes                                      $290,000,000        $290,000,000
Loan on equity investment                                   17,578,000          17,572,000
Accounts payable and accrued expenses                       12,061,000           4,679,000
                                                          ------------        ------------

                                                           319,639,000         312,251,000
                                                          ------------        ------------

SHAREHOLDERS' EQUITY:
Preferred shares, $1 par value:  3,500,000
   shares authorized, none issued                                    -                   -
Common shares, $1 par value:  20,000,000 shares
   authorized, 11,226,000 shares issued and
   outstanding                                              11,226,000          11,226,000
Additional paid-in capital                                 182,375,000         182,375,000
Accumulated deficit                                       (156,634,000)       (151,978,000)
                                                          ------------        ------------

            Total shareholders' equity                      36,967,000          41,623,000
                                                          ------------        ------------

                                                          $356,606,000        $353,874,000
                                                          ------------        ------------
                                                          ------------        ------------
</TABLE>

                             See accompanying notes.



                                        2

<PAGE>

                             MORTGAGE AND REALTY TRUST                 FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

- -------------------------------------------------------------------------------
STATEMENT OF OPERATIONS
THREE MONTHS ENDED DECEMBER 31, (UNAUDITED)
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                               1993                1992
                                                            -----------         ----------

<S>                                                      <C>                 <C>
INCOME:

   Interest and fee income on mortgage
     loans                                                 $ 3,998,000         $ 4,928,000
   Additional interest and fee income on
     participating mortgage loans                                7,000               6,000
   Rental income                                             4,733,000           4,543,000
   Interest on short-term investments                           94,000              83,000
   Other                                                        14,000              17,000
                                                            ----------          ----------

                                                             8,846,000           9,577,000
                                                            ----------          ----------

EXPENSES:
   Interest                                                  7,799,000           6,839,000
   Expenses of rental properties:
      Depreciation and amortization                          1,407,000           1,313,000
      Operating                                              2,374,000           2,399,000
   Other operating expenses                                  1,246,000           1,278,000
   Provision for losses on mortgage
     loans and related investments                                   -           3,000,000
                                                            ----------          ----------

                                                            12,826,000          14,829,000
                                                            ----------          ----------

Loss before reorganization items                            (3,980,000)         (5,252,000)
Reorganization items:
   Professional fees                                          (676,000)           (245,000)
                                                            ----------          ----------

Net loss                                                   $(4,656,000)        $(5,497,000)
                                                            ----------          ----------
                                                            ----------          ----------

PER SHARE:

Net loss                                                         $(.41)              $(.50)
                                                                 -----               -----
                                                                 -----               -----

Weighted average number of common
  shares outstanding                                        11,226,000          11,076,000

</TABLE>

                             See accompanying notes.




                                        3

<PAGE>

                             MORTGAGE AND REALTY TRUST                 FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

- -------------------------------------------------------------------------------
STATEMENT OF CASH FLOWS
THREE MONTHS ENDED DECEMBER 31, (UNAUDITED)
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                         1993                1992
                                                                    --------------       -------------

<S>                                                                <C>                 <C>

Cash flows from operating activities:
   Net loss                                                          $(4,656,000)       $ (5,497,000)
                                                                     -----------        ------------
   Adjustments to reconcile net loss to net
    cash provided by operating activities:
      Depreciation on real estate                                      1,407,000           1,313,000
      Provision for losses                                                     -           3,000,000
      Increase (decrease) in payables & accrued expenses               7,382,000            (892,000)
      Decrease (increase) in receivables and other assets               (720,000)             36,000
      Net change in interest reserves, deferred income                   (16,000)           (797,000)
      Other                                                              (48,000)                  -
                                                                     -----------        ------------

   Total adjustments                                                   8,005,000           2,660,000
                                                                     -----------        ------------

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                    3,349,000          (2,837,000)
                                                                     -----------        ------------

Cash flows from investing activities:
   Investments in real estate:
      Properties acquired through foreclosure                         (1,110,000)         (1,143,000)
      In-substance foreclosures                                         (671,000)           (391,000)
      Real estate equities                                              (434,000)           (440,000)
      Advances on mortgage loans                                               -              (4,000)
   Principal repayments on mortgage loans                                227,000          16,430,000
   Sale of foreclosed property                                         5,511,000           1,764,000
   Repayment of in-substance foreclosure                               2,338,000             192,000
                                                                     -----------        ------------

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                    5,861,000          16,408,000
                                                                     -----------        ------------

Cash flows from financing activities:
   Payment of Senior Secured Notes                                             -         (22,000,000)
                                                                     -----------        ------------

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                            -         (22,000,000)
                                                                     -----------        ------------

Net increase (decrease) in cash and cash equivalents                   9,210,000          (8,429,000)
Cash and cash equivalents at beginning of period                      11,451,000          12,453,000
                                                                     -----------        ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                           $20,661,000        $  4,024,000
                                                                     -----------        ------------
                                                                     -----------        ------------


SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTMENT AND
  FINANCING ACTIVITIES:

   Charge offs to allowance for losses                              $    215,000        $  6,680,000
                                                                     -----------        ------------
                                                                     -----------        ------------


   Transfer of mortgage loans to investment in partnerships         $          -        $  4,355,000
                                                                     -----------        ------------
                                                                     -----------        ------------

</TABLE>

                             See accompanying notes.




                                        4

<PAGE>

                             MORTGAGE AND REALTY TRUST                 FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

- -------------------------------------------------------------------------------
STATEMENT OF SHAREHOLDERS' EQUITY
For the Three Months Ended December 31, 1993 (Unaudited)
- -------------------------------------------------------------------------------


<TABLE>
<CAPTION>


                                                                 Additional                       Total
                                         Common Shares             Paid-In      Accumulated   Shareholders'
                                     Shares         Amount         Capital        Deficit        Equity
                                   ------------------------------------------------------------------------

<S>                                <C>           <C>           <C>           <C>             <C>
Balance, beginning of
   period                          11,226,000    $11,226,000   $182,375,000  $(151,978,000)  $ 41,623,000

Net loss                                                                        (4,656,000)    (4,656,000)
                                   ----------    -----------   ------------  -------------   ------------

Balance, end of
   period                          11,226,000    $11,226,000   $182,375,000  $(156,634,000)  $ 36,967,000
                                   ----------    -----------   ------------  -------------   ------------
                                   ----------    -----------   ------------  -------------   ------------


</TABLE>

                             See accompanying notes.



                                        5

<PAGE>

                             MORTGAGE AND REALTY TRUST                 FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTES TO THE FINANCIAL STATEMENTS


NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES

          BASIS OF FINANCIAL STATEMENT PRESENTATION AND PLAN OF REORGANIZATION -
          On April 12, 1990, Mortgage and Realty Trust (the "Trust") filed for
          reorganization under Chapter 11 of the United States Bankruptcy Code.
          On February 27, 1991,  the United States Bankruptcy Court for the
          Central District of California entered an order confirming the Trust's
          Plan of Reorganization (the "1991 Plan").  As a result of the
          liquidity problems in the commercial real estate markets, the Trust
          was not able to meet the required amortization at June 30, 1992 and
          the debt was restructured in July 1992 (the "1992 Restructuring") with
          the unanimous consent of the creditors.  The debt is now governed by
          an indenture (the "Indenture") dated as of July 15, 1992 between the
          Trust and Wilmington Trust Company (the "Indenture Trustee") and the
          debt is denominated as the Trust's Senior Secured Uncertificated Notes
          due 1995 (the "Senior Notes").  Pursuant to the 1992 Restructuring,
          the Trust entered into the Indenture governing the Senior Notes with
          the Indenture Trustee, entered into a second amendment to the Trust's
          outstanding collateral and security agreement dated as of February 21,
          1991 with the Indenture Trustee and William J. Wade (the "Collateral
          Agents") as collateral agents (as amended, the "Collateral Agreement")
          and amended the plan of reorganization confirmed in February 1991 in
          the Trust's Chapter 11 bankruptcy proceeding (the "1991 Plan").

