MORTGAGE & REALTY TRUST
10-Q, 1994-05-13
REAL ESTATE INVESTMENT TRUSTS
Previous: PITT DES MOINES INC, 10-Q, 1994-05-13
Next: PORTLAND GENERAL CORP /OR, 10-Q, 1994-05-13




                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                   FORM 10-Q


(Mark One)

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

           For the quarterly period ended March 31, 1994

                                   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)
  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 March 31, 1994:

                                  11,226,215

<PAGE>

                            MORTGAGE AND REALTY TRUST

                          INDEX OF FINANCIAL INFORMATION


PART I

           1.    Unaudited Financial Statements for the periods ended
                 March 31, 1994 and 1993 include the following:

                      Balance Sheet at March 31, 1994 and
                      September 30, 1993

                      Statement of Operations for the periods ended
                      March 31, 1994 and 1993

                      Statement of Cash Flows for the six months
                      ended March 31, 1994 and 1993

                      Statement of Shareholders' Equity for the six
                      months ended March 31, 1994

                      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>

                                                   March 31,          September 30,
                                                     1994                1993
                                                  ------------        -------------  
                                                   (Unaudited)

<S>                                              <C>                 <C>

ASSETS:
Mortgage loans and investments:
  Construction loans                             $          -         $  5,203,000
  Standing loans                                   63,945,000           76,871,000
  Long-term amortizing loans                        4,227,000            4,731,000
  Participating loans and investments              14,175,000           12,180,000
  Non-earning mortgage loans                        9,884,000            5,208,000
                                                 ------------         ------------
                                                   92,231,000          104,193,000
                                                 ------------         ------------
Secured notes receivable                              700,000              400,000
In-substance foreclosures:
  Earning                                          67,641,000           69,707,000
  Non-earning                                      12,550,000           17,462,000
Real estate:
  Investment in real estate equities               56,896,000           57,213,000
  Properties acquired through foreclosure and
    held for sale:
      Earning                                      60,314,000           52,586,000
      Non-earning                                  27,567,000           36,134,000
  Investment in partnerships                        9,647,000            9,831,000
                                                 ------------         ------------
                                                  327,546,000          347,526,000
         Less allowance for losses                (11,050,000)         (11,808,000)
                                                 ------------         ------------
                                                  316,496,000          335,718,000
Cash and cash equivalents                          35,865,000           11,451,000
Interest receivable and other assets                7,104,000            6,705,000
                                                 ------------         ------------
                                                 $359,465,000         $353,874,000
                                                 ============         ============
LIABILITIES:
Senior secured notes                             $290,000,000         $290,000,000
Loan on equity investment                          17,593,000           17,572,000
Accounts payable and accrued expenses               4,133,000            4,267,000
Interest payable                                   15,924,000              412,000
                                                 ------------         ------------
                                                  327,650,000          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                              (161,786,000)        (151,978,000)
                                                 ------------         ------------
      Total shareholders' equity                   31,815,000           41,623,000
                                                 ------------         ------------

                                                 $359,465,000         $353,874,000
                                                 ============         ============

</TABLE>

                                  See accompanying notes.

                                           2

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.      Financial Statements (Continued)


- - --------------------------------------------------------------------------------
STATEMENT OF OPERATIONS
Periods Ended March 31, (Unaudited)
- - --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                              Quarter Ended              Six Months Ended
                                        -------------------------   --------------------------
                                          3/31/94       3/31/93       3/31/94        3/31/93
                                        -----------   -----------   -----------   ------------

<S>                                     <C>           <C>           <C>           <C>
Income:
   Interest and fee income on mortgage
     loans                              $ 3,660,000   $ 4,882,000   $ 7,658,000   $  9,810,000
   Additional interest and fee income
     on participating mortgage loans          1,000         3,000         8,000          9,000
   Rental income                          4,585,000     5,347,000     9,318,000      9,890,000
   Interest on short-term investments       140,000        35,000       234,000        118,000
   Other                                     34,000        24,000        48,000         41,000
                                        -----------   -----------   -----------   ------------
                                          8,420,000    10,291,000    17,266,000     19,868,000
                                        -----------   -----------   -----------   ------------

EXPENSES:
   Interest                               7,663,000     6,851,000    15,462,000     13,690,000
   Expenses of rental properties:
      Depreciation and amortization       1,426,000     1,356,000     2,833,000      2,669,000
      Operating                           2,360,000     2,851,000     4,734,000      5,250,000
   Other operating expenses               1,382,000     1,418,000     2,628,000      2,696,000
   Provision for losses on mortgage
     loans and related investments                -     5,000,000             -      8,000,000
                                        -----------   -----------   -----------   ------------
                                         12,831,000    17,476,000    25,657,000     32,305,000
                                        -----------   -----------   -----------   ------------
Loss before reorganization items         (4,411,000)   (7,185,000)   (8,391,000)   (12,437,000)
Reorganization items:
   Professional fees                       (741,000)     (482,000)   (1,417,000)      (727,000)
                                        -----------   -----------   -----------   ------------

