ACADIA REALTY TRUST
10-Q, 1998-11-16
REAL ESTATE INVESTMENT TRUSTS
Previous: EASTBROKERS INTERNATIONAL INC, 10QSB, 1998-11-16
Next: UNILAB CORP /DE/, 8-K, 1998-11-16



<PAGE> 1                
                         UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                      Washington, DC 20549
         
                         FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

     For the quarterly period ended September 30, 1998

                             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 1-12002

                         ACADIA REALTY TRUST
               (Exact name of registrant in its charter)

          MARYLAND                           23-2715194
(State or other jurisdiction of            (I.R.S. Employer
incorporation or organization)             Identification No.)


20 SOUNDVIEW MARKETPLACE, PORT WASHINGTON, NY     11050
(Address of principal executive offices)        (Zip Code)

     Registrant's telephone number, including area code
                         (516) 767-8830

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

          As of November 14, 1998, there were 25,419,215
          common shares of beneficial interest, par value
          $.001 per share, outstanding.







<PAGE> 2
                ACADIA REALTY TRUST AND SUBSIDIARIES  
                              FORM 10-Q


                              INDEX


Part I: Financial Information                             Page

Item 1. Financial Statements (unaudited)

        Consolidated Balance Sheets as of
        September 30, 1998 and December 31, 1997            1

        Consolidated Statements of Operations for
        the three and nine months ended
        September 30, 1998 and 1997                         2

        Consolidated Statements of Cash Flows for
        the nine months ended September 30, 1998
        and 1997                                            3

        Notes to Consolidated Financial Statements          5

Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations       15

Part II:Other Information

Item 2. Changes in Securities and Use of Proceeds           28

Item 4. Submission of Matters to a Vote of Security         29
        Holders

Item 6. Exhibits                                            30
        
        Signatures                                          31














<PAGE> 3
Part I.  Financial Information
Item 1.  Financial Statements
<TABLE>
<CAPTION>
                ACADIA REALTY TRUST AND SUBSIDIARIES  
                    CONSOLIDATED BALANCE SHEETS
         (dollars in thousands, except per share amounts) 
                                    September 30,   December 31,
                                         1998          1997
                                      (unaudited)    
<S>                                    <C>          <C>
            ASSETS
Real estate
  Land                                $ 76,116      $ 30,855 
  Buildings and improvements           446,293       274,165 
  Properties under development          20,645         6,668 
                                      --------      -------- 
                                       543,054       311,688 
  Less: accumulated depreciation        83,057        83,326 
                                      --------      -------- 
     Net real estate                   459,997       228,362 
Property held for sale                   9,363            -- 
Cash and cash equivalents               19,213         1,287 
Cash in escrow                          10,521         7,906 
Investments in unconsolidated
  partnerships                           7,353            -- 
Rents receivable, net                    5,238         4,802 
Prepaid expenses                         3,984         1,241 
Due from related parties                    58           177 
Deferred charges, net                   10,594         9,710 
Other assets                               981         1,015 
                                      --------      -------- 
                                      $527,302      $254,500 
                                      ========      ======== 
LIABILITIES AND SHAREHOLDERS' EQUITY
Mortgage notes payable                $278,420      $183,943 
Accounts payable and accrued expenses    7,403         7,553 
Note payable to shareholder                 --         3,050 
Other liabilities                        3,587         1,910 
                                      --------      -------- 
     Total Liabilities                 289,410       196,456 
                                      --------      -------- 
Minority interest in Operating
  Partnership                           79,770         9,244 
Minority interests in majority 
  owned partnerships                     2,350            -- 
                                      --------       ------- 
     Total Minority Interests           82,120         9,244 
                                      --------       ------- 









<PAGE> 4
Shareholders' Equity:                          
  Common shares, $.001 par value,
  authorized 100,000,000 and
  50,000,000 shares, respectively,
  issued and outstanding 25,419,215
  and 8,554,177 shares, respectively        25             9 
Additional paid-in capital             170,923        51,073 
Deficit                                (15,176)       (2,282)
                                      --------      -------- 
     Total Shareholders' Equity        155,772        48,800 
                                      --------      -------- 
                                      $527,302      $254,500 
                                      ========      ======== 
                       See accompanying notes 

</TABLE>                         1
<PAGE> 5
<TABLE>
<CAPTION>
                ACADIA REALTY TRUST AND SUBSIDIARIES  
                 CONSOLIDATED STATEMENTS OF OPERATIONS
 FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
         (dollars in thousands, except per share amounts)

                         Three months ended    Nine months ended
                          9/30/98   9/30/97    9/30/98  9/30/97
                            (unaudited)           (unaudited)
<S>                      <C>       <C>        <C>       <C>
Revenues                          
 Minimum rents           $12,959   $ 8,375     $29,932   $25,125 
 Percentage rents            386       705       1,474     2,230 
 Expense reimbursements    2,343     1,611       5,624     5,015 
 Other                       462       183         820       756 
                         -------   -------     -------   ------- 
 Total revenues           16,150    10,874      37,850    33,126 
                         -------   -------     -------   ------- 
Operating Expenses                                     
 Property operating        4,319     2,052       8,874     6,744 
 Real estate taxes         2,055     1,393       4,886     4,246 
 Depreciation and
  amortization             4,188     3,547      11,173    10,236 
 General and
  administrative           1,156       538       2,201     1,646 
Non-recurring charges        919        --       1,473        -- 
                         -------   -------     -------   ------- 
 Total operating expenses 12,637     7,530      28,607    22,872 
                         -------   -------     -------   ------- 
Operating income           3,513     3,344       9,243    10,254 
Equity in earnings of un-
 consolidated partnerships    94        --          94        -- 
Loss on sale of property      --        --          --       (12)
Adjustment of carrying
 value of property held
 for sale                (11,560)       --     (11,560)       -- 
Interest expense          (4,967)   (3,888)    (12,886)  (11,533)
                         -------   -------     -------   ------- 
 Loss before extraordinary
  item and minority
  interest               (12,920)     (544)    (15,109)   (1,291)
 Extraordinary item - 
  loss on early
  extinguishment of debt    (439)       --        (707)       -- 
 Minority interest         2,559        72       2,922       161 
                         -------   -------     -------   ------- 
  Net loss              $(10,800) $   (472)   $(12,894) $ (1,130)
                         =======   =======     =======   ======= 