          The Senior Notes are secured by all properties and interests in
          properties of the Trust.  At December 31, 1992, the principal balance
          of the Senior Notes was reduced to $290 million, the maximum debt
          level permitted under the Indenture at that date, and remains at that
          amount at December 31, 1993.

          Under the financial covenants of the Indenture governing the Senior
          Notes, the Trust was required to maintain a ratio of outstanding
          indenture securities to its capital base (as defined in the Indenture)
          of 515% at March 31, 1993.  In addition, under the Indenture the Trust
          was required to maintain a ratio of outstanding securities to its
          capital base of 438% at June 30, and September 30, 1993 and 358% at
          December 31, 1993 and a ratio of earning assets to outstanding
          securities of 113% at June 30, and September 30, 1993 and 116% at
          December 31, 1993.  The Trust failed to meet each of these ratios,
          constituting events of default under the Indenture.  On May 26, 1993,
          the Trust received from the holders of more than 66-2/3% in principal
          amount of Senior Notes a waiver relating to the March 31 default.

          Due to continued lack of liquidity in the real estate marketplace, the
          Trust did not have sufficient funds to meet its $20 million required
          principal payment due June 30, 1993.  However, the Trust timely paid
          the June 30, and September 30, 1993 interest payments of $6.8 million
          and $6.6 million, respectively.  The Trust also paid the final payment
          of the restructuring fee of $812,500 on September 30, 1993.  An
          additional $33.8 million in principal (taking into account permitted
          deferrals) and $6.6 million in interest was due on December 31, 1993.
          Because the Trust did not make otherwise required payments on June 30
          and December 31, 1993, at the end of the first quarter of 1994 (ending
          December 31, 1993) the Trust held approximately $17.8 million in
          available cash (as defined in the Indenture).  Assuming no other
          payment defaults, the Trust would have been obligated to pay the
          excess of such available cash over $10 million to Senior Note holders
          as an additional principal payment.



                                        6

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Pursuant to the agreement in principle with certain of the principal
          holders of Senior Notes reached in August 1993, the Trust agreed to
          pay on September 30, 1993 the interest payment due September 30, 1993
          and certain restructuring fees due December 31, 1993, but not to pay
          the interest or principal due December 31, 1993.  However, commencing
          at about the time of the August 1993 agreement in principle, certain
          of the Senior Notes began to trade.  Interest in the trading of
          Senior Notes increased after announcement of the terms of the
          restructuring and, by December 1993, in excess of 50% of the
          principal amount of the Senior Notes had traded.  Because of the
          substantial trading in the Senior Notes and the inability of the
          Trust to obtain satisfactory indications of support for the August
          1993 agreement in principle from any holders of Senior Notes, any
          action by the Trust to implement the Trust's original agreed
          restructuring has been postponed and it presently appears unlikely
          that the terms of the August 1993 agreement in principle will be
          implemented.

          Included in the Senior Notes initially traded were all of the Senior
          Notes held by two of the five members of the official creditors'
          committee who had negotiated the August 1993 agreement in principle.
          In or about October 1993 four of the holders who had acquired Senior
          Notes and who then held a significant amount of Senior Notes signed
          confidentiality letters with the Trust and requested to be named to
          the official creditors' committee and receive financial and operating
          information relating to the Trust.  The three then-remaining members
          of the official creditors' committee did not grant committee
          membership to the holders but acquiesced in the Trust's delivery of
          confidential information to the investing holders.  Subsequently,
          another member of the official creditors' committee sold all of its
          Senior Notes, part to a member of the official creditors' committee
          and the balance to other persons.  That sale left the official
          creditors' committee with two members, one of whom held, as a result
          of secondary claims purchases, at December 31, 1993 in excess of 33-
          1/3% of the Senior Notes.

          In October 1993, the investing holders commenced their due diligence
          review of the Trust, which included financial and other information
          provided by the Trust.  At the request of the investing holders, the
          Trust agreed to pay certain fees and expenses of a financial advisor
          to the investing holders.  In or about November 1993, the investing
          holders retained a financial advisor which immediately commenced its
          analysis of the financial condition and operations of the Trust and
          the proposed agreement in principle.

          Consistent with the ongoing negotiations with the principal holders of
          the Senior Notes, the Trust did not pay the interest or principal due
          at December 31, 1993, constituting additional events of default under
          the Senior Note Indenture.  The Trust forecasts that it will have
          continuing difficulty meeting its obligations under the Senior Note
          Indenture without a substantial restructuring of such debt.

          Notwithstanding the uncured events of default, neither the Indenture
          Trustee nor any holders of the Senior Notes have accelerated the
          Senior Notes.  On July 2, 1993 holders of approximately 81% of the
          Senior Notes agreed, subject to certain conditions, not to accelerate
          the Senior Notes or take any other remedial or enforcement action
          during a defined standstill period (the "Standstill Period") initially
          expiring July 31, 1993.  The



                                        7

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          Standstill Period was extended by holders of more than 66-2/3% of the
          Senior Notes on August 3, August 20, September 23, October 5 and
          November 23, 1993.  However, the Standstill Period expired on December
          3, 1993.  At the present time, it appears unlikely that any further
          extensions of the Standstill Period will be granted.  Subsequent to
          the expiration of the Standstill Period, on or about December 8, 1993,
          the Indenture Trustee (and the Collateral Agents) notified the Trust's
          bank of the Indenture Trustee's security interest in the Trust's
          deposit accounts and instructed the bank to freeze the Trust's cash
          until otherwise instructed by the Indenture Trustee.  Since that date,
          the Trust has operated on an ad hoc basis with the Indenture Trustee
          in administering its cash, with all cash use subject to review and
          approval by the Indenture Trustee.  On or about February 3, 1994, the
          Trust and the Indenture Trustee and Collateral Agents reached further
          understanding regarding the Trust's use of cash and administration of
          its assets in the absence of a continued or extended Standstill
          Period.  Pursuant to the understanding, which is terminable at will by
          the Indenture Trustee or Collateral Agents, the Trust will continue to
          use its cash on an ad hoc basis, subject to Indenture Trustee and
          Collateral Agent approval, and the Trust will administer its assets as
          if no default had occurred and was continuing.  There can be no
          assurance that the Indenture Trustee will not terminate the
          understanding or take further remedial or enforcement action with
          respect to the Trust's bank accounts or other properties, including
          acceleration of the Senior Notes and foreclosure.  Such action, or
          the failure of the Indenture Trustee and the Collateral Agents to
          consent to necessary use of cash or releases of collateral in the
          conduct of the Trust's business would have a material adverse effect
          on the Trust's operations and could cause the Trust to seek relief
          under Chapter 11 of the United States Bankruptcy Code.

