PROPERTY CAPITAL TRUST
10-Q/A, 1995-11-13
REAL ESTATE INVESTMENT TRUSTS
Previous: PROPERTY CAPITAL TRUST, 10-K/A, 1995-11-13
Next: PROPERTY CAPITAL TRUST, 10-Q/A, 1995-11-13




                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549



                                  FORM 10-Q/A

                                AMENDMENT NO. 1
(MARK ONE)
  [ X ]        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
                FOR THE QUARTERLY PERIOD ENDED JANUARY 31, 1995

                                      OR

  [   ]        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
                FOR THE TRANSITION PERIOD FROM          to


                        COMMISSION FILE NUMBER:  1-7003


                          PROPERTY CAPITAL TRUST
            (Exact name of registrant as specified in its charter)


         MASSACHUSETTS                                  04-2452367
(State or other jurisdiction of              (IRS Employer Identification
incorporation or organization)                           Number)



              ONE POST OFFICE SQUARE, BOSTON, MASSACHUSETTS 02109
              (Address of principal executive offices) (zip code)


              REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:
                                (617) 451-2400


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 at least the past 90 days.
Yes   X    No      .

NUMBER OF SHARES OF COMMON SHARES OUTSTANDING AS OF JANUARY 31, 1995: 9,050,881



<PAGE>
                                  Page 1

                            PROPERTY CAPITAL TRUST


                                     INDEX


                                                                      Page
PART I.  FINANCIAL INFORMATION                                       Number
                                            

   Consolidated Balance Sheet - January 31, 1995
     and July 31, 1994 (unaudited)                                     2

   Consolidated Statement of Income -
     Three and Six Months Ended January 31, 1995 and 1994 (unaudited)  3

   Consolidated Statement of Cash Flows -
     Six Months Ended January 31, 1995 and 1994 (unaudited)            4

   Consolidated Statement of Shareholders' Equity -
     Six Months Ended January 31, 1995 and 1994 (unaudited)            5

   Notes to Consolidated Financial Statements (unaudited)              6

   Management's Discussion and Analysis of Financial
     Condition and Results of Operations                            7-10

PART II.  OTHER INFORMATION

   Item 2.  Legal Proceedings                                         10

   Item 4.  Submission of Matters to a vote of Security Holders       10

   Item 6.  Exhibits and Reports on Form 8-K                          10


<PAGE>
                                  Page 2
PART I.  FINANCIAL INFORMATION

PROPERTY CAPITAL TRUST
CONSOLIDATED BALANCE SHEET
(UNAUDITED)


<TABLE>
<CAPTION>
                                                           JANUARY 31,                JULY 31,
                                                              1995                      1994
- --------------------------------------------------------------------------------------------------
<S>                                                    <C>                       <C>

ASSETS
Real Estate Investments
  Owned Properties held directly by the Trust
    (net of accumulated depreciation of $12,214,000
    and $10,362,000 in 1995 and 1994, respectively)       $ 96,073,000              $105,295,000
  Structured Transactions held directly by the Trust        32,576,000                32,581,000
  Investment Partnerships                                   51,911,000                51,998,000
                                                          ------------             -------------
                                                           180,560,000               189,874,000

  Allowance for possible investment losses                 (17,413,000)              (17,413,000)
                                                          ------------             -------------

                                                           163,147,000               172,461,000

Cash and cash equivalents                                    4,075,000                   720,000


Interest and rents receivable
  Owned Properties held directly by the Trust                1,779,000                 1,852,000
  Structured Transactions held directly by the Trust           110,000                   259,000
Other assets                                                 1,743,000                 1,541,000
                                                           -----------               -----------

                                                          $170,854,000              $176,833,000
                                                          ============              ============

LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities
  Accounts payable and accrued expenses                  $   2,015,000             $   2,940,000
  Accrued interest                                             712,000                   711,000
  Bank note payable                                                  -                 5,000,000
  Mortgage notes payable                                    40,385,000                43,110,000
  9 3/4% Convertible Subordinated Debentures                 2,546,000                 2,546,000
  10% Convertible Subordinated Debentures                   30,823,000                30,823,000
                                                          ------------             -------------

                                                            76,481,000                85,130,000
                                                          ------------             -------------

