MORTGAGE & REALTY TRUST
10-K, 1994-12-29
REAL ESTATE INVESTMENT TRUSTS
Previous: PIPER JAFFRAY COMPANIES INC, 10-K, 1994-12-29
Next: PROGRESSIVE CORP/OH/, S-8, 1994-12-29



<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------

                                   FORM 10-K

(MARK ONE)
 /X/  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
                           ACT OF 1934 [FEE REQUIRED]

                  FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1994

                                       OR

    / /  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
                     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

              FOR THE TRANSITION PERIOD FROM          TO

                         COMMISSION FILE NUMBER 1-6613

                           MORTGAGE AND REALTY TRUST
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                 <C>
             MARYLAND                           23-1862664
 (State or other jurisdiction of             (I.R.S. employer
  incorporation or organization)          identification number)

  8380 OLD YORK ROAD, SUITE 300                   19027
    ELKINS PARK, PENNSYLVANIA                   (Zip code)
      (Address of principal
        executive offices)
</TABLE>

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

          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

<TABLE>
<CAPTION>
                                                         NAME OF EACH EXCHANGE
               TITLE OF EACH CLASS                        ON WHICH REGISTERED
- --------------------------------------------------  -------------------------------
<S>                                                 <C>
     Common Shares, par value $1.00 per share           New York Stock Exchange
                                                        Pacific Stock Exchange
</TABLE>

    Indicate  by check  mark whether  the registrant  (1) has  filed all reports
required to be filed by  Section 13 or 15(d) of  the Securities Exchange Act  of
1934  during  the preceding  12  months (or  for  such shorter  period  that the
registrant was required to file such reports), and (2) has been subject to  such
filing requirements for the past 90 days.

                              Yes _X_      No ___

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

    The aggregate market value  of the Common Shares  held by non-affiliates  of
the  registrant at December 14, 1994, computed  by reference to the closing sale
price of  such shares  as  reported in  the Consolidated  Transaction  Reporting
System,  was $1,750,000. The number of Common Shares outstanding at December 14,
1994 was 11,226,215. Indicate by check mark whether the registrant has filed all
documents and reports required  to be filed  by Section 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 ___
                            ------------------------

                      DOCUMENTS INCORPORATED BY REFERENCE

    None.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                                     PART I

ITEM 1.  BUSINESS

GENERAL

    Mortgage and Realty Trust (the "Trust") is a Maryland real estate investment
trust  engaged in the business  of managing its portfolio  of mortgage loans and
real estate investments.  The Trust was  organized in 1970  as PNB Mortgage  and
Realty  Investors. In  1979, Sutro Mortgage  Investment Trust  combined into the
Trust. In 1984, the  Trust changed its  name to Mortgage  and Realty Trust.  The
Trust  is organized under a Declaration of Trust as amended through February 17,
1993 and conducts its business in such a fashion as to qualify as a real  estate
investment trust under Sections 856-860 of the Internal Revenue Code of 1986, as
amended.  The Trust  is currently  managed by  seven Trustees,  each of  whom is
elected  annually  by  the  Trust's  shareholders  at  the  annual  meeting   of
shareholders. Although the annual meeting of shareholders is customarily held in
February of each year, the Trust has determined for 1995 to postpone the meeting
pending  any restructuring  agreed upon with  the holders of  the Trust's Senior
Secured Uncertificated Notes due  1995 (the "Senior Notes").  The Trust has  six
executive officers, two of whom are also Trustees.

    PREVIOUS CHAPTER 11 PROCEEDING AND PLAN OF REORGANIZATION

    On  April 12, 1990, the Trust  filed a voluntary petition for reorganization
under chapter 11 of the United States Code, as amended (the "Bankruptcy  Code"),
in  the United States  Bankruptcy Court for the  Central District of California.
The decision of  the Trustees  of the  Trust to  file a  voluntary petition  for
reorganization  was reached following a series of events commencing on March 12,
1990,  when  Standard  &  Poor's  Corporation  downgraded  the  rating  for  the
commercial  paper of the Trust from A-2 to A-3. As a result of this downgrading,
the Trust was  unable to  access the commercial  paper markets,  resulting in  a
series of defaults under the Trust's outstanding indebtedness.

    After  unsuccessfully negotiating  with a  group of  lenders to  establish a
replacement credit arrangement, the Trustees of  the Trust decided on April  12,
1990,  that the interests of shareholders and other parties in interest would be
better served by filing for reorganization under Chapter 11.

    On November  21, 1990,  a Joint  Plan of  Reorganization (the  "1991  Plan")
proposed by the Trust, the official creditors' committee and the official equity
security  holders' committee  was filed  with the  bankruptcy court  pursuant to
section 1121  of  the  Bankruptcy Code.  The  1991  Plan was  confirmed  by  the
bankruptcy  court by an order entered February 27, 1991. The 1991 Plan was filed
as Exhibit 4.4 to  the Trust's Annual  Report on Form 10-K  for the fiscal  year
ended  September 30, 1991. An amendment to the 1991 Plan effected as part of the
1992 Restructuring (discussed  below) was filed  as Exhibit 4.4  to the  Trust's
Annual Report on Form 10-K for the fiscal year ended September 30, 1992.

    The  1991 Plan provided that the holders of claims against the Trust were to
receive payments in installments over a period ending on June 30, 1995, with the
right of the Trust to defer certain principal amounts for up to 24 months, up to
December 31, 1995.  Interest was  payable initially at  Bank of  America N.T.  &
S.A.'s  reference rate plus  one percent, increasing by  0.25% every six months,
with interest on  deferred amounts at  the adjusted rate  plus two percent.  The
1991  Plan also included numerous financial, affirmative and negative covenants,
including covenants relating to the ratio of the Trust's outstanding debt to its
capital base, the ratio of earning assets to outstanding debt and the amount  of
non-earning  assets, and covenants severely limiting the Trust's ability to make
new investments or to incur new indebtedness.

    The forecast upon which the 1991 Plan was based assumed that the real estate
markets would begin to improve in fiscal 1992. However, the markets continued to
materially deteriorate. Despite these conditions, the Trust was able to make all
required interest payments  and to  exceed the  required amortization  payments,
reducing the debt to $374,000,000 at June 30, 1991 as opposed to the requirement
of  $380,000,000  and to  $329,000,000  at January  3,  1992 as  opposed  to the
requirement of $340,000,000 at  December 31, 1991.  These results were  achieved
through liquidating Trust assets at substantial discounts from their acquisition
cost.

                                       1
<PAGE>
    The  continued deterioration of  the real estate  markets made it impossible
for the Trust  to meet  the amortization  payment at  June 30,  1992, which  was
required  to  reduce  the  Trust's debt  to  $291,250,000,  taking  into account
deferrals permitted under the  1991 Plan. The  deterioration also precluded  the
Trust from being able to meet the financial covenants of the 1991 Plan.

    To adjust its operations to current market conditions, by 1992 the Trust had
redirected its focus. The Trust had historically emphasized earnings growth, and
the  accompanying asset acquisitions. Because of  changes in the economy and the
financial and real estate markets, which adversely affected the Trust's business
and asset values,  management moved  to an emphasis  on improving  cash flow  in
order  to  meet its  obligations  under the  1991 Plan  and  then to  provide an
opportunity for growth and  increased shareholder value in  the future when  the
United  States real estate markets would,  eventually, stabilize and return to a
more traditional  environment.  Meeting  the  interest  and  principal  payments
required  under  the 1991  Plan  was one  of  the Trust's  important objectives.
Management focused efforts on generating sufficient liquidity through active and
asset-specific management of its overall portfolio to meet those payments, while
at the same time maximizing future  shareholder value. However, in light of  the
impending  June  30,  1992  interest and  principal  payments,  which aggregated
approximately $44.4 million under the 1991 Plan, and the continued stagnation in
the real estate market, in late 1991 and early 1992 the Trust determined that it
was necessary to defer  a portion of the  principal payments of the  outstanding
debt  and limit certain  future cash interest payments  to allow sufficient time
for liquidity to return to the United States real estate markets.

    As part of the ongoing effort  to strengthen the Trust's capital  structure,
of  which  the 1992  Restructuring (as  defined  below) was  to be  an important
element, the Trust  also considered raising  cash through structured  financings
such  as  asset securitizations.  However, the  Trust  was ultimately  unable to
generate funds through such transactions.

    1992 RESTRUCTURING

    At the end  of the Trust's  fiscal year  ending September 30,  1991, it  was
evident  to the Trust that conditions in the real estate markets were continuing
to deteriorate. Commencing in the first  quarter of fiscal 1992, the Trust  held
discussions  with the official creditors' committee to discuss a rescheduling of
the debt obligations under  the 1991 Plan. Throughout  the balance of the  first
quarter  of fiscal 1992 and during the second and third quarters of fiscal 1992,
the Trust negotiated with the official creditors' committee to develop a prudent
rescheduling of  such  debt.  Pursuant  to the  Trust's  negotiations  with  its
official   creditors'  committee,  on  June  15,  1992  the  Trust  commenced  a
solicitation of acceptances to certain modifications (the "1992  Modifications")
to  the outstanding debt obligations  of the Trust and  to a prepackaged plan of
reorganization (the "Proposed 1992 Plan") to effect the same 1992 Modifications.
In order to effect the 1992 Modifications without implementing the Proposed 1992
Plan, the Trust was required to obtain  acceptances from holders of 100% of  the
outstanding debt obligations. The proposed modifications to the outstanding debt
were  identical under the  proposed out-of-court restructuring  and the Proposed
1992 Plan. The Trust received 100% acceptance of the 1992 Modifications and,  on
July  15,  1992, the  Trust successfully  restructured  its outstanding  debt in
accordance with the proposed 1992 Modifications (the "1992 Restructuring").

    Pursuant to the 1992 Restructuring, the outstanding debt was restructured in
the form  of the  Senior Notes.  The 1992  Modifications provided,  among  other
things,  for (i) an increase in the amounts of required principal payments which
could be deferred (while retaining the final payment date for deferred  payments
at  December 31, 1995), (ii)  an extension of the  permitted repayment period of
such deferred amounts from 24  months to 30 months from  the date a deferral  is
utilized,  (iii) the establishment of a limit on the maximum rate of interest to
be paid in cash on a current basis at 9% through June 30, 1994, with any  excess
being  accrued and paid at  December 31, 1995, (iv)  changes in certain required
financial covenants  to reflect  the then-existing  financial condition  of  the
Trust  and the then-existing real  estate markets, (v) with  the approval of the
holders of 66 2/3% of  the Senior Notes, the  release of collateral for  certain
financings  by the Trust, provided such financings would result in the reduction
in the amount of Senior Notes, and (vi) the payment of additional  consideration
(the

                                       2
<PAGE>
restructuring  fee) to the holders  of the Senior Notes  equal to one percent of
the  principal  amount  of  the  Senior  Notes,  payable  in  four   semi-annual
installments commencing on the date the 1992 Restructuring became effective.

    Pursuant  to the  1992 Restructuring, the  Trust entered  into the Indenture
(the "Indenture") governing the Senior  Notes with Wilmington Trust Company,  as
trustee  (the  "Indenture  Trustee"), entered  into  a second  amendment  to the
Trust's outstanding collateral and security  agreement dated as of February  21,
1991  (as amended,  the "Collateral Agreement")  with the  Indenture Trustee and
William J. Wade, as collateral agents (the "Collateral Agents"), and amended the
1991 Plan.

   CURRENT DEBT SERVICE REQUIREMENTS AND DEFAULTS AND FORECAST SHORTFALL IN
    OPERATING CASH FLOW

    The face amount of the Senior Notes at September 30, 1994 was  $290,000,000.
The  Senior  Notes  provide  that  the  holders  of  Senior  Notes  will receive
semi-annual payments of principal on June 30 and December 31 of each year  until
June  30, 1995 when all  undeferred principal is due.  The Senior Note Indenture
also provides for quarterly additional payments of principal in an amount  equal
to  available cash (as defined in the Indenture) held by the Trust at the end of
each quarter in excess  of $10 million, less  certain dividend overpayments,  if
any.  The Trust has the  right to defer certain principal  payments for up to 30
months until December 31, 1995 at which  time no more principal payments may  be
deferred and all deferred amounts are due. The Senior Notes provide for payments
of interest quarterly on March 31, June 30, September 30 and December 31 of each
year.  Interest on  the Senior Notes  was payable  initially in 1991  at Bank of
America N.T. & S.A.'s  reference rate plus one  percent, increasing 0.25%  every
six  months. The  interest rate  spread over  such reference  rate in  effect on
September 30, 1994 was 2.75%,  with the next scheduled  date for an increase  in
the  rate being January  1, 1995. Interest  on deferred principal  is payable at
such adjusted rate  plus two percent.  The Senior Note  Indenture also  contains
numerous financial, affirmative and negative covenants as described above.

    The  financial forecast upon which the  1992 Restructuring was based assumed
that the real estate markets in which the Trust holds assets would stop or  slow
their  decline  by  1993  with  some improvement  in  1994.  Instead,  since the
effective date of the 1992 Restructuring,  these markets have failed to  improve
or  otherwise substantially rebound. The Trust's business, including its ongoing
efforts to refinance and sell property, did not generate cash flow sufficient to
service the Senior Notes  during the fiscal years  ended September 30, 1993  and
1994. In any event, the Senior Notes will need to be refinanced on or about June
30, 1995.

    Because its operating income has declined due to the continued deterioration
of  the real estate markets,  the Trust was not able  to meet its scheduled June
30, 1993  principal  payment on  the  Senior  Notes of  $20,000,000,  which  was
required  to reduce  the principal amount  of the Senior  Notes to $270,000,000,
taking into account  deferrals permitted  under the Senior  Note Indenture.  The
Trust's  failure to make the  June 30 principal payment  constituted an event of
default under the Senior  Note Indenture. The deterioration  of the real  estate
markets  also precluded  the Trust  from being able  to meet  certain ratios set
forth in the financial  covenants of the Senior  Note Indenture effective  March
31,  June 30, and September 30, 1993, constituting additional events of default.
Certain of  these covenants  were previously  amended in  or prior  to the  1992
Restructuring. On May 26, 1993, the Trust received from the holders of more than
66  2/3% in principal amount  of Senior Notes a waiver  relating to the March 31
financial covenant default.

    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; another $6,400,000 in
interest was  due on  March 31,  1994; an  additional $30,000,000  in  principal
(taking  into account permitted deferrals) and $7,200,000 in interest was due on
June 30, 1994; and another $7,900,000 in interest was due on September 30, 1994.
Consistent with the then ongoing negotiation  with the principal holders of  the

                                       3
<PAGE>
Senior  Notes  and  an  agreement  in  principal  reached  in  August  1993 (see
"1993-1994 Negotiations With the Creditors' Committee" below), the Trust did not
pay the interest or principal due at December 31, 1993, constituting  additional
events of default under the 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  has
continued  to suspend payments  on the Senior  Notes. Because the  Trust did not
make otherwise required payments on June 30, 1993, December 31, 1993, March  31,
1994,  June 30, 1994 and September 30, 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),  at the  end of the
second  quarter  of  fiscal  1994  (ending  March  31,  1994)  the  Trust   held
approximately  $32.8 million in available cash, at  the end of the third quarter
of fiscal 1994 (ending June 30, 1994) the Trust held approximately $53.2 million
in available cash,  and at the  end of  fiscal year 1994  (ending September  30,
1994)  the Trust held approximately $57.3 million in available cash. Assuming no
other payment defaults, the Trust would have been obligated to pay the excess of
such available cash  over $10 million  to Senior Note  holders as an  additional
principal  payment. 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 or
exercised any  other remedy  available  upon the  occurrence  of the  events  of
default  described above. 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. The Company believes
that  no 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 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 Company 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 new  or
extended  standstill period. Pursuant to  the understanding, which is terminable
at will by the Indenture Trustee  or Collateral Agents, the Trust will  continue
to  use its cash on an ad hoc basis, subject to Indenture Trustee and Collateral
Agent approval, and the Trust  will administer its assets  as if no default  had
occurred  and was continuing. In  May 1994, the Trust's  bank notified the Trust
that it intended to close all of the Trust's operating accounts with the bank on
May 31,  1994. Consequently,  the Trust  established new  operating accounts  at
Wilmington  Trust  Company and  transferred  all of  its  bank balances  to such
accounts. Concurrently, the Trust and the Indenture Trustee entered into a First
Supplemental Indenture, dated  as of  May 25,  1994, amending  the Indenture  to
provide  for the  new accounts.  The Trust also  entered into  a Deposit Account
Security Agreement  relating  to such  accounts  and supplemented  the  February
operating  arrangement with the  Indenture Trustee and  the Collateral Agents to
provide for the  new accounts.  Although the Trust  has entered  into the  First
Supplemental  Indenture and amended its operating arrangement with the Indenture
Trustee and the Collateral Agents, there can be no assurance that the  Indenture
Trustee or Collateral Agents will not terminate the amended cash use arrangement
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 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 Bankruptcy Code.

                                       4
<PAGE>
    Lack of liquidity for real estate has continued since the end of the Trust's
fiscal year. The Trust's operating cash flow has declined as it has been  forced
to  sell assets  currently yielding  higher returns.  Approximately half  of the
Trust's portfolio is in California where the general economy and the real estate
markets continue to be in recession. See "Investments" below.

    1993-1994 NEGOTIATIONS WITH THE OFFICIAL CREDITORS' COMMITTEE

    During the second fiscal  quarter of 1993, it  became apparent to the  Trust
and  its financial advisors  that the Trust's  projected cash flow  would not be
adequate to  meet its  obligations in  the future.  In February  1993 the  Trust
contacted  its official creditors' committee  to apprise the official creditors'
committee and its  advisors of the  Trust's forecast difficulties.  In or  about
February  1993,  the Trust  and its  advisors met  with its  official creditor's
committee and  its advisors  to  discuss the  Trust's condition  and  prospects.
Thereafter,  in  March 1993,  the Trust  and  the official  creditors' committee
commenced negotiations regarding a restructuring of the Senior Notes.