          Throughout the first quarter of fiscal 1994 the Trust's management and
          advisors continued discussions with the principal holders of the
          Senior Notes and their representatives to explore various alternatives
          for restructuring the Senior Notes.  These discussions are continuing
          into the second quarter of fiscal 1994.  If agreement on such a
          restructuring cannot be reached, or if the holders of Secured Notes or
          the Indenture Trustee take action or fail to cooperate with the Trust
          in such a manner that the business or operations of the Trust are
          jeopardized, the Trust will consider other alternatives, including the
          filing of a voluntary bankruptcy petition under Chapter 11 of the
          United States Bankruptcy Code.

          The financial statements have been prepared in accordance with
          generally accepted accounting principles (GAAP) applicable to a
          company on a "going concern" basis, which contemplates the realization
          of assets and the liquidation of liabilities in the ordinary course of
          business.  These financial statements include adjustments and
          reclassification that have been made to reflect the indebtedness as
          extended under the 1991 Plan and the Senior Note Indenture.  The
          conditions noted above raise substantial doubt about the Trust's
          ability to continue as a going concern.  These financial statements do
          not include any adjustments that would be required should the Trust be
          unable to continue as a going concern.  These financial statements
          also do not include any adjustments that could be required as a result
          of the restructuring process.

          ADOPTION OF AUTHORITATIVE STATEMENTS - In fiscal 1993, the Trust
          adopted Statement of Financial Accounting Standards No. 107,
          "Disclosure About Fair Value of Financial Instruments" ("SFAS 107").
          This statement requires disclosure of the fair value of all



                                        8

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          financial instruments, both assets and liabilities recognized and not
          recognized in the balance sheet.  The adoption of SFAS 107 resulted
          only in additional disclosure requirements and had no effect on the
          Trust's financial position or results of operations.

          Also in fiscal 1993, the Trust adopted The American Institute of
          Certified Public Accountants' Statement of Position 92-3, "Accounting
          for Foreclosed Assets" ("SOP 92-3").  SOP 92-3 requires foreclosed
          assets held for sale to be carried at the lower of (a) fair value less
          estimated costs to sell or (b) cost.  Fair value was determined by
          discounting expected cash flows using a risk-adjusted discount rate.
          Prior to adopting SOP 92-3, the Trust carried its foreclosed assets
          held for sale at the lower of (a) net realizable value or (b) cost.
          Net realizable value was determined using the Trust's cost of funds
          rate.  See also Note 1, "Significant Accounting Policies - Allowance
          for Losses."

          RECLASSIFICATION OF PRIOR PERIODS - Certain amounts in prior year
          statements have been reclassified to conform with the current year
          presentation.

          INCOME TAXES - The Trust is a real estate investment trust that has
          elected to be taxed under Sections 856-860 of the Internal Revenue
          Code of 1986, as amended.  Accordingly, no provision has been made for
          income taxes in the financial statements.  For the fiscal year ended
          September 30, 1993 and the quarter ended December 31, 1993, there were
          significant differences between taxable net loss and net loss as
          reported in the financial statements.  The differences were primarily
          temporary differences related to the recognition of bad debt
          deductions and accounting for reorganization costs.  For financial
          accounting purposes, these items are expensed currently, while for tax
          purposes some portion of these items may be deferred to future
          periods.

          The Trust incurred net operating losses of $31 million and $12 million
          for tax purposes in fiscal 1992 and 1991, respectively.  The Trust
          estimates a net operating loss of approximately $38 million in fiscal
          1993.  These net operating losses will be available for fifteen years
          as a loss carryforward to future years' taxable income.  The Trust's
          goal is to preserves its net operating losses, but the transfer of
          more than 50% of the ownership of the Trust to its creditors in a
          reorganization (as was provided in the August 1993 agreement in
          principle and as is likely in any alternate restructuring) will limit
          the future use of its net operating losses under Internal Revenue Code
          Section 382.

          INTEREST INCOME - Interest income on each loan is recorded as earned.
          Interest income is not recognized if, in the opinion of the Trustees,
          collection is doubtful.  The Trust generally considers loans as
          delinquent if payment of interest and/or principal, as required by the
          terms of the note, is more than 60 days past due.  At this point,
          accrual of interest income is generally terminated and foreclosure
          proceedings are started.

          LOAN FEE INCOME - Loan fees are recorded as income using the "interest
          method."  Accordingly, loan fees are deferred when received and are
          recorded as income over the term of the loan in relation to
          outstanding loan balances.



                                        9

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          ALLOWANCE FOR LOSSES - The allowance for losses on mortgage loans and
          related investments is determined in accordance with the AICPA
          Statement of Position on Accounting Practices of Real Estate
          Investment Trusts 75-2, as amended.  This statement requires
          adjustment of the carrying value of mortgage loans to the lower of
          their carrying value or estimated net realizable value.  Estimated net
          realizable value is the estimated selling price of a property offered
          for sale in the open market allowing a reasonable time to find a
          buyer, reduced by the estimated cost to complete and hold the property
          (including the estimated cost of capital), net of estimated cash
          income.  The cost of capital was computed at 9.0% at both December 31,
          and September 30, 1993.  Additional provisions for losses on mortgage
          loans and related investments may be necessary if the deterioration in
          real estate markets continues, or there is a significant increase in
          the Trust's cost of capital.  See also Note 1, "Significant
          Accounting Policies - Basis of Financial Statement Presentation and
          Plan of Reorganization."  Further adjustments may also be necessary as
          a result of the restructuring negotiations.

          PROPERTIES ACQUIRED THROUGH FORECLOSURE AND HELD FOR SALE - Properties
          acquired through foreclosure and held for sale are recorded at the
          lower of cost or fair value at acquisition, which becomes the cost
          basis for accounting purposes.  The fair value of the asset acquired,
          in accordance with FASB Statement 15, is the amount that the Trust
          could reasonably expect to receive in a current sale between a willing
          buyer and a willing seller.  Such properties are thereafter accounted
          for in the same manner as any similar asset acquired for investment as
          to depreciation and gain or loss upon sale.  Subsequent to
          foreclosure, the properties are carried at the lower of cost or fair
          value less estimated costs to sell, as set forth in The American
          Institute of Certified Public Accountants' Statement of Position 92-3,
          "Accounting for Foreclosed Assets."  See also Note 1, "Significant
          Accounting Policies - Basis of Financial Statement Presentation and
          Plan of Reorganization."

          Those properties acquired through foreclosure and held for sale are
          reclassified from non-earning to earning status if they produce and
          maintain for a minimum of two consecutive quarters an annualized
          return of 5% or greater cash flow yield.

          IN-SUBSTANCE FORECLOSURE - A loan is considered an in-substance
          foreclosure if: (1) the debtor has little or no equity considering the
          fair value of the collateral, (2) proceeds for repayment can be
          expected to come only from operation or sale of the collateral, and
          (3) the debtor has either formally or effectively abandoned control of
          the collateral.  Loans meeting the criteria for in-substance
          foreclosure are reclassified and recorded at the lower of cost or fair
          value of the collateral, which establishes a new cost basis in the
          same manner as a legal foreclosure.