Shareholders' Equity
  Common Shares (without par value, unlimited shares
    authorized, 9,050,881 issued and outstanding at
    January 31, 1995 and 9,030,585 at July 31, 1994)       106,177,000               106,060,000
  Accumulated deficit                                      (11,804,000)              (14,357,000)
                                                          -------------             ------------

Total Shareholders' Equity                                  94,373,000                91,703,000
                                                          ------------              ------------

                                                          $170,854,000              $176,833,000
                                                          ============              ============

</TABLE>

                                 See accompanying notes
<PAGE>
                                  Page 3


PROPERTY CAPITAL TRUST
CONSOLIDATED STATEMENT OF INCOME
(UNAUDITED)

<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED                 SIX MONTHS ENDED
                                                                  JANUARY 31,                        JANUARY 31,
                                                        -----------------------------      ----------------------------
                                                             1995              1994          1995              1994
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>               <C>            <C>              <C>
REVENUES

Rents from Owned Properties held directly by the Trust   $ 4,140,000       $ 2,861,000    $ 8,638,000      $ 5,608,000
Structured Transactions held directly by the Trust
  Base income                                                663,000           801,000      1,326,000        1,821,000
  Overage income                                             458,000           488,000        886,000        1,044,000
Income from unconsolidated Investment Partnerships           437,000           763,000        717,000        1,219,000
                                                         -----------       -----------    -----------      -----------

                                                           5,698,000         4,913,000     11,567,000        9,692,000

Advisory fee income                                           78,000            67,000        160,000          147,000
Interest income                                                2,000             1,000          2,000            1,000
                                                         -----------       -----------    -----------      -----------

                                                           5,778,000         4,981,000     11,729,000        9,840,000
                                                         -----------       -----------    -----------      -----------
EXPENSES
Expenses on Owned Properties held directly by the Trust    1,815,000         1,407,000      3,557,000        2,807,000
Interest                                                   1,869,000         1,568,000      3,740,000        3,135,000
Depreciation                                               1,086,000           824,000      2,107,000        1,564,000
General and administrative expenses                          518,000           575,000      1,031,000        1,039,000
Professional fees                                             74,000           116,000        125,000          288,000
Trustees' fees and expenses                                   43,000            45,000         88,000           82,000
                                                        ------------       -----------    -----------      -----------

                                                           5,405,000         4,535,000     10,648,000        8,915,000
                                                        ------------       -----------    -----------      -----------

INCOME BEFORE GAIN ON SALE OF REAL ESTATE INVESTMENTS        373,000           446,000      1,081,000          925,000

GAIN ON SALE OF REAL ESTATE INVESTMENTS                    3,099,000           100,000      3,099,000          100,000
                                                        ------------       -----------    -----------      -----------

NET INCOME                                               $ 3,472,000         $ 546,000    $ 4,180,000      $ 1,025,000
                                                        ============       ===========    ===========      ===========

NET INCOME PER SHARE

INCOME BEFORE GAIN ON SALE OF REAL ESTATE INVESTMENTS          $0.04             $0.05          $0.12            $0.10

GAIN ON SALE OF REAL ESTATE INVESTMENTS                         0.34              0.01           0.34             0.01
                                                                ----              ----           ----             ----

NET INCOME PER SHARE                                           $0.38             $0.06          $0.46            $0.11
                                                               =====             =====          =====            =====

AVERAGE SHARES OUTSTANDING                                 9,043,000         9,031,000      9,037,000        9,031,000
                                                           =========         =========      =========        =========

</TABLE>


                                 See accompanying notes
<PAGE>
                                  Page 4


PROPERTY CAPITAL TRUST
CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)

<TABLE>
<CAPTION>

                                                                          SIX MONTHS ENDED
                                                                             JANUARY 31,
                                                          ----------------------------------------------
                                                                 1995                    1994
- --------------------------------------------------------------------------------------------------------
<S>                                                          <C>                     <C>

OPERATING ACTIVITIES

Net Income                                                     $4,180,000              $1,025,000
Adjustments to Net Income
  Gain on sale of real estate investments                      (3,099,000)               (100,000)
  Depreciation and amortization                                 2,203,000               1,599,000
  Income from unconsolidated Investment Partnerships             (717,000)             (1,219,000)
  Distributions of income from Investment Partnerships            804,000                 911,000
  Changes in assets and liabilities
    Decrease in interest and rents receivable                     222,000                 194,000
    Increase in other assets, net                                (298,000)               (239,000)
    Decrease in accounts payable, accrued expenses
      and accrued interest                                       (807,000)                (73,000)
                                                               -----------               ---------