<PAGE> 6
 Net loss per Common Share:
 Loss before 
   extraordinary item    $  (.58)  $  (.06)   $  (1.05)  $  (.13)
 Extraordinary item         (.02)       --        (.05)       -- 
                         -------   -------     -------   ------- 

 Net loss per
  Common Share           $  (.60)  $  (.06)   $  (1.10)  $  (.13)
                         =======   =======     =======   ======= 
                       See accompanying notes 
</TABLE>                          
                                2 








































<PAGE> 7
<TABLE>
<CAPTION>
                  ACADIA REALTY TRUST AND SUBSIDIARIES  
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
        FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                       (dollars in thousands)
                                             Sept 30,   Sept 30,
                                               1998      1997
                                                  (unaudited)
<S>                                          <C>       <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                    $(12,894)   $ (1,130)
Adjustments to reconcile net loss to                             
  net cash provided by operating activities:                     
Depreciation and amortization                 11,173      10,236 
Extraordinary item - loss on early
 extinguishment of debt                          707          -- 
Minority interest                             (2,922)       (161)
Equity in income of unconsolidated
   partnerships                                  (94)         -- 
Provision for bad debts                          994         509 
Loss on sale of property                          --          12 
Adjustment to carrying value of property
   held for sale                              11,560          -- 
Other                                             29          52 
     
Changes in assets and liabilities:
Rents receivable                              (1,430)       (517)
Prepaid expenses                              (2,743)       (188)
Due from related parties                         119          32 
Other assets                                    (115)       (447)
Accounts payable and accrued expenses          1,263         733 
Other liabilities                              1,677        (118)
                                             -------     ------- 
Net cash provided by operating activities      7,324       9,013 
                                             -------     ------- 
  
CASH FLOWS FROM INVESTING ACTIVITIES:
Expenditures for real estate and 
 improvements                                (16,602)     (8,876)
Investments in unconsolidated partnerships      (861)         -- 
Net proceeds from sale of property                --       1,288 
Payment of deferred leasing costs             (1,902)       (751)
                                             -------     ------- 
Net cash used in investing activities        (19,365)     (8,339)
                                             -------     ------- 





                                3   
<PAGE> 8

</TABLE>
<TABLE>
<CAPTION>
                  ACADIA REALTY TRUST AND SUBSIDIARIES  
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
        FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                       (dollars in thousands)
                                             Sept 30,   Sept 30,
                                               1998      1997
                                                  (unaudited)
<S>                                      <C>            <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from issuance of
  Common Shares                            96,099             -- 
Principal payments on mortgages           (79,634)       (14,183)
Proceeds received on mortgage notes        19,877         25,078 
Payment of note payable to shareholder     (3,050)            -- 
Net funding of escrows                     (2,615)        (4,035)
Payment of deferred financing and 
 other costs                                 (679)          (895)
Dividends paid                                 --         (7,866)
Distributions to minority interests           (31)        (1,536)
                                          -------        ------- 
  Net cash provided by (used in)                                 
    financing activities                   29,967         (3,437)
                                          -------        ------- 
INCREASE (DECREASE) IN CASH AND                                  
  CASH EQUIVALENTS                         17,926         (2,763)
CASH AND CASH EQUIVALENTS,
  BEGINNING OF PERIOD                       1,287          3,912 
                                          -------        ------- 
CASH AND CASH EQUIVALENTS, END OF PERIOD  $19,213        $ 1,149 
                                          =======        ======= 
Supplemental Disclosures of Cash Flow Information:
   Cash paid during the period for 
     interest, net of amounts
     capitalized of $498 and $425,
     respectively                         $12,238        $11,610 
                                          =======        ======= 
Supplemental Disclosures of Non-Cash Investing and Financing
Activities:

The following activity was recorded in connection with the RDC
Transaction (Note 1).










<PAGE> 9
Real estate and investment in
  partnerships acquired                 $(253,801)
Mortgage notes payable assumed            154,234 
Operating partnership units issued         83,250 
Common Shares issued                       13,967 
Minority interests in
  acquired properties                       2,350 
                                         -------- 
Net Cash                                $      -- 
                                         ======== 
</TABLE>




































                      See accompanying notes 

                                    
                                4
<PAGE>  10      
                ACADIA REALTY TRUST AND SUBSIDIARIES  
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         (dollars in thousands, except per share amounts)

1.  THE COMPANY
Acadia Realty Trust (the "Company"), formerly known as Mark
Centers Trust, is a fully integrated and self-managed real estate
investment trust ("REIT") focused primarily on the ownership,
acquisition, redevelopment and management of neighborhood and
community shopping centers, and multi-family properties.

All of the Company's assets are held by, and all of its
operations are conducted through, Acadia Realty Limited
Partnership (the "Operating Partnership"), formerly known as Mark
Centers Limited Partnership, and its majority owned partnerships. 
As of September 30, 1998, the Company controlled 69% of the
Operating Partnership as the sole general partner.  The Company
will at all times be the sole general partner of, and owner of a
51% or greater interest in, the Operating Partnership. 

The Company currently operates fifty-eight properties, which it
owns or has an ownership interest in, consisting of forty-seven
neighborhood and community shopping centers, three enclosed
malls, two mixed use (retail/office) properties, five multi-
family properties and one redevelopment property located in the
Eastern and Midwestern regions of the United States.

2.  ACQUISITIONS AND RELATED TRANSACTIONS
On August 12, 1998 Mark Centers Trust completed the transactions
contemplated by the Contribution and Share Purchase Agreement
dated April 15, 1998 (the "RDC Transaction").  In connection with
the RDC Transaction, the Operating Partnership acquired (i) fee
title or all, or substantially all, of the ownership interests in
twelve shopping centers, five multi-family properties and one
redevelopment property, (ii) a 49% interest in one shopping
center, (iii) certain third party management contracts, and (iv)
certain promissory notes from real estate investment partnerships
and related entities, which are not under common control, in
which RDC serves as general partner or in another similar
management capacity, for approximately 11.1 million operating
partnership units ("OP Units") and approximately 2.0 million
common shares of beneficial interest ("Common Shares") valued at
$97,217. In addition, the Company assumed mortgage debt
aggregating $154,234 and incurred other capitalized transaction
costs of $5,757 resulting in an aggregate purchase price of
$257,208.  Pursuant to the terms of the RDC Transaction, the
recipients of the OP Units and Common Shares are restricted,
subject to certain limited exceptions, from selling or otherwise
transferring such OP Units or Common Shares prior to the one year
anniversary of the closing of the RDC Transaction.