    Beginning with  the initial  formal meeting  in March  1993, throughout  the
period  from March through August 1993, the  Trust and its advisors met with the
official creditors' committee and its advisors to negotiate a restructuring.  In
August  1993, the Trust and the official  creditors' committee met and agreed to
the broad outlines  of the  economic terms of  a restructuring,  subject to  the
approval  of the Trustees  of the Trust.  Under the agreement  in principle, the
Senior Notes would  be exchanged for  approximately $195 million  of new  senior
secured  notes and common  shares representing 85%  of the equity  of the Trust.
Thereafter, on August 18, 1993, the Trustees of the Trust approved the  economic
terms  of the restructuring of the Senior  Notes subject to, among other things,
receipt of indications of support for the restructuring from individual  members
of  the  official creditors'  committee and  other holders  of the  Senior Notes
reasonably sufficient to effect the restructuring pursuant to a prepackaged plan
of reorganization (typically holders of at least two-thirds in principal  amount
and  one half in number of claims). On August 19, 1993, the Trust announced that
it had reached a non-binding agreement in principle with the official creditors'
committee (representing approximately  43% of the  Senior Notes) to  restructure
the indebtedness represented by the Senior Notes.

    While  the Trust was negotiating with the official creditors' committee, the
Trust was also discussing possible third-party investment in the  restructuring.
Although  all  potential third-party  investors were  offered an  opportunity to
propose restructuring  alternatives,  only  three  such  investors  made  formal
proposals to the Trust. The official creditors' committee advised the Trust that
the  offers were not  acceptable and they did  not believe that  it was in their
best interests in the restructuring to pursue such third-party participation. As
a result, the Trust  suspended the solicitation of  interested parties, and  the
Trust and the official creditors' committee agreed on the internal restructuring
contained  in  the  August  1993 agreement  in  principle.  Commencing  again in
November 1993, as the  prospects for implementing the  August 1993 agreement  in
principle  waned, the Trust  resumed responding to  inquiries from third parties
about participation in a restructuring of the Trust.

    Commencing at about the time of the agreement in principle between the Trust
and the official  creditors' committee,  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.

    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.  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

                                       5
<PAGE>
advisor to  the investing  holders. In  or about  November 1993,  the  investing
holders  retained Smith Barney Shearson Inc. ("Smith Barney") as their financial
advisor. Smith  Barney  immediately  commenced its  analysis  of  the  financial
condition and operations of the Trust and the proposed agreement in principle.

    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  September 30, 1994  in excess of 33  1/3% of the Senior  Notes (the "33 1/3%
Holder"). 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 was
suspended. In or about  September 1994, another of  the members of the  official
creditors'  committee sold  all of  its Senior Notes.  With that  sale, the only
remaining member of the official creditors' committee was the 33 1/3% Holder. On
September 9, 1994, the Trust's  counsel received telephonic notice from  counsel
to  the  official  creditors'  committee  that  it  believed  that  the official
creditors' committee had ceased to operate.

    NEGOTIATIONS REGARDING A RESTRUCTURING

    Throughout the  second  and  third  quarters of  fiscal  1994,  the  Trust's
management  and advisors continued discussions with certain principal holders of
the Senior Notes and their  representatives to explore various alternatives  for
restructuring  the Senior Notes. In March  1994, the principal holders requested
that the Trust agree to  pay certain fees and expenses  of legal counsel to  the
principal  holders. The Trust  agreed, and in March  1994, the principal holders
retained  counsel  to  advise  them  in  the  Trust's  financial  restructuring.
Thereafter,  in June 1994, the principal  holders requested and the Trust agreed
to pay certain fees  and expenses of  a new financial  advisor to the  principal
holders.  The negotiations among the  Trust, the various creditor constituencies
and other interested  parties in the  Trust's financial restructuring  continued
into  the fourth quarter of fiscal 1994. If a restructing cannot be consummated,
or if the holders of Senior 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 Bankruptcy
Code.

    On November 17, 1994,  the Trust issued a  press release announcing that  it
had  reached an agreement in  principle with a substantial  number of holders of
its Senior Notes on the terms of a restructuring of the Senior Notes. A copy  of
the  press release  and the  term sheet  to the  restructuring were  attached as
exhibits to the Current Report on Form  8-K filed on November 28, 1994 with  the
Securities and Exchange Commission (the "Commission").

    Pursuant  to the agreement in principle, holders  of the Senior Notes in the
aggregate principal  amount  of $290  million  plus accrued  interest  of  $41.7
million  through  December 31,  1994 will  receive under  a prepackaged  plan of
reorganization under  chapter 11  of the  Bankruptcy Code  $110 million  of  new
senior  secured notes due 2002, approximately $50 million in cash and 97% of the
restructured equity of the Trust  (or substantially all the restructured  equity
if  holders of the Trust's  outstanding common shares do  not vote to accept the
prepackaged plan). If holders  of the outstanding common  shares vote to  accept
the  prepackaged  plan,  such  holders  will retain  3%  of  the  equity  of the
restructured Trust. The agreement in  principle anticipates that the new  senior
secured  notes will mature in 2002 and bear  interest at the rate of 11 1/8% per
annum. It is also anticipated that holders of unsecured claims will receive cash
in the allowed amount of  their claims. It is  contemplated that the Trust  will
prepare  a "shelf" registration statement for the new securities issued pursuant
to the prepackaged plan.

                                       6
<PAGE>
    The agreement to pursue the restructuring proposal is subject to a number of
conditions  and  the  Trust  intends  to  effect  the  restructuring  through  a
prepackaged  chapter 11 bankruptcy. At this time  there can be no assurance that
the conditions to consummation of the proposed restructuring will be satisfied.

    Other details  of  the agreement,  including  the additional  conditions  to
commencement  and  consummation of  the restructuring,  have not  been finalized
pending the  filing of  proxy  solicitation materials  with the  Commission  and
distribution  of a  disclosure statement for  the solicitation of  votes for the
prepackaged plan to holders of  the Trust's outstanding securities. No  consents
will  be accepted  other than  pursuant to  such disclosure  statement and proxy
statement. The advisors to the Trust and the various holders of Senior Notes are
negotiating additional terms of  the new debt securities  to be received by  the
Senior  Note  holders  under  the  prepackaged  plan,  as  well  as  the  formal
documentation necessary  to  the  restructuring. Details  of  the  agreement  in
principle will be disclosed in that formal documentation.

    OTHER EVENTS

    In  a  letter dated  November 29,  1994,  the New  York Stock  Exchange (the
"NYSE") notified  the Trust  that  in light  of  the Trust's  present  financial
condition,  as well as its November 17, 1994 press release regarding the Trust's
intention to file a prepackaged plan  of reorganization under chapter 11 of  the
Bankruptcy  Code,  the NYSE  is reviewing  the continued  listing of  the Trust.
Although the Trust  is working  with representatives of  the NYSE  to allow  the
Trust to continue to be listed, there can be no assurance that the NYSE will not
determine to commence a formal delisting action.

INVESTMENTS

    Although  the  Trust has  continued to  fund previously  existing investment
commitments and  to fund  limited tenant  improvements and  similar  investments
necessary  to  retain  or  obtain  tenants,  the  Trust  has  not  made  any new
investments since its  chapter 11  filing, but it  has continued  to manage  its
investment   portfolio.  The  Trust's  future   investment  strategy  cannot  be
formulated until the Trust's debt restructuring terms are finalized. The Trust's
investments  include  short  and  intermediate-term  standing  loans,  long-term
participating loans and investments in real estate.

    Loans  may be  secured by  first or  junior mortgages  as well  as mortgages
secured by  leaseholds. Loans  made by  the Trust  are secured  by mortgages  on
income-producing  properties,  including  office  buildings,  shopping  centers,
industrial projects, apartments  and condominium projects.  When the Trust  made
investments,  it  abided  by  various  restrictions  consisting  principally  of
loan-to-value ratios, investment ranges and percentage of total assets  invested
in loans to a single borrower.

    The  Trust's investments are  primarily located in  major metropolitan areas
throughout the  United  States.  As  of  September  30,  1994,  the  Trust  held
investments in mortgage loans, investments in real estate and other interests in
real properties located in 19 states.

    Total  loans and  investment commitments  outstanding at  September 30, 1994
were $310,588,000 of which $615,000 remained to be disbursed.

    The following  pages  contain  summaries  of  the  Trust's  commitments  and
investments  at  September  30,  1994  and  certain  information  pertaining  to
non-earning  loans,   delinquent   earning   loans,   non-earning   in-substance
foreclosures and non-earning foreclosed properties.

                                       7
<PAGE>
                           MORTGAGE AND REALTY TRUST
                  SUMMARY OF INVESTMENTS AT SEPTEMBER 30, 1994

<TABLE>
<CAPTION>
                                                                                                       AMOUNT
                                                                                AMOUNT COMMITTED    OUTSTANDING
                                                                                ----------------  ----------------
<S>                                                                             <C>               <C>
TYPE OF INVESTMENTS

SHORT AND INTERMEDIATE-TERM
  Mortgage Loans:
    Standing loans............................................................  $     62,469,000  $     61,854,000
  Properties Acquired Through Foreclosure and Held for Sale:
    Earning...................................................................        68,437,000        68,437,000
    Non-earning...............................................................        32,282,000        32,282,000
  In-Substance Foreclosures:
    Earning...................................................................        62,405,000        62,405,000
    Non-earning...............................................................        10,228,000        10,228,000
  Notes Receivable............................................................           760,000           760,000
                                                                                ----------------  ----------------
      Total Short and Intermediate-Term.......................................       236,581,000       235,966,000
                                                                                ----------------  ----------------
LONG-TERM
  Participating Loans:
    Participating Phase.......................................................         4,718,000         4,718,000
  Amortizing Loans............................................................         2,908,000         2,908,000
  Investment in Real Estate Equities..........................................        56,857,000        56,857,000
  Investment in Partnerships..................................................         9,524,000         9,524,000
                                                                                ----------------  ----------------
      Total Long-Term.........................................................        74,007,000        74,007,000
                                                                                ----------------  ----------------
  Total Invested Assets.......................................................  $    310,588,000       309,973,000
                                                                                ----------------
                                                                                ----------------
    Less Deferred Fees........................................................                            (496,000)
                                                                                                  ----------------
  Total Invested Assets.......................................................                    $    309,477,000
                                                                                                  ----------------
                                                                                                  ----------------
</TABLE>

                           MORTGAGE AND REALTY TRUST
                     NON-EARNING IN-SUBSTANCE FORECLOSURES
               AND NON-EARNING FORECLOSED PROPERTY HELD FOR SALE
                 (BY GEOGRAPHIC DISTRIBUTION AND PROPERTY TYPE)
                               SEPTEMBER 30, 1994
                                 (000 OMITTED)

<TABLE>
<CAPTION>
                                                                       RETAIL    INDUSTRIAL  OFFICE
                                                                       CENTER     CENTER    BUILDING     TOTAL
                                                                      ---------  ---------  ---------  ---------
<S>                                                                   <C>        <C>        <C>        <C>
California..........................................................  $  --      $  10,513  $  10,031  $  20,544
Massachusetts.......................................................      5,039      2,712      1,027      8,778
New Hampshire.......................................................     --          5,157     --          5,157
New Jersey..........................................................     --         --          5,392      5,392
Pennsylvania........................................................     --          2,609     --          2,609
                                                                      ---------  ---------  ---------  ---------
                                                                      $   5,039  $  20,991  $  16,450  $  42,480
                                                                      ---------  ---------  ---------  ---------
                                                                      ---------  ---------  ---------  ---------
</TABLE>

                                       8
<PAGE>
                           MORTGAGE AND REALTY TRUST
          GEOGRAPHIC DISTRIBUTION OF INVESTMENTS BY COMMITTED AMOUNTS
                               SEPTEMBER 30, 1994

<TABLE>
<CAPTION>
                                                                                     RETAIL     RESEARCH &
STATE               APARTMENTS     HOTEL     INDUSTRIAL     OFFICE     RESIDENTIAL  BUILDINGS   DEVELOPMENT     TOTALS        %
- ------------------  -----------  ----------  -----------  -----------  ----------  -----------  -----------  ------------  -------
<S>                 <C>          <C>         <C>          <C>          <C>         <C>          <C>          <C>           <C>
Arizona...........                           $ 4,384,479                                                     $  4,384,479    1.41%
California........  $   254,283               41,353,733  $23,332,370  $   74,197  $62,855,920  $24,132,073   152,002,576   49.07%
Colorado..........                                                         37,924      204,931                    242,855    0.08%
Delaware..........                                                        204,312                                 204,312    0.07%
Georgia...........                                                         62,752                                  62,752    0.02%
Indiana...........    4,315,288                                                                                 4,315,288    1.39%
Maine.............    7,690,408                                                                                 7,690,408    2.48%
Maryland..........                                          9,211,305     816,481                              10,027,786    3.24%
Massachusetts.....                             5,420,203    5,282,263                3,639,943                 14,342,409    4.63%
Michigan..........    6,694,782                                                                                 6,694,782    2.16%
Minnesota.........                             2,341,987                                         2,840,655      5,182,642    1.67%
Missouri..........    9,006,582                                                                                 9,006,582    2.91%
Nevada............               $3,060,000                                                                     3,060,000    0.99%
New Hampshire.....                             5,157,610                             1,398,963                  6,556,573    2.12%
New Jersey........                                          5,391,693                                           5,391,693    1.74%
Oregon............                                          6,976,545                                           6,976,545    2.25%
Pennsylvania......                            24,108,284   21,077,135               13,856,155   9,872,505     68,914,079   22.24%
Virginia..........                                                        138,676                                 138,676    0.04%
Washington........                             4,633,272                                                        4,633,272    1.49%
                    -----------  ----------  -----------  -----------  ----------  -----------  -----------  ------------  -------
Totals............  $27,961,343  $3,060,000  $87,399,568  $71,271,311  $1,334,342  $81,955,912  $36,845,233  $309,827,709
                    -----------  ----------  -----------  -----------  ----------  -----------  -----------  ------------
                    -----------  ----------  -----------  -----------  ----------  -----------  -----------  ------------
Percentage........        9.02%       0.99%       28.20%       23.00%       0.43%       26.47%      11.89%                 100.00%
                    -----------  ----------  -----------  -----------  ----------  -----------  -----------                -------
                    -----------  ----------  -----------  -----------  ----------  -----------  -----------                -------
</TABLE>

NON-EARNING INVESTMENTS, DELINQUENT EARNING LOANS AND FORECLOSED PROPERTIES

    EARNING  MORTGAGE LOANS MORE THAN 60  DAYS DELINQUENT -- The Trust generally
considers loans  as  delinquent if  payment  of interest  and/or  principal,  as
required  by the term of the  note, is more than 60  days past due. At September
30, 1994, there were no  loans which were so  delinquent as to principal  and/or
interest.

    NON-EARNING  MORTGAGE LOANS  -- At September  30, 1994, there  were no loans
classified as non-earning.

    NON-EARNING  IN-SUBSTANCE   FORECLOSURES  --   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 the repayment can be expected
to come only from operation  or sale of the collateral,  and (3) the debtor  has
either formally or effectively abandoned control of the collateral. In-substance
foreclosures  are classified  as non-earning  if they  do not  produce a minimum
annualized return of 5% or greater cash flow yield for two consecutive  calendar
quarters.  At September 30, 1994, there were two loans classified as non-earning
in-substance foreclosed  which totalled  $10,198,000.  Descriptions of  the  two
investments are as follows:

    (1)  The  Trust  has  a  first mortgage  loan  on  six  industrial buildings
       totalling 157,480 square  feet located  in Chula  Vista, California.  The
       loan was classified as non-earning in-substance foreclosed in April 1994.
       The property is currently 74% leased and occupied.

    (2)  The  Trust  has  a  first  mortgage  loan  on  10  industrial buildings
       containing 106,663 square feet located in Chino, California. The loan was
       placed on non-earning status in June 1993 and reclassified as non-earning
       in-substance foreclosed in September 1994. The property is currently  77%
       leased and occupied.

                                       9
<PAGE>
    NON-EARNING  PROPERTIES ACQUIRED THROUGH FORECLOSURE AND HELD FOR SALE -- At
September 30, 1994,  there were eleven  non-earning properties acquired  through
foreclosure  and held for  sale which totalled  $32,282,000. Descriptions of the
eleven investments are as follows:

     (1) The Trust  had a first  mortgage loan on  an office/warehouse  building
       containing  119,000 square feet located  in Hopkinton, Massachusetts. The
       Trust acquired title  to this property  in January 1991.  The project  is
       currently unleased.

     (2)  The  Trust had  a  first mortgage  loan  on a  retail  shopping center
       containing 111,339 square feet  located in Fairhaven, Massachusetts.  The
       Trust  acquired  title to  this property  in April  1991. The  project is
       currently 30% leased  and occupied.  Subsequent to September  1994, a  20
       year  lease  with  Shaw's Supermarkets,  Inc.  for a  65,000  square feet
       supermarket anchor  store  was  completed,  with  occupancy  expected  in
       mid-1995, which will result in the project being 88% leased and occupied.

     (3)  The  Trust had  a first  mortgage  loan on  a 3-story  office building
       containing 37,800  square feet  located in  Piscataway, New  Jersey.  The
       Trust  acquired title  to this  property in  August 1991.  The project is
       currently 80% leased and occupied.

     (4) The  Trust  had  a  first  mortgage  loan  on  an  industrial  building
       containing  57,900 square feet located  in Framingham, Massachusetts. The
       Trust acquired title  to this  property in  April 1992.  The property  is
       currently 65% leased and occupied.

     (5)  The Trust had a first mortgage  loan on two adjoining office buildings
       containing 39,087 square feet located in Woodland Hills, California.  The
       Trust  acquired  title to  this  property in  May  1992. The  property is
       currently 80% leased and occupied.

     (6) The Trust had first and second mortgage loans on two  office/industrial
       buildings  containing  91,710  square  feet  and  a  33,600  square  foot
       warehouse building located  in Salem, New  Hampshire. The Trust  acquired
       title  to  this property  in August  1992. The  project is  currently 72%
       leased and occupied.