Net loss                                $(5,152,000)  $(7,667,000)  $(9,808,000)  $(13,164,000)
                                        ===========   ===========   ===========   ============

PER SHARE:
   Net loss                                $(.46)        $(.69)        $(.87)        $(1.19)
                                           =====         =====         =====         ======

Weighted average number of common
  shares outstanding                     11,226,000    11,076,000    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
Six Months Ended March 31, (Unaudited)
- - --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                1994                1993
                                                            -----------         ------------

<S>                                                         <C>                 <C>

Cash flows from operating activities:
  Net loss                                                  $(9,808,000)        $(13,164,000)
                                                            -----------         ------------
  Adjustments to reconcile net loss to net
   cash provided by operating activities:
    Depreciation on real estate                               2,833,000            2,669,000
    Provision for losses                                              -            8,000,000
    Increase (decrease) in payables & accrued expenses       15,378,000             (625,000)
    Decrease (increase) in receivables and other assets        (399,000)             200,000
    Net change in interest reserves, deferred income           (253,000)            (794,000)
    Other                                                      (133,000)                   -
                                                            -----------         ------------
  Total adjustments                                          17,426,000            9,450,000
                                                            -----------         ------------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES           7,618,000           (3,714,000)
                                                            -----------         ------------
Cash flows from investing activities:
  Investments in real estate:
    Properties acquired through foreclosure                  (2,103,000)          (2,272,000)
    In-substance foreclosures                                (1,030,000)            (514,000)
    Real estate equities                                       (738,000)            (809,000)
    Advances on mortgage loans                                        -             (466,000)
  Principal repayments on mortgage loans                     11,564,000           17,191,000
  Sale of foreclosed property                                 6,665,000            3,515,000
  Repayment of in-substance foreclosure                       2,338,000              328,000
  Repayment on secured note receivable                          100,000                    -
                                                            -----------         ------------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES          16,796,000           16,973,000
                                                            -----------         ------------
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         24,414,000           (8,741,000)
Cash and cash equivalents at beginning of period             11,451,000           12,453,000
                                                            -----------         ------------
Cash and cash equivalents at end of period                  $35,865,000         $  3,712,000
                                                            ===========         ============

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTMENT AND
 FINANCING ACTIVITIES:

  Charge offs to allowance for losses                       $   758,000         $ 10,533,000
                                                            ===========         ============
  Transfer of mortgage loans to investment
    in partnerships                                         $         -         $  4,355,000
                                                            ===========         ============
  Transfer of mortgage loans to real estate, in-
    substance foreclosures & secured notes receivable       $   400,000         $ 13,738,000
                                                            ===========         ============

  Transfer of in-substance foreclosures to real estate      $ 5,556,000         $          -
                                                            ===========         ============

</TABLE>

                                   See accompanying notes.

                                             4

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.      Financial Statements (Continued)

- - --------------------------------------------------------------------------------
STATEMENT OF SHAREHOLDERS' EQUITY
For the Six Months Ended March 31, 1994 (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                                                          (9,808,000)    (9,808,000)
                        ----------  -----------  ------------  -------------   ------------


Balance, end of
   period               11,226,000  $11,226,000  $182,375,000  $(161,786,000)  $ 31,815,000
                        ==========  ===========  ============  =============   ============

</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 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 March 31, 1994.

          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, 358% at
          December 31, 1993 and March 31, 1994 and a ratio of earning assets
          (as defined in the Indenture) to outstanding securities of 113% at
          June 30, and September 30, 1993 and 116% at December 31, 1993 and 
          March 31, 1994.  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% of principal
          amount of Senior Notes a waiver relating to the March 31, 1993
          default.  The Trust did not seek or obtain waivers for any of the
          other defaults.

          In addition, at December 31, 1993 the Trust's non-earning assets (as
          defined in the Indenture) exceeded the limits prescribed in the
          Indenture.  In addition to constituting an event of default, the Trust
          was obligated under the Indenture to pay to the holders of Senior
          Notes, on or before February 14, 1994, a penalty payment equal to 1.5%
          of such excess of non-earning assets, or a payment of approximately
          $183,000.  The Trust did not make such payment, constituting an
          additional event of default under the Indenture.

          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 (taking into account permitted
          deferrals).  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; and another
          $6.4 million in interest was due on March 31, 1994.  Because the Trust
          did not make otherwise required payments on June 30, December 31, 1993
          and March 31, 1994, at the end of the first quarter of fiscal 1994

                                         6

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          (ending December 31, 1993) the Trust held approximately $17.8 million
          in available cash (as defined in the Indenture) and at the end of the
          second quarter of 1994 (ending March 31, 1994) the Trust held
          approximately $32.8 million in available cash.  Assuming no other
          payment defaults, the Trust would have been obligated to pay on
          December 31, 1993 and March 31, 1994 the excess of such available
          cash over $10 million to Senior Note holders as additional principal
          payments.