                                5  
<PAGE> 11
                ACADIA REALTY TRUST AND SUBSIDIARIES  
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        (dollars in thousands, except per share amounts)

2.  ACQUISITIONS AND RELATED TRANSACTIONS, continued
As part of the RDC Transaction, Mark Centers Trust issued
approximately 13.3 million Common Shares to three real estate
investment limited partnerships (collectively the "RDC Funds"),
in which affiliates of RD Capital, Inc. ("RDC") serves as general
partner,  in exchange for $100,000.  The proceeds from the
issuance of Common Shares were used as follows:

Repayment of mortgage notes payable            $ 70,509
Repayment of note payable to shareholder          3,030
Transaction costs allocable to stock issuance     3,901
Transaction costs allocable to RDC properties,
  RDC management contracts and contributed notes  4,474
Payment of liabilities assumed in connection
  with acquisition of RDC properties, RDC
  management contracts and contributed notes      1,283
Prepayment and assumption fees on mortgage 
  notes repaid                                      371
Contractual payments to Company management
  personnel pursuant to severance and change in
  control obligations and other RDC Transaction
  expenses                                        1,473
Additions to working capital                     14,959     
                                               --------
                                               $100,000
                                               ========

As a result of the RDC Transaction, the RDC Funds owned 63% of
Common Shares in the Company.  Each of the RDC Funds has
appointed each of its partners as such RDC Funds' proxy with
respect to the Common Shares to which such partner would be
entitled upon a dissolution of such RDC Fund and a distribution
of such Common Shares among the partners.  Other real estate
investment partnerships and related entities in which RDC or its
affiliates serve as general partner or in another similar
management capacity, owned 93% of the minority interest in the
Operating Partnership as limited partners.  Collectively, after
giving effect to the conversion of their OP Units, which are
generally exchangeable for Common Shares on a one-for-one basis,
these entities and the RDC Funds beneficially owned 72% of the
Common Shares as of the closing of the RDC Transaction.

The Company has accounted for the RDC Transaction as (i) a
purchase of properties and other related assets in exchange for
OP Units and Common Shares and the assumption of certain mortgage
debt and other liabilities using the purchase method of
accounting and (ii) an issuance of Common Shares for cash. 
Accordingly, the accompanying consolidated financial statements
include the operations of the properties acquired in the RDC
Transaction from August 12, 1998 through September 30, 1998. 
                                6
<PAGE> 12
                ACADIA REALTY TRUST AND SUBSIDIARIES  
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        (dollars in thousands, except per share amounts)

2.  ACQUISITIONS AND RELATED TRANSACTIONS, continued
The Operating Partnership is also obligated to acquire from an
RDC affiliate its 25% ownership interest in a shopping center
currently under construction.  Upon completion of construction
and attainment of certain occupancy levels, the Operating
Partnership will issue OP Units valued at $5,500.  In addition,
the Operating Partnership is obligated to issue additional OP
Units valued at $2,750 upon the completion of certain
improvements and the commencement of rental payments from a
designated tenant at one of the properties acquired in the RDC
Transaction.

Concurrent with the closing of the RDC Transaction, the Company
appointed Ross Dworman and Kenneth F. Bernstein, the Chief
Executive Officer and Chief Operating Officer, respectively, of
RDC, as the Chairman and Chief Executive Officer, and President,
respectively, of the Company.  Messrs.  Dworman and Bernstein,
together with two designees of RDC, were appointed to the Board
of Trustees.

Following the completion of the RDC Transaction, the Company
changed its name from Mark Centers Trust to Acadia Realty Trust
and the name of the Operating Partnership was changed from Mark
Centers Limited Partnership to Acadia Realty Limited Partnership. 

3.  BASIS OF PRESENTATION
The consolidated financial statements include the consolidated
accounts of the Company and its majority owned partnerships,
including the Operating Partnership, and have been prepared in
accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form
10-Q and Article 10 of Regulation S-X.  Accordingly, they do not
include all of the information and footnotes required by
generally accepted accounting principles for complete financial
statements.  Wholly owned properties and those which are
partially owned but controlled by the Operating Partnership, are
accounted for using the consolidated method of accounting.  Non-
controlling investments in partnerships are accounted for under
the equity method of accounting as the Company exercises
significant influence.  The information furnished in the
accompanying consolidated financial statements reflects all
adjustments which are, in the opinion of management, necessary
for a fair presentation of the aforementioned consolidated
financial statements for the interim periods.  The preparation of
the consolidated financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the amounts reported
in the consolidated financial statements and accompanying notes. 
 

                                7
<PAGE> 13
                ACADIA REALTY TRUST AND SUBSIDIARIES  
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        (dollars in thousands, except per share amounts)

3.  BASIS OF PRESENTATION, continued
Actual results could differ from these estimates.  Operating results
for the nine month period ended September 30, 1998 are not necessarily
indicative of the results that may be expected for the fiscal
year ending December 31, 1998.  For further information refer to
the consolidated financial statements and accompanying footnotes
included in the Company's Annual Report on Forms 10-K and 10-K/A
for the year ended December 31, 1997.
 
4. SHAREHOLDERS' EQUITY AND MINORITY INTERESTS
The following table summarizes the change in the shareholders'
equity and minority interest since December 31, 1997:             
<TABLE>
<CAPTION>                
                                       Shareholders'    Minority
                                           Equity      Interests
                                               (unaudited)
<S>                                      <C>            <C>
Balance at December 31, 1997             $ 48,800        $ 9,244 
Vesting of restricted shares                   29             -- 
Conversion of 800,000 OP Units
  by shareholder                            4,368         (4,368)
Distributions to minority interests            --            (31)
Issuance of 13,333,333 Common 
  Shares in connection with the
  RDC Transaction, net of issuance costs   96,099             -- 
Issuance of 11,100,000 OP Units and
  1,989,048 Common Shares in 
  connection with the RDC Transaction      13,967         83,250 
Conversion of 738,857 OP Units
  by shareholders in connection with
  the RDC Transaction                       5,403         (5,403)
Minority interests in certain
  majority owned partnerships acquired         
  in connection with the RDC Transaction       --          2,350
Net loss for the period January 1                 
  through September 30, 1998              (12,894)        (2,922)
                                          -------        ------- 
Balance at September 30, 1998            $155,772       $ 82,120 
                                          =======        ======= 

Minority interests represent the limited partners' interest of
11,184,143 and 1,623,000 units in the Operating Partnership at
September 30, 1998 and 1997, respectively.  In addition, at
September 30, 1998, minority interests also include an aggregate
amount of $2,350 representing interests held by third parties in
four of the properties acquired in the RDC Transaction in which
the Company has a majority ownership position.
</TABLE>