     (7) The  Trust  had a  first  mortgage loan  on  a  manufacturing/warehouse
       building  containing  251,090  square  feet  located  in  Moreno  Valley,
       California. The Trust acquired title  to this property in November  1992.
       The  property is 100% leased  to one tenant who  will begin making rental
       payments in November 1994.

     (8) The  Trust had  a first  mortgage  loan on  a 4-story  office  building
       containing  99,666 square  feet located in  Cherry Hill,  New Jersey. The
       Trust acquired title to  this property in November  1992. The project  is
       currently 48% leased and occupied.

     (9)  The  Trust  had  a  first  mortgage  loan  on  an  industrial building
       containing 120,000 square feet located in Willow Grove, Pennsylvania. The
       Trust acquired  title to  this  property in  June  1993. The  project  is
       currently unleased.

    (10)  The  Trust had  a first  mortgage  loan on  a 2-story  office building
       containing 30,000  square feet  located  in Sudbury,  Massachusetts.  The
       Trust  acquired  title to  this property  in June  1993. The  property is
       currently unleased.

    (11) The Trust had  a first mortgage  loan on 21,600  square feet of  vacant
       land located in Los Angeles, California. The Trust acquired title to this
       property in June 1994.

ALLOWANCE FOR LOSSES

    An allowance for losses is maintained based upon the Trustees' evaluation of
the  Trust's  investments. A  review  of all  investments  is made  quarterly to
determine the adequacy of  the allowance for losses.  During the Trust's  fiscal
year  ended  September  30, 1994,  there  were  additions of  $2,000,000  to the
allowance for losses  and there  were charges  of $378,000,  net of  recoveries,
against the allowance.

                                       10
<PAGE>
The  amount of the  allowance for losses  at September 30,  1994 was $13,430,000
(4.3% of the Trust's invested assets).  For a description of the Trust's  method
of  determining the  allowance for  losses, see Notes  1 and  3 of  Notes to the
Financial Statements.

EXECUTIVE OFFICERS OF THE REGISTRANT

<TABLE>
<CAPTION>
        NAME            AGE          POSITIONS AND OFFICES WITH THE TRUST
- ---------------------   ---   --------------------------------------------------
<S>                     <C>   <C>
Victor H. Schlesinger   69    Chairman and Trustee
C. W. Strong, Jr.       65    President, Chief Executive Officer and Trustee
                              Executive Vice President and Chief Operating
James A. Dalton         51    Officer
Daniel F. Hennessey     53    Treasurer and Chief Financial Officer
Donald W. Burnes, Jr.   45    Senior Vice President
Douglas R. Eckard       48    Senior Vice President
</TABLE>

    The officers of the Trust serve a one-year term of office and are elected to
their positions each year by the Trustees at the annual organization meeting  of
Trustees  which normally immediately follows the annual meeting of shareholders.
All of the foregoing were last elected  as officers at such meeting on  February
10,  1993, with  Mr. Eckard  being promoted from  Vice President  to Senior Vice
President on August  17, 1993.  Messrs. Schlesinger, Strong  and Hennessey  have
served  as officers  of the  Trust for  more than  the past  five years. Messrs.
Dalton and Eckard were first elected as  officers of the Trust on September  20,
1989  in connection  with the Trust  becoming self-administered.  Mr. Burnes was
first elected as  an officer of  the Trust on  February 14, 1990.  From 1982  to
1989,  Mr. Dalton was the President of  GMAC Realty Advisors. From 1984 to 1989,
Mr. Eckard was a  Vice President of GMAC  Realty Advisors. GMAC Realty  Advisors
advised  the Trust prior to its becoming  a self-administered REIT in 1989. From
1981 to August 1989 Mr. Burnes was  a Senior Vice President of Heller  Financial
Incorporated.  From August 1989 to December 1989 Mr. Burnes was a Vice President
at Sun State Savings in Arizona.

ITEM 2.  PROPERTIES.

    The Trust's real estate portfolio  consists primarily of equity  investments
in  completed,  income-producing  properties  such  as  industrial/research  and
development buildings, office buildings  and retail buildings located  primarily
in southern California and mid-atlantic states.

    The  Trust's real estate portfolio at September 30, 1994 (net of accumulated
depreciation) consists of the following investments:

<TABLE>
<CAPTION>
                                                                     NUMBER OF     INVESTMENT     % OF
TYPE OF PROPERTIES                                                  PROPERTIES       AMOUNT       TOTAL
- ----------------------------------------------------------------  ---------------  -----------  ---------
                                                                              (IN THOUSANDS)
<S>                                                               <C>              <C>          <C>
Apartments......................................................             3     $    21,012        13%
Office Buildings................................................            13          56,655        34%
Industrial Buildings............................................            12          46,741        28%
Retail Buildings................................................             4          36,707        22%
Research and Development Buildings..............................             2           5,985         3%
                                                                            --
                                                                                   -----------  ---------
                                                                            34     $   167,100       100%
                                                                            --
                                                                            --
                                                                                   -----------  ---------
                                                                                   -----------  ---------
</TABLE>

    The Trust does  not own any  real property  for use in  connection with  its
day-to-day operations. Office space for the Trust's principal office at 8380 Old
York  Road, Suite 300, Elkins Park, Pennsylvania is leased for a three-year term
ending August 31,  1995. The  Trust's only other  office, located  at 3500  West
Olive  Avenue, Suite  600, Burbank, California,  is leased for  a five-year term
ending October 31,  1995. The  total rental expense  for the  fiscal year  ended
September  30, 1994 for both properties was  $345,000. The Trust has become, and
may from time to time become, the  owner or lessor of real estate in  connection
with   its  investment  and   lender  activities.  See   Item  1,  "Business  --
Investments."

                                       11
<PAGE>
ITEM 3.  LEGAL PROCEEDINGS.

    A discussion  of events  surrounding the  Trust's bankruptcy  filing and  an
explanation  of the material terms of  the Trust's reorganization under the 1991
Plan are set forth in the  section entitled "Previous Chapter 11 Proceeding  and
the Plan of Reorganization" under Item 1 above. Notwithstanding the confirmation
of  the 1991 Plan, as  of September 30, 1994,  the bankruptcy court continued to
have jurisdiction to, among other things, resolve disputes that may arise  under
the 1991 Plan; however, the bankruptcy case relating to the 1991 Plan was closed
on  November 4, 1994 pursuant  to a final order of  the bankruptcy court and the
official equity security holders' committee officially disbanded on November 22,
1994.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

    Not applicable.

                                       12
<PAGE>
                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON SHARES AND RELATED SHAREHOLDER MATTERS.

    (a)  MARKET PRICE AND DIVIDENDS

    The  Trust's Common  Shares are  listed for  trading on  the New  York Stock
Exchange and the  Pacific Stock  Exchange under  the symbol  MRT. The  following
table  shows the high  and low sales  prices for each  fiscal quarter during the
past two years and dividends declared attributable to such quarters:

<TABLE>
<CAPTION>
                                                                       HIGH        LOW       DIVIDENDS
                                                                     ---------  ---------  -------------
<S>                                                                  <C>        <C>        <C>
1994
  First Quarter....................................................  $     5/8  $     3/8    $     -0-
  Second Quarter...................................................        5/8        3/8          -0-
  Third Quarter....................................................        1/2        3/8          -0-
  Fourth Quarter...................................................        1/2        1/4          -0-
1993
  First Quarter....................................................  $   1 3/8  $     7/8    $     -0-
  Second Quarter...................................................      2 1/2      1 1/4          -0-
  Third Quarter....................................................      1 7/8        3/8          -0-
  Fourth Quarter...................................................        7/8        3/8          -0-
</TABLE>

    The Trust incurred  net operating losses  for tax purposes  in fiscal  1991,
1992,  1993 and 1994, all  of which will be available  as a loss carryforward to
future years' taxable income. (See Note  1 of Notes to the Financial  Statements
- -- "Income Taxes" regarding limitation of net operating losses.)

    (b)  HOLDERS OF COMMON SHARES

    There  were approximately 5,348 record holders  of the Trust's Common Shares
at December 14, 1994.

    (c) The Trust did not  declare or pay any  dividends during the fiscal  year
ended  September  30, 1994  or  the fiscal  year  ended September  30,  1993. In
addition, the  Indenture governing  the Senior  Notes prohibits  the Trust  from
paying any dividends to shareholders other than dividends required for the Trust
to maintain its REIT status and inadvertent overpayments of such dividends.

                                       13
<PAGE>
ITEM 6.  SELECTED FINANCIAL DATA.

                           MORTGAGE AND REALTY TRUST
                            SELECTED FINANCIAL DATA
                            YEARS ENDED SEPTEMBER 30

<TABLE>
<CAPTION>
                                         1994              1993              1992              1991              1990
                                   ----------------  ----------------  ----------------  ----------------  ----------------
<S>                                <C>               <C>               <C>               <C>               <C>
OPERATING DATA
Total income.....................  $     36,277,000  $     38,342,000  $     42,009,000  $     56,253,000  $     68,233,000
Interest and other operating
 expenses........................        47,668,000        43,967,000        42,077,000        51,736,000        47,601,000
Depreciation and amortization....         5,839,000         5,500,000         4,470,000         3,062,000         2,391,000
Loss before provision for losses,
 reorganization expenses and gain
 on sales of real estate.........       (17,230,000)      (11,125,000)       (4,538,000)        1,455,000        18,241,000
Provision for losses.............         2,000,000        37,000,000        32,000,000        33,000,000        23,790,000
Reorganization expenses, net.....         2,360,000         5,844,000           934,000         4,352,000         5,051,000
Gain on sale of real estate......                           --                --                  244,000           244,000
Net loss.........................       (21,590,000)      (53,969,000)      (37,472,000)      (35,653,000)      (10,356,000)

PER SHARE DATA
Net loss.........................            $(1.92)           $(4.87)           $(3.38)          $ (3.22)           $ (.94)
Dividends........................               -0-               -0-               -0-               -0-               .45
Book value.......................              1.79              3.71              8.63             12.01             15.23

BALANCE SHEET DATA
Total assets.....................  $    364,244,000  $    353,874,000  $    427,268,000  $    514,754,000  $    595,640,000
Invested assets..................       309,477,000       347,526,000       424,394,000       505,600,000       547,480,000
Allowance for losses.............        13,430,000        11,808,000        19,353,000        14,707,000        10,792,000
Senior Notes.....................       290,000,000       290,000,000       312,000,000       374,000,000       403,884,000
Loan on equity investment........        17,593,000        17,572,000        15,515,000         --                --
Shareholders' equity.............        20,033,000        41,623,000        95,592,000       133,064,000       168,717,000
Debt/equity ratio (1)............      13.97:1            7.15:1            3.30:1            2.70:1            2.21:1
<FN>
- ------------------------
(1)  Includes interest payable and is reduced by cash and cash equivalents.
</TABLE>

ITEM 7.  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 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 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
dated as of July 15, 1992. At December 31, 1992, debt outstanding was reduced to
$290 million, the maximum debt level permitted under the Plan on that date.

    Due to continued lack of liquidity in the real estate marketplace, the Trust
has not been able to meet payment and other obligations on its outstanding debt.
See Item 1, "Business" for additional information regarding current debt service
requirements and events of default.

                                       14
<PAGE>
    Under  the financial covenants of the  Indenture governing the Senior Notes,
the Trust was  required to  maintain a ratio  of outstanding  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,  1993 and
September 30, 1993, 358% at  December 31, 1993 and March  31, 1994, and 313%  at
June  30, 1994 and September 30, 1994, and a ratio of earning assets (as defined
in the  Indenture)  to outstanding  securities  of 113%  at  June 30,  1993  and
September  30, 1993, 116%  at December 31, 1993  and March 31,  1994 and 117% at
June 30, 1994 and  September 30, 1994.  The Trust failed to  meet each of  these
ratios,  constituting events of default under the Indenture. However, on May 26,
1993, the Trust  received from  the holders of  more than  66-2/3% in  principal
amount of Senior Notes a waiver relating to the March 31 default.

    Management  has  continued  discussions  with  the  representatives  of  the
creditors to explore various alternatives for restructuring the outstanding debt
obligations.  The  Trust's   present  intention   is  to   reach  a   consensual
restructuring agreement. If such an agreement cannot be reached with the Trust's
debt  holders, the Trust will have to consider other alternatives, including the
filing of a  voluntary bankruptcy petition  under chapter 11  of the  Bankruptcy
Code.  Although 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 defined  standstill period,  such standstill  period expired  on
December  3,  1993.  The  Company  believes that  no  further  extension  of the
standstill will be granted. The Trust intends, therefore, to continue to operate
its business and  seek Senior Note  holder consent on  an ad hoc  basis 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.  Currently, the Trust  is in  default
under  the Indenture and has continued to  suspend payments on the Senior Notes.
Consequently, there  can be  no assurance  that the  Indenture Trustee  and  the
Collateral  Agents  will  not  take remedial  or  enforcement  action, including
acceleration of the Senior Notes and  foreclosure. If it becomes impossible  for
the  Trust to continue operations under  such circumstances, it may be necessary
for Mortgage and Realty Trust  to explore other alternatives, including  seeking
relief under chapter 11 of the Bankruptcy Code. See Item 1, "Business -- General
- -- Current Debt Service Requirements and Defaults and Forecast In Operating Cash
Flow" and "-- Subsequent Events."

    At  September 30,  1994, the  Trust had cash  and cash  equivalents of $60.3
million. Included in cash  and cash equivalents are  $1.4 million of  restricted
cash  which  represents the  funding  of the  employee  retention plan  and $1.9
million related to  borrowers' deposits. The  Trust's unfunded loan  commitments
totalled $615,000 at September 30, 1994.

    RESULTS  OF OPERATIONS -- The  Trust reported a net  loss for fiscal 1994 of
$21.6 million or  $1.92 per share  compared to a  net loss of  $54.0 million  or
$4.87  per share for  fiscal 1993 and a  net loss of $37.5  million or $3.38 per
share for fiscal 1992.  The 1994 loss  includes a provision  for losses of  $2.0
million  or  $.18  per  share  and  net  expense  for  reorganization  and  debt
restructuring items of $2.4  million or $.21 per  share compared to a  provision
for  losses of $37 million or $3.34 per share and net expense for reorganization
and debt restructuring items of $5.8 million or $.53 per share for the 1993 loss
and a provision for losses of $32.0  million or $2.89 per share and net  expense
for  reorganization and debt  restructuring items of $934,000  or $.08 per share
for the 1992 loss.

    Interest and fee income on mortgage loans was $14.7 million for fiscal  1994
compared  to $19.0 million in fiscal 1993. The decrease results primarily from a
reduction in  average earning  mortgage  loans (including  earning  in-substance
foreclosures)  which totalled $131.4  million at September  30, 1994 compared to
$168.7 million at September 30, 1993. Since September 30, 1993, earning mortgage
loans of approximately $13.1 million have been transferred to investment in real
estate and $25.5  million have been  repaid. Interest and  fee income  decreased
from  $26.2 million in fiscal  1992 to $19 million  in fiscal 1993. The decrease
resulted primarily  from repayment  of earning  mortgage loans  and transfer  of
mortgage   loans   to  in-substance   foreclosure,  foreclosed   properties  and
investments in partnerships.

                                       15
<PAGE>
    Rental income was $18.4 million for fiscal 1994 compared to $17.4 million in
fiscal 1993 and $13.7 million in fiscal 1992. In addition to rental income,  the
Trust  received  reimbursement  of  certain  operating  expenses  totalling $1.7
million, $1.6  million  and  $1.3  million  for  fiscal  1994,  1993  and  1992,
respectively.  Operating expenses  and depreciation  and amortization  on rental
properties increased to $15.7 million for both fiscal 1994 and 1993 compared  to
$12.3  million for fiscal 1992.  The increases in income  and expenses on rental
properties results from continued growth in real estate equities and  properties
acquired through foreclosure and held for sale.

    Interest  on  short-term  investments  was  $1.2  million  for  fiscal 1994,
$237,000 for fiscal 1993 and $537,000 for  fiscal 1992. The increase was due  to
the  continuing accumulation of available cash. Available cash increased due to:
(1) no payment of  principal and interest on  the Secured Notes since  September
30,  1993 and (2) a net increase of  $32.4 million in cash provided by investing
activities.

    Interest expense decreased  from $29 million  in 1992 and  $28.5 million  in
1993  to $33.0 million in fiscal 1994. This  was due primarily to an increase in
the average borrowing rate  from 8.34% in  1992 and 9.23% in  1993 to 10.73%  in
1994.  Offsetting  the increase,  the average  borrowings decreased  from $336.4
million in 1992 and $293.2 million in 1993 to $290 million in 1994. At September
30, 1994, the blended interest rate on the Senior Notes was 12.12%, composed  of
interest  at 11.50% on $200 million  of Senior Notes (including default interest
at 1%) and 13.50% 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.

    Other  operating expenses were $4.8 million for fiscal 1994 compared to $5.3
million for both fiscal 1993 and 1992. The decrease in other operating  expenses
was due primarily to decreases in professional fees and expenses.

    Reorganization   expenses  related  to  the   Chapter  11  filing  and  debt
restructuring expenses were $2.4 million for the fiscal year ended September 30,
1994, which  reflects  professional fees  incurred  by the  official  creditors'
committee,  the  official  equity  security holders'  committee  and  the Trust.
Reorganization expenses were $5.8  million for the  fiscal year ended  September
30, 1993, which reflects professional fees and restructuring fees charged off as
a  result of the monetary defaults  on the Senior Notes. Reorganization expenses
were $934,000 for the fiscal year ended September 30, 1992.

    A $2 million provision for losses was established in the current fiscal year
compared to a  provision of $37  million in  1993. A $32  million provision  for
losses  was established  in fiscal  1992. Continued  deterioration in  many real
estate markets during  the past years,  the continuing liquidity  crisis in  the
real  estate industry and the Trust's requirement to generate cash and liquidate
investments contributed in 1993 and 1992 to the establishment of large provision
for losses based on the Trust's regular analysis of the portfolio. The  Trustees
believe  the allowance  for losses  to be  adequate at  September 30,  1994. The
Trustees review the investment portfolio  quarterly using current estimates  and
assumptions to determine the adequacy of the allowance for losses. The estimates
and  assumptions used in the valuation process  are subject to changes which may
be material.