          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 suspended and it appears highly unlikely
          that the terms of the August 1993 agreement in principle will be
          implemented.  The agreement not to pay the December 1993 interest and
          principal is similarly non-binding and the Trust considers it no
          longer effective.

          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 and March 31, 
          1994 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.  As discussed below, the
          investing holders later retained counsel in connection with the
          restructuring negotiation.  The Trust has agreed to pay the fees and
          expenses of such counsel.

          Consistent with the then ongoing negotiation with the principal
          holders of the Senior Notes in December 1993, 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 currently has no agreement with any holders of Senior Notes
          that it will not pay interest, principal or other amounts due or to
          become due on the Senior Notes.  However, the Trust's present

                                        7

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          determination is to continue to suspend payment of principal and
          interest payments on the Senior Notes.  This policy is subject to
          frequent review by the Trust and may be affected by developments in
          the Trust's negotiations with its creditors or action of the
          Indenture Trustee or the Collateral Agents.  In any event, 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 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 Agents approval, and the Trust will administer
          its assets as if no default had occurred and was continuing.  On or
          about April 27, 1994, the Trust received oral notice from the bank
          which holds the Trust's operating accounts that the bank would close
          all of the Trust's operating accounts with the bank on May 31, 1994.
          On May 2, 1994, the Trust received written notice from the bank
          confirming this intention.  Currently, the Trust is conducting
          discussions with the Indenture Trustee and the Collateral Agents
          about the establishment of operating accounts with the Collateral
          Agents.  Although the Trust presently believes that the Indenture
          Trustee and the Collateral Agents will cooperate in the prompt
          establishment of necessary replacement operating accounts, there can
          be no assurance that satisfactory arrangements for such operating
          accounts will be made or that the Indenture Trustee or Collateral
          Agents will not terminate the cash use 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 successfully establish the
          necessary replacement operating accounts or 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 second 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.  In March 1994,
          the investing holders requested the Trust to agree to pay certain

                                      8

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          fees and expenses of legal counsel to the investing holders.  The
          Trust agreed, and in March 1994, the investing holders retained
          counsel to advise them in the Trust's financial restructuring.  The
          negotiations among the Trust, the various creditor constituencies and
          other interested parties in the Trust's financial restructuring are
          continuing into the third 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.  The Trust
          anticipates that any adjustments that would be occasioned in the
          restructuring process by its financial distress, by any inability of
          the Trust to continue as a going concern or by any inability of the
          Trust to achieve a consensual restructuring would be material and
          adverse. 

          ADOPTION OF AUTHORITATIVE STATEMENTS - 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".
          GAAP and SOP 92-3 do not require or address adjustments that may be
          occasioned in the future by the financial distress of the Trust in
          the restructuring process or by any inability of the Trust to
          continue as a going concern or achieve a consensual restructuring.

          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 six months ended March 31, 1994,
          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.

                                        9

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          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 preserve 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.

          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 9.25% at March 31, 1994
          and 9.0% at 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.  The
          Trust anticipates that any adjustments that would be occasioned in
          the restructuring process by its financial distress, by any inability
          of the Trust to continue as a going concern or by any inability of
          the Trust to achieve a consensual restructuring would be material and
          adverse.

          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 fore-
          closure, the properties are carried at the lower of cost or fair
          value less estimated costs to sell, as set forth in SOP 92-3.
          See also Note 1, "Significant Accounting Policies - Basis of
          Financial Statement Presentation and Plan of Reorganization".

          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

                                          10

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

NOTE 1.   SIGNIFICANT ACCOUNTING POLICIES (Continued)

          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.

          Properties acquired through foreclosure and held for sale and in-
          substance foreclosures 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.

          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.

          CASH AND CASH EQUIVALENTS - Cash and cash equivalents include short-
          term investments (high grade commercial paper carried at cost of
          $17.4 million at March 31, 1994) maturing in 5 days and $16.8 million
          in a money market account.

          Included in cash and cash equivalents is $1.3 million of restricted
          cash which represents the funding of the employee retention plan (see
          Note 6) and $1.8 million related to borrowers' deposits included in
          short-term investments.  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 establishment of new operating
          accounts for the Trust, the enforcement of the Indenture Trustee's
          security interest in the deposit accounts of the Trust and the
          Trust's obligation quarterly 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>
                                  March 31, 1994         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         $ 5,352        3        $  5,391
Residential/Condominium*           9           1,500       10           1,841
Office Buildings                   1           1,036        1           1,135
Industrial Buildings               9          38,638       10          44,086
Research & Development             5          26,135        5          25,942
Retail Buildings                   5          16,510        6          22,738
Hotel                              1           3,060        1           3,060
                                  --         -------       --        --------
Total                             33         $92,231       36        $104,193
                                  ==         =======       ==        ========
_____________

<FN>

*   Includes 95 mortgage end loans on 9 projects at March 31, 1994 and 107
    mortgage end loans on 10 projects at September 30, 1993.