                                8
<PAGE> 14
                ACADIA REALTY TRUST AND SUBSIDIARIES  
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        (dollars in thousands, except per share amounts)

5.  INVESTMENT IN PARTNERSHIPS
In connection with the RDC Transaction, the Company acquired a
49% interest in the Crossroads Joint Venture and Crossroads II
Joint Venture (collectively "Crossroads").  The Company accounts
for its investment in Crossroads using the equity method. 
Summary financial information of the Crossroads and the Company's
investment in and share of income from Crossroads follows:

                                       September 30,     
                                           1998
                                        (unaudited)  
Balance Sheet                       
Assets:
  Rental property, net                    $ 8,926 
  Other assets                              4,191 
                                          ------- 
Total assets                              $13,117 
                                          ======= 

Liabilities and partners' equity
  Mortgage note payable                   $35,625        
  Other liabilities                           525 
  Partners' equity                        (23,033)
                                          ------- 
Total liabilities and partners' equity    $13,117 
                                          ======= 
Company's investment in partnerships      $ 7,353 
                                          ======= 
Statement of Operations                           
Total revenue                             $   921 
Operating and other expenses                  197 
Interest expense                              363 
Depreciation and amortization                  70 
                                          ------- 
Net income                                $   291 
                                          ======= 

Company's share of net income             $   143 
Amortization of excess investment
  (See below)                                  49 
                                          ------- 
Income from partnerships                  $    94 
                                          ======= 
The unamortized excess of the Company's investment over its share
of the net equity in Crossroads at the date of acquisition was
$19,580.  The portion of this excess attributable to buildings
and improvements is being amortized over the life of the related
property.                       
                                9
<PAGE> 15
                ACADIA REALTY TRUST AND SUBSIDIARIES  
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        (dollars in thousands, except per share amounts)

6.   MORTGAGE LOANS
In connection with the properties acquired in the RDC
Transaction, the Company assumed $154,234 of mortgage debt, of
which $48,615 was retired using a portion of the proceeds from
the issuance of Common Shares.  Mortgage debt totaling $21,894,
which was outstanding prior to the RDC Transaction, was also
retired using a portion of the proceeds from the issuance of
Common Shares.

The following table summarizes the Company's mortgage
indebtedness as of September 30, 1998:  










































                                10  

<PAGE> 16
<TABLE>
<CAPTION>                                         
                                                 ACADIA REALTY TRUST AND SUBSIDIARIES
                                             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                                                   (dollars in thousands, unaudited)

7.  Mortgage Loans, continued

                                                                                                                             
                                                                                                    Monthly
                                    September 30,          Interest       Maturity    Properties    Payment 
                                          1998               Rate                 	  Encumbered     Terms  
<S>                                  <C>                     <C>         <C>             <C>         <C> 
Mortgage notes payable - variable rate
- --------------------------------------
KBC Bank                             $  14,820   6.91% (LIBOR + 1.25%)    12/31/00  	     (1) 		      (14)
General Electric Capital Corp.           7,013   8.41% (Commercial Paper  01/01/02  	     (2) 	      	(15)
                                                        rate + 2.75%)            
Fleet Bank, N.A.                         8,295   7.43% (LIBOR + 1.78%)    05/31/02       	(3)  	      (14)
                                       -------
Total variable-rate debt                30,128
                                       -------

Mortgage notes payable-fixed rate
- ---------------------------------  
Sun America Life Insurance Company       8,769                 7.75%      06/24/99      	 (4)          (15)
The Manufacturers Life
  Insurance Company (USA)                4,389                 7.73%      12/10/99      	 (5)          (15)
John Hancock Mutual Life Insurance Co.  54,569                 9.11%      04/01/00      	 (6)          (15)
Metropolitan Life Insurance Company     41,000                 7.75%      06/01/00      	 (7)	         (14)
Sun America Life Insurance Company      44,018                 7.75%      01/01/01      	 (8)          (15)
Anchor National Life Insurance Company   3,970   	             7.93%      01/01/04        (9) 		       (15)
Lehman Brothers Holdings, Inc.          18,179                 8.32%      03/01/04     	  (10)         (15)
Northern Life Insurance Company          3,465                 7.70%      12/01/08     	  (11)         (15)
Bankers Security Life                    2,390                 7.70%      12/01/08     	  (11)         (15)
Morgan Stanley Mortgage Capital         44,880                 8.84%      11/01/21     	  (12)         (15)
Nomura Asset Capital Corporation        22,663                 9.02%      03/11/22     	  (13)         (15)
                                       -------
Total fixed-rate debt                  248,292
                                       -------
Total All Debt                        $278,420
                                       =======                      

      



                                            11
                                      
                                      
<PAGE> 17

</TABLE>
<TABLE>
<CAPTION>           
                                                    ACADIA REALTY TRUST AND SUBSIDIARIES
                                                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                                                      (dollars in thousands, unaudited)

7. Mortgage Loans, continued


Notes:
<S>                                   <C>                             <C>                                            
(1)  Marley Run Apartments            (6)  New Loudon Center          (11)  Manahawkin Shopping Center
                                           Ledgewood Mall
(2)  Soundview Marketplace                 Plaza 422                  (12)  Midway Plaza
                                           Berlin Shopping Center           Northside Mall
(3)  Smithtown Commons                     Route 6 Mall                     New Smyrna Beach
                                           Tioga West                       Cloud Springs Plaza
(4)  Village Apartments                    Bradford Towne Center            Troy Plaza
                                                                            Martintown Plaza
(5)  Hobson West Plaza                (7)  Valmont Plaza                    Kings Fairgrounds
                                           Luzerne Street Plaza             Shillington Plaza
                                           Green Ridge Plaza                Dunmore Plaza
                                           Crescent Plaza                   Kingston Plaza
                                           East End Centre                  Twenty Fifth Street Shopping Center
                                                                            Circle Plaza    
                                      (8)  Bloomfield Town Square           Mountainville Plaza
                                           Walnut Hill Shopping Center      Plaza 15
                                           Atrium Mall                      Birney Mall
                                           GHT Apartments                   Monroe Plaza
                                           Colony Apartments                Ames Plaza                  

                                      (9)  Pittston Plaza             (13)  Northwood Centre
                                      
                                      (10) Glen Oaks                  (14)  Interest only monthly

                                                                      (15)  Monthly principal and interest
                                        
                                      
                                      