NET CASH PROVIDED BY OPERATING ACTIVITIES                       2,488,000               2,098,000
                                                               ----------               ---------

INVESTING ACTIVITIES

Owned Properties held directly by the Trust
  Additions                                                    (5,096,000)             (6,149,000)
  Disposition                                                  15,310,000                    -
Structured Transactions held directly by the Trust
  Dispositions/repayments                                           5,000               1,580,000
Investment Partnerships
  Distributions in excess of income                                  -                      9,000
                                                              -----------               ---------

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES            10,219,000              (4,560,000)
                                                              -----------               ----------

FINANCING ACTIVITIES

(Repayment of) proceeds from bank note payable, net            (5,000,000)              4,070,000
Cash dividends paid                                            (1,627,000)             (1,264,000)
Prepayment of mortgage notes payable, net                      (2,440,000)                    -
Scheduled amortization of mortgage notes payable                 (285,000)               (228,000)
Proceeds from exercise of stock options                              -                      8,000
                                                              -----------               ---------

NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES            (9,352,000)              2,586,000
                                                              -----------               ---------

NET INCREASE IN CASH AND CASH EQUIVALENTS                       3,355,000                 124,000

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                  720,000                 324,000
                                                               ----------              ----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                     $4,075,000              $  448,000
                                                               ==========              ==========

</TABLE>
                                 See accompanying notes
<PAGE>
                                  Page 5

PROPERTY CAPITAL TRUST
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(UNAUDITED)

                                                  SIX MONTHS ENDED
                                                     JANUARY 31,
                                      -----------------------------------------
                                              1995                   1994
- -------------------------------------------------------------------------------

COMMON SHARES

Balance at beginning of period           $106,060,000            $106,052,000
Shares issued pursuant to Trustee
  Deferred Stock Plan                         117,000                    -
Stock options exercised                          -                      8,000
                                         ------------            ------------

Balance at end of period                  106,177,000             106,060,000
                                         ------------            ------------

ACCUMULATED DEFICIT

Balance at beginning of period            (14,357,000)            (15,918,000)
Net income                                  4,180,000               1,025,000
Cash dividends paid                        (1,627,000)             (1,264,000)
                                          -----------              ----------

Balance at end of period                  (11,804,000)            (16,157,000)
                                          -----------              ----------

TOTAL SHAREHOLDERS' EQUITY               $ 94,373,000            $ 89,903,000
                                         ============            ============

NUMBER OF COMMON SHARES

Common Shares issued and outstanding
  at beginning of period                    9,030,585               9,028,585
Shares issued pursuant to Trustee
  Deferred Stock Plan                          20,296                    -
Stock options exercised                          -                      2,000
                                            ---------               ---------
Common Shares issued and outstanding
  at end of period                          9,050,881               9,030,585
                                            =========               =========




                                 See accompanying notes

<PAGE>
                                  Page 6

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

1. BASIS OF PRESENTATION

In  the  opinion  of  management  of  Property Capital Trust (the "Trust"), the
accompanying   unaudited   consolidated  financial   statements   contain   all
adjustments,  consisting of normal  and  recurring  adjustments,  necessary  to
present fairly  the  Trust's  financial position as of January 31, 1995 and the
results of its operations and its  cash flows for the periods ended January 31,
1995 and 1994.

Operating results for the six months ended January 31, 1995 are not necessarily
indicative of the results that may be  expected  for  the  remainder  of fiscal
1995.   The information contained in these financial statements should be  read
in conjunction  with the Trust's 1994 Annual Report on Form 10-K filed with the
Securities and Exchange Commission on October 28, 1994.

2.  INVESTMENT PARTNERSHIPS

Certain of the Trust's  investments  have  been  made  through partnerships, or
participation  agreement,  in which the Trust is the general  partner  or  lead
lender and other institutional  investors  are limited partners or participants
(the "Investment Partnerships").  During the  third quarter of fiscal 1994, the
Trust changed its method of accounting for its  Investment  Partnerships to the
equity method.  Previously, the Trust consolidated its share  of the Investment
Partnerships'  results  of  operations  and  related  assets  and  liabilities.
Although   the  change  did  not  affect  the  Trust's  net  income  (loss)  or
shareholders'  equity,  prior period financial statements have been restated to
reflect the change as if  it  had occurred at the beginning of the period.  The
change in accounting is to a preferable  method  based  upon generally accepted
accounting principles and is more consistent with current  accounting practices
in the real estate industry.