          NET LOSS PER SHARE - Net loss per share is computed using the weighted
          average common shares outstanding during each period.

          DEPRECIATION AND AMORTIZATION - Depreciation and amortization are
          computed on the straight-line method over an estimated useful life of
          40 years for buildings and three to five years for other property and
          lease commissions.



                                        10

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          CASH AND CASH EQUIVALENTS - Cash and cash equivalents include short-
          term investments (high grade commercial paper of $4.9 million at
          December 31, 1993) maturing in 3 days.

          Included in cash and cash equivalents is $1.3 million of restricted
          cash which represents the funding of the employee retention plan (see
          Note 8) and $1.6 million related to borrowers' deposits.  See Note 1,
          "Significant Accounting Policies - Basis of Financial Statement
          Presentation and Plan of Reorganization" and Item 3, "Defaults Upon
          Senior Securities" for additional information regarding the
          enforcement of the Indenture Trustee's security interest in the
          deposit accounts of the Trust and the Trust's obligation to pay the
          excess of available cash (as defined in the Indenture) over $10
          million to Senior Note holders.


NOTE 2.   MORTGAGE LOANS AND INVESTMENT IN REAL ESTATE

          The following table summarizes the Trust's mortgage loan portfolio:

<TABLE>
<CAPTION>

                                  December 31, 1993        September 30, 1993
                               -----------------------   ----------------------
                                Number of     Carrying     Number of   Carrying
Type of Underlying Security    Investments     Amount     Investments   Amount
- ---------------------------    -----------    --------    -----------  --------

                                           ($ Amounts in Thousands)

<S>                            <C>           <C>          <C>         <C>

Apartments                          3        $  5,372          3      $  5,391
Residential/Condominium*            9           1,697         10         1,841
Office Buildings                    1           1,086          1         1,135
Industrial Buildings               10          44,072         10        44,086
Research & Development              5          25,946          5        25,942
Retail Buildings                    6          22,729          6        22,738
Hotels/Motels                       1           3,060          1         3,060
                                  ---        --------        ---      --------

Total                              35        $103,962         36      $104,193
                                  ---        --------        ---      --------
                                  ---        --------        ---      --------

_____________

<FN>
          *    Includes 106 mortgage end-loans on 9 projects at December 31,
               1993 and 107 mortgage end-loans on 10 projects at September 30,
               1993.

</TABLE>

          At December 31, 1993, the Trust had undisbursed commitments of
          $1,195,000, all of which represents additional advances on partially
          funded mortgage loans.

          As of December 31, 1993, there were no earning loans delinquent (more
          than 60 days past due) as to principal and/or interest.

          The Trust has had a significant increase in the number of loans being
          restructured as its borrowers continue to face deteriorating
          conditions in the real estate market.  It is expected that these
          conditions may continue for an additional period of time requiring the
          Trust, where appropriate, to continue restructuring loans.



                                       11

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 2.   MORTGAGE LOANS AND INVESTMENT IN REAL ESTATE (Continued)


          At December 31, 1993 and 1992, loans totalling $25,107,000 and
          $36,606,000, respectively, were extended beyond their original
          contractual maturity dates.  Loan terms are extended in the normal
          course of business for various reasons, such as delays in
          construction, slower leasing than originally anticipated or delay in
          obtaining permanent financing.

          At December 31, 1992, earning mortgage loans totalling $61,375,000 had
          been subject to contractual interest rate modifications due to
          financial difficulties of the borrower.  No interest rate
          modifications were made on mortgage loans during fiscal 1993 or for
          the quarter ended December 31, 1993.

          The following table summarizes the Trust's investment in in-substance
          foreclosures:

<TABLE>
<CAPTION>

                                  December 31, 1993        September 30, 1993
                               -----------------------   ----------------------
                                Number of     Carrying     Number of   Carrying
Type of Property               Investments     Amount     Investments   Amount
- ----------------               -----------    --------    -----------  --------
                                           ($ Amounts in Thousands)

<S>                            <C>           <C>          <C>         <C>

EARNING:
Office Buildings                    2         $12,810          2       $12,831
Industrial Buildings                2          10,616          1         4,901
Retail Buildings                    3          28,397          3        28,238
Apartments                          1           6,687          1         6,689
Research & Development Bldgs.       3          17,099          3        17,048
                                  ---         -------        ---       -------

   Total Earning                   11          75,609         10        69,707
                                  ---         -------        ---       -------

NON-EARNING:
Office Buildings                    1           7,452          1         7,433
Industrial Buildings                2           2,296          3         7,576
Retail Buildings                    -               -          1         2,453
                                  ---         -------        ---       -------

   Total Non-Earning                3           9,748          5        17,462
                                  ---         -------        ---       -------

Total                              14         $85,357         15       $87,169
                                  ---         -------        ---       -------
                                  ---         -------        ---       -------

</TABLE>



                                       12

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 2.   MORTGAGE LOANS AND INVESTMENT IN REAL ESTATE (Continued)

          The following table summarizes the Trust's investment in real estate
          equities, net of accumulated depreciation of $8,333,000 at December
          31, 1993 and $7,800,000 at September 30, 1993:

<TABLE>
<CAPTION>

                                  December 31, 1993        September 30, 1993
                               -----------------------   ----------------------
                                Number of     Carrying     Number of   Carrying
Type of Property               Investments     Amount     Investments   Amount
- ----------------               -----------    --------    -----------  --------
                                           ($ Amounts in Thousands)

<S>                            <C>           <C>          <C>         <C>

Office Buildings                    4         $26,468          4       $26,504
Industrial Buildings                1           6,580          1         6,626
Retail Buildings                    1          24,074          1        24,083
                                  ---         -------        ---       -------

Total                               6         $57,122          6       $57,213
                                  ---         -------        ---       -------
                                  ---         -------        ---       -------

</TABLE>



          The Trust reviews real estate equities (held for long-term investment)
          for permanent impairment.  For the year ended September 30, 1993, the
          Trust charged off $2.4 million against the allowance for losses on one
          of its office building investments due to permanent impairment.  There
          were no charge-offs due to permanent impairment for the quarter ended
          December 31, 1993.

          The following table summarizes the Trust's investment in properties
          acquired through foreclosure and held for sale, net of accumulated
          depreciation of $6,080,000 at December 31, 1993 and $6,143,000 at
          September 30, 1993:


<TABLE>
<CAPTION>

                                  December 31, 1993        September 30, 1993
                               -----------------------   ----------------------
                                Number of     Carrying     Number of   Carrying
Type of Property               Investments     Amount     Investments   Amount
- ----------------               -----------    --------    -----------  --------
                                           ($ Amounts in Thousands)

<S>                            <C>           <C>          <C>         <C>

EARNING
Apartments                          3         $17,812          4       $18,631
Office Buildings                    5          13,182          5        11,283
Industrial Buildings                6          25,682          5        18,399
Retail Buildings                    1           1,420          1         1,394
Research & Development Bldgs.       1           2,883          1         2,879
                                  ---         -------        ---       -------

Total Earning                      16          60,979         16        52,586
                                  ---         -------        ---       -------


NON-EARNING
Office Buildings                    2           5,668          3         7,563
Industrial Buildings                4          13,261          5        15,796
Retail Buildings                    1           3,637          3        12,775
                                  ---         -------        ---       -------