                                                                       









                                                  12
</TABLE>
<PAGE> 18
                ACADIA REALTY TRUST AND SUBSIDIARIES  
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except per share amounts)

7. RELATED PARTY TRANSACTIONS
On July 2, 1998, Marvin Slomowitz, the former principal
shareholder, converted 800,000 OP Units to 800,000 Common Shares. 
The Company entered into the following transactions with Mr.
Slomowitz in connection with the RDC Transaction:  (i) repaid a
$3,030 note related to the Company's 1996 purchase of the Union
Plaza, (ii) paid $600 in severance pay, (iii) paid $100 on the
closing of the RDC Transaction and agreed to pay $100 on each of
the following two anniversary dates of the closing of the RDC
Transaction for his agreement not to compete with the Company and
for certain consulting services, (iv) granted ten year options to
purchase 300,000 Common Shares at an exercise price of $9.00 per
Common Share, (v) cancelled formerly issued options to purchase
200,000 Common Shares at $12.00 per Common Share and (vi) agreed
to pay a brokerage commission of 2% of the sales price of nine
designated properties currently comprising a portion of the
Company's portfolio, provided such commissions will not exceed
$600 in the aggregate.

In connection with the RDC Transaction, the Company acquired
certain property management contracts for three properties in
which certain current shareholders of the Company or their
affiliates have ownership interests.  Management fees earned by
the Company under these contracts are at rates of 3.25% and 3.5% 
of collections, or a fixed annual fee of $110 and aggregated $30
during the period ended September 30, 1998.

8.  PER SHARE DATA
Basic earnings per share was determined by dividing the net loss
applicable to common shareholders by the weighted average number
of Common Shares outstanding during each period consistent with
the guidelines of the Financial Accounting Standards Board
Statement No. 128.  The weighted average number of Common Shares
for the nine months ended September 30, 1998 and 1997 totaled
11,764,133 and 8,551,173, respectively.  Diluted earnings per
share reflects the potential dilution that could occur if
securities or other contracts to issue Common Shares were
exercised or converted into Common Shares or resulted in the
issuance of Common Shares that then shared in the earnings of the
Company.  For the nine months ended September 30, 1998 and 1997,
no additional Common Shares were reflected as the impact would be
anti-dilutive due to the net loss in each period.

9.  NON-RECURRING CHARGES
In connection with the RDC Transaction, the Company has taken
one-time charges of $1,473 primarily related to payments made to
certain officers and key employees pursuant to change in control
provisions of employment contracts and severance paid to the
former principal shareholder (Note 7). 


                                13    
<PAGE> 19
                ACADIA REALTY TRUST AND SUBSIDIARIES  
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except per share amounts)

10.  ADJUSTMENT TO CARRYING VALUE OF PROPERTY
Following the RDC Transaction, management adopted a plan to
dispose of certain under-performing properties. The Company has
listed three of these properties with independent brokers and is
actively marketing such properties for sale.  The Company
anticipates that the proceeds to be realized from these three
properties will be insufficient to recover the associated
carrying values.  Accordingly, the Company has taken a non-cash
charge of $11,560 to write-down these properties to fair market
value based on the estimated sales proceeds (net of selling
costs).

11.  EXTRAORDINARY ITEM - WRITE-OFF OF DEFERRED FINANCING COSTS
The consolidated statement of operations for the nine months
ended September 30, 1998 includes the write-off of $707 in net
deferred financing fees as a result of the repayment of the
related mortgage debts.

12.  PRO FORMA INFORMATION
The following unaudited pro forma condensed consolidated
information for the nine months ended September 30, 1998 and 1997
is presented as if the RDC Transaction had occurred on January 1,
1997.

                                    September 30,   September 30,
                                         1998            1997

Revenue                                $61,970         $61,422
                                       =======         =======
(Loss) income before
  extraordinary item                   $(5,471)        $ 3,848
                                       =======         =======
Net (loss) income                      $(5,739)        $ 3,409
                                       =======         =======
Net (loss) income per share-
  basic and diluted                    $ (0.23)        $  0.14
                                       =======         =======
Weighted average number of 
  Common Shares outstanding         24,677,928      24,673,554
                                    ==========      ==========
Weighted average number of 
  Common Shares outstanding-assuming
  dilution                                 N/A      24,681,610
                                    ==========      ==========
 


                                                              
 
                                14
 
<PAGE> 20
Item 2.  Management's Discussion and Analysis of Financial
Condition and Results of Operations

The following discussion is based on the consolidated financial
statements of Acadia Realty Trust (the "Company") as of September
30, 1998 and 1997 and for the three and nine months then ended. 
This information should be read in conjunction with the
accompanying consolidated financial statements and notes thereto.

Certain statements made in this report may constitute "forward-
looking statements" within the meaning of federal securities
laws.  Such statements are inherently subject to risk and
uncertainties which may cause the actual results to differ
materially from the future results implied by such forward-
looking statements.  Factors which might cause such differences
include general economic conditions, adverse changes in the real
estate markets in general and in the geographic regions in which
the Company's properties are located, changes in interest rates,
potential bankruptcy of tenants and environmental requirements.

RESULTS OF OPERATIONS
The following comparisons for the three and nine month periods
ended September 30, 1998 as compared to the same periods for 1997
reference the effect of the properties acquired on August 12,
1998 as a result of the RDC Transaction (the "RDC Properties").

Comparison of Three Months Ended September 30, 1998 ("1998") to
Three Months Ended September 30, 1997 ("1997")

Total revenues increased $5.3 million, or 49%, to $16.2 million
for 1998 compared to $10.9 million for 1997.

Minimum rents increased $4.6 million, or 55%, to $13.0 million
for 1998 compared to $8.4 million for 1997.  $4.4 million of the
increase, or 53%, was attributable to the RDC Properties.  The
remaining increase was a result primarily of increases at the
Mark Plaza and Ledgewood Mall.

Percentage rents decreased $319, or 45%, to $386 for 1998
compared to $705 for 1997.  This decrease was primarily
attributable to the Company's adoption of the Emerging Issue Task
Force ("EITF") Issue No. 98-9 "Accounting for Contingent Rent in
Interim Financial Periods" in 1998.

Expense reimbursements increased $732, or 45%, from $1.6 million
for 1997 to $2.3 million for 1998, which was primarily
attributable to the RDC Properties which had expense
reimbursements of $743.