A  Condensed  Combined Summary of Operations for the unconsolidated  Investment
Partnerships for the periods indicated follows:


<TABLE>
<CAPTION>
                               Three Months Ended            Six Months Ended
                                  January 31,                   January 31,
                            -------------------------    --------------------------
                              1995           1994          1995           1994
- -----------------------------------------------------------------------------------
<S>                       <C>           <C>            <C>             <C>
REVENUES
Rents from Owned 
   Properties               $5,245,000    $1,984,000     $10,300,000     $3,795,000
Structured Transactions
  Base income                  672,000     1,292,000       1,344,000      2,333,000
  Overage income               173,000       174,000         281,000        174,000
Other income                    14,000         5,000          31,000         11,000
                             ---------     ---------      ----------     ----------

                             6,104,000     3,455,000      11,956,000      6,313,000
                             ---------     ---------      ----------     ----------

EXPENSES
Owned Properties expenses    3,234,000       868,000       6,720,000      1,869,000
Depreciation                 1,037,000       567,000       2,043,000      1,127,000
Interest                       485,000          -            806,000           -
Other                          364,000       124,000         735,000        225,000
                             ---------     ---------      ----------      ---------

                             5,120,000     1,559,000      10,304,000      3,221,000
                             ---------     ---------      ----------      ---------

NET INCOME                  $  984,000    $1,896,000     $ 1,652,000     $3,092,000
                            ==========    ==========     ===========     ==========

NET INCOME
Trust's share of
  combined net income       $  437,000    $  763,000     $   717,000     $1,219,000
Limited partners' share of
  combined net income          547,000     1,133,000         935,000      1,873,000
                            ----------    ----------     -----------     ----------

                            $  984,000    $1,896,000     $ 1,652,000     $3,092,000
                            ==========    ==========     ===========     ==========

<PAGE>
                                  Page 7

ITEM  1.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

The Trust's debt at January 31, 1995 was $73,754,000 as compared to $81,479,000
at July 31, 1994.  The Trust's debt to equity ratio decreased to .78 at January
31, 1995 from .89 at July 31, 1994.  The decrease in the  Trust's  debt was due
to  the  sale of 6110 Executive Boulevard, which was encumbered by a $6,440,000
first mortgage  and repayment in full of the Trust's outstanding balance on its
bank note payable, offset in part by an additional $4,000,000 advance under the
loan secured by Loehmann's  Fashion  Island.   The  debt  to  equity ratio also
improved  as a result of the sale of 6110 Executive Boulevard with  a  gain  of
$3,099,000.

The Trust's bank note payable, which as noted above has no outstanding balance,
was a revolving  bank  line  of  credit  of $20,000,000 at the end of the prior
quarter.  In December 1994, when the Trust  borrowed  an  additional $4,000,000
under the loan secured by Loehmann's Fashion Island, the amount available under
the bank line was reduced to $16,000,000.  In February 1995, following the sale
of 6110 Executive Boulevard, the Trust agreed to further reduce  its  borrowing
capacity under its bank line to $10,000,000, an amount which the Trust believes
is adequate to meet its working capital requirements.

As  mentioned  above,  during  the  quarter  ended  January 31, 1995, the Trust
borrowed an additional $4,000,000 (at prime plus 1/4%)  under  its  $30,000,000
first mortgage commitment secured by Loehmann's Fashion Island, increasing  the
aggregate  amount  advanced  to  $22,000,000.   Subsequent  to  the  end of the
quarter,  a  portion  of  the  sales  proceeds  from the sale of 6110 Executive
Boulevard was used to make a $2,000,000 mortgage  amortization  payment on this
mortgage,  which  payment  eliminated  the requirement for monthly amortization
payments prior to maturity in June 1998.   Due  to  the $2,000,000 amortization
payment, the first mortgage commitment was reduced to $28,000,000.  However, it
is not the Trust's current intention to borrow any additional  funds under this
loan.