</TABLE>

                                          11

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

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

          At March 31, 1994, the Trust had undisbursed commitments of $824,000,
          all of which represents additional advances on partially funded
          mortgage loans.
 
          As of March 31, 1994, 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.

          At March 31, 1994 and 1993, loans totalling $31,019,000 and
          $30,992,000, 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 March 31, 1993, earning mortgage loans totalling $51,667,000 had
          been subject to contractual interest rate modifications due to
          financial difficulties of the borrower.  Interest rate modifications
          were made on mortgage loans totalling $2,010,000 during the six
          months ended March 31, 1994.

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

<TABLE>
<CAPTION>

                                   March 31, 1994          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        $12,881          2        $12,831
Industrial Buildings                1          5,600          1          4,901
Retail Buildings                    3         28,381          3         28,238
Apartments                          1          6,690          1          6,689
Research & Development Bldgs.       2         14,089          3         17,048
                                   --        -------         --        -------
  Total Earning                     9         67,641         10         69,707
                                   --        -------         --        -------

NON-EARNING:
Office Buildings                    1          7,458          1          7,433
Industrial Buildings                1          5,092          3          7,576
Retail Buildings                    -              -          1          2,453
                                   --        -------         --        -------
  Total Non-Earning                 2         12,550          5         17,462
                                   --        -------         --        -------

Total                              11        $80,191         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 $8,877,000 at March 31,
          1994 and $7,800,000 at September 30, 1993:

<TABLE>
<CAPTION>

                                   March 31, 1994          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        $26,233          4        $26,504
Industrial Buildings                1          6,549          1          6,626
Retail Buildings                    1         24,114          1         24,083
                                   --        -------         --        -------

Total                               6        $56,896          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 six months
          ended March 31, 1994.

          The following table summarizes the Trust's investment in properties
          acquired through foreclosure and held for sale, net of accumulated
          depreciation of $6,638,000 at March 31, 1994 and $6,143,000 at
          September 30, 1993:

<TABLE>
<CAPTION>

                                   March 31, 1994          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                          2        $16,679          4        $18,631
Office Buildings                    4          9,933          5         11,283
Industrial Buildings                5         20,095          5         18,399
Retail Buildings                    1          7,531          1          1,394
Research & Development Bldgs.       2          6,076          1          2,879
                                   --        -------         --        -------
  Total Earning                    14         60,314         16         52,586
                                   --        -------         --        -------
NON-EARNING
Office Buildings                    4         12,566          3          7,563
Industrial Buildings                3          9,965          5         15,796
Retail Buildings                    2          5,036          3         12,775
                                   --        -------         --        -------
   Total Non-Earning                9         27,567         11         36,134
                                   --        -------         --        -------

Total                              23        $87,881         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 six months ended
          March 31, 1994 and 1993 were as follows:

<TABLE>
<CAPTION>

                                                     3/31/94         3/31/93
                                                     -------         -------
                                                      (Amounts in Thousands)

<S>                                                  <C>             <C>

Balance at beginning of period                       $11,808         $19,353
  Provisions charged to expense                            -           8,000
                                                     -------         -------
                                                      11,808          27,353
  Less charges against allowance                         758          10,533
                                                     -------         -------
Balance at end of period                             $11,050         $16,820
                                                     =======         =======

</TABLE>

          Approximately $6,524,000 and $1,964,000 of the allowance at March 31,
          1994 and 1993, 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 six months ended March 31, 1994.
          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 (taking
          into account permitted deferrals).  The Trust also did not make the
          $6.6 million and the $6.4 million interest payments due December 31,
          1993 and March 31, 1994, respectively.  The average borrowing rates
          for the six months ended March 31, 1994 and 1993, respectively, were
          10.01% and 8.79%.  At March 31, 1994, the average 10.01% interest
          rate on the Senior Notes was composed of interest at 9.75% on $200
          million of Senior Notes (including default interest at 1%) and 11.75%
          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.

          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 March 31, 1994 and a ratio of earning assets
          (as defined in the Indenture) to outstanding securities of 113% at
          June 30, and September 30, 1993 and 116% at December 31, 1993 and 
          March 31, 1994.  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% of principal
          amount of Senior Notes a waiver relating to the March 31, 1993
          default.  The Trust did not seek or obtain waivers for any of the
          other defaults.

                                       14

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

NOTE 4.   SENIOR NOTES (Continued)

          In addition, at December 31, 1993, the Trust's non-earning assets (as
          defined in the Indenture) exceeded the limits prescribed in the
          Indenture.  In addition to constituting an event of default, the
          Trust was obligated under the Indenture to pay to the holders of
          Senior Notes, on or before February 14, 1994, a penalty payment equal
          to 1.5% of such excess of non-earning assets, or a payment of
          approximately $183,000.  The Trust did not make such payment,
          constituting an additional event of default under the Indenture.
          See Item 3, "Defaults Upon Senior Securities" for additional
          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 March 31, 1994.  The
          contractual interest rate on this loan is 7-3/4% (Prime + 1-1/2%,
          floor of 9%) at March 31, 1994, and the loan matures in May 1994.  The
          Trust is currently negotiating with the lender for an extension of the
          loan which may require a material principal paydown of the loan.