Total Non-Earning                   7          22,566         11        36,134
                                  ---         -------        ---       -------

Total                              23         $83,545         27       $88,720
                                  ---         -------        ---       -------
                                  ---         -------        ---       -------

</TABLE>



                                       13

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 3.   ALLOWANCE FOR LOSSES

          The changes in the allowance for losses for the three months ended
          December 31, 1993 and 1992 were as follows:


<TABLE>
<CAPTION>

                                                12/31/93         12/31/92
                                                --------         --------
                                                  (Amounts in Thousands)

<S>                                             <C>            <C>

Balance at beginning of period                  $11,808        $19,353
    Provisions charged to expense                     -          3,000
                                                -------        -------

                                                 11,808         22,353
    Less charges against allowance                  215          6,680
                                                -------        -------

Balance at end of period                        $11,593        $15,673
                                                -------        -------
                                                -------        -------

</TABLE>

          Approximately $6,195,000 and $1,697,000 of the allowance at December
          31, 1993 and 1992, respectively, are applicable to properties acquired
          through foreclosure and held for sale.


NOTE 4.   SENIOR NOTES

          SENIOR SECURED NOTES - The lack of liquidity in the commercial real
          estate markets continued during the quarter ended December 31, 1993.
          Although the Trust was able to meet the required principal payment at
          December 31, 1992, reducing the principal balance of the Senior Notes
          to $290 million, it did not have sufficient funds to meet the $20
          million required principal payment due June 30, 1993 or the $33.8
          million required principal payment due December 31, 1993.  The Trust
          also did not make the $6.6 million interest payment due December 31,
          1993.  The average borrowing rates for the quarters ended December 31,
          1993 and 1992, respectively, were 9.87% and 8.54%.  At December 31,
          1993, the average 9.87% interest rate on the Senior Notes was composed
          of interest at 9.25% on $200 million of Senior Notes (including
          default interest at 1%) and 11.25% on $90 million of deferred amounts
          of Senior Notes (including default interest at 1%).  The entire
          unamortized cost of restructuring of the Senior Notes was charged off
          during fiscal 1993 as a result of the monetary default.  The Trust
          expensed $3.4 million in fiscal 1993, of which $2.4 million related to
          the acceleration of costs due to the June 1993 monetary default.
          Prior to the default, these costs were being amortized using the
          interest method over the term of the debt.

          In addition, based on financial results at December 31, 1993 the Trust
          was in violation of certain financial covenants in its indenture
          relating to the ratio of outstanding securities to the Trust's capital
          base and the ratio of earning assets to outstanding securities.
          Failure to satisfy these covenants constitute additional events of
          default under the Indenture.  In addition, at December 31, 1993, the
          Trust's non-performing assets (as defined in the Indenture) exceeded
          the limits prescribed in the Indenture.  In addition to constituting
          an event of default, the Trust is obligated under the Indenture to
          pay to the holders of Senior Notes a penalty equal to 1.5% of such
          excess of non-performing assets, or a payment of approximately
          $183,000 - See Item 3, "Defaults Upon Senior Securities" for
          additional



                                       14

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 4.   SENIOR NOTES (Continued)

          information regarding events of default.  Payment of the Senior Notes
          is secured by liens against all real and personal properties of the
          Trust as required by the 1991 Plan and the Indenture.

          LOAN ON EQUITY INVESTMENT - In November 1991, the Trust acquired full
          ownership of a retail center in which it had a partnership interest.
          The Trust has a construction borrowing commitment of $18.7 million of
          which $17.6 million was outstanding at December 31, 1993.  The
          contractual interest rate on this loan is 7-1/2% (Prime + 1-1/2%,
          floor of 9%) at December 31, 1993, and the loan matures in April 1994.


NOTE 5.   FAIR VALUE OF FINANCIAL INSTRUMENTS

          SFAS 107 requires disclosure of fair value information about financial
          instruments, both assets and liabilities and whether or not recognized
          in the balance sheet, for which it is practicable to estimate that
          value.  In cases where quoted market prices are not available, fair
          values are based on  estimates using present value or other valuation
          techniques.  Those techniques are significantly affected by the
          assumptions used, including the discount rate and estimates of future
          cash flows.  In that regard, the derived fair value estimates cannot
          be substantiated by comparison to independent markets and, in many
          cases, could not be realized in immediate settlement of the
          instrument.  SFAS 107 excludes certain financial instruments and all
          nonfinancial instruments from its disclosure requirements.
          Accordingly, the aggregate fair value amounts presented do not
          represent the underlying value of the Trust.  The carrying value of
          cash and cash equivalents approximates their fair value because of the
          liquidity and short-term maturities of these instruments.  The fair
          value of mortgage loans is estimated by discounting cash flows at what
          is considered a market interest rate for loans with similar terms to
          borrowers of similar credit quality.

          The fair value of the Senior Notes at December 31, 1993 is based on a
          significant trade which occurred in August 1993 and for which the
          Trust obtained pricing information.  The secondary market for this
          debt has a limited number of participants which may result in
          significant volatility in this debt.

          Loan on equity investment is a variable rate loan that reprices
          frequently, thus fair value is based on the carrying amount of the
          loan.



                                       15

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 5.   FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

          The estimated fair values of the Trust's financial instruments at
          December 31, 1993 are as follows:

<TABLE>
<CAPTION>

                                                        Carrying
                                                         Amount       Fair Value
                                                        --------      ----------
                                                         (Amounts in Thousands)

<S>                                                     <C>            <C>

FINANCIAL ASSETS:
   Cash and cash equivalents                         $   20,661     $   20,661
   Mortgage loans and long-term receivable (net of
     allowance for possible losses)                     103,962        103,513

FINANCIAL LIABILITIES:
   Senior Notes                                        (290,000)      (216,100)
   Loan on equity investment                            (17,578)       (17,578)
   Off-balance sheet financial instruments:
      Unfunded loan commitments                               -         (1,195)

</TABLE>

NOTE 6.   SHARE OPTION PLAN

          As of December 31, 1993, options to purchase 426,000 Common Shares
          were outstanding under the 1984 Share Option Plan.  The exercise price
          per share varies from $2.50 to $14.50.  Options granted, other than
          those granted in fiscal 1991, expire five years from the date of grant
          and may be exercised at any time six months after the date of grant,
          subject to the limitation that the aggregate fair market value
          (determined as of the time the Option is granted) of the Shares with
          respect to which Incentive Stock Options are exercisable for the first
          time by any participant during any calendar year shall not exceed
          $100,000.  Options granted during fiscal 1991, pursuant to the
          Employee Retention Plan described in Note 7, expire five years from
          the date of grant but do not vest until three years from the date of
          grant.  Options to purchase 26,500 Common Shares at a price from $2.50
          to $14.50 terminated during the three months ended December 31, 1993.

          In addition to cash, Options may be exercised by exchanging the
          Trust's Common Shares valued at the market price on the date of
          exercise of the Options.  During the three months ended December 31,
          1993, no Options were exercised.