Management  believes  that  with  its  cash  provided  by  operating activities
retained after dividends, borrowing capacity under the existing  bank  line and
proceeds  from  the sale of certain investments as described below, it will  be
able  to  meet its  fiscal  1995  cash  requirements  for  anticipated  capital
expenditures  on  Owned  Properties  held  directly  by  the  Trust.  The Trust
currently  expects  that  these  cash  requirements  will  total  approximately
$2,000,000  during  the remainder of fiscal 1995.  Further, the Trust  believes
that it will be able  to fund anticipated long-term liquidity requirements with
cash provided by operating activities retained after dividends, existing credit
facilities and sales proceeds for the foreseeable future.

FUNDS FROM OPERATIONS

Funds from operations is  considered  by the REIT industry to be an appropriate
measure of performance of an equity REIT.   Funds from operations is calculated
by the Trust consistent with the National Association of Real Estate Investment
Trusts' definition (funds from operations equals  net  income,  excluding gains
(losses)  from  debt  restructurings and sales of properties, plus depreciation
and amortization and after adjustment for unconsolidated partnerships and joint
ventures).  Funds from  operations should be considered in conjunction with net
income as presented in the  Trust's unaudited financial statements.  Funds from
operations  does  not  represent  cash  provided  by  operating  activities  in
accordance with generally  accepted  accounting  principles  and  should not be
considered as a substitute for net income as a measure of results of operations
or for cash provided by operating activities as a measure of liquidity.   Funds
from operations was calculated by the Trust as follows:


<PAGE>
                                  Page 8

ITEM 1. FINANCIAL CONDITION (continued)


</TABLE>
<TABLE>
<CAPTION>
                                          Three Months Ended             Six Months Ended
                                              January 31,                   January 31,
                                         -----------------------     -----------------------
                                           1995         1994            1995         1994
- --------------------------------------------------------------------------------------------
<S>                                     <C>         <C>             <C>          <C> 
Net Income before Gain on Sale of
  Real Estate Investments                $  373,000  $  446,000      $1,081,000   $  925,000

Depreciation on Owned Properties
  held directly by the Trust              1,086,000     824,000       2,107,000    1,564,000

Trust's share of depreciation
  on unconsolidated Investment
  Partnerships                              522,000     302,000       1,027,000      600,000
                                         ----------  ----------      ----------   ----------
                                         $1,981,000  $1,572,000      $4,215,000   $3,089,000
                                         ==========  ==========      ==========   ==========

</TABLE>

REVIEW OF SIGNIFICANT REAL ESTATE ACTIVITY FOR THE QUARTER

APARTMENTS

The  Trust,   as   general  partner  of  PCA  Canyon  View  Associates  Limited
Partnership,  an  Investment  Partnership  in  which  the  Trust  has  invested
approximately $3,400,000,  continues  to negotiate with its sublessee/mortgagor
and the first mortgagee on Phase I of this  two-phase  apartment  project.  The
Investment Partnership has not been paid by its sublessee/mortgagor  since June
1994.  Management believes that adequate provision has been made in the Trust's
loss  allowance for any loss that may be sustained on these investments.   (See
"Item 2. Legal Proceedings.")

Subsequent  to  the end of the second quarter, PCA Southwest Associates Limited
Partnership, an Investment  Partnership  that  owned  3,000  apartment units in
Houston,  Texas,  completed  the  sale of Braes Hill, a 152-unit complex.   The
property  was  sold at a gain, of which  the  Trust's  share  is  approximately
$100,000.  Additionally,  the  Investment Partnership which also owns Telegraph
Hill,  Phase  B,  a 259-unit complex,  ceased  making  payments  to  the  first
mortgagee and is attempting  to restructure the terms of the mortgage, of which
$2,487,000 is outstanding.  The  amount  of  the  unpaid  debt  service through
January 31, 1995 is $57,730.

OFFICE BUILDINGS

During  the  quarter, the Trust completed the sale of 6110 Executive  Boulevard
located in Rockville,  Maryland,  for  $16,380,000  resulting  in a gain to the
Trust  of  approximately  $3,099,000 after all closing costs.  The  Trust  took
title to this property in February  1994 after writing down its investment by a
total of $6,000,000 in fiscal 1992 and 1994.