NOTE 5.   SHARE OPTION PLAN

          As of March 31, 1994, 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 6, 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 six months ended March 31, 1994.

          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 six months ended March 31, 1994,
          no Options were exercised.

NOTE 6.   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 $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.

                                     15

<PAGE>

                      MORTGAGE AND REALTY TRUST                       FORM 10Q

Item 1.   Financial Statements (Continued)

NOTE 6.   EMPLOYEE RETENTION PLAN (Continued)

          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 had a three year vesting period from the date of grant and
          vested on March 29, 1994.

          A termination pay plan has been established to cover termination of
          employment without cause during the period that the Senior Notes, as
          defined, 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 7.   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.

          The Trust contributed 150,000 Common Shares (1.4% of outstanding
          shares) as part of the settlement of the consolidated class and the
          Class 5 claims remaining in the Chapter 11 proceeding.  The
          settlement and contribution of shares occurred on September 17, 1993.


                                     16

<PAGE>

                           MORTGAGE AND REALTY TRUST                   FORM 10Q

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").  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 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 March 31, 1994.

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, 358% at December 31, 1993 and March 31, 1994 and a ratio of earning
assets (as defined in the Indenture) to outstanding securities of 113% at
June 30, and September 30, 1993 and 116% at December 31, 1993 and March 31,
1994.  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% of principal amount of Senior Notes a waiver
relating to the March 31, 1993 default.  The Trust did not seek or obtain
waivers for any of the other defaults.

In addition, at December 31, 1993 the Trust's non-earning assets (as defined
in the Indenture) exceeded the limits prescribed in the Indenture.  In addition
to constituting an event of default, the Trust was obligated under the
Indenture to pay to the holders of Senior Notes, on or before February 14, 1994,
a penalty payment equal to 1.5% of such excess of non-earning assets, or a
payment of approximately $183,000.  The Trust did not make such payment, 
constituting an additional event of default under the Indenture.

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 (taking into account permitted deferrals).  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; and another $6.4
million in interest was due on March 31, 1994.  Because the Trust did not make
otherwise required payments on June 30, December 31, 1993 and March 31, 1994,
at the end of the first quarter of fiscal 1994 (ending December 31, 1993) the
Trust held approximately $17.8 million in available cash (as defined in the
Indenture) and at the end of the second quarter of 1994 (ending March 31, 1994)
the Trust held approximately $32.8 million in available cash.  Assuming no
other payment defaults, the Trust would have been obligated to pay on December
31, 1993 and March 31, 1994 the excess of such available cash over $10 million
to Senior Note holders as additional principal payments.

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

                                      17

<PAGE>

                           MORTGAGE AND REALTY TRUST                   FORM 10Q

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

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 suspended and it appears highly unlikely that the
terms of the August 1993 agreement in principle will be implemented.  The
agreement not to pay the December 1993 interest and principal is similarly
non-binding and the Trust considers it no longer effective. 

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.  Subsequently, in March 1994, the investing holders
requested the Trust to pay certain fees and expenses of legal counsel to the
investing holders.  The Trust agreed and in March 1994, the investing holders
retained counsel.

Consistent with the then ongoing negotiations with the principal holders of the
Senior Notes, the Trust in December 1993 did not pay the interest or principal
due at December 31, 1993, constituting additional events of default under the
Senior Note Indenture.  The Trust currently has no agreement with any holders
of Senior Notes that it will not pay interest, principal or other amounts due
or to become due on the Senior Notes.  However, the Trust's present
determination is to continue to suspend payment of principal and interest
payments on the Senior Notes.  This policy is subject to frequent review by
the Trust and may be affected by developments in the Trust's negotiations with
its creditors or action of the Indenture Trustee or the Collateral Agents.
In any event, 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 creditors and their
representatives 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