NOTE 7.   EMPLOYEE RETENTION PLAN

          The Trust established an Employee Retention Plan, to be administered
          by the Compensation and Nominating Committee (the "Committee"), in
          order to assure the continuity and performance of employees of the
          Trust.  The Plan contains four categories of benefits: an incentive
          program, stock options, termination pay and a retention bonus.  The
          Committee established an incentive program for calendar year 1991.
          The incentive pool was calculated based on the reduction of the
          Trust's outstanding debt (the Senior Notes).  On January 3, 1992, the
          principal balance of the Senior Notes was reduced to



                                       16

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 7.   EMPLOYEE RETENTION PLAN (Continued)

          $329 million resulting in an incentive bonus pool of $160,000.  On
          September 16, 1992, the Committee approved a continuation of the
          incentive program for 1992 based on a similar formula for reducing the
          principal balance of the Senior Notes.  At December 31, 1992, the
          principal balance of the Senior Notes was reduced to $290 million
          resulting in an incentive bonus pool of $125,000.

          During the quarter ended December 31, 1993, the Committee approved the
          payment of a discretionary bonus totalling $123,000 for certain
          officers of the Trust.

          On March 29, 1991, the Committee awarded stock options for the
          purchase of 197,500 Common Shares at an option price of $4.15.  The
          options do not vest until three years from the date of grant.

          A termination pay plan has been established to cover termination of
          employment without cause during the period that the Senior Notes are
          outstanding.  Employees will be entitled to compensation ranging from
          a minimum of twelve weeks to a maximum of eighteen months pay.  In
          addition, certain health benefits will continue to be paid by the
          Trust over a period of time equal to the period used in calculating
          severance pay.  The Trust estimates that the maximum cost of the
          termination pay plan would be approximately $1.3 million and the cost
          is charged to expense at date of termination (as defined in the
          termination pay plan).

          The retention bonus, which totalled $350,000, was paid on February 28,
          1992 to certain employees who remained with the Trust one year after
          the Effective Date of the 1991 Plan (February 27, 1991).


NOTE 8.   ISSUANCE OF SHARES

          Effective April 1, 1992, the Trust terminated its Dividend
          Reinvestment and Share Purchase Plan.

          The Trust is authorized to issue up to 3,500,000 Preferred Shares on
          terms to be established by the Trustees.  No preferred shares have
          been issued to date.

          See also Note 9, "Litigation."


NOTE 9.   LITIGATION

          The consolidated class and derivative actions pending in the United
          States District Court for the Eastern District of Pennsylvania filed
          in March 1990 against certain of the Trust's present and former
          Trustees and officers and the Class 5 claims against the Trust
          remaining in the Chapter 11 proceeding in the United States Bankruptcy
          Court for the Central District of California were settled effective
          September 17, 1993.  The class actions and claims alleged violation of
          Section 10(b) of the Securities Exchange Act of 1934 and Rule 10b-5
          promulgated thereunder and negligent misrepresentation under the
          common



                                       17

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q

ITEM 1.   FINANCIAL STATEMENTS (CONTINUED)

NOTE 9.   LITIGATION (Continued)

          law by reason of misleading statements in the Trust's reports filed
          with the SEC and other information disseminated to the public.  The
          derivative action alleged mismanagement on the part of the Trustees
          which resulted in the bankruptcy.

          Under the terms of the settlement: (1) the Trust contributed 150,000
          Common Shares to the settlement of the class claims; (2) the director
          and officer liability insurance carrier contributed $860,000 on behalf
          of the individual defendants in the class actions; and (3) the
          insurance carrier paid on behalf of the individual defendants in the
          derivative action $65,000 to counsel for the derivative plaintiffs.
          The settlement was approved by both courts after notice to the class
          members and the shareholders of the Trust.

          As described above, the Trust made no cash payments in connection with
          the settlement.  While the Trust and the individual defendants
          continue to believe that their actions were entirely proper and
          violated no laws, the Trustees decided to settle the claims in order
          to avoid additional legal expense and the diversion of management's
          time and energy at a time when the operations of the Trust demanded
          their undivided attention.



                                       18

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10-Q


Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS



LIQUIDITY AND CAPITAL RESOURCES - A Plan of Reorganization under Chapter 11 of
the Bankruptcy Code (the "1991 Plan") was confirmed at a hearing held in the
Bankruptcy Court in Los Angeles, California, on February 21, 1991, and an order
was entered February 27, 1991, confirming the 1991 Plan.  As a result of the
liquidity problems in the commercial real estate markets, the Trust was not able
to meet the required amortization at June 30, 1992 and the debt was restructured
in July 1992 with the unanimous consent of the creditors.  The debt is now
governed by an indenture (the "Indenture") dated as of July 15, 1992 between the
Trust and Wilmington Trust Company (the "Indenture Trustee") and the debt is
denominated as the Trust's Senior Secured Uncertificated Notes due 1995 (the
"Senior Notes").  At December 31, 1992, debt outstanding (composed of the Senior
Notes) was reduced to $290 million, the maximum debt level permitted under the
Indenture on that date.

Due to continued lack of liquidity in the real estate marketplace, the Trust did
not have sufficient funds to meets its $20 million required principal payment
due June 30, 1993.  The Trust did, however, pay all of the interest and fees
due through September 30, 1993 on its outstanding debt.  The Trust's failure to
make the June 30 principal payment constituted an event of default under the
Indenture.  The deterioration of the real estate markets also precluded the
Trust from being able to meet certain ratios set forth in the financial
covenants of the Indenture effective March 31, June 30, September 30, and
December 31, 1993, constituting additional events of default.  Certain of these
covenants were previously amended in or prior to the Trust's consensual
restructuring of its debt in July 1992.

The Trust timely paid the June 30 and September 30, 1993 interest payments of
$6.8 million and $6.6 million, respectively.  The Trust also paid the final
payment of the restructuring fee of $812,500 on September 30, 1993.  An
additional $33.8 million in principal (taking into account permitted deferrals)
and $6.6 million in interest was due on December 31, 1993.  The Trust did not
make those required payments.  Because the Trust did not make otherwise required
payments on June 30 and December 31, 1993, at the end of the first quarter of
1994 (ending December 31, 1993) the Trust held approximately $17.8 million in
available cash (as defined in the Indenture).  Assuming no other payment
defaults, the Trust would have been obligated to pay the excess of such
available cash over $10 million to Senior Note holders as an additional
principal payment.  Pursuant to the agreement in principle with certain of the
principal holders of Senior Notes reached in August 1993, the Trust agreed to
pay on September 30, 1993 the interest payment due September 30, 1993 and
certain restructuring fees due December 31, 1993, but not to pay the interest or
principal due December 31, 1993.  However, because of the substantial trading in
the Senior Notes and the inability of the Trust to obtain satisfactory
indications of support for the August 1993 agreement in principle from any
holders of Senior Notes, any action by the Trust to implement the Trust's
original agreed restructuring has been postponed and it presently appears
unlikely that the terms of the August 1993 agreement in principle will be
implemented.

In October 1993, certain investing holders involved in the trading of Senior
Notes commenced their due diligence review of the Trust, which included
financial and other information provided by the Trust. At the request of the
investing holders, the Trust agreed to pay certain fees and expenses of a
financial advisor to the investing holders.  In or about November 1993, the
investing holders retained a financial advisor who immediately commenced its
analysis of the financial condition and operations of the Trust and the proposed
agreement in principle.  In December 1993 as the investing holders' initial due
diligence review was being finalized, the investing holders, members of the
Trust's official creditors' committee, management and the respective advisors
recommenced substantive negotiations for a restructuring of the Senior Notes.