HOTELS

The lessee/mortgagor of the Grosvenor  Airport  Inn,  a  $4,000,000  Structured
Investment  in  a  206 room hotel in South San Francisco, California, has  been
granted an option to purchase the Trust's Structured Investment for $2,500,000.
There can be no assurance,  at  this  time,  that  the  lessee/mortgagor of the
Grosvenor  Airport  Inn  will  exercise its option.  The Trust  had  previously
restructured  this transaction to  provide  for  a  reduced  annual  return  of
$160,000.  The  anticipated loss has been provided for in the Trust's allowance
for possible investment losses.

<PAGE>
                                  Page 9

ITEM 1. FINANCIAL CONDITION (continued)

RESULTS OF OPERATIONS  FOR  THE  THREE  AND  SIX  MONTHS ENDED JANUARY 31, 1995
VERSUS THE THREE AND SIX MONTHS ENDED JANUARY  31, 1994

NET INCOME

Net Income for the three and six months ended January  31,  1995 was $3,472,000
($.38 per share) and $4,180,000 ($.46 per share) as compared  to $546,000 ($.06
per share) and $1,025,000 ($.11 per share) for the same periods  in  the  prior
year.

REVENUES

Rents  from Owned Properties held directly by the Trust (base rent plus expense
reimbursements)  increased  45%  and  54%  for  the  three and six months ended
January 31, 1995 as compared to the same periods in the  prior  year, primarily
due  to  the  Trust's  acquisition  of  its lessee's interest in 6110 Executive
Boulevard  (converting  the  investment  from  a  Structured  Transaction  held
directly by the Trust to an Owned Property held directly by the Trust effective
February 1994), an increase in rental revenues  from the redeveloped Loehmann's
Fashion  Island  as  new  tenants have taken occupancy  and  $404,000  of  non-
recurring income related to  the  settlement of a bankruptcy claim filed by the
Trust against a former tenant at Loehmann's Fashion Island in the first quarter
of fiscal 1995.  This increase was  offset  in  part  by  a  decrease in rental
revenue due to the sale of Eagle apartments (March 1994).

Base income from Structured Transactions held directly by the Trust (land  rent
and/or mortgage interest) decreased 17% and 27% for the three  and  six  months
ended  January  31,  1995  as  compared  to the same periods in the prior year,
primarily  due  to  the  conversion of 6110 Executive  Boulevard  to  an  Owned
Property held directly by the Trust, the prepayment of the loan and sale of the
land  underlying  Brown County  Inn  (January  1994),  the  sale  of  the  land
underlying Village  Oaks  apartments  (March  1994)  and the disposition of the
Rapids  Mall's  loan  (June  1994).  This decrease was offset  in  part  by  an
increase  in  base  income  from  the   restructured  Cincinnati  Marriott  Inn
investment (April 1994).

Overage  income  from  Structured  Transactions  held  directly  by  the  Trust
decreased 6% and 15% for the three and  six  months  ended  January 31, 1995 as
compared to the same periods in the prior year primarily due to reduced overage
income  from  two apartment investments and the sales of the Village  Oaks  and
Brown County Inn investments.

The  Trust's  share  of  income  from  unconsolidated  Investment  Partnerships
decreased 43% and  41%  for  the three and six months ended January 31, 1995 as
compared to the same periods in the prior year primarily due to the reduced net
income recorded by the Trust from PCA Southwest Associates Limited Partnership,
the Partnership which owns 3,000 apartment units in Texas.  The apartments were
converted to Owned Properties  in  March  1994  and since that date the Trust's
share of net income is reported net of depreciation  expense.   The decrease in
income  from  unconsolidated  Investment  Partnerships  was  also  due  to  the
cessation  of  rent  and  interest payments from the sublessee/mortgagor of the
Canyon View apartment investments  and  the  associated  legal and professional
fees  incurred  during negotiations.  (See "Item 2. Legal Proceedings,"  for  a
discussion of the  bankruptcy  filing  of the Investment Partnership that holds
the Canyon View investments.)

EXPENSES

Expenses on Owned Properties held directly  by  the Trust increased 29% and 27%
for the three and six months ended January 31, 1995  as  compared  to  the same
periods  in  the  prior year primarily due to the acquisition of 6110 Executive
Boulevard and an increase  in  operating expenses at the redeveloped Loehmann's
Fashion Island.