    Non-earning loans  (including  non-earning  in-substance  foreclosures)  and
non-earning properties acquired through foreclosure and held for sale were $42.5
million  at September 30, 1994  compared to $58.8 million  at September 30, 1993
and $76.3 million at September 30, 1992.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

    The financial statements  and supplementary  data are  as set  forth in  the
"Index to Financial Statements" on page 26.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.

    None.

                                       16
<PAGE>
                                    PART III

ITEM 10.  TRUSTEES AND EXECUTIVE OFFICERS OF THE REGISTRANT.

    The  following  biographical  information is  furnished  as to  each  of the
current Trustees of the Trust.

<TABLE>
<CAPTION>
                             POSITIONS
   NAME, AGE AND YEAR        WITH THE
  FIRST BECAME TRUSTEE         TRUST                PRINCIPAL OCCUPATIONS AND OTHER DIRECTORSHIPS (1)(2)
- -------------------------  -------------  ------------------------------------------------------------------------
<S>                        <C>            <C>
Victor H. Schlesinger      Chairman,      Chairman of the Trust (February 1991-Present); President and Chief
69 years                     Trustee       Executive Officer (1971-1989), Chairman (1980-1990), GMAC Mortgage
1970                                       Corporation and predecessor companies.
C. W. Strong, Jr.          President,     President and Chief Executive Officer of the Trust.
65 years                     Trustee
1984
Jeffrey M. Bucher          Trustee        Of Counsel, Bryan Cave, Attorneys (January 1993-Present); Partner,
61 years                                   Pepper, Hamilton & Scheetz, Attorneys (February 1990-December 1992);
1979                                       Partner, Lillick & McHose, Attorneys (July 1987-February 1990);
                                           Director of Dai-Ichi Kangyo Bank of California.
Kent L. Colwell            Trustee        President of Transamerica Realty Services, Inc.; Vice President -- Real
63 years                                   Estate Services of Transamerica Corporation.
1986
James M. Gassaway          Trustee        Retired; Director of Strawbridge & Clothier.
72 years
1971
John E. Krout              Trustee        Retired; Director of Germantown Savings Bank (1971-April 1992).
74 years
1970
Gerhard N. Rostvold        Trustee        Economist, Urbanomics Research Associates; Consultant to business,
75 years                                   industry and government.
1979
<FN>
- ------------------------
(1)  Included are only directorships in companies registered pursuant to Section
     12 or  subject to  the  requirements of  Section  15(d) of  the  Securities
     Exchange Act of 1934 and in financial institutions and insurance companies.
     Several  of such persons also hold  directorships in various charitable and
     non-profit organizations not shown above.

(2)  Mr. Schlesinger was Vice Chairman and Mr. Strong was President of the Trust
     on April  12,  1990  when  the  Trust  filed  its  voluntary  petition  for
     reorganization under Chapter 11 of the United States Bankruptcy Code.
</TABLE>

    For  information required under this item with respect to executive officers
of the Trust, see "Executive Officers of the Registrant" under Item 1 above.

ITEM 11.  TRUSTEE AND EXECUTIVE COMPENSATION.

    COMPENSATION OF NON-OFFICER TRUSTEES

    During the fiscal year  ended September 30, 1994,  the Trustees, other  than
Messrs.  Strong and Schlesinger, received as  compensation for their services as
Trustees an  annual retainer  of $10,000  plus $800  for each  regular,  monthly
Trustee  meeting attended in  person or conducted  by telephone conference; $600
for each  committee meeting  attended in  person; and  $400 for  any Trustee  or

                                       17
<PAGE>
committee  meeting, other than the regular, monthly Trustee meeting, convened by
telephone conference;  provided that  no additional  compensation was  paid  for
attendance at any committee meeting held on the same day as any Trustee meeting.
An additional $100 fee was payable per meeting to the chairman of any committee.

    On  September 20, 1989, the Trustees  adopted the Pension Plan for Trustees,
effective October  1, 1989.  Trustees  become eligible  for plan  benefits  upon
completion  of five years of service as Trustee, including years served prior to
the plan's  effective  date. Under  the  plan,  each eligible  Trustee  will  be
entitled  to  a  normal retirement  benefit  equal  to the  annual  retainer for
Trustees at the rate in  effect on the Trustee's  normal retirement date or,  if
earlier,  the Trustee's last day of board membership. For purposes of this plan,
normal retirement date  is the first  day of the  month following the  Trustee's
75th birthday. Plan benefits will generally begin on the normal retirement date,
but  eligible former Trustees may elect to  have reduced payments commence up to
five years earlier.  The reduction will  be 10  percent for each  year by  which
commencement precedes the normal retirement date. Plan benefits will be paid for
a  period equal to the number of years  served as Trustee after January 1, 1980,
except that payments will cease  upon the death of  the Trustee. No other  death
benefits shall become payable on behalf of any Trustee under the plan.

    The  following table  sets forth, for  the fiscal years  ended September 30,
1994, 1993 and 1992, the compensation paid  by the Trust to its chief  executive
officer and its four next most highly compensated executive officers.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                      LONG TERM COMPENSATION
                                                                                   -----------------------------
                                                                                          AWARDS
                                                                                   --------------------  PAYOUTS
                                         ANNUAL COMPENSATION (1)                   RESTRICTED            -------
                         --------------------------------------------------------    STOCK                LTIP     ALL OTHER
       NAME AND                         SALARY        BONUS        OTHER ANNUAL     AWARD(S)   OPTIONS/  PAYOUTS  COMPENSATION
  PRINCIPAL POSITION     FISCAL YEAR    ($)(2)         ($)       COMPENSATION ($)     ($)      SARS (#)    ($)       ($)(3)
- -----------------------  -----------  -----------   ----------   ----------------  ----------  --------  -------  ------------
<S>                      <C>          <C>           <C>          <C>               <C>         <C>       <C>      <C>
C.W. Strong, Jr.,              1994   $175,000          --              --             --         --       --     $   3,000
 President and Chief           1993    175,000          --              --             --         --       --         3,000
 Executive Officer             1992    250,000          --              --             --       25,000     --         3,000
Victor H Schlesinger,          1994   $100,000          --              --             --         --       --     $   3,000
 Chairman                      1993    100,000          --              --             --         --       --         3,000
                               1992     27,500(4)       --              --             --       23,500     --         1,650
James A. Dalton,               1994   $188,348      $25,000(5)          --             --         --       --     $   3,000
 Executive Vice                1993    181,104       20,000             --             --         --       --         3,000
 President and Chief           1992    177,511       90,000(6)          --             --       25,000     --         3,000
 Operating Officer
Daniel F. Hennessey,           1994   $129,488      $20,000(5)          --             --         --       --     $   3,000
 Treasurer and Chief           1993    124,508       20,000             --             --         --       --         3,000
 Financial Officer             1992    122,038       65,000(6)          --             --       20,000     --         3,000
Donald W. Burnes, Jr.          1994   $120,595      $30,000(5)          --             --         --       --     $   3,000
 Senior Vice                   1993    114,448       30,000             --             --         --       --         3,000
 President                     1992    113,114       65,000(6)          --             --       15,000     --         3,000
<FN>
- ------------------------------
(1)  In  the fiscal  year ended September  30, 1994, the  Trust provided certain
     personal benefits to its executive officers. The amount of such benefits to
     each of the named individuals did not  exceed the lesser of $50,000 or  10%
     of salary and bonus for such fiscal year.
(2)  Includes salary deferrals and employee contributions to the Trust's Savings
     Incentive Plan.
(3)  Includes  the  Trust's  matching contributions  under  the  Trust's Savings
     Incentive Plan. See "Savings Incentive Plan" below.
(4)  Represents fees received as Chairman and Trustee.
(5)  Does not include bonus for calendar  1994 which was paid in November  1994.
     The  bonuses were: for  Mr. Dalton $25,000; for  Mr. Hennessey $20,000; and
     for Mr. Burnes $25,000.
(6)  Includes retention  bonus  of  $75,000, $50,000  and  $35,000  for  Messrs.
     Dalton, Hennessey and Burnes, respectively.
</TABLE>

                                       18
<PAGE>
    The  following table sets forth aggregate option exercises during the fiscal
year ended September 30, 1994 and option values for the chief executive  officer
and the four next most highly compensated executive officers as of September 30,
1994.

      AGGREGATED OPTION EXERCISES IN FISCAL YEAR ENDED SEPTEMBER 30, 1994
                            AND FY-END OPTION VALUES

<TABLE>
<CAPTION>
                                                                                    VALUE OF
                                                                     NUMBER OF     UNEXERCISED
                                                                    UNEXERCISED   IN-THE-MONEY
                                                                    OPTIONS AT     OPTIONS AT
                                                                    FY-END (#)     FY-END ($)
                                                                   -------------  -------------
                             SHARES ACQUIRED ON        VALUE       EXERCISABLE/   EXERCISABLE/
           NAME                 EXERCISE (#)       REALIZED ($)    UNEXERCISABLE  UNEXERCISABLE
- ---------------------------  -------------------  ---------------  -------------  -------------
<S>                          <C>                  <C>              <C>            <C>
C.W. Strong, Jr.                     --                 --         34,000/-0-          0/0
Victor H. Schlesinger              --                  --          29,500/-0-          0/0
James A. Dalton                    --                  --          74,000/-0-          0/0
Daniel F. Hennessey                --                  --          57,500/-0-          0/0
Donald W. Burnes, Jr.              --                  --          35,000/-0-          0/0
</TABLE>

    EMPLOYEES' RETIREMENT PLAN

    On  September 20, 1989,  the Trustees adopted  an Employees' Retirement Plan
effective September 30,  1989. On December  16, 1992, the  Trustees amended  and
restated the Employees' Retirement Plan effective January 1, 1992 (as amended on
July  20,  1994, and  as may  be  further amended,  the "Retirement  Plan"). The
Retirement Plan continues the  benefits provided to employees  of the Trust  who
were  formerly employees of  GMAC Realty Advisors, Inc.  All other employees are
eligible to participate in the Retirement  Plan provided that they are at  least
21  years of age  and have been  employed for twelve  consecutive months, during
which period the employee has completed  at least 1,000 hours of service.  Under
the  Retirement  Plan, each  eligible employee  after  completing five  years of
vesting service  becomes  100% vested  and  entitled to  a  retirement  pension.
Benefits  can be paid as a  lump sum or as an  annual retirement income for life
equal to the greater of (a) the sum of (i) 1.3% of the highest five-year average
annual base salary, multiplied by the number of years of credited service up  to
and  including 35 thereof and (ii) 0.4%  of the highest five-year average annual
base salary in excess of Social Security covered compensation (as adjusted every
five years), multiplied by  the number of  years of credited  service up to  and
including 35 thereof or (b) the sum of (i) 1.3% of the highest five-year average
annual  base salary,  multiplied by  the number  of credited  service up  to and
including 15 thereof;  (ii) 1.5% of  the highest five-year  average annual  base
salary,  multiplied by  the number of  years of  credited service from  16 to 25
years inclusive; (iii) 0.5% of the highest five-year average annual base salary,
multiplied by  the number  of years  of credited  service from  26 to  35  years
inclusive;  and (iv) 0.4% of the highest five-year average annual base salary in
excess of Social Security covered  compensation (as adjusted every five  years),
multiplied  by the number  of years of  credited service up  to and including 25
thereof.

    Unreduced retirement benefits may begin to be paid at normal retirement (age
65 and five years of participation in the Retirement Plan), late retirement,  or
five years prior to Social Security retirement age with 20 years of service.

    The  table below shows the estimated annual benefits payable upon retirement
under the  Trust's Retirement  Plan. Retirement  benefits shown  are based  upon
retirement at age 65 and the payment of a straight life annuity to the employee.
The  annual benefit  under the  Retirement Plan shall  not exceed  the lesser of
$112,221 or 100% of the participant's average compensation for three consecutive
Fiscal Years (as defined in the Retirement Plan) in which such eligible employee
is an active participant in the Retirement Plan.

                                       19
<PAGE>
                               PENSION PLAN TABLE
                      ESTIMATED ANNUAL RETIREMENT BENEFIT

<TABLE>
<CAPTION>
 AVERAGE OF 5
HIGHEST ANNUAL                      YEARS OF SERVICE
 COMPENSATION   ---------------------------------------------------------
    LEVELS         15         20         25          30           35
- --------------  ---------  ---------  ---------  -----------  -----------
<S>             <C>        <C>        <C>        <C>          <C>
 $    125,000   $  29,427  $  40,486  $  51,545  $    58,854  $    68,663
      150,000      35,802     49,236     62,670       71,604       83,538
      175,000      42,177     57,986     73,795       84,354       98,413
      200,000      48,552     66,736     84,920       97,104      113,288
      225,000      54,927     75,486     96,045      109,854      128,163
</TABLE>

    For the fiscal year ended September  30, 1994, the base salary for  purposes
of  the  Retirement  Plan  for  the  executive  officers  named  in  the Summary
Compensation Table is set forth in the salary column of the Summary Compensation
Table. Officers named in the Summary Compensation Table have been credited  with
years of service under the Retirement Plan as follows: Mr. Dalton, 12 years; Mr.
Hennessey,  23 years; Mr. Burnes, 5 years. Mr. Schlesinger and Mr. Strong do not
participate in the Retirement Plan.

    The benefits listed in the Pension  Plan Table are not subject to  reduction
for Social Security or other offset amounts.

    SAVINGS INCENTIVE PLAN

    On  September  20,  1989,  the Trustees  adopted  a  Savings  Incentive Plan
effective September  30,  1989,  to provide  retirement  benefits  for  eligible
employees  of the Trust. On December 16, 1992, the Trustees amended and restated
the Savings Incentive Plan effective January  1, 1992 (as amended, the  "Savings
Plan"). The Savings Plan continues the benefits provided under the GMAC Mortgage
Corporation  Savings Incentive Plan to employees  of the Trust who were formerly
employees of  the Adviser.  All other  employees of  the Trust  are eligible  to
participate in the Savings Plan provided that they have been employed for twelve
consecutive  months, during  which period  the employee  has completed  at least
1,000 hours  of service.  Under the  Savings Plan,  each eligible  employee  may
authorize  payroll  deductions  not  less  than 1%  nor  more  than  15%  of the
employee's earnings  before  bonus  income,  not  to  exceed  the  dollar  limit
permissible  under  the  Code  ($9,240  in  1994).  The  Trust  will  match each
employee's contribution for the payroll period, subject to a limitation of 6% of
the employee's compensation for the payroll  period, with the maximum amount  of
contribution by the Trust in any year being $3,000.

    Benefits  will  be  paid to  terminating  participants as  soon  as possible
following the  participant's  date  of termination.  Participants  have  a  100%
nonforfeitable  right to their contributions to the Savings Plan and the Trust's
matching contributions vest at  the rate of  20% for each  year of service,  but
will, in any event, be 100% vested at the later of age 65 or after five years of
participation  in the  Savings Plan,  or in  the event  of disability  or death.
Subject to certain limitations, hardship distributions of a participant's  fully
vested account balance are permitted on account of a demonstrable, immediate and
heavy financial need.

    EMPLOYEE RETENTION PLAN

    The Trustees have adopted an Employee Retention Plan (the "Retention Plan"),
dated October 17, 1990, as amended January 16, 1991 and March 20, 1991, designed
to  provide a financial incentive for  key employees to successfully restructure
the organization and maximize the net worth of the Trust. The Retention Plan was
approved by the Bankruptcy Court by order dated February 26, 1991.

                                       20
<PAGE>
    The Retention  Plan  is  administered by  the  Compensation  and  Nominating
Committee which determines the allocation of amounts among the participants. All
full-time employees of the Trust except the Chairman and the President and Chief
Executive Officer are eligible to participate in the Retention Plan.

    The  first portion of the Retention Plan provides for a termination pay plan
which will  remain  in  effect during  the  period  that the  Class  3  Creditor
Obligations  (as defined in the 1991 Plan, and as amended, the Senior Notes) are
outstanding. Any employee  who is  terminated without cause  during this  period
shall be entitled to termination pay of not less than three and not more than 18
months  salary depending on the employee's years of employment and position with
the Trust. The number of months salary for Messrs. Dalton, Hennessey and  Burnes
are  18, 18 and 12, respectively. Medical  and dental coverage will be continued
during the termination  pay period.  An employee  who is  terminated for  cause,
voluntarily  leaves, dies or becomes disabled during the plan period will not be
entitled to benefits under  this plan. The benefits  which may be payable  under
this plan have been funded in a separate trust.

    The  second portion  of the Retention  Plan included a  retention bonus plan
which provided for  the aggregate  payment of up  to $350,000  to employees  who
remained  in the employ  of the Trust until  February 27, 1992,  a period of one
year from the date of the confirmation of the Plan of Reorganization. A separate
trust was funded for the payment of these benefits. The retention bonus was paid
on February 28, 1992.

    The third portion  of the Retention  Plan provided for  the grant under  the
Trust  1984  Share Option  Plan  of non-qualified  stock  options for  up  to an
aggregate of 200,000  Shares of the  Trust to participants.  On March 29,  1991,
options  for 197,500 shares were granted at an exercise price of $4.15 per share
which was the greater  of (i) the  average of the closing  price of the  Trust's
Shares  on the  New York Stock  Exchange for  the last five  days of  the 30 day
period after the effective date of the 1991 Plan and (ii) the fair market  value
of  the Shares on  the date of grant.  Options will not  vest to employees until
three years after the date of grant  and any employee who leaves voluntarily  or
is  discharged for cause  during the three  year period will  forfeit his or her
rights under the option. After vesting, options can be exercised any time up  to
five  years from the date of grant except  that an employee with a vested option
who leaves the employ  of the Trust  must exercise within  a three month  period
after resignation. If a change in control of the Trust occurs, all options which
have not previously been forfeited will vest immediately.