                                       19

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (CONTINUED)



Consistent with the ongoing negotiations with the principal holders of the
Senior Notes, the Trust did not pay the interest or principal due at December
31, 1993, constituting additional events of default under the Senior Note
Indenture.  The Trust forecasts that it will have continuing difficulty meeting
its obligations under the Senior Note Indenture without a substantial
restructuring of such debt.  See Note 1 of the Notes to Financial Statements and
Item 3, "Defaults Upon Senior Securities" for information regarding additional
events of default under the Indenture and the enforcement action taken to date
in respect thereof.

Management is continuing discussions with the representatives of the creditors
to explore various alternatives for restructuring the Senior Notes.  The Trust's
present intention is to reach a consensual restructuring agreement.  If such an
agreement cannot be reached with the Senior Note holders, or if the holders of
the Secured Notes or the Indenture Trustee or the Collateral Agents take action
or fail to cooperate with the Trust in such a manner that the business or
operations of the Trust are jeopardized, the Trust will have to consider other
alternatives, including the filing of a voluntary bankruptcy petition under
Chapter 11 of the United States Bankruptcy Code.  The holders of more than
66-2/3% of the Trust's debt securities had agreed with the Trust to temporarily
forebear further creditor action on the defaults for a period that expired on
December 3, 1993.  At the present time, it appears unlikely that a further
extension of the standstill will be granted.  Subsequent to the expiration of
the Standstill Period, on or about December 8, 1993, the Indenture Trustee
(and the Collateral Agents) notified the Trust's bank of the Indenture Trustee's
security interest in the Trust's deposit accounts and instructed the bank to
freeze the Trust's cash until otherwise instructed by the Indenture Trustee.
Since that date, the Trust has operated on an ad hoc basis with the Indenture
Trustee in administering its cash, with all cash use subject to review and
approval by the Indenture Trustee. On or about February 3, 1994, the Trust and
the Indenture Trustee and Collateral Agents reached further understanding
regarding the Trust's use of cash and administration of its assets in the
absence of a continued or extended Standstill Period.  Pursuant to the
understanding, which is terminable at will by the Indenture Trustee or
Collateral Agents, the Trust will continue to use its cash on an ad hoc basis,
subject to Indenture Trustee and Collateral Agent approval, and the Trust will
administer its assets as if no default had occurred and was continuing.  There
can be no assurance that the Indenture Trustee will not take further remedial or
enforcement action with respect to the Trust's bank accounts or other
properties, including acceleration of the Senior Notes and foreclosure.  Such
action, or the failure of the Indenture Trustee to consent to necessary use of
cash or releases of collateral in the conduct of the Trust's business would
have a material adverse effect on the Trust's operations and could cause the
Trust to seek relief under Chapter 11 of the United States Bankruptcy Code.  The
Trust intends, therefore, to continue to operate its business and to seek Senior
Note holder consent as such consent is required. Although the Trust believes
that such consents, if requested, would be in the best interest of the Trust,
it's shareholders and the Senior Note holders, there can be no assurance that
the Trust will obtain sufficient consents as they are required.  If it becomes
impossible for the Trust to continue operations under such circumstances, it
may be necessary for the Trust to explore other alternatives, including seeking
relief under Chapter 11.

At December 31, 1993, the Trust had cash and cash equivalents of $20.7 million.
Included in cash and cash equivalents are $1.3 million of restricted cash which
represents the funding of the employee retention plan and $1.6 million related
to borrowers' deposits.  The Trust's unfunded loan commitments totalled $1.2
million at December 31, 1993.  Under the 1991 Plan and the Indenture, the Trust
has been permitted to fund its existing contractual obligations, but may not
make new investments.



                                       20

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (CONTINUED)


RESULTS OF OPERATIONS - QUARTER ENDED DECEMBER 31, 1993 VS. QUARTER ENDED
DECEMBER 31, 1992 - Net loss for the quarter ended December 31, 1993 was
$(4,656,000) or $(.41) per share compared to a net loss of $(5,497,000) or
$(.50) per share for the quarter ended December 31, 1992.  The quarter ended
December 31, 1992 included a provision for losses of $3,000,000 or $.27 per
share compared to no provision for the quarter ended December 31, 1993.

Interest and fee income on mortgage loans decreased $930,000 to $3,998,000 for
the current quarter from $4,928,000 for the quarter ended December 31, 1992.
The decrease was due primarily to a reduction in earning mortgage loans.

Rental income increased $190,000 to $4,733,000 in the quarter ended December 31,
1993 from $4,543,000 for the quarter ended December 31, 1992.  The increase in
rental income primarily results from growth of operations of investments in real
estate equities and properties acquired through foreclosure and held for sale.

Interest expense increased $960,000 to $7,799,000 in the current quarter from
$6,839,000 for the quarter ended December 31, 1992.  This was due primarily to
an increase in the average borrowing rate from 8.54% for the quarter ended
December 31, 1992 to 9.87% for the quarter ended December 31, 1993.  Offsetting
this increase was a decrease in average borrowings from $302.5 million for the
quarter ended December 31, 1992 to $290 million for the quarter ended December
31, 1993.

Operating expenses of rental properties and depreciation and amortization
charges increased $69,000 to $3,781,000 for the quarter ended December 31, 1993
from $3,712,000 for the quarter ended December 31, 1992, primarily as a result
of the growth of operations of investment in real estate properties owned.

RESULTS OF OPERATIONS - QUARTER ENDED DECEMBER 31, 1993 VS. QUARTER ENDED
SEPTEMBER 30, 1993 - Net loss for the quarter ended December 31, 1993 was
$(4,656,000) or $(.41) per share compared to a net loss of $(23,327,000) or
$(2.10) per share for the quarter ended September 30, 1993.  The quarter ended
September 30, 1993 included a provision for losses of $15,000,000 or $1.34 per
share compared to no provision for the quarter ended December 31, 1993.

Interest and fee income on mortgage loans decreased $305,000 to $3,998,000 for
the quarter ended December 31, 1993 from $4,303,000 for the quarter ended
September 30, 1993.  The decrease was due primarily to a reduction in earning
mortgage loans which totalled $94 million at December 31, 1993 compared to $99
million at September 30, 1993.

Rental income increased $366,000 to $4,733,000 in the quarter ended December 31,
1993 from $4,367,000 for the quarter ended September 30, 1993.  The increase was
due primarily to the continuing operating growth of operations of investments in
real estate equities and properties acquired through foreclosure and held for
sale.

Interest expense decreased $285,000 to $7,616,000 in the current quarter from
$7,901,000 for the quarter ended September 30, 1993.  This was due primarily to
the charge off of the remainder of the unamortized cost of restructuring of the
Senior Notes during the quarter ended September 30, 1993.

NON-EARNING LOANS AND INVESTMENTS - At December 31, 1993, the Trust's non-
earning loans, non-earning in-substance foreclosures and non-earning properties
acquired through foreclosure



                                       21

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10Q



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS (CONTINUED)


and held for sale were $41,822,000, representing 12.31% of invested assets
compared to $58,804,000 (16.94%) at September 30, 1993 and $30,278,000 (7.54%)
at December 31, 1992.