Interest expense increased 19% for  both the three and six months ended January
31, 1995 as compared to the same periods  in the prior year due to the interest
expense  incurred  on the first mortgage on 6110  Executive  Boulevard  and  an
increase in interest expense related to Loehmann's Fashion Island (a portion of
which had been capitalized  during  the  first  quarter of fiscal 1994).  These
increases were offset in part by a reduction in interest  expense  due  to  the
sale of Eagle apartments.

Depreciation  expense  increased 32% and 35% for the three and six months ended
January 31, 1995 as compared  to  the  same periods in the prior year primarily
due  to  the  acquisition  of 6110 Executive  Boulevard  and  the  increase  in
depreciation on the redeveloped  Loehmann's  Fashion  Island, offset in part by
the elimination of depreciation on Eagle apartments, which was sold.

<PAGE>
                                  Page 10

ITEM 1. FINANCIAL CONDITION (continued)

GAIN ON SALE OF REAL ESTATE INVESTMENTS

Net income for the second quarter of fiscal 1995 included  a gain of $3,099,000
($.34  per share) on the sale of the 6110 Executive Boulevard  office  building
located in Rockville, Maryland.  In the comparable quarter last year net income
included  a  $100,000  ($.01  per  share)  gain on the sale of the Trust's land
investment in the Brown County Inn, located in Nashville, Indiana.

DIVIDENDS

The dividend declared for the second quarter  of fiscal 1995 was $.10 per share
versus $.07 per share for the same period in the  prior  year.   The Trust pays
dividends approximately 55 days following the end of each fiscal quarter.


PART II.  OTHER INFORMATION

ITEM 2.  LEGAL PROCEEDINGS

In  July  1994,  the sublessee/mortgagor of PCA Canyon View Associates  Limited
Partnership (an Investment Partnership) in two apartment projects in San Ramon,
California (know as "Canyon View I" and "Canyon View II" and containing 248 and
188  units,  respectively)  failed  to  make  the  required  payments  due  the
Investment Partnership and the ground lessor.  In addition, in August 1994, the
sublessee/mortgagor  failed to make the required mortgage payment due the first
mortgagee of Phase I.  The outstanding balance of the first mortgage secured by
Phase I was $12,000,000.   The  Investment  Partnership's carrying value of the
properties was $14,374,000 at January 31, 1995,  of which the Trust's share was
$3,422,000.

As a result of the defaults by the sublessee/mortgagor,  on  August  3,1994 the
first  mortgagee  filed a foreclosure action in Superior Court of the State  of
California, County  of  Contra Costa, seeking to take full title to Phase I, to
recover approximately $3,000,000  in  insurance  proceeds  made  available as a
result  of  certain  construction  defects  in  Phase I ($500,000 of which  had
already been retained by the sublessee/mortgagor  in  part  for  attorneys' and
engineers' fees) and to have a receiver appointed to operate the property.   On
August  26,  1994, the Court appointed a receiver for Phase I.  In addition, on
August 8, 1994  the  Investment  Partnership  filed  a  foreclosure  action  in
Superior  Court  of  the  State  of California, Contra Costa County, seeking to
obtain full title to both Phase I  and  Phase  II,  to recover the construction
defects  insurance proceeds, to force the bank that had  issued  $1,750,000  in
letters  of  credit  as  further  security  for  the  Investment  Partnership's
investments  to  honor  the  Investment Partnership's draw requests under those
letters of credit and to have  a  receiver  appointed  to operate Phase II.  On
August 31, 1994, the Court appointed a receiver for Phase  II.  The nonjudicial
foreclosure sale for Phase I had been set by the first mortgagee  for  December
5,  1994.   On December 2, 1994 the Investment Partnership filed for protection
under Chapter  11  of  the U.S. Bankruptcy Code in the United States Bankruptcy
Court for the Northern District of California.

Negotiations with the first mortgagee and the sublessee/mortgagor continue.  At
this time it is not possible to predict the outcome of these legal actions.

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

None.



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

None.

<PAGE>



                              SIGNATURE



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







                                         PROPERTY CAPITAL TRUST
                                               REGISTRANT

                                         /S/ ROBERT M. MELZER
                                         ----------------------------------
November 13, 1995                        Robert M. Melzer
- ------------------                       President and Chief Executive Officer
      Date        



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