    The  final portion of the  Retention Plan is an  incentive program which may
provide total  incentive  payments  during  the  period  the  Class  3  Creditor
Obligations  (Senior Notes)  are outstanding  of not  more than  $1,250,000. For
calendar year 1991,  the program was  based on an  incentive pool calculated  as
follows:  At June 30, 1991,  if the Class 3  Creditor Obligations (Senior Notes)
were no greater  than $380,000,000 (the  maximum amount allowed  under the  1991
Plan  without any  deferrals), $75,000  would be deposited  in the  pool with an
added $5,000 for  each full  $1,000,000 that  the Class  3 Creditor  Obligations
(Senior  Notes) were reduced before that  amount. There was eliminated from this
calculation voluntary repayments by the Trust  which reduced cash on hand  below
$15,000,000.  As a result,  $95,000 was deposited  in the pool.  At December 31,
1991, if the Class  3 Creditor Obligations (Senior  Notes) were no greater  than
$340,000,000,  $125,000 would be deposited in the  pool with an added $5,000 for
each full $1,000,000 that  the Class 3 Creditor  Obligations (Senior Notes)  are
below  that amount after deducting  any amounts credited at  June 30, 1991. As a
result, $125,000  was  deposited  in  the  pool.  On  September  16,  1992,  the
Compensation  and Nominating Committee approved  a continuation of the incentive
program for  calendar year  1993 based  on a  similar formula  for reducing  the
outstanding Senior Notes. Under this incentive program, because the Senior Notes
were  no greater than $290,000,000 at  December 31, 1992, $125,000 was deposited
in the pool. The amounts paid from the pool to the named executive officers  for
the  fiscal years ended  September 30, 1994,  1993 and 1992  are included in the
Summary Compensation Table. The form and amount of this program for future years
will be at the discretion of the Compensation and Nominating Committee.

                                       21
<PAGE>
    COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

    Messrs. Bucher, Colwell, Gassaway, Krout  and Rostvold served as members  of
the Trust's Compensation and Nominating Committee during the Trust's fiscal year
ended September 30, 1994. None of such individuals was, during such fiscal year,
an officer or employee of the Trust, was formerly an officer of the Trust or had
any  relationship requiring disclosure by the Trust under Item 404 of Regulation
S-K promulgated under the Securities Exchange Act of 1934.

    TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL ARRANGEMENTS

    Under the Employee Retention Plan, Messrs. Dalton, Hennessey and Burnes  are
entitled  to termination pay equal to 18, 18 and 12 months salary, respectively,
if they are terminated without cause during the period that the Class 3 Creditor
Obligations (as defined in the 1991 Plan, and as amended, the Senior Notes)  are
outstanding.  In addition,  all options  granted to  such individuals  under the
Employee Retention Plan that have  not otherwise vested will vest  automatically
upon the occurrence of a change-in-control of the Trust. See "Employee Retention
Plan."

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

    As  of December 14, 1994,  to the Trust's knowledge,  no person or group (as
that term is used in  Section 13(d)(3) of the  Securities Exchange Act of  1934)
owned beneficially 5% or more of the Common Shares of the Trust (the "Shares").

    The  table below sets forth the number of Shares beneficially owned: by each
Trustee; by each executive officer named in the summary compensation table;  and
by  the Trustees and  officers as a  group as of  December 14, 1994.  As of such
date, no individual Trustee or officer had beneficial ownership of 1% or more of
the outstanding Shares  and all Trustees  and officers as  a group  beneficially
owned  3.5%  of the  outstanding Shares.  Except as  indicated by  footnote, the
Trustees and named executive officers have sole voting and investment power with
respect to any Shares beneficially owned by them.

<TABLE>
<CAPTION>
                                                                                         BENEFICIAL
                                                                                        OWNERSHIP AT
                                                                                      DECEMBER 14, 1994
                                                                                     -------------------
<S>                                                                                  <C>
Victor H. Schlesinger..............................................................        32,038(1)
C. W. Strong, Jr...................................................................        29,914(2)
Jeffrey M. Bucher..................................................................         8,600(3)
Kent L. Colwell....................................................................        11,650(3)(4)
James M. Gassaway..................................................................        13,302(3)
John E. Krout......................................................................         8,612(3)
Gerhard N. Rostvold................................................................        10,648(3)
James A. Dalton....................................................................        71,880(5)(6)
Daniel F. Hennessey................................................................        50,569(7)
Donald W. Burnes, Jr...............................................................        35,000(8)
All Trustees and officers as a group (21 persons)..................................       397,538(9)
<FN>
- ------------------------
(1)  23,500 of the Shares reported as beneficially owned by Mr. Schlesinger  are
     obtainable upon exercise of options.
(2)  25,000  of  the Shares  reported as  beneficially owned  by Mr.  Strong are
     obtainable upon exercise of options.
(3)  7,500 of  the Shares  reported as  beneficially owned  by each  of  Messrs.
     Bucher,  Colwell, Gassaway, Krout and Rostvold are obtainable upon exercise
     of options.
(4)  3,500 of the Shares reported as beneficially owned by Mr. Colwell are  held
     in a family trust of which Mr. Colwell and his wife are co-trustees.
</TABLE>

                                       22
<PAGE>
<TABLE>
<S>  <C>
(5)  65,000  of  the Shares  reported as  beneficially owned  by Mr.  Dalton are
     obtainable upon exercise of options.
(6)  450 of the Shares reported as beneficially owned by Mr. Dalton are owned by
     Mr. Dalton's wife and 2,054 of the Shares reported as beneficially owned by
     Mr. Dalton are held in a trust for the benefit of his children. Mr.  Dalton
     and his wife are co-trustees of the trust.
(7)  50,000  of the Shares  reported as beneficially owned  by Mr. Hennessey are
     obtainable upon exercise of options.
(8)  All of  the  Shares  reported  as beneficially  owned  by  Mr.  Burnes  are
     obtainable upon exercise of options.
(9)  Includes  242,004  Shares reported  as beneficially  owned by  Trustees and
     executive officers as described in  the footnotes above and 112,500  Shares
     obtainable  upon exercise of options  by officers of the  Trust who are not
     named in the foregoing table.
</TABLE>

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

    Not applicable.

                                       23
<PAGE>
                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

    (a)  DOCUMENTS FILED AS A PART OF THE REPORT.

    The following documents are filed as part of this report.

    1.  Financial Statements.

    The  financial  statements of  the  Trust are  set  forth in  the  "INDEX TO
FINANCIAL STATEMENTS" on page 26.

    2.  Financial Statement Schedules.

    3.  Exhibits.

    (a)  Exhibits are as set forth in the "INDEX TO EXHIBITS" on pages 48-49.

    (b)  REPORTS ON FORM 8-K.  On August 3, 1994, the Registrant filed a current
report on Form  8-K regarding the  Trust's unaudited operating  results for  the
third  quarter ended June 30, 1994 and the failure to make scheduled payments on
the Senior  Notes.  See  also  Item 1,  "Business  --  General  --  Negotiations
Regarding a Restructuring."

    (c)   EXHIBITS, INCLUDING THOSE INCORPORATED BY REFERENCE.  Exhibits are set
forth in the "INDEX TO EXHIBITS" on pages 48-49. Where so indicated by  footnote
in  the  index,  exhibits  which  were  previously  filed  are  incorporated  by
reference. For exhibits incorporated by  reference, the location of the  exhibit
in  the previous filing is indicated in  parentheses. Copies of the exhibits are
available to Shareholders upon payment of $.25 per page fee to cover the Trust's
expenses in furnishing  the exhibits.  For copies contact:  Mortgage and  Realty
Trust, 8380 Old York Road, Suite 300, Elkins Park, Pennsylvania 19027.

    (d)   Financial Statement Schedules, except those indicated in the "INDEX TO
FINANCIAL STATEMENTS"  on  page  26,  have been  omitted  because  the  required
information  is included  in the financial  statements or notes  thereto, or the
amounts are not significant.

                                       24
<PAGE>
                                   SIGNATURES

    Pursuant to  the requirements  of  Section 13  or  15(d) 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

<TABLE>
<S>                                             <C>
Date: December 29, 1994                         By: /s/C. W. STRONG, JR.
                                                ---------------------------------------------
                                                C. W. Strong, Jr.
                                                PRESIDENT
</TABLE>

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

    Each  person in  so signing also  makes, constitutes and  appoints Victor H.
Schlesinger, Chairman of Mortgage and Realty  Trust, and each of them, his  true
and  lawful attorney-in-fact, in his name, place  and stead to execute and cause
to be filed with the Securities and Exchange Commission any or all amendments to
this report.

<TABLE>
<C>                                        <S>                           <C>
        /s/ VICTOR H. SCHLESINGER
- ----------------------------------------   Chairman and Trustee          December 29, 1994
          Victor H. Schlesinger

                                           President, Chief Executive
          /s/ C. W. STRONG, JR.             Officer and Trustee
- ----------------------------------------    (Principal Executive         December 29, 1994
            C. W. Strong, Jr.               Officer)

                                           Treasurer, Chief Financial
         /s/ DANIEL F. HENNESSEY            Officer (Principal
- ----------------------------------------    Financial and Accounting     December 29, 1994
           Daniel F. Hennessey              Officer)

          /s/ JEFFREY M. BUCHER
- ----------------------------------------   Trustee                       December 29, 1994
            Jeffrey M. Bucher

           /s/ KENT L. COLWELL
- ----------------------------------------   Trustee                       December 29, 1994
             Kent L. Colwell

          /s/ JAMES M. GASSAWAY
- ----------------------------------------   Trustee                       December 29, 1994
            James M. Gassaway

            /S/ JOHN E. KROUT
- ----------------------------------------   Trustee                       December 29, 1994
              John E. Krout

         /s/ GERHARD N. ROSTVOLD
- ----------------------------------------   Trustee                       December 29, 1994
           Gerhard N. Rostvold
</TABLE>

                                       25
<PAGE>
                           MORTGAGE AND REALTY TRUST
                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                               PAGE
                                                                                                             ---------
<S>                                                                                                          <C>
Report of Independent Auditors.............................................................................         27

Financial Statements

  Statement of Operations (Years ended September 30, 1994, 1993 and 1992)..................................         28

  Balance Sheet (September 30, 1994 and 1993)..............................................................         29

  Statement of Cash Flows (Years ended September 30, 1994, 1993 and 1992)..................................         30

  Statement of Shareholders' Equity (Years ended September 30, 1994, 1993 and 1992)........................         31

  Notes to the Financial Statements........................................................................         32

  Financial Statement Schedules

    Schedule XI -- Real Estate and Accumulated Depreciation and Amortization (September 30, 1994)..........         43

    Schedule XII -- Mortgage Loans on Real Estate (September 30, 1994).....................................         46
</TABLE>

                                       26
<PAGE>
                         REPORT OF INDEPENDENT AUDITORS

Trustees and Shareholders
Mortgage and Realty Trust

    We have audited the accompanying balance sheets of Mortgage and Realty Trust
at September  30, 1994  and  1993, and  the  related statements  of  operations,
shareholders'  equity, and cash flows for each  of the three years in the period
ended September  30, 1994.  Our  audits also  included the  financial  statement
schedules referenced at Item 14(a). These financial statements and schedules are
the  responsibility of the Trust's management.  Our responsibility is to express
an opinion on these financial statements and schedules based on our audits.

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

    In our opinion, the financial  statements referred to above present  fairly,
in all material respects, the financial position of Mortgage and Realty Trust at
September  30, 1994  and 1993, and  the results  of its operations  and its cash
flows for each of  the three years  in the period ended  September 30, 1994,  in
conformity  with generally accepted accounting principles. Also, in our opinion,
the related financial statement  schedules, when considered  in relation to  the
basic  financial statements  taken as  a whole,  present fairly  in all material
aspects the information set forth therein.

    The accompanying  financial  statements  and schedules  have  been  prepared
assuming  that Mortgage and  Realty Trust will  continue as a  going concern. As
more fully described in Note  1, the Trust was not  able to comply with  certain
financial  covenants related  to the  Restructured Joint  Plan of Reorganization
dated July 15, 1992. In addition, the Trust was not able to generate  sufficient
cash  flow from normal operations and could not further liquidate mortgage loans
and real  estate investments  in order  to meet  scheduled amortization  on  its
Senior  Notes.  These uncertainties  raise substantial  doubt about  the Trust's
ability to continue as a going  concern. The financial statements and  schedules
do  not include any  adjustments to reflect  the possible future  effects on the
classification, realization or amounts of assets or liabilities that may  result
from the outcome of these uncertainties.

                                          ERNST & YOUNG LLP

Philadelphia, Pennsylvania
November 17, 1994

                                       27
<PAGE>
                            STATEMENT OF OPERATIONS
                            YEARS ENDED SEPTEMBER 30

<TABLE>
<CAPTION>
                                                                     1994             1993             1992
                                                                ---------------  ---------------  ---------------
<S>                                                             <C>              <C>              <C>
Income:
  Interest and fee income on mortgage loans...................  $    14,725,000  $    19,027,000  $    26,261,000
  Income of rental properties:
    Rental income.............................................       18,495,000       17,368,000       13,733,000
    Operating expense reimbursement...........................        1,705,000        1,601,000        1,265,000
  Interest on short-term investments..........................        1,238,000          237,000          537,000
  Other.......................................................          114,000          109,000          213,000
                                                                ---------------  ---------------  ---------------
                                                                     36,277,000       38,342,000       42,009,000
                                                                ---------------  ---------------  ---------------
Expenses:
  Interest....................................................       33,002,000       28,510,000       28,956,000
  Expenses of rental properties:
    Depreciation and amortization.............................        5,839,000        5,500,000        4,470,000
    Operating.................................................        9,827,000       10,199,000        7,808,000
  Other operating expenses....................................        4,839,000        5,258,000        5,313,000
  Provision for losses on mortgage loans and related
   investments................................................        2,000,000       37,000,000       32,000,000
                                                                ---------------  ---------------  ---------------
                                                                     55,507,000       86,467,000       78,547,000
                                                                ---------------  ---------------  ---------------
Loss before reorganization expenses...........................      (19,230,000)     (48,125,000)     (36,538,000)
Reorganization expenses.......................................       (2,360,000)      (5,844,000)        (934,000)
                                                                ---------------  ---------------  ---------------
Net loss......................................................  $   (21,590,000) $   (53,969,000) $   (37,472,000)
                                                                ---------------  ---------------  ---------------
                                                                ---------------  ---------------  ---------------
Per Share:
  Net loss....................................................           $(1.92)          $(4.87)          $(3.38)
                                                                ---------------  ---------------  ---------------
                                                                ---------------  ---------------  ---------------
  Weighted average number of common shares outstanding........       11,226,000       11,080,000       11,076,000
</TABLE>

                            See accompanying notes.

                                       28
<PAGE>
                                 BALANCE SHEET
                            YEARS ENDED SEPTEMBER 30

<TABLE>
<CAPTION>
                                                                                      1994              1993
                                                                                ----------------  ----------------
<S>                                                                             <C>               <C>
                                                     ASSETS:
Mortgage loans and investments:
  Construction loans..........................................................  $      --         $      5,203,000
  Standing loans..............................................................        61,851,000        76,871,000
  Long-term amortizing loans..................................................         2,908,000         4,731,000
  Participating loans and investments.........................................         4,563,000        12,180,000
  Non-earning mortgage loans..................................................         --                5,208,000
                                                                                ----------------  ----------------
                                                                                      69,322,000       104,193,000
Notes receivable..............................................................           760,000           400,000
In-substance foreclosures:
  Earning.....................................................................        62,097,000        69,707,000
  Non-earning.................................................................        10,198,000        17,462,000
Real estate:
  Investments in real estate equities.........................................        56,857,000        57,213,000
  Properties acquired through foreclosure and held for sale:
    Earning...................................................................        68,437,000        52,586,000
    Non-earning...............................................................        32,282,000        36,134,000
  Investment in partnerships..................................................         9,524,000         9,831,000
                                                                                ----------------  ----------------
                                                                                     309,477,000       347,526,000
      Less allowance for losses...............................................       (13,430,000)      (11,808,000)
                                                                                ----------------  ----------------
                                                                                     296,047,000       335,718,000
Cash and cash equivalents.....................................................        60,332,000        11,451,000
Interest receivable and other assets..........................................         7,865,000         6,705,000
                                                                                ----------------  ----------------
                                                                                $    364,244,000  $    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.........................................         4,050,000         4,267,000
Interest payable..............................................................        32,568,000           412,000
                                                                                ----------------  ----------------
                                                                                     344,211,000       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...........................................................      (173,568,000)     (151,978,000)
                                                                                ----------------  ----------------
      Total shareholders' equity..............................................        20,033,000        41,623,000
                                                                                ----------------  ----------------
                                                                                $    364,244,000  $    353,874,000
                                                                                ----------------  ----------------
                                                                                ----------------  ----------------
</TABLE>

                            See accompanying notes.