                                15

<PAGE> 21
RESULTS OF OPERATIONS, continued 
Other income increased $279 of which $111 was attributable to the
RDC Properties.  The remaining variance was a result of an
increase in interest earning assets in 1998.

Total operating expenses increased $5.1 million, or 68%, to $12.6
million for 1998, from $7.5 million for 1997.

Property operating expenses increased $2.3 million, or 110%, to
$4.3 million for 1998 compared to $2.1 million for 1997.  Of this
increase, $1.3 million, or 57%, was attributable to the RDC
Properties.  The remaining increase was primarily due to the
recording of reserves against unbilled rents receivable
("straight-line rent") for certain leases with Penn Traffic,
which is currently experiencing significant financial and
operating difficulties, and an increase in estimated claims
related to the Company's property related liability insurance
policies.

Real estate taxes increased $662, or 48%, from $1.4 million for
1997 to $2.1 million for 1998 primarily attributable to the RDC
Properties which had real estate taxes of $606.

Depreciation and amortization increased $641, or 18%, for 1998
primarily attributable to the RDC Properties, which had
depreciation of $603.

General and administrative expense increased $618, or 115%, from
$538 for 1997 to $1.2 million for 1998, which was primarily
attributable to the RDC Properties, which had general and
administrative expense of $555.

Non-recurring charges of $919 are costs incurred related to the
RDC Transaction and primarily represent payments made to certain
officers and key employees pursuant to change in control
provisions of employment contracts and severance paid to the
former principal shareholder.    

Adjustment of carrying value of property held for sale represents
a 1998 non-cash charge of $11,560 to write-down three properties
to fair market value based on the estimated sales proceeds.

Interest expense of $5.0 million for 1998 increased $1.1 million,
or 28%, from $3.9 million primarily attributable to the RDC
Properties.

The $439 extraordinary loss is a result of the write-off of
deferred financing fees as a result of the repayment of the
related mortgage debts.  



                                16
<PAGE> 22
RESULTS OF OPERATIONS, continued
Comparison of Nine Months Ended September 30, 1998 ("1998") to
Nine Months Ended September 30, 1997 ("1997")

Total revenues increased $4.8 million, or 14%, to $37.9 million
for 1998 compared to $33.1 million for 1997.

Minimum rents increased $4.8 million, or 19%, to $29.9 million
for 1998 compared to $25.1 million for 1997.  $4.4 million of the
increase, or 18% was attributable to the RDC Properties.  The
remaining increase was primarily a result of increases at the
Mark Plaza and Ledgewood Mall.

Percentage rents decreased $756, or 34%, to $1.5 million for 1998
compared to $2.2 million for 1997 primarily attributable to the
Company's adoption of the Emerging Issue Task Force ("EITF")
Issue No. 98-9 "Accounting for Contingent Rent in Interim
Financial Periods" in 1998.

Expense reimbursements increased $609, or 12%, from $5.0 million
for 1997 to $5.6 million for 1998 of which $743 was attributable
to the RDC Properties.  This was offset by the impact of lower
recoverable operating expenses within the remaining portfolio for
1998.

Total operating expenses increased $5.7 million, or 25%, to $28.6
million for 1998 from $22.9 million for 1997.

Property operating expenses increased $2.1 million, or 32%, to
$8.9 million for 1998 compared to $6.7 million for 1997.  Of this
increase, $1.3 million was attributable to the RDC Properties. 
The remaining increase was primarily due to those factors as
previously discussed for the three months ended September 30,
1998, as well as the impact of a reversal of a $245,000 reserve
for environmental remediation costs for the Cloud Springs Plaza
in 1997 following notification in March 1997 from the Georgia
Department of Natural Resources that contamination exceeding a
reportable quantity had not occurred.

Real estate taxes increased $640, or 15%, from $4.2 million for 
1997 to $4.9 million for 1998 primarily attributable to the RDC
Properties.

Depreciation and amortization increased $937, or 9%, for 1998 of
which $603, or 6%, was attributable to the RDC Properties.  The
remaining increase was primarily due to the Company's property
development and expansion activities within the remaining
portfolio.



                                17

<PAGE> 23
RESULTS OF OPERATIONS, continued
General and administrative expense increased $555, or 34%, from
$1.6 million for 1997 to $2.2 million for 1998, which was
primarily attributable to the RDC Properties.

Non-recurring charges of $1.5 million are costs incurred related
to the RDC Transaction and primarily represent payments made to
certain officers and key employees pursuant to change in control
provisions of employment contracts and severance paid to the
former principal shareholder.    

Adjustment of carrying value of property held for sale represents
a 1998 non-cash charge of $11,560 to write-down three properties
to fair market value based on the estimated sales proceeds.

Interest expense of $12.9 million for 1998 increased $1.4
million, or 12%, from $11.5 million for 1997.  Of this increase,
$1.1 million, or 10%, was attributable to the RDC Properties. 
The remaining increase was primarily a result of higher average
outstanding borrowings related primarily to increased property
development and expansion activities within the remaining
portfolio.  

The $707 extraordinary loss is a result of the write-off of
deferred financing fees as a result of the repayment of the
related mortgage debts.

Funds from Operations
The Company, along with most industry analysts, consider funds
from operations("FFO") as defined by the National Association of
Real Estate Investment Trusts ("NAREIT")as an appropriate
supplemental measure of operating performance. However, FFO does
not represent cash generated from operations as defined by
generally accepted accounting principles and is not indicative of
cash available to fund cash needs. It should not be considered as 
an alternative to net income for the purpose of evaluating the
Company's performance or to cash flows as a measure of liquidity. 