                                      18

<PAGE>

                           MORTGAGE AND REALTY TRUST                   FORM 10Q

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

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.  On or about April 27, 1994, the Trust received
oral notice from the bank which holds the Trust's operating accounts that the
bank would close all of the Trust's operating accounts with the bank on May 31,
1994.  On May 2, 1994, the Trust received written notice from the bank
confirming this intention.  Currently, the Trust is conducting discussions
with the Indenture Trustee and the Collateral Agents about the establishment of
operating accounts with the Collateral Agents.  Although the Trust presently
believes that the Indenture Trustee and the Collateral Agents will cooperate
in the prompt establishment of necessary replacement operating accounts, there
can be no assurance that satisfactory arrangements for such operating accounts
will be made or that the Indenture Trustee or Collateral Agents will not
terminate the cash use 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 successfully establish
necessary replacement operating accounts or 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 work with the Indenture Trustee and the
Collateral Agents in the establishment of new operating accounts and the
orderly transfer of the Trust's cash balances.  The Trust further intends 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, its' 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 March 31, 1994, the Trust had cash and cash equivalents of $35.9 million.
Included in cash and cash equivalents are $1.3 million of restricted cash which
represents the funding of the employee retention plan and $1.8 million related
to borrowers' deposits.  The Trust's unfunded loan commitments totalled
$824,000 and capital expenditure commitments totalled $791,000 at March 31,
1994.  The Trust is currently negotiating a 20-year lease with a retail center
tenant, which if consummated will require approximately $3.6 million of capital
expenditures.  The Trust's obligations include expenditures for capital
improvements, tenant improvements, other leasing expenditures and a possible
material paydown on a construction loan which is due in May 1994.  The
expenditures must be met from the Trust's cash and cash equivalents, cash from
operations and liquidation of existing assets.  The Trust's outstanding
principal, interest and penalty payments due on the Senior Notes (absent
acceleration) totalled $66.9 million at March 31, 1994.  Under the 1991 Plan
and the Indenture, the Trust has been permitted to fund its existing contractual
obligations, but may not make new investments.

RESULTS OF OPERATIONS - SIX MONTHS ENDED MARCH 31, 1994 VS. SIX MONTHS ENDED
MARCH 31, 1993 - Net loss for the six months ended March 31, 1994 was
$(9,808,000) or $(.87) per share compared to a net loss of $(13,164,000) or
$(1.19) per share for the six months ended March 31, 1993.  The six months
ended March 31, 1993 included a provision for losses of $8,000,000 or $.72 per
share compared to no provision for the six months ended March 31, 1994.  The
Trust's spread (interest income on mortgage loans plus net operating income
from real estate owned less interest expense) decreased from $887,000 for the
six months ended March 31, 1993 to $(2,978,000) for the six months ended March
31, 1994.

Interest and fee income on mortgage loans decreased $2,152,000 to $7,658,000 
for the six months ended March 31, 1994 from $9,810,000 for the six months
ended March 31, 1993.  The decrease was due primarily to a reduction in
earning mortgage loans (including earning in-substance foreclosures) which

                                   19

<PAGE>

                           MORTGAGE AND REALTY TRUST                   FORM 10Q

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

totalled $149.9 million at March 31, 1994 compared to $247.9 million at March
31, 1993.  Since March 31, 1993, earning mortgage loans of approximately $9.3
million have been transferred to non-earning, $69.3 million have been
transferred to in-substance foreclosure and $18.9 million have been repaid.

Rental income was $9,318,000 and $9,890,000 for the six months ended March 31,
1994 and 1993, respectively.  Cash operating expenses on rental properties were
$4,734,000 and $5,250,000 for the six months ended March 31, 1994 and 1993,
respectively.  Net operating income (rental income less cash operating expenses)
was $4,584,000 and $4,640,000 for the six months ended March 31, 1994 and 1993,
respectively.  The decline in net operating income on rental properties results
from the higher yielding assets liquidating during the period.

Interest on short-term investments increased due to the continuing accumulation
of available cash.

Interest expense increased $1,772,000 to $15,462,000 in the current period from
$13,690,000 for the six months ended March 31, 1993.  This was due primarily to
an increase in the average borrowing rate from 8.80% for the six months ended
March 31, 1993 to 10.01% for the six months ended March 31, 1994.  Offsetting
this increase was a decrease in average borrowings from $296.2 million for the
six months ended March 31, 1993 to $290 million for the six months ended March
31, 1994.

Reorganization professional expenses increased $690,000 to $1,417,000 for the
six months ended March 31, 1994 compared to $727,000 for the six months ended
March 31, 1994.  The increase was due to greater participation by all
professionals involved in the current negotiations.

RESULTS OF OPERATIONS - QUARTER ENDED MARCH 31, 1994 VS. QUARTER ENDED DECEMBER
31, 1993 - Net loss for the quarter ended March 31, 1994 was $(5,152,000) or
$(.46) per share compared to $(4,656,000) or $(.41) per share for the quarter
ended December 31, 1993.  

Interest and fee income on mortgage loans decreased $338,000 to $3,660,000 for
the quarter ended March 31, 1994 from $3,998,000 for the quarter ended December
31, 1993.  The decrease was due primarily to a reduction in earning mortgage
loans (including earning in-substance foreclosures) which totalled $170.1
million at December 31, 1993 compared to $149.9 million at March 31, 1994.

Rental income decreased $148,000 to $7,663,000 in the quarter ended March 31,
1994 from $7,799,000 for the quarter ended December 31, 1993.  The decrease was
due to: (1) the sale of foreclosed properties and, (2) lower levels of income
on some existing properties.