                                       29
<PAGE>
                            STATEMENT OF CASH FLOWS
                            YEARS ENDED SEPTEMBER 30

<TABLE>
<CAPTION>
                                                                      1994             1993             1992
                                                                 ---------------  ---------------  --------------
<S>                                                              <C>              <C>              <C>
Cash flows from operating activities:
  Net loss.....................................................  $   (21,590,000) $   (53,969,000) $  (37,472,000)
  Adjustments to reconcile net loss to net cash provided by
   operating activities:
    Depreciation and amortization on real estate...............        5,839,000        5,500,000       4,470,000
    Provision for losses.......................................        2,000,000       37,000,000      32,000,000
    Increase (decrease) in payables and accrued expenses.......         (217,000)         106,000      (3,529,000)
    Increase in interest payable...............................       32,156,000          412,000        --
    Decrease (increase) in receivables and other assets........       (1,160,000)       2,669,000        (641,000)
    Net change in interest reserves, deferred income...........         (582,000)        (934,000)       (426,000)
    Recoveries of charge offs to allowance for losses..........        1,019,000        --               --
    Other......................................................         (967,000)       --                366,000
                                                                 ---------------  ---------------  --------------
  Total adjustments............................................       38,088,000       44,753,000      32,240,000
                                                                 ---------------  ---------------  --------------
Net cash provided by (used in) operating activities............       16,498,000       (9,216,000)     (5,232,000)
                                                                 ---------------  ---------------  --------------
Cash flows from investing activities:
  Investments in real estate:
    Properties acquired through foreclosure....................       (5,269,000)      (4,600,000)     (4,148,000)
    In-substance foreclosures..................................       (1,337,000)      (1,135,000)     (2,203,000)
    Real estate equities.......................................       (1,847,000)      (2,505,000)     (3,227,000)
    Advances on mortgage loans.................................        --                (602,000)     (2,624,000)
    Partnerships...............................................        --              (2,078,000)       --
  Principal repayments on mortgage loans.......................       25,555,000       24,604,000      50,674,000
  Repayments on notes receivable...............................          168,000        --               --
  Sale of foreclosed property..................................        6,360,000       16,170,000      16,982,000
  Repayment of
   in-substance foreclosure....................................        8,753,000          360,000       4,309,000
  Sale of equity investment....................................        --               --              5,194,000
                                                                 ---------------  ---------------  --------------
Net cash provided by investing activities......................       32,383,000       30,214,000      64,957,000
                                                                 ---------------  ---------------  --------------
Cash flows from financing activities:
  Payment of Senior Notes......................................        --             (22,000,000)    (62,000,000)
                                                                 ---------------  ---------------  --------------
Net cash used in financing activities..........................        --             (22,000,000)    (62,000,000)
                                                                 ---------------  ---------------  --------------
Net increase (decrease) in cash and cash equivalents...........       48,881,000       (1,002,000)     (2,275,000)
Cash and cash equivalents at beginning of year.................       11,451,000       12,453,000      14,728,000
                                                                 ---------------  ---------------  --------------
Cash and cash equivalents at end of year.......................  $    60,332,000  $    11,451,000  $   12,453,000
                                                                 ---------------  ---------------  --------------
                                                                 ---------------  ---------------  --------------
Supplemental schedule of non-cash investing and financing
 activities:
  Transfer of real estate to mortgage loans....................  $       750,000  $       348,000  $      940,000
  Transfer of mortgage loans to real estate, in-substance
   foreclosure and notes receivable............................  $    10,321,000  $   105,863,000  $   56,554,000
  Charge-offs against allowance for losses.....................  $       378,000  $    44,545,000  $   27,354,000
  Transfer of investment in partnership to investment in real
   estate equities.............................................  $     --         $     --         $    7,241,000
  Transfer of mortgage loans and in-substance foreclosures to
   investment in partnerships..................................  $     --         $     5,605,000  $     --
  Transfer of in-substance foreclosures to real estate.........  $    13,109,000  $     --         $     --
</TABLE>

                            See accompanying notes.

                                       30
<PAGE>
                       STATEMENT OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                      COMMON SHARES             ADDITIONAL                            TOTAL
                              -----------------------------      PAID-IN         ACCUMULATED      SHAREHOLDERS'
                                 SHARES          AMOUNT          CAPITAL           DEFICIT            EQUITY
                              -------------  --------------  ----------------  ----------------  ----------------
<S>                           <C>            <C>             <C>               <C>               <C>
Balance at September 30,
 1991.......................     11,076,000  $   11,076,000  $    182,525,000  $    (60,537,000) $    133,064,000
Net loss....................                                                        (37,472,000)      (37,472,000)
                              -------------  --------------  ----------------  ----------------  ----------------
Balance at September 30,
 1992.......................     11,076,000      11,076,000       182,525,000       (98,009,000)       95,592,000
Shares issued -- Litigation
 Settlement.................        150,000         150,000          (150,000)                          --
Net loss....................                                                        (53,969,000)      (53,969,000)
                              -------------  --------------  ----------------  ----------------  ----------------
Balance at September 30,
 1993.......................     11,226,000      11,226,000       182,375,000      (151,978,000)       41,623,000
Net loss....................                                                        (21,590,000)      (21,590,000)
                              -------------  --------------  ----------------  ----------------  ----------------
Balance at September
 30,1994....................     11,226,000  $   11,226,000  $    182,375,000  $   (173,568,000) $     20,033,000
                              -------------  --------------  ----------------  ----------------  ----------------
                              -------------  --------------  ----------------  ----------------  ----------------
</TABLE>

                            See accompanying notes.

                                       31
<PAGE>
                       NOTES TO THE FINANCIAL STATEMENTS

1.  BASIS OF FINANCIAL INFORMATION AND PLAN OF REORGANIZATION
    See  "Item 1. Business -- General" pages  1 and 2 for information concerning
the Trust's previous chapter 11 petition on  April 12, 1990 and related plan  of
reorganization (1991 Plan).

    See  "Item 1.  Business --  General --  1992 Restructuring"  for information
concerning the restructuring of the Senior Notes that resulted from the previous
chapter 11 petition.

    See "Item 1. Business  -- General -- Current  Debt Service Requirements  and
Defaults  and  Forecast  Shortfall  In  Operating  Cash  Flow"  for  information
concerning the various defaults under the 1992 restructured Senior Notes.

    See "Item 1. Business -- General -- 1993-1994 Negotiations With the Official
Creditors Committee" for developments regarding the proposed restructuring.

    On November 17, 1994, the Trust  announced that it had reached an  agreement
in  principle with a  substantial number of  holders of its  Senior Notes on the
terms of a restructuring of the Senior Notes.

    Pursuant to the agreement in principle,  holders of the Senior Notes in  the
aggregate  principal  amount  of $290  million  plus accrued  interest  of $41.7
million through  December 31,  1994 will  receive under  a prepackaged  plan  of
reorganization  under chapter  11 of  the Bankruptcy  Code, $110  million of new
senior secured notes due 2002, approximately $50 million in cash and 97% of  the
restructured  equity of the Trust (or  substantially all the restructured equity
if holders of the Trust's  outstanding common shares do  not vote to accept  the
prepackaged  plan). If holders  of the outstanding common  shares vote to accept
the prepackaged  plan,  such  holders  will  retain 3%  of  the  equity  of  the
restructured  Trust. The agreement in principle  anticipates that the new senior
secured notes will mature in 2002 and bear  interest at the rate of 11 1/8%  per
annum. It is also anticipated that holders of unsecured claims will receive cash
in  the allowed amount of  their claims. It is  contemplated that the Trust will
prepare a "shelf" registration statement for the new securities issued  pursuant
to the prepackaged plan.

    The agreement to pursue the restructuring proposal is subject to a number of
conditions  and  the  Trust  intends  to  effect  the  restructuring  through  a
prepackaged chapter 11 bankruptcy. At this  time there can be no assurance  that
the conditions to consummation of the proposed restructuring will be satisfied.

    Other  details  of the  agreement,  including the  additional  conditions to
commencement and  consummation of  the restructuring,  have not  been  finalized
pending the filing of proxy solicitation materials with the SEC and distribution
of a disclosure statement for the solicitation of votes for the prepackaged plan
to  holders of the Trust's outstanding securities. The advisors to the Trust and
the various holders of Senior Notes are negotiating additional terms of the  new
debt  securities to be received by the Senior Note holders under the prepackaged
plan.

    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  reclassifications  that  have  been  made  to reflect
indebtedness as extended  under the  1991 Plan  and the  Senior Note  Indenture.
These financial statements do not include any adjustments that would be required
should  the Trust be unable to continue as a going concern. The conditions noted
above raise substantial doubt about the  Trust's ability to continue as a  going
concern.  These financial  statements also do  not include  any adjustments that
could be required as a  result of the November  17, 1994 agreement in  principle
with  certain holders  of Senior  Notes and  related proposed  restructuring and
prepackaged  chapter  11  bankruptcy,  including  adjustments  required  by  The
American  Institute of Certified Public  Accountants Statement of Position 90-7,
"Financial Reporting by Entities in  Reorganization Under the Bankruptcy  Code,"
for fresh start accounting.

                                       32
<PAGE>
                 NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)

1.  BASIS OF FINANCIAL INFORMATION AND PLAN OF REORGANIZATION (CONTINUED)
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.

    The following  unaudited Pro  Forma Balance  Sheet is  presented as  if  (1)
Mortgage and Realty Trust had emerged from bankruptcy on September 30, 1994 with
a  reorganization  plan  identical to  the  one  proposed, and  (2)  fresh start
accounting had been adopted as of  September 30, 1994. This unaudited Pro  Forma
Balance  Sheet should  be read in  conjunction with the  financial statements of
Mortgage and  Realty Trust  and  the related  notes thereto  included  elsewhere
herein.  In  management's  opinion,  all adjustments  necessary  to  reflect the
effects of the proposed  reorganization and "fresh  start accounting" have  been
included.  This unaudited Pro Forma Balance  Sheet is not necessarily indicative
of what the actual financial position would have been at September 30, 1994, nor
does it purport to represent the future financial position of the Company.

                            PRO FORMA BALANCE SHEET
                            AS OF SEPTEMBER 30, 1994
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                          PRO FORMA ADJUSTMENTS
                                          ------------------------------------------------------
                                          HISTORICAL      PROPOSED        FRESH        PRO FORMA
                                           9/30/94     REORGANIZATION     START         9/30/94
                                          ----------   --------------   ---------      ---------
                                                              (IN THOUSANDS)
<S>                                       <C>          <C>              <C>            <C>
ASSETS
  Cash & marketable securities..........   $  60,332     $ (50,000)(A)                 $   8,979
                                                            (1,353)(B)
  Loans & owned real estate net.........     296,047                      (67,047)(E)    229,000
  Interest receivable...................       4,638                       (2,810)(F)      1,828
  Other assets..........................       3,227                       (1,955)(F)      1,272
                                          ----------   --------------   ---------      ---------
      Total assets......................   $ 364,244     $ (51,353)     $ (71,812)     $ 241,079
                                          ----------   --------------   ---------      ---------
                                          ----------   --------------   ---------      ---------
LIABILITIES
  Senior secured notes due 1995.........   $ 290,000     $(290,000)(C)                 $       0
  Senior secured notes due 2002.........           0       110,000(C)                    110,000
  Loan on REO -- Imperial Bank..........      17,593                                      17,593
  Interest payable......................      32,568       (32,568)(C)                         0
  Accounts payable and other............       4,050        (1,353)(B)        (50)(F)      2,647
                                          ----------   --------------   ---------      ---------
    Total liabilities...................     344,211      (213,921)           (50)       130,240
                                          ----------   --------------   ---------      ---------
SHAREHOLDER'S EQUITY
  Common stock at par...................      11,226                                      11,226
  Additional paid in capital............     182,375       162,568(D)    (245,330)(G)     99,613
  Retained earnings (deficit)...........    (173,568)                     173,568(G)           0
                                          ----------   --------------   ---------      ---------
    Total shareholders equity...........      20,033       162,568        (71,762)       110,839
                                          ----------   --------------   ---------      ---------
    Total liabilities & equity..........   $ 364,244     $ (51,353)     $ (71,812)     $ 241,079
                                          ----------   --------------   ---------      ---------
                                          ----------   --------------   ---------      ---------
</TABLE>

                             See Accompanying Notes

                                       33
<PAGE>
1.  BASIS OF FINANCIAL INFORMATION AND PLAN OF REORGANIZATION (CONTINUED)
    ADJUSTMENTS TO REFLECT PROPOSED REORGANIZATION

(A) Reflects  the $50.0  million  minimum payment  to  creditors being  made  at
    implementation  of the proposed plan, provided that such minimum payment may
    be increased based upon the  amount of cash held by  the Trust in excess  of
    its  short-term  obligations following  confirmation  of the  proposed plan.
    Note: Cash  and marketable  securities includes  $1,375 of  restricted  cash
    related  to  the  Trust's  termination  pay  plan  and  $1,600  relating  to
    borrowers' deposits.

(B) Reflects cash payment to unsecured creditors totalling $1,353.

(C) Reflects the cancellation of the Senior  Secured notes due 1995 in the  face
    amount  of $290.0 and the  related interest payable on  these notes of $32.6
    million and the  recording of  the new  Senior Notes  due 2002  in the  face
    amount of $110.0 million.

(D)  Reflects the conversion of amounts previously owed under the Senior Secured
    notes due 1995  converted to  a 97%  interest in  the common  shares of  the
    reorganized Trust as follows:

<TABLE>
<S>                                                                      <C>
Face amount of Senior Notes due 1995...................................  $ 290,000
Interest payable at 9/30/94............................................     32,568
                                                                         ---------
Total amount payable to creditors at 9/30/94...........................    322,568
Less: New Senior Notes due 2002........................................   (110,000)
Less: Cash payment to creditors........................................    (50,000)
                                                                         ---------
Amount previously due creditors converted to equity....................  $ 162,568
                                                                         ---------
                                                                         ---------
</TABLE>

    ADJUSTMENTS TO REFLECT FRESH START ACCOUNTING

(E) Reflects adjustment made to carrying value of loans and owned real estate to
    adjust to estimated reorganization values.

(F)  Reflects adjustment  made to  carrying values  of accounts receivable/other
    assets and accounts payable to adjust to estimated reorganization values  of
    $3.1 million and $4.0 million, respectively.

(G) Reflects the adjustment of the retained earnings/deficit to zero as a result
    of  the  restructure and  the adjustment  of additional  paid in  capital as
    follows:

<TABLE>
<S>                                                                      <C>
Adjust deficit to reset to zero........................................  $(173,568)
Adjustment to carrying value of invested assets........................    (67,047)
Adjustment to carrying value of receivables............................     (4,765)
Adjustment to carrying value of payables...............................         50
                                                                         ---------
                                                                         $(245,330)
                                                                         ---------
                                                                         ---------
</TABLE>

2.  SIGNIFICANT ACCOUNTING POLICIES

    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 years  ended September 30,  1994, 1993 and  1992, 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.

                                       34
<PAGE>
2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    The Trust incurred net operating losses of $38 million, $31 million and  $12
million  for tax purposes in fiscal 1993, 1992 and 1991, respectively. The Trust
estimates a net operating loss for tax purposes of approximately $35 million  in
fiscal  1994. Each of these  net operating losses will  be available for fifteen
years as a  loss carryforward  to future years'  taxable income.  If during  the
course  of  the  proposed restructuring,  Cancellation  of  Indebtedness taxable
income results, the net operating losses available for use in future years  will
be  reduced  by the  amount  of such  Cancellation  of Indebtedness  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 per  annum  use  of  its net
operating  losses  (after  the  aforementioned  reduction  for  Cancellation  of
Indebtedness income) 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. Accrual  of
interest  income is generally terminated and foreclosure proceedings are started
if payment is more than 60 days past due.

    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  American  Institute  of  Certified  Public
Accountants  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 10.5% at September 30, 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,
"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
Financial Accounting Standards Board Statement 15, is the amount that the  Trust
could reasonably expect to receive in a current sale between a willing buyer and
a  willing  seller. Such  properties are  thereafter accounted  for in  the same
manner as any similar asset acquired for investment as to depreciation and  gain
or  loss upon sale. Subsequent to foreclosure, the properties are carried at the
lower of cost or fair  value less estimated costs to  sell, as set forth in  The
American  Institute of Certified Public Accountants' Statement of Position 92-3,
"Accounting for Foreclosed Assets" ("SOP 92-3").

                                       35
<PAGE>
2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    IN-SUBSTANCE FORECLOSURE

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

    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 for  fiscal years ended 1994,  1993 and 1992 is  computed
using  the weighted average common shares  outstanding during each period. Fully
diluted net loss  per share  is not disclosed  because such  information is  not
meaningful.

    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 $58.4 million  at September 30, 1994)  with
maturities ranging from 3 to 45 days.

    Included  in cash  and cash equivalents  is $1.4 million  of restricted cash
which represents the  funding of the  employee retention plan  (see Note 9)  and
$1.6 million related to borrowers' deposits. See "Item 1. Business -- General --
Current  Debt  Service  Requirements  and  Defaults  and  Forecast  Shortfall In
Operating Cash Flow" for additional  information regarding the establishment  of
new operating accounts for the Trust, the enforcement of the Indenture Trustee's
security  interest in  the old  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.

3.  MORTGAGE LOANS AND INVESTMENT IN REAL ESTATE
    The following table summarizes the Trust's mortgage loan portfolio:

<TABLE>
<CAPTION>
                                     SEPTEMBER 30, 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....................           1       $      254           3       $    5,391
Residential/Condominium*......           9            1,334          10            1,841
Office Buildings..............           2            1,699           1            1,135
Industrial Buildings..........           7           30,328          10           44,086
Research & Development
 Buildings....................           3           16,371           5           25,942
Retail Buildings..............           4           16,276           6           22,738
Hotels/Motels.................           1            3,060           1            3,060
                                        --                           --
                                                 ----------                   ----------
    Total.....................          27       $   69,322          36       $  104,193
                                        --                           --
                                        --                           --
                                                 ----------                   ----------
                                                 ----------                   ----------
<FN>
- ------------------------
*  Includes 80 mortgage end loans on 9 investments at September 30, 1994 and 107
  mortgage end loans on 10 investments at September 30, 1993.
</TABLE>

    The Trust's mortgage loan portfolio consists of loans located principally in
California, 49%, and Pennsylvania, 22%.

                                       36
<PAGE>
3.  MORTGAGE LOANS AND INVESTMENT IN REAL ESTATE (CONTINUED)
    At September 30, 1994,  the Trust had  undisbursed commitments of  $615,000,
all of which represents additional advances on partially funded mortgage loans.

    As  of September 30, 1994, there were no earning loans delinquent (more than
60 days past due) as to principal and/or interest.

    At September 30, 1994 and 1993, loans totalling $24,836,000 and  $33,403,000
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.

    No interest rate  modifications were  made on mortgage  loans during  fiscal
1993.  During fiscal 1994,  two loans totalling  $13,939,000 had rate reductions
due to financial difficulties of the borrower.

    At September  30, 1994  and 1993,  mortgage loans  outstanding consisted  of
fixed  rate  loans  of  $29,428,000  and  $21,268,000,  floating  rate  loans of
$35,331,000  and  $70,745,000   and  participating  loans   of  $4,563,000   and
$12,180,000, respectively. Non-earning loans (including non-earning in-substance
foreclosures)  and non-earning properties acquired  through foreclosure and held
for sale  were $42,480,000  at September  30, 1994  compared to  $58,804,000  at
September 30, 1993.