Generally, NAREIT defines FFO as net income (loss) before gains
losses) on sales of property, non-recurring charges and
extraordinary items, adjusted for certain non-cash charges, 
primarily depreciation and amortization of capitalized leasing
costs.                                         
                                                              






                                18

<PAGE> 24
<TABLE>
<CAPTION>
                         FUNDS FROM OPERATIONS
                     FOR THE THREE AND NINE MONTHS
                    ENDED SEPTEMBER 30, 1998 AND 1997
            (dollars in thousands, except per share amounts)
                          Three months ended    Nine months ended
                           9/30/98   9/30/97    9/30/98  9/30/97
<S>                       <C>       <C>       <C>      <C>  
Revenues                                     
Minimum rents (a)        $13,053   $ 8,280     $29,930 $24,892 
Percentage rents             386       705       1,474   2,230 
Expense reimbursements     2,444     1,611       5,724   5,015 
Other                        470       183         828     756 
                         -------   -------     ------- ------- 
 Total revenues           16,353    10,779      37,956  32,893 
                         -------   -------     ------- ------- 
Operating Expenses
Property operating (b)     4,086     2,031       8,449   6,921 
Real estate taxes          2,134     1,393       4,964   4,246 
General and administrative 1,164       537       2,190   1,637 
                         -------   -------     ------- ------- 
 Total operating expenses  7,384     3,961      15,603  12,804 
                         -------   -------     ------- ------- 
Operating income           8,969     6,818      22,353  20,089 
Interest expense          (5,145)   (3,888)    (13,064)(11,533)
Amortization of deferred
 financing costs            (192)     (127)       (516)   (432)
Depreciation of non-real
 estate assets               (47)      (52)       (148)   (156)
                         -------   -------     ------- ------- 
Funds from operations    $ 3,585   $ 2,751     $ 8,625 $ 7,968 
                         =======   =======     ======= ======= 
Funds from operations
 per share (c)           $  0.15   $  0.27     $  0.57 $  0.78 
                         =======   =======     ======= ======= 

     Reconciliation of funds from operations to net income  
   determined in accordance with Generally Accepted Accounting
                         Principles (GAAP)

Funds from operations
 above                   $ 3,585   $ 2,751     $ 8,625 $ 7,968 
Depreciation of real estate
 and amortization of leasing
  costs                   (4,031)   (3,368)    (10,591) (9,648)
Straight-line rents and
 related write-offs, (net)     1        74           3     176 
Adjust reserve for environmental
 remediation costs            --        --         (88)    245 
Non-recurring RDC Transaction
 related charges            (919)       --      (1,473)     -- 
Loss on sale of property      --        --          --     (12)

<PAGE> 25
Adjustment of carrying 
 value of property held
 for sale                (11,560)       --     (11,560)     -- 
Minority interest          2,559        72       2,922     161 
Extraordinary item - loss
  on extinguishment of debt (439)       --        (707)     -- 
Other non-cash adjustments     4        (1)        (25)    (20)
                         -------   -------     ------- ------- 
 Net loss               $(10,800)  $  (472)   $(12,894)$(1,130)
                         =======   =======     ======= ======= 
 Net loss per share (d) $  (0.60)  $ (0.06)   $  (1.10)$ (0.13)
                         =======   =======     ======= ======= 
</TABLE>


                               19
                                







































<PAGE> 26
(a)  Excludes income from straight-lining of rents.

(b)  Represents all expenses other than depreciation,     
     amortization, write-off of unbilled rent receivables   
     recognized on a straight-line basis, non-cash charges
     for compensation expense related to the Company's restricted
     share plan and certain non-recurring expenses.

(c)  Assumes full conversion of 11,184,143 and 1,623,000 OP Units
     into Common Shares for the nine months ended September 30,
     1998 and 1997, respectively.                      

(d)  Net loss per share (basic and diluted) is computed based 
     on the weighted average number of Common Shares outstanding 
     for the nine months ended September 30, 1998 and 1997 of
     11,764,133 and 8,551,173, respectively.





































                                                              20


<PAGE> 27
LIQUIDITY AND CAPITAL RESOURCES
Recent Developments
On August 12, 1998 Mark Centers Trust completed the RDC
Transaction. In connection with the RDC Transaction, the
Operating Partnership acquired (i) fee title or all, or
substantially all, of the ownership interests in twelve shopping
centers, five multi-family properties and one redevelopment
property, (ii) a 49% interest in one shopping center, (iii)
certain third party management contracts, and (iv) certain
promissory notes from real estate investment partnerships and
related entities, which are not under common control, in which
RDC serves as general partner or in another similar management
capacity, for approximately 11.1 million OP Units and
approximately 2.0 million Common Shares valued at $97,2 million.
In addition, the Company assumed mortgage debt aggregating $154.2
million and incurred other capitalized transaction costs of $5.8
million resulting in an aggregate purchase price of $257.2
million. Pursuant to the terms of the RDC Transaction, the
recipients of the OP Units and Common Shares are restricted,
subject to certain limited exceptions, from selling or
transferring such OP Units or Common Shares prior to the one year
anniversary of the closing of the RDC Transaction.

As part of the RDC Transaction, Mark Centers Trust issued
approximately 13.3 million Common Shares to the RDC Funds in
exchange for $100.0 million. The proceeds from the issuance of
Common Shares were used as follows:

Repayment of mortgage notes payable                        $ 70.5
Repayment of note payable to shareholder                      3.0
Transaction costs allocable to stock issuance                 3.9
Transaction costs allocable to RDC properties,
  RDC management contracts and contributed notes              4.5
Payment of liabilities assumed in connection
  with acquisition of RDC properties, RDC
  management contracts and contributed notes                  1.3
Prepayment and assumption fees on mortgage 
  notes repaid                                                0.4
Contractual payments to Company management
  personnel pursuant to severance and change in
  control obligations and other RDC Transaction
  expenses                                                    1.5
Additions to working capital                                 14.9
                                                           ------
                                                           $100.0
                                                           ======

As a result of the RDC Transaction, the RDC Funds owned 63% of
the Common Shares in the Company.  Each of the RDC Funds has
appointed each of its partners as such RDC Funds' proxy with
respect to the Common Shares to which such partner would be 
                            21

<PAGE> 28
LIQUIDITY AND CAPITAL RESOURCES, continued
entitled upon a dissolution of such RDC Fund and a distribution
of such Common Shares among the partners.  Other real estate
investment partnerships and related entities in which RDC or its
affiliates serve as general partner or in another similar
management capacity, owned 93% of the minority interest in the
Operating Partnership as limited partners.  Collectively, after
giving effect to the conversion of their OP Units, which are
generally exchangeable for Common Shares on a one-for-one basis,
these entities and the RDC Funds beneficially owned 72% of the
Common Shares as of the closing of the RDC Transaction.

The Company has accounted for the RDC Transaction as (i) a
purchase of properties and other related assets in exchange for
OP Units and Common Shares and the assumption of certain mortgage
debt and other liabilities using the purchase method of
accounting and (ii) an issuance of Common Shares for cash. 
Accordingly, the accompanying consolidated financial statements
include the operations of the properties acquired in the RDC
Transaction from August 12, 1998 through September 30, 1998. 