                                       22

<PAGE>


                            MORTGAGE AND REALTY TRUST                  FORM 10-Q

                                     PART II



Item 3 -  DEFAULTS UPON SENIOR SECURITIES

          The Trust did not make its $33.75 million required principal payment
          due December 31, 1993 on the Senior Notes.  Also, payment of $6.6
          million in interest due December 31, 1993 on the Senior Notes was not
          made.

          In addition, based on financial results at December 31, 1993 the Trust
          was in violation of certain financial covenants in the Indenture
          relating to the ratio of outstanding securities to the Trust's capital
          base and the ratio of earning assets to outstanding securities.  Under
          the financial covenants of the Indenture, the Trust was required to
          maintain a ratio of outstanding indenture securities to its capital
          base (as defined in the Indenture) of 358% at December 31, 1993 and a
          ratio of earning assets to outstanding securities of 116% at December
          31, 1993.  Failure to satisfy these covenants constitute additional
          events of default under the Indenture.  In addition, at December 31,
          1993, the Trust's non-performing assets (as defined in the Indenture)
          exceeded the limits prescribed in the Indenture.  In addition to
          constituting an event of default, the Trust is obligated under the
          Indenture to pay to the holders of Senior Notes a penalty equal to
          1.5% of the excess of non-performing assets, or a payment of
          approximately $183,000.  There are also outstanding certain other
          events of default under the Indenture.  See Note 1 of the Notes to
          the Financial Statements for additional information relating to such
          defaults.

          Notwithstanding the uncured events of default, neither the Indenture
          Trustee nor any holders of the Senior Notes have accelerated the
          Senior Notes.  On July 2, 1993 holders of approximately 81% of the
          Senior Notes agreed, subject to certain conditions, not to accelerate
          the Senior Notes or take any other remedial or enforcement action
          during a defined standstill period (the "Standstill Period") initially
          expiring July 31, 1993.  The Standstill Period was extended by holders
          of more than 66-2/3% of the Senior Notes on August 3, August 20,
          September 23, October 5 and November 23, 1993.  However, the
          Standstill Period expired on December 3, 1993.  At the present time,
          it appears unlikely that any further extensions of the Standstill
          Period will be granted.  Subsequent to the expiration of the
          Standstill Period, on or about December 8, 1993, the Indenture Trustee
          (and the Collateral Agents) notified the Trust's bank of the Indenture
          Trustee's security interest in the Trust's deposit accounts and
          instructed the bank to freeze the Trust's cash until otherwise
          instructed by the Indenture Trustee.  Since that date, the Trust has
          operated on an ad hoc basis with the Indenture Trustee in
          administering its cash, with all cash use subject to review and
          approval by the Indenture Trustee.  On or about February 3, 1994, the
          Trust and the Indenture Trustee and Collateral Agents reached further
          understanding regarding the Trust's use of cash and administration of
          its assets in the absence of a continued or extended Standstill
          Period.  Pursuant to the understanding, which is terminable at will by
          the Indenture Trustee or Collateral Agents, the Trust will continue to
          use its cash on an ad hoc basis, subject to Indenture Trustee and
          Collateral Agent approval, and the Trust will administer its assets as
          if no default had occurred and was continuing.  There can be no
          assurance that the Indenture Trustee will not terminate the
          understanding or take further remedial or enforcement action with
          respect to the Trust's bank accounts or other properties, including
          acceleration of the Senior Notes and foreclosure.  Such action, or
          the failure of the Indenture Trustee and the Collateral Agents to
          consent to necessary use of cash or releases


                                       23

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10-Q


Item 3  - DEFAULTS UPON SENIOR SECURITIES (Continued)

          of collateral in the conduct of the Trust's business would have a
          material adverse effect on the Trust's operations and could cause the
          Trust to seek relief under Chapter 11 of the United States Bankruptcy
          Code.



Item 6 -  EXHIBITS AND REPORTS ON FORM 8-K

          (A)  EXHIBITS

               Exhibits are as set forth in the "INDEX TO EXHIBITS" on page 26.


          (B)  REPORTS ON FORM 8-K

               On October 11, 1993, November 29, 1993 and December 17, 1993, the
               Trust filed reports on Form 8-K dated October 5, 1993, November
               19, 1993 and December 7, 1993, respectively, reporting
               information under Item 5 - Other Events.



                                       24

<PAGE>

                            MORTGAGE AND REALTY TRUST                  FORM 10-Q


                                   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.


                                        MORTGAGE AND REALTY TRUST


                                        By /s/ Victor H. Schlesinger
                                           -------------------------
                                             Victor H. Schlesinger
                                             Chairman



                                        By /s/ Daniel F. Hennessey
                                           -------------------------
                                             Daniel F. Hennessey
                                             Treasurer







DATE:   February 11, 1994



                                       25
<PAGE>

                           MORTGAGE AND REALTY TRUST                  FORM 10-Q


                                INDEX TO EXHIBITS

EXHIBIT
  NO.                              DESCRIPTION
- -------                            -----------


  11*          Schedule of Net Income (Loss) Per Share - Assuming Full Dilution


- ----------------
  * Exhibit filed with this Form 10-Q.



                                       26

<PAGE>

                                                                     Exhibit 11


                            MORTGAGE AND REALTY TRUST

        SCHEDULE OF NET INCOME (LOSS) PER SHARE - ASSUMING FULL DILUTION

                       FOR THE QUARTERS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                     1993           1992
                                                  -----------    ----------

<S>                                             <C>            <C>
BASIS:

Net (loss)                                      $ (4,656,000)  $ (5,497,000)
Average common shares outstanding                 11,226,000     11,076,000
20% limitation on assumed repurchase               2,245,000      2,215,000

Market price at the end of the period                   $.50          $1.25

Options outstanding                                  426,000        584,500



COMPUTATION:

Proceeds:
   Options                                           426,000        584,500
   Average exercise price                       X      $5.37    X     $8.15
                                                ------------    -----------

                                                $  2,288,000   $  4,764,000
                                                ------------    -----------
                                                ------------    -----------

Adjustment of proceeds:
   Purchase of outstanding common shares
     at market value                            $  1,123,000   $  2,769,000
   Retirement of debt                              1,165,000      1,995,000
                                                ------------    -----------

                                                $  2,288,000   $  4,764,000
                                                ------------    -----------
                                                ------------    -----------

Adjustment of net income (loss):
   Net (loss) before gain on sales of
     real estate                                $ (4,656,000)  $ (5,467,000)
   Interest reduction                                 29,000         39,000
                                                ------------    -----------

       Adjusted net income (loss)               $ (4,627,000)  $ (5,428,000)
                                                ------------    -----------
                                                ------------    -----------

Adjustment of shares outstanding:
   Average shares outstanding                     11,226,000     11,076,000
   Net shares repurchased                         (1,819,000)    (1,631,000)
                                                ------------    -----------

      Adjusted shares outstanding (basis for
      computation of net income per share -
      assuming full dilution)                      9,407,000      9,445,000
                                                ------------    -----------
                                                ------------    -----------

Fully diluted earnings per share:

   Net (loss)                                          $(.49)         $(.57)
                                                       -----          -----
                                                       -----          -----


</TABLE>

NOTE - Primary earnings per share is based on the average number of shares
outstanding during the period.



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