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

<TABLE>
<CAPTION>
                                    SEPTEMBER 30, 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        $12,840           2        $12,831
Industrial Buildings..........       --             --              1          4,901
Retail Buildings..............           3         28,452           3         28,238
Apartments....................           1          6,695           1          6,689
Research & Development
 Buildings....................           2         14,110           3         17,048
                                        --                         --
                                                 --------                   --------
  Total Earning...............           8         62,097          10         69,707
                                        --                         --
                                                 --------                   --------
NON-EARNING
Office Buildings..............       --             --              1          7,433
Industrial Buildings..........           2         10,198           3          7,576
Retail Buildings..............       --             --              1          2,453
Apartments....................       --             --          --             --
Research & Development
 Buildings....................       --             --          --             --
Hotel.........................       --             --          --             --
                                        --                         --
                                                 --------                   --------
  Total Non-Earning...........           2         10,198           5         17,462
                                        --                         --
                                                 --------                   --------
  Total.......................          10        $72,295          15        $87,169
                                        --                         --
                                        --                         --
                                                 --------                   --------
                                                 --------                   --------
</TABLE>

    The following  table  summarizes  the  Trust's  investment  in  real  estate
equities,  net of accumulated depreciation of  $10,023,000 at September 30, 1994
and $7,800,000 at September 30, 1993:

<TABLE>
<CAPTION>
                                    SEPTEMBER 30, 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        $26,264           4        $26,504
Industrial Buildings..........           1          6,510           1          6,626
Retail Buildings..............           1         24,083           1         24,083
                                         -                          -
                                                 --------                   --------
    Total.....................           6        $56,857           6        $57,213
                                         -                          -
                                         -                          -
                                                 --------                   --------
                                                 --------                   --------
</TABLE>

                                       37
<PAGE>
3.  MORTGAGE LOANS AND INVESTMENT IN REAL ESTATE (CONTINUED)
    The following table summarizes the Trust's investment in properties acquired
through foreclosure  and  held for  sale,  net of  accumulated  depreciation  of
$8,329,000 at September 30, 1994 and $6,143,000 at September 30, 1993:

<TABLE>
<CAPTION>
                                    SEPTEMBER 30, 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....................           3       $ 21,012           4        $18,631
Office Buildings..............           4         13,942           5         11,283
Industrial Buildings..........           5         19,913           5         18,399
Retail Buildings..............           1          7,585           1          1,394
Research & Development
 Buildings....................           2          5,985           1          2,879
                                        --                         --
                                                 --------                   --------
  Total Earning...............          15         68,437          16         52,586
                                        --                         --
                                                 --------                   --------
NON-EARNING
Office Buildings..............           5         16,449           3          7,563
Industrial Buildings..........           4         10,794           5         15,796
Retail Buildings..............           2          5,039           3         12,775
                                        --                         --
                                                 --------                   --------
  Total Non-Earning...........          11         32,282          11         36,134
                                        --                         --
                                                 --------                   --------
    Total.....................          26       $100,719          27        $88,720
                                        --                         --
                                        --                         --
                                                 --------                   --------
                                                 --------                   --------
</TABLE>

    The  following table summarizes the  Trust's investment in partnerships, net
of accumulated depreciation  of $313,628 at  September 30, 1994  and $70,763  at
September 30, 1993:

<TABLE>
<CAPTION>
                                                             SEPTEMBER 30, 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>
Industrial Buildings.................................              2       $   9,524               2       $   9,831
                                                                   -                               -
                                                                   -                               -
                                                                          -----------                     -----------
                                                                          -----------                     -----------
</TABLE>

4.  ALLOWANCE FOR LOSSES
    The  changes in the allowance  for losses for the  years ended September 30,
1994, 1993 and 1992 were as follows:

<TABLE>
<CAPTION>
                                                       1994       1993       1992
                                                      -------    -------    -------
                                                        ($ AMOUNTS IN THOUSANDS)
<S>                                                   <C>        <C>        <C>
Balance at beginning of year......................    $11,808    $19,353    $14,707
Provisions charged to expense.....................      2,000     37,000     32,000
                                                      -------    -------    -------
                                                       13,808     56,353     46,707
Less charges against allowance, net of
 recoveries.......................................        378     44,545     27,354
                                                      -------    -------    -------
Balance at end of year............................    $13,430    $11,808    $19,353
                                                      -------    -------    -------
                                                      -------    -------    -------
</TABLE>

    Approximately $6,276,000,  $6,394,000 and  $4,488,000  of the  allowance  at
September  30, 1994, 1993  and 1992, respectively,  are applicable to properties
acquired through foreclosure and held for sale.

                                       38
<PAGE>
5.  SENIOR NOTES

    SENIOR SECURED NOTES

    The lack  of  liquidity  in  many of  the  commercial  real  estate  markets
continued  during the fiscal  year ended September 30,  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  or
the  $30  million required  principal  payment due  June  30, 1994  (taking into
account permitted deferrals). The Trust also did not make the $6.6 million,  the
$6.4  million,  the $7.2  million, and  the $8.7  million interest  payments due
December 31,  1993,  March 31,  1994,  June 30,  1994  and September  30,  1994,
respectively.  The average borrowing  rates for fiscal  year ended September 30,
1994 and 1993, respectively, were 10.73%  and 9.23%. At September 30, 1994,  the
outstanding 12.12% interest rate on the Senior Notes was composed of interest at
11.50%  on $200 million of  Senior Notes (including default  interest at 1%) and
13.50% 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.

    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 September
30, 1994. The contractual interest rate on  this loan is 9 1/4% (Prime +1  1/2%,
floor  of 9%), and the loan matured in  May 1994 but was extended until December
1994.

6.  FAIR VALUE OF FINANCIAL INSTRUMENTS

    The Financial Accounting  Standards Board  Statement No.  107 Disclosure  of
Fair  Value of  Financial Statements  ("SFAS" 107)  requires disclosure  of fair
value information about financial instruments, whether or not recognized in  the
balance  sheet, for  which it  is practicable to  estimate that  value. In cases
where quoted market prices are not available, fair values are based on estimates
using  present  value  or  other  valuation  techniques.  Those  techniques  are
significantly  affected by the assumptions used, including the discount rate and
estimates of future cash flows. In that regard, the derived fair value estimates
cannot be substantiated by comparison to independent markets and, in many cases,
could not  be realized  in  immediate settlement  of  the instrument.  SFAS  107
excludes certain financial instruments and all nonfinancial instruments from its
disclosure requirements. Accordingly, the aggregate fair value amounts presented
do not represent the underlying value of the Trust.

    The  carrying value  of cash  and cash  equivalents approximates  their fair
value because of the liquidity  and short-term maturities of these  instruments.
The  fair value of mortgage loans is estimated by discounting cash flows at what
is considered a market interest rate  for loans with similar terms to  borrowers
of similar credit quality.

    The  measurement of the fair value of the Senior Notes at September 30, 1994
is not practical in the context of the proposed restructuring.

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

                                       39
<PAGE>
6.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    The  estimated fair values of the Trust's financial instruments at September
30, 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                  CARRYING
                                                                                   AMOUNT     FAIR VALUE
                                                                                ------------  ----------
                                                                                 (AMOUNTS IN THOUSANDS)
<S>                                                                             <C>           <C>
FINANCIAL ASSETS:
  Cash and cash equivalents...................................................  $     60,332  $   60,332
  Mortgage loans and notes receivable (net of allowance for possible
   losses)....................................................................        70,240      69,825

FINANCIAL LIABILITIES:
  Loan on equity investment...................................................       (17,593)    (17,593)
  Off-Balance Sheet Financial Instruments:
    Unfunded loan commitments.................................................       --             (615)
</TABLE>

7.  SHARE OPTION PLAN
    On August 14, 1994, the 1984  Share Option Plan terminated. As of  September
30,  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  8, expire five  years from the date  of grant but do  not vest until three
years from the date of grant. During  the fiscal year ended September 30,  1994,
no options were granted. Options to purchase 26,500 Common Shares at prices from
$2.50 to $14.50 terminated during the fiscal year ended September 30, 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 fiscal year ended September 30, 1994, no options were exercised.

8.  PENSION PLANS

    EMPLOYEES

    On September 20, 1989,  the Trustees adopted  an Employees' Retirement  Plan
effective  September 30,  1989. On December  16, 1992, the  Trustees amended and
restated the Employees' Retirement Plan effective January 1, 1992 to conform  to
amended regulations and further amended the plan on July 20, 1994.

    The  Trust maintains this non-contributing, defined benefit pension plan for
all eligible employees. Benefits under the plan are generally based on years  of
service  and  average annual  base salary  rate. Pension  costs are  accrued and
funded annually from  entry date in  the plan to  projected retirement date  and
include  service costs for benefits earned  during the period and interest costs
on the projected  benefit obligation  less the  return on  plan assets.  Pension
expense  was $60,000 for each of the years ended September 30, 1994 and 1993 and
$136,000 for the year ended September 30, 1992. The

                                       40
<PAGE>
8.  PENSION PLANS (CONTINUED)
actual return on plan assets was $53,327 for the year ended September 30,  1994,
$53,465  for the year  ended September 30,  1993 and $72,492  for the year ended
September 30, 1992. Plan assets are  currently invested in various mutual  funds
and bonds. The funding status of the pension plan is:

<TABLE>
<CAPTION>
                                                                                 9/30/94       9/30/93
                                                                              -------------  -----------
<S>                                                                           <C>            <C>
Actuarial present value of benefit obligations:
  Vested benefit obligation.................................................  $     776,000  $   677,000
  Accumulated benefit.......................................................        801,000      694,000
  Projected benefit obligation..............................................      1,008,000      993,000
  Plan assets at market value...............................................      1,104,000      998,000

Key economic assumptions used in these determinations were:
  Discount rate.............................................................      8.0%          8.0%
  Rate of increase in compensation levels...................................      3.0%          3.0%
  Expected long-term rate of return.........................................      9.0%          9.0%
</TABLE>

    The  Trust  also  maintains a  401(k)  profit  and sharing  plan  and trust.
Employer contributions are limited to  6% of participant's compensation, with  a
maximum  per year of $3,000 per participant. Profit sharing expense was $61,000,
$65,000 and  $58,000  for  years  ended  September  30,  1994,  1993  and  1992,
respectively.

    TRUSTEES

    Effective  October  1,  1989,  the  Trust  established  a  pension  plan for
Trustees. All Trustees on  or after the effective  date (including Trustees  who
are  employees of the Trust) are eligible to receive the basic normal retirement
benefit under the plan upon completion of five years of credited board  service.
Benefits  under the plan are based on the  annual retainer in effect at the time
the Trustee retires or otherwise terminates service. Plan benefits will be  paid
for  a period equal  to the number of  years served as  Trustee after January 1,
1980, except that payments will cease upon the death of the Trustee.

    The benefit provided by  the plan is a  contractual obligation on behalf  of
the  Trust and is  payable out of  assets of the  Trust that are  subject to the
claims of creditors of the Trust. It is not intended that the plan be funded.

    Accrued pension expense was $260,000 for  the year ended September 30,  1994
and  $60,000 for each of the years ended  September 30, 1993 and 1992. The total
accumulated benefit obligation at September 30, 1994 was $450,000.

9.  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  1994  and  1993,  the  Committee  approved  the  payment   of
discretionary bonuses totalling $123,000 and $128,500, respectively, for certain
officers of the Trust.

                                       41
<PAGE>
9.  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 $1.4
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).

10. 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 actions and the Class 5 claims
remaining in  the chapter  11  proceeding. The  settlement and  contribution  of
shares occurred on September 17, 1993.

11. SELECTED QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
    The  quarterly results of operations for fiscal 1994 and 1993 are summarized
as follows:

<TABLE>
<CAPTION>
                                                 QUARTER ENDED
                                ------------------------------------------------
                                DECEMBER 31   MARCH 31   JUNE 30    SEPTEMBER 30
                                -----------   --------  ---------   ------------
                                             (AMOUNTS IN THOUSANDS,
                                             EXCEPT PER SHARE DATA)
<S>                             <C>           <C>       <C>         <C>
FISCAL 1994
  Total income................  $ 8,846       $  8,420  $   9,516   $  9,495
  Interest expense............    7,799          7,663      8,360      9,180
  Provision for losses........    --             --        --          2,000
  Reorganization expense......      676            741        591        352
  Net loss....................   (4,656)        (5,152)    (4,745)    (7,037)
  Net loss per share..........  $ (0.41)      $  (0.46) $   (0.43)  $  (0.62)

FISCAL 1993
  Total income................  $ 9,577       $ 10,291  $   9,643   $  8,831
  Interest expense............    6,839          6,851      6,919      7,901
  Provision for losses........    3,000          5,000     14,000     15,000
  Reorganization expense......      245            482        950      4,167
  Net loss....................   (5,497)        (7,667)   (17,478)   (23,327)
  Net loss per share..........  $ (0.50)      $  (0.69) $   (1.58)  $  (2.10)
</TABLE>

                                       42
<PAGE>
                           MORTGAGE AND REALTY TRUST
                                  SCHEDULE XI
           REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
                               SEPTEMBER 30, 1994
<TABLE>
<CAPTION>
                                              INITIAL COST TO TRUST        COSTS         GROSS AMOUNT CARRIED AT END OF PERIOD
                                            -------------------------   CAPITALIZED   --------------------------------------------
                                                         BUILDINGS &   SUBSEQUENT TO               BUILDINGS &
CLASSIFICATION                ENCUMBRANCES     LAND      IMPROVEMENTS   ACQUISITION      LAND      IMPROVEMENTS        TOTAL
- ----------------------------  ------------  -----------  ------------  -------------  -----------  ------------  -----------------
<S>                           <C>           <C>          <C>           <C>            <C>          <C>           <C>
INVESTMENTS IN REAL ESTATE
 EQUITIES
  Office Building:
    Lower Providence, PA....  $   --        $   --       $ 9,723,000   $    963,000   $   --       $10,686,000   $10,686,000
    Anaheim, CA.............      --          2,145,000    6,810,000      1,724,000     2,145,000    8,534,000    10,679,000
    Boston, MA..............      --            500,000    2,033,000        704,000       500,000    2,737,000     3,237,000
    Portland, OR............      --          1,500,000    6,197,000        943,000     1,500,000    7,140,000     8,640,000
  Industrial Center:
    Whittier, CA............      --          1,500,000    5,023,000      1,585,000     1,500,000    6,608,000     8,108,000
  Retail Building:
    Fremont, CA.............   17,593,000     6,528,000   15,161,000      3,841,000     6,528,000   19,002,000    25,530,000
                              ------------  -----------  ------------  -------------  -----------  ------------  -----------------
                              $17,593,000   $12,173,000  $44,947,000   $  9,760,000   $12,173,000  $54,707,000   $66,880,000(a)(b)
                              ------------  -----------  ------------  -------------  -----------  ------------  -----------------
                              ------------  -----------  ------------  -------------  -----------  ------------  -----------------

<CAPTION>
                                                      LIFE ON WHICH
                                                      DEPRECIATION
                              ACCUMULATED               IN LATEST
                              DEPRECIATION               INCOME
                                  AND         DATE    STATEMENT IS
CLASSIFICATION                AMORTIZATION  ACQUIRED    COMPARED
- ----------------------------  ------------  --------  -------------
<S>                           <C>           <C>       <C>
INVESTMENTS IN REAL ESTATE
 EQUITIES
  Office Building:
    Lower Providence, PA....  $ 2,431,000      1987      40 YR.
    Anaheim, CA.............    2,031,000      1988      40 YR.
    Boston, MA..............      852,000      1990      40 YR.
    Portland, OR............    1,663,000      1989      40 YR.
  Industrial Center:
    Whittier, CA............    1,598,000      1987      40 YR.
  Retail Building:
    Fremont, CA.............    1,448,000      1992      40 YR.
                              ------------
                              $10,023,000
                              ------------
                              ------------
</TABLE>

                                       43
<PAGE>
                           MORTGAGE AND REALTY TRUST
                            SCHEDULE XI (CONTINUED)
           REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
                               SEPTEMBER 30, 1994

NOTES:

(a)  Cost for federal income tax purposes $65,031,000.