Interest expense decreased $136,000 to $7,663,000 in the current quarter 
compared to $7,799,000 for the quarter ended December 31, 1993.  Interest
expense is calculated on an actual day basis.  There were ninety days in the
current quarter compared to ninety-two days in the quarter ended December 31,
1993.

Other operating expenses increased $136,000 to $1,382,000 for the quarter
ended March 31, 1994 compared to $1,246,000 for the quarter ended December 31,
1993.  The increase was due to higher employee benefits (employer portion of
social security taxes) and Trustees fees (accrual adjustment of pension).

RESULTS OF OPERATIONS - QUARTER ENDED MARCH 31, 1994 VS. QUARTER ENDED
MARCH 31, 1993 - Net loss for the quarter ended March 31, 1994 was $(5,152,000)
or $(.46) per share compared to $(7,667,000) or $(.69) per share for the
quarter ended March 31 1993.  The quarter ended March 31, 1993 included a
provision for losses of $5,000,000 or $.45 per share compared to no provision
for the quarter ended March 31, 1994.

Interest and fee income on mortgage loans decreased $1,222,000 to $3,660,000
for the quarter ended March 31, 1994 compared to $4,882,000 for the quarter
ended March 31, 1993.  The decrease was due primarily to a reduction in

                                   20

<PAGE>

                           MORTGAGE AND REALTY TRUST                   FORM 10Q

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

earning mortgage loans (including earning in-substance foreclosures) which
totalled $247.9 million at March 31, 1993 compared to $149.9 million at March
31, 1994.

Rental income was $4,585,000 and $5,347,000 for the quarter ended March 31,
1994 and 1993, respectively.  Cash operating expenses on rental properties
were $2,360,000 and $2,851,000 for the quarters ended March 31, 1994 and 1993,
respectively.  Net operating income (rental income less cash operating
expenses) was $2,225,000 and $2,496,000 for the quarters ended March 31, 1994
and 1993, respectively.  The decline in net operating income on rental
properties results from the higher yielding assets liquidating during the
period.

Interest on short-term investments increased due to the continuing accumulation
of available cash.

Interest expenses increased $812,000 to $7,663,000 for the current quarter
compared to $6,851,000 for the quarter ended March 31, 1993.  This increase
was due primarily to an increase in the average borrowing rate from 9.06% for
the quarter ended March 31, 1993 to 10.15% for the quarter ended March 31,
1994.

Reorganization professional expenses increased $259,000 to $741,000 for the
quarter ended March 31, 1994 compared to $482,000 for the quarter ended
March 31, 1993.  The increase was due to greater participation by all
professionals involved in the current negotiations.

NON-EARNING LOANS AND INVESTMENTS - At March 31, 1994, the Trust's non-
earning loans, non-earning in-substance foreclosures and non-earning properties
acquired through foreclosure and held for sale were $44,909,000, representing
13.71% of invested assets compared to $41,822,000 (12.31%) at December 31, 1993
and $29,562,000 (7.45%) at March 31, 1993.

                                      21

<PAGE>


                          MORTGAGE AND REALTY TRUST                    FORM 10Q

                                   PART II


Item 3.   DEFAULTS UPON SENIOR SECURITIES

          The Trust did not make the $6.4 million interest payment that was
          due March 31, 1994 on the Senior Notes.  In addition, the Trust
          previously did not make its $33.75 million required principal payment
          and its $6.6 million interest payment due December 31, 1993, its $20
          million required principal payment due June 30, 1993 and its $183,000
          penalty payment due February 14, 1994 on the Senior Notes.  All such
          amounts remain unpaid.  The Trust's outstanding principal, interest
          and penalty payments due on the Senior Notes (absent acceleration)
          totalled $66.9 million at March 31, 1994.

          In addition, based on financial results at March 31, 1994 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 March 31, 1994 and a ratio of earning assets (as defined in the
          Indenture) to outstanding securities of 116% at March 31, 1994.
          Failure to satisfy these covenants constitute additional events of
          default under the Indenture.  There are also outstanding certain
          other events of default under the Indenture relating to financial
          covenants in prior periods and non-payment of additional principal
          payments of available cash (as defined in the Indenture) over $10
          million.  See Note 1 of the Notes to the Financial Statements and
          Item 2, Management's Discussion and Analysis of Financial Condition
          and Results of Operations 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 highly 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 or Collateral Agents approval, and the Trust will
          administer its assets as if no default had occurred and was
          continuing.  On or about April 27, 1994, the Trust received oral
          notice from the bank which holds the Trust's operating accounts that


                                      22

<PAGE>

                          MORTGAGE AND REALTY TRUST                    FORM 10Q

                                   PART II



Item 3.   DEFAULTS UPON SENIOR SECURITIES (Continued)

          the bank would close all of the Trust's operating accounts with the
          bank on May 31, 1994.  On or about May 2, 1994, the Trust received
          written notice from the bank confirming this intention.  Currently,
          the Trust is conducting discussions with the Indenture Trustee and
          the Collateral Agents about the establishment of operating accounts
          with the Collateral Agents.  Although the Trust presently believes
          that the Indenture Trustee and the Collateral Agents will cooperate
          in the prompt establishment of necessary replacement operating
          accounts, there can be no assurance that the Indenture Trustee will
          not terminate the cash use understanding or take further remedial
          or enforcement actions with respect to the Trust's bank accounts or
          other properties, including acceleration of the Senior Notes and
          foreclosure.  Such action, or failure of the Indenture Trustee and
          the Collateral Agents to successfully establish the replacement
          operating accounts or 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.




Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

          (A)  EXHIBITS

               Exhibits are as set forth in the "INDEX TO EXHIBITS" on page 25.
          

          (B)  REPORTS ON FORM 8-K

               On January 12, 1994, the Trust filed a report on Form 8-K dated
               January 5, 1994, reporting information under Item 5 - Other
               Events.


                                       23

<PAGE>

                         MORTGAGE AND REALTY TRUST                     FORM 10Q


                                 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:   May 13, 1994



                                      24

<PAGE>

                         MORTGAGE AND REALTY TRUST                     FORM 10Q


                             INDEX TO EXHIBITS



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

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




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




                                     25

<PAGE>


                                                                     Exhibit 11 

                         MORTGAGE AND REALTY TRUST

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

                     FOR THE PERIODS ENDED MARCH 31, 1994


<TABLE>
<CAPTION>

                                              Quarter            Six Months
                                               Ended                Ended
                                            ------------        ------------

<S>                                         <C>                 <C>

BASIS:

Net (loss)                                  $(5,152,000)        $(9,808,000)
Average common shares outstanding            11,226,000          11,226,000
20% limitation on assumed repurchase          2,245,000           2,245,000

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

Options outstanding                             426,000             426,000


COMPUTATION:

Proceeds:
  Options                                       426,000             426,000
  Average exercise price                    X     $5.37         X     $5.37
                                            -----------         -----------
                                            $ 2,288,000         $ 2,288,000
                                            ===========         ===========

Adjustment of proceeds:
  Purchase of outstanding common shares
   at market value                          $ 1,123,000         $ 1,123,000
   Retirement of debt                         1,165,000           1,165,000
                                            -----------         -----------
                                            $ 2,288,000         $ 2,288,000
                                            ===========         ===========
Adjustment of net income (loss):
  Net (loss) before gain on sales of
   real estate                              $(5,152,000)        $(9,808,000)
  Interest reduction                             29,000              58,000
                                            -----------         -----------
      Adjusted net income (loss)            $(5,123,000)        $(9,750,000)
                                            ===========         ===========
Adjustment of shares outstanding:
  Average shares outstanding                 11,226,000          11,226,000
  Net shares repurchased                     (1,819,000)         (1,819,000)
                                            -----------         -----------
Adjusted shares outstanding (basis for
  computation of net income per share -
  assuming full dilution)                     9,407,000           9,407,000
                                            ===========         ===========

Fully diluted earnings per share:

  Net (loss)                                      $(.54)            $(1.04)
                                                  =====             ====== 

</TABLE>


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

<PAGE>

                                                                     Exhibit 11 

                         MORTGAGE AND REALTY TRUST

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

                     FOR THE PERIODS ENDED MARCH 31, 1993

<TABLE>
<CAPTION>

                                              Quarter            Six Months
                                               Ended                Ended
                                            ------------        -------------

<S>                                         <C>                 <C>

BASIS:

Net (loss)                                  $(7,677,000)        $(13,164,000)
Average common shares outstanding            11,076,000           11,076,000
20% limitation on assumed repurchase          2,215,000            2,215,000

Market price at the end of the period             $1.75                $1.75

Options outstanding                             463,000              463,000


COMPUTATION:

Proceeds:
  Options                                       463,000              463,000
  Average exercise price                    X     $5.39         X      $5.39
                                            -----------         ------------
                                            $ 2,496,000         $  2,496,000
                                            ===========         ============
Adjustment of proceeds:
  Purchase of outstanding common shares
   at market value                          $ 2,496,000         $  2,496,000
   Retirement of debt                                 -                    -
                                            -----------         ------------
                                            $ 2,496,000         $  2,496,000
                                            ===========         ============
Adjustment of net income (loss):
  Net (loss) before gain on sales of
   real estate                              $(7,667,000)        $(13,164,000)
  Interest reduction                                  -                    -
                                            -----------         ------------
      Adjusted net income (loss)            $(7,667,000)        $(13,164,000)
                                            ===========         ============
Adjustment of shares outstanding:
  Average shares outstanding                 11,076,000           11,076,000
  Net shares repurchased                       (963,000)            (963,000)
                                            -----------         ------------
Adjusted shares outstanding (basis for
  computation of net income per share -
  assuming full dilution)                    10,113,000           10,113,000
                                            ===========         ============

Fully diluted earnings per share:

  Net (loss)                                      $(.76)             $(1.30)
                                                  =====              ======

</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