(b)  The changes in gross carrying amounts during the year ended September 30,
1994 are
    summarized as follows:

<TABLE>
<S>                                                            <C>          <C>
  Balance at September 30, 1993..............................               $65,012,000
  Additions during year:
    Improvements.............................................  $ 1,847,000
    Loan advance by construction lender......................       21,000    1,868,000
                                                               -----------  -----------
    Balance at September 30, 1994............................               $66,880,000
                                                                            -----------
                                                                            -----------
The changes in gross carrying amounts during the year ended September 30, 1993 are
summarized as follows:
  Balance at September 30, 1992..............................               $46,400,000
  Additions during year:
    Reclassification from real estate equities held for sale
     and other assets........................................  $16,427,000
    Improvements.............................................    2,505,000
    Loan advance by construction lender......................    2,057,000   20,989,000
                                                               -----------
  Deductions during year:
    Charge off against allowance for losses..................                 2,377,000
                                                                            -----------
  Balance at September 30, 1993..............................               $65,012,000
                                                                            -----------
                                                                            -----------
The changes in gross carrying amounts during the year ended September 30, 1992 are
summarized as follows:
  Balance at September 30, 1991..............................               $24,863,000
  Additions during year:
    Improvements.............................................  $ 1,400,000
    Transfer of investment in partnership....................    7,241,000
    Acquisition of partnership interest......................   14,448,000
    Loan advance by construction lender......................    2,473,000   25,562,000
                                                               -----------
  Deductions during year:
    Charge off against allowance for losses..................                 4,025,000
                                                                            -----------
  Balance at September 30, 1992..............................               $46,400,000
                                                                            -----------
                                                                            -----------
The change in accumulated depreciation and amortization during the year ended September
30, 1994 is summarized as follows:
  Balance at September 30, 1993..............................               $ 7,799,000
  Additions during year:
    Charge to income.........................................                 2,224,000
                                                                            -----------
  Balance at September 30, 1994..............................               $10,023,000
                                                                            -----------
                                                                            -----------
</TABLE>

                                       44
<PAGE>
                           MORTGAGE AND REALTY TRUST
                            SCHEDULE XI (CONTINUED)
           REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
                               SEPTEMBER 30, 1994
<TABLE>
<S>                                                            <C>          <C>
The change in accumulated depreciation and amortization during the year ended September
30, 1993 is summarized as follows:
  Balance at September 30, 1992..............................               $ 3,132,000
  Additions during year:
    Reclassification from real estate equities held for sale
     and other assets........................................                 2,553,000
    Charge to income.........................................                 2,114,000
                                                                            -----------
  Balance at September 30, 1993..............................               $ 7,799,000
                                                                            -----------
                                                                            -----------
The change in accumulated depreciation and amortization during the year ended September
30, 1992 is summarized as follows:
  Balance at September 30, 1991..............................               $ 1,789,000
  Additions during year:
    Charge to income.........................................                 1,343,000
                                                                            -----------
  Balance at September 30, 1991..............................               $ 3,132,000
                                                                            -----------
                                                                            -----------
</TABLE>

                                       45
<PAGE>
                           MORTGAGE AND REALTY TRUST
                                  SCHEDULE XII
                         MORTGAGE LOANS ON REAL ESTATE
                               SEPTEMBER 30, 1994

<TABLE>
<CAPTION>
                                                                                                              PRINCIPAL AMOUNT
                                                                                                              OF LOANS SUBJECT
                                                                                                                TO DELINQUENT
                                     NUMBER OF      INTEREST                                CARRYING AMOUNT     PRINCIPAL OR
TYPE OF LOANS                          LOANS          RATE          FINAL MATURITY DATE       OF MORTGAGES        INTEREST
- ---------------------------------  -------------  -------------  -------------------------  ----------------  -----------------
<S>                                <C>            <C>            <C>                        <C>               <C>
Standing Loans:
  Industrial buildings:
    Tucson, AZ...................            1            8.00%  March 1999                 $  4,384,000          $  --
    Uwchlan Twp., PA.............            1            9.75%  December 1994                16,608,000             --
    Carson, CA...................            1            9.50%  February 1995                 4,029,000             --
    Others.......................            2     9.00%-10.00%  February 1995-July 1997       2,536,000             --
  Retail buildings:
    Citrus Heights, CA...........            1            9.25%  February 1996                 3,957,000             --
    El Toro, CA..................            1            9.25%  January 1995                  8,864,000             --
    Philadelphia, PA.............            1           10.75%  December 1994                 3,250,000             --
  Research & development
   buildings:
    Santa Anne, CA...............            1            8.00%  December 1999                11,929,000             --
    San Dumas, CA................            1           10.75%  March 1995                    2,484,000             --
  Office buildings...............            1            7.25%  June 1999                       750,000             --
  Hotel:
    Sparks, NV...................            1           10.00%  October 1996                  3,060,000             --
                                                                                            ----------------
                                                                                              61,851,000             --
                                                                                            ----------------
Long-Term Amortizing Loans:
  Office buildings...............            1            9.75%  April 1999                      949,000             --
  Apartments.....................            1            9.00%  July 2000                       254,000             --
  Residential/Condominiums (a)...           80      6.20%-9.50%  July 1995-June 2009           1,334,000             --
  Retail building................            1           8.875%  November 1999                   205,000             --
  Industrial buildings...........            1            9.00%  April 1999                      166,000             --
                                                                                            ----------------          -----
                                                                                               2,908,000             --
                                                                                            ----------------          -----
Participating Loans and
 Investments:
  Industrial buildings:
    Worcester, MA................            1           11.00%  May 2002                      2,605,000             --
  Research & development
   buildings:
    Bristol, PA..................            1            9.00%  November 1995                 1,958,000             --
                                                                                            ----------------          -----
                                                                                               4,563,000             --
                                                                                            ----------------          -----
Total Mortgage Loans and
 Investments.....................                                                           $ 69,322,000(b)(c)     $  --
                                                                                            ----------------          -----
                                                                                            ----------------          -----
</TABLE>

                                       46
<PAGE>
                           MORTGAGE AND REALTY TRUST
                            SCHEDULE XII (CONTINUED)
                         MORTGAGE LOANS ON REAL ESTATE
                               SEPTEMBER 30, 1994

NOTES:

(a) Consists of 80 mortgage end loans on 9 projects.

(b) The aggregate cost for federal income tax purposes is $69,480,000.

(c) The change in carrying value of mortgage loans during the year ended
    September 30, 1994
    were as follows:

<TABLE>
<S>                                                                        <C>
  Balance at September 30, 1993..........................................  $ 104,193,000
  Advances on mortgage loans.............................................       --
  Transfer of real estate to mortgage loans..............................        750,000
  Net change in interest reserves, deferred income.......................        480,000
                                                                           -------------
                                                                             105,423,000
  Collections of principal...............................................     25,555,000
  Transfer to real estate................................................     10,321,000
  Chargeoff against allowance for losses.................................        225,000
                                                                           -------------
                                                                           $  69,322,000
                                                                           -------------
                                                                           -------------

The change in carrying value of mortgage loans during the year ended September 30, 1993
were as follows:

  Balance at September 30, 1992..........................................  $ 237,428,000
  Advances on mortgage loans.............................................        602,000
  Transfer of real estate to mortgage loans..............................        348,000
  Net change in interest reserves, deferred income.......................      1,323,000
                                                                           -------------
                                                                             239,701,000
  Collections of principal...............................................     24,604,000
  Transfer to real estate................................................    110,218,000
  Chargeoff against allowance for losses.................................        686,000
                                                                           -------------
                                                                           $ 104,193,000
                                                                           -------------
                                                                           -------------

The change in carrying value of mortgage loans during the year ended September 30, 1992
were as follows:

  Balance at September 30, 1991..........................................  $ 344,632,000
  Advances on mortgage loans.............................................      2,624,000
  Transfer of real estate to mortgage loans..............................        940,000
  Net change in interest reserves, deferred income.......................        426,000
                                                                           -------------
                                                                             348,622,000
  Collections of principal...............................................     50,674,000
  Transfer to real estate................................................     56,554,000
  Chargeoff against allowance for losses.................................      3,566,000
  Other..................................................................        400,000
                                                                           -------------
                                                                           $ 237,428,000
                                                                           -------------
                                                                           -------------
</TABLE>

                                       47
<PAGE>
                           MORTGAGE AND REALTY TRUST
                               INDEX TO EXHIBITS

<TABLE>
<CAPTION>
   EXHIBIT
     NO.                                 DESCRIPTION
   -------    ------------------------------------------------------------------
   <C>        <S>
    3.1       Declaration of Trust as amended through February 17, 1993 (1)
               (Exhibit 3).
    3.2       By-Laws, as amended through June 20, 1984 (2) (Exhibit 3.3).
    4.1       Form of Certificate for Common Shares (3) (Exhibit 1A).
    4.2(a)    Joint Plan of Reorganization Proposed by Debtor, Creditors'
               Committee and Equity Security Holders Committee (4) (Exhibit
               10.11).
    4.2(b)    Modification to Joint Plan of Reorganization Proposed by Debtor,
               Creditors' Committee and Equity Security Holders Committee (5)
               (Exhibit 2).
    4.2(c)    Amendment No. 1 and Consent to Plan of Reorganization dated as of
               September 30, 1991 (6) (Exhibit 4.4(c)).
    4.2(d)    Amendment No. 2 to Plan of Reorganization, dated as of July 15,
               1992 (7) (Exhibit 4.2(d)).
    4.3       Indenture dated as of July 15, 1992 between Mortgage and Realty
               Trust and Wilmington Trust Company, as trustee, governing the
               registrant's Senior Secured Uncertificated Notes due 1995 (7)
               (Exhibit 4.3).
   10.1       1984 Share Option Plan (8) (Exhibit 19.1).
   10.2       Form of Incentive Stock Option Agreement under the 1984 Share
               Option Plan (9) (Exhibit 10.9).
   10.3       Form of Non-Qualified Stock Option Agreement under the 1984 Share
               Option Plan (2) (Exhibit 10.19).
   10.4       Amended and Restated Saving Incentive Plan effective January 1,
               1992 (7) (Exhibit 10.7).
   10.5       Amended and Restated Employees' Retirement Plan effective January
               1, 1992 (7) (Exhibit 10.8).
   10.6       Pension Plan for Trustees dated October 1, 1989 (10) (Exhibit
               10.13).
   10.7       Employee' Retention Plan dated October 17, 1990 as amended January
               16, 1991 and March 10, 1991 (11) (Exhibit 19.1).
   10.8*      Resolutions of Amendment to Amended and Restated Employees'
               Retirement Plan.
   11*        Schedule of Net Income Per Share -- Assuming Full Dilution for the
               years ended September 30, 1994, 1993 and 1992
   20.1       Press Release (12) (Exhibit 20.1).
   20.2       Term Sheet (12) (Exhibit 20.2).
   21*        Subsidiaries.
   23*        Consent of Ernst & Young LLP dated December 27, 1994.
<FN>
- ------------------------
 (1) Filed  on May 13, 1993  as an exhibit to the  Quarterly Report on Form 10-Q
     (No. 1-6613) and incorporated herein by reference.

 (2) Filed on December 6, 1984 as an  exhibit to the Annual Report on Form  10-K
     (No. 1-6613) and incorporated herein by reference.

 (3) Filed  on May 20, 1981 as an exhibit to Amendment No. 1 to the Registration
     Statement on Form 8-A (No. 1-6613) and incorporated herein by reference.

 (4) Filed on December 28, 1990 as an exhibit to the Annual Report on Form  10-K
     (No. 1-6613) and incorporated herein by reference.
</TABLE>

                                       48
<PAGE>
<TABLE>
<S>  <C>
 (5) Filed  on March 14,  1991 as an exhibit  to the Current  Report on Form 8-K
     (No. 1-6613) and incorporated herein by reference.

 (6) Filed on December 27, 1991 as an exhibit to the Annual Report on Form  10-K
     (No. 1-6613) and incorporated herein by reference.

 (7) Filed  on December 22, 1992 as an exhibit to the Annual Report on Form 10-K
     (No. 1-6613) and incorporated herein by reference.

 (8) Filed on August 13, 1987 as an exhibit to the Quarterly Report on Form 10-Q
     (No. 1-6613) and incorporated herein by reference.

 (9) Filed on December 29, 1987 as an exhibit to the Annual Report on Form  10-K
     (No. 1-6613) and incorporated herein by reference.

(10) Filed  on December 21, 1989 as an exhibit to the Annual Report on Form 10-K
     (No. 1-6613) and incorporated herein by reference.

(11) Filed on May 14, 1991  as an exhibit to the  Quarterly Report on Form  10-Q
     (No. 1-6613) and incorporated herein by reference.

(12) Filed  on November 28, 1994 as an exhibit to the Current Report on Form 8-K
     (No. 1-6613) and incorporated herein by reference.

  *  Exhibit filed with this Form 10-K.
</TABLE>

                                       49

<PAGE>
                                                                    EXHIBIT 10.8

                           SECRETARY'S CERTIFICATION

    The undersigned Secretary of Mortgage and Realty Trust (the "Trust"), a real
estate  investment trust duly organized under the laws of the State of Maryland,
hereby certifies that the following is a true and correct copy of the  preambles
and  resolutions duly adopted by the Board of  Trustees of the Trust on July 20,
1994, and that  such resolutions  have not been  modified or  rescinded and  are
still in full force and effect as of the date hereof:

    WHEREAS,  the Trust has heretofore adopted  and maintained, and continues to
maintain, a certain Plan and Trust qualified under Sections 401(a) and 501(a) of
the Internal Revenue Code known as the "Employees' Retirement Plan for  Mortgage
and Realty Trust" (the "Plan"); and

    WHEREAS, in the opinion of the Board of Trustees, it is in the best interest
of  the  Trust  to  amend  the Plan  so  as  to  permit  distributions following
termination of employment  and to  permit distribution of  an employee's  vested
benefit in lump sum form;

    NOW THEREFORE, BE IT

    RESOLVED, that  Item  E16  of  the  Adoption  Agreement  to  the  Employees'
              Retirement Plan for Mortgage and  Realty Trust dated December  16,
              1992 is hereby amended by eliminating E16 c. thereof and selecting
              instead   E16  d.  reading  "Distributions  may  be  made  at  the
              Participant's  election   as  soon   as  practicable   after   the
              Anniversary  Date following termination of  employment"; and it is
              further

    RESOLVED, that Item  E17  of  the aforesaid  Adoption  Agreement  is  hereby
              amended by eliminating E17 a. thereof and selecting instead E17 c.
              reading "Distributions under the Plan may be made in annuities and
              . . . IN LUMP SUMS OR INSTALLMENTS"; and it is further

    RESOLVED, that  the aforesaid amendments shall be effective as of January 1,
              1994; and it is further

    RESOLVED, that the appropriate officers of  the Trust are hereby  authorized
              and  directed to take any and  all actions, to sign such documents
              and to make such filings with  any State or Federal agency as  may
              be necessary to effectuate the foregoing resolutions.

                                                   /s/ CLAIRE M. ADAMS

                                          --------------------------------------
                                                Claire M. Adams, Secretary

DATED: July 20, 1994

                                                                          [SEAL]

<PAGE>
                                                                      EXHIBIT 11

                           MORTGAGE AND REALTY TRUST

           SCHEDULE OF NET INCOME PER SHARE -- ASSUMING FULL DILUTION

                        FOR THE YEAR ENDED SEPTEMBER 30,

<TABLE>
<CAPTION>
                                                                     1994             1993             1992
                                                                ---------------  ---------------  ---------------
<S>                                                             <C>              <C>              <C>
BASIS:
Net loss......................................................  $   (21,590,000) $   (53,969,000) $   (37,472,000)
Average common shares outstanding.............................       11,226,000       11,080,000       11,076,000
20% limitation on assumed repurchase..........................        2,245,000        2,216,000        2,215,000
Market price at the end of the period.........................            $.375            $.375           $1.125
Options outstanding...........................................          426,000          452,500          584,500

COMPUTATION:
Proceeds:
  Options.....................................................          426,000          452,500          584,500
  Average exercise price......................................         X  $5.37         X  $5.36         X  $8.15
                                                                ---------------  ---------------  ---------------
                                                                $     2,288,000  $     2,425,000  $     4,764,000
                                                                ---------------  ---------------  ---------------
                                                                ---------------  ---------------  ---------------
Adjustment of proceeds:
  Purchase of outstanding common shares at market.............  $       842,000  $       831,000  $     2,492,000
  Retirement of debt..........................................        1,446,000        1,594,000        2,272,000
                                                                ---------------  ---------------  ---------------
                                                                $     2,288,000  $     2,425,000  $     4,764,000
                                                                ---------------  ---------------  ---------------
                                                                ---------------  ---------------  ---------------
Adjustment of net loss:
  Net loss before gain on sales of real estate................  $   (21,590,000) $   (53,969,000) $   (37,472,000)
  Interest reduction..........................................          155,000          135,000          176,000
                                                                ---------------  ---------------  ---------------
    Adjusted net loss.........................................  $   (21,435,000) $   (53,834,000) $   (37,296,000)
                                                                ---------------  ---------------  ---------------
                                                                ---------------  ---------------  ---------------
Adjustment of shares outstanding:
  Average shares outstanding..................................       11,226,000       11,080,000       11,076,000
  Net shares repurchased......................................       (1,819,000)      (1,764,000)      (1,631,000)
                                                                ---------------  ---------------  ---------------
    Adjusted shares outstanding (basis for computation of net
     income per share -- assuming full dilution)..............        9,407,000        9,316,000        9,445,000
                                                                ---------------  ---------------  ---------------
                                                                ---------------  ---------------  ---------------
Fully diluted earnings per share:
  Net loss....................................................          $(2.28)          $(5.78)          $(3.95)
                                                                ---------------  ---------------  ---------------
                                                                ---------------  ---------------  ---------------
<FN>
- ------------------------
NOTE  -- Primary  earnings per share  is based  on the average  number of shares
outstanding.
</TABLE>

<PAGE>
                                                                      EXHIBIT 21

                           MORTGAGE AND REALTY TRUST

                     SUBSIDIARIES AS OF SEPTEMBER 30, 1994

<TABLE>
<CAPTION>
                                                       PERCENTAGE OF            STATE OF
NAME                                                     OWNERSHIP            ORGANIZATION
- -------------------------------------------------  ----------------------  -------------------
<S>                                                <C>                     <C>
MRT West, Inc. (corporation)                                100%               California

Paseo Padre Associates                                      85%                California
    (limited partnership)                             (Limited partner
                                                         interest)
                                                            15%
                                                      (General partner
                                                          interest
                                                     through MRT West)

150 Rittenhouse Circle, Inc. (corporation)                  100%                Maryland

MRT Santa Monica, Inc. (corporation)                        100%               California
</TABLE>

<PAGE>
                                                                      EXHIBIT 23

                        CONSENT OF INDEPENDENT AUDITORS

    We  consent to the use of our report dated November 17, 1994 with respect to
the financial statements and schedules of Mortgage and Realty Trust included  in
this Annual Report (Form 10-K) for the year ended September 30, 1994.

                                          ERNST & YOUNG LLP

Philadelphia, Pennsylvania
December 27, 1994

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-30-1994
<PERIOD-START>                             OCT-01-1993
<PERIOD-END>                               SEP-30-1994
<CASH>                                          60,332
<SECURITIES>                                         0
<RECEIVABLES>                                    7,865
<ALLOWANCES>                                  (13,430)
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 364,244
<CURRENT-LIABILITIES>                                0
<BONDS>                                        307,593
<COMMON>                                        11,226
                                0
                                          0
<OTHER-SE>                                       8,807
<TOTAL-LIABILITY-AND-EQUITY>                   364,244
<SALES>                                              0
<TOTAL-REVENUES>                                36,277
<CGS>                                                0
<TOTAL-COSTS>                                   20,505
<OTHER-EXPENSES>                                 2,360
<LOSS-PROVISION>                                 2,000
<INTEREST-EXPENSE>                              33,002
<INCOME-PRETAX>                               (21,590)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (21,590)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (21,590)
<EPS-PRIMARY>                                   (1.92)
<EPS-DILUTED>                                   (1.92)
        

</TABLE>


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