The Operating Partnership is also obligated to acquire from an
RDC affiliate its 25% ownership interest in a shopping center
currently under construction.  Upon completion of construction
and attainment of certain occupancy levels, the Operating
Partnership will issue OP Units valued at $5.5 million.  In
addition, the Operating Partnership is obligated to issue
additional OP Units valued at $2.8 million upon the completion of
certain improvements and the commencement of rental payments from
a designated tenant at one of the properties acquired in the RDC
Transaction.

Concurrent with the closing of the RDC Transaction, the Company
appointed Ross Dworman and Kenneth F. Bernstein, the Chief
Executive Officer and Chief Operating Officer, respectively of
RDC, as the Chairman and Chief Executive Officer, and President,
respectively, of the Company.  Messrs.  Dworman and Bernstein,
together with two designees of RDC, were appointed to the Board
of Trustees.

Following the completion of the RDC Transaction, the Company
changed its name from Mark Centers Trust to Acadia Realty Trust
and the name of the Operating Partnership was changed from Mark
Centers Limited Partnership to Acadia Realty Limited Partnership. 

Financing and Debt                           
In connection with the properties acquired in the RDC
Transaction, the Company assumed $154.2 million of mortgage 
debt, of which $48.6 million was retired using a portion of the
proceeds from the issuance of Common Shares.  Mortgage debt
totaling $21.9 million, which was outstanding prior to the RDC
Transaction, was also retired using a portion of the proceeds
from the issuance of Common Shares.

                                22

<PAGE> 29
Financing and Debt, continued
As of September 30, 1998, the Company had an aggregate $52.8
million borrowing from Sun America Life Insurance Company which
was assumed in connection with the RDC Transaction. Approximately
$44.0 million of these loans are cross-collateralized by five of
the Company's properties, bear interest at a fixed rate of 7.75%,
require monthly payments of interest and principal amortized over
25 years and mature in January 2001.  The remaining loan in the
amount of $8.8 million is collateralized by one of the Company's
properties, bears interest at 7.75%, matures June 1999 and
requires principal amortization payments over a 25 year period. 
Each of the loans contain yield maintenance provisions.

The Company had other fixed rate mortgage debt assumed in
connection with the RDC Transaction with three separate lenders
aggregating $22.6 million as of September 30, 1998.  These loans,
which are secured by three of the Company's properties, bear
interest ranging from 7.73% to 8.32%, require monthly payments of
interest and principal amortized over 25 years and mature between
June 1999 and March 2004.

As of September 30, 1998, the Company also had variable rate
mortgage debt assumed in connection with the RDC Transaction with
three separate lenders aggregating $30.1 million.  These loans,
which are secured by three of the Company's properties, require
monthly payment of interest based on LIBOR plus spreads ranging
from 1.25% to 1.78% or the lender's commercial paper rate plus
2.65% and mature December 2000 and May 2002.

As of September 30, 1998 interest on the Company's mortgage
indebtedness ranged from 6.9% to 9.1% with maturities that ranged
from June 1999 to November 2021.  Of the total outstanding debt,
$248.3 million, or 89%, was carried at fixed interest rates with
a weighted average of 8.4% and $30.1 million, or 11%, was carried
at variable rates with a weighted average of 7.4%.  Of the total 
outstanding debt, $107.7 million will become due by 2000, with
scheduled maturities of $12.9 million in 1999 and $94.8 million
in 2000.  As the Company does not anticipate having sufficient
cash on hand to repay such indebtedness, it will need to
refinance this indebtedness or select other alternatives based on
market conditions at that time.  The Company believes that the
current loan-to-value ratios on the collateral properties are at
levels which would allow it to fully refinance these loans on
commercially competitive terms.

Property Development and Expansion
In connection with the RDC Transaction, the Company acquired a
39,744 square foot retail and residential building located in
Greenwich, Connecticut.  The building, which is currently vacant,
is being completely refurbished, and when completed in 1999 will 
consist of approximately 17,000 square feet of retail space and
21 apartments (approximately 15,000 square feet).  Approximately
12,300 square feet of retail space has been pre-leased to a
national tenant.  As of September 30, 1999, costs incurred to
date were $10.6 million.  The Company expects that an additional
$4.2 million will be required to complete this project.


                                 23

<PAGE> 30
Property Development and Expansion, continued
The Company is also redeveloping and expanding a 100,252 square
foot retail center located in Rocky Hill, Connecticut.  The
center, which was also acquired in the RDC Transaction, is 
anchored by a 41,665 square foot Waldbaum's (A&P) Supermarket and
an adjacent 92,500 square foot Caldor Department Store (Caldor
owns and operates the store).  After redevelopment and expansion,
the center will total 113,252 square feet anchored by an expanded
64,665 square foot Waldbaum's Supermarket.  The renovation will
also include a new parking lot and exterior facade.  The Company
expects that $4.6 million will be required to complete this
project.

The Company has executed leases with Walmart and Circuit City for
approximately 121,000 and 33,000 square feet, respectively, in
the Ledgewood Mall in Ledgewood, New Jersey.  The spaces are
currently being built out and the costs estimated to complete
these projects total $4.7 million.

For the remaining portfolio, the Company currently estimates that
capital outlays of approximately $7.2 million will be required
for tenant improvements, related renovations and other property
improvements related to executed leases.

Sources of capital for funding property development, property
expansion and renovation and future property acquisitions are
expected to be obtained from additional equity offerings and
additional debt financings.  As of September 30, 1998, the 
Company also had cash available of $19.2 million as well as 12
properties which are currently unencumbered and therefore
available as potential collateral for future borrowings.

The Company anticipates that cash flow from operating activities
will continue to provide adequate capital for all debt service
payments, recurring capital expenditures and REIT distribution
requirements.

HISTORICAL CASH FLOW
The following discussion of historical cash flow compares the
Company's cash flow for the nine months ended September 30, 1998
("1998") with the Company's cash flow for the nine months ended
September 30, 1997 ("1997").

Net cash provided by operating activities decreased from $9.0
million for 1997 to $7.3 million for 1998.  This variance was
primarily attributable to a $2.6 million increase in cash used to
pay prepaid expenses for 1998.

Investing activities used $19.4 million during 1998, representing
a $11.1 million increase from $8.3 million of cash used during
1997, which was primarily a result of the RDC Transaction
previously discussed under "Liquidity and Capital Resources".  

Net cash provided by financing activities of $30.0 million
increased $33.4 million compared to $3.4 million used during
1997.  The increase resulted primarily from $96.1 million of net 

                                24 
<PAGE> 31
HISTORICAL CASH FLOW, continued
proceeds from the issuance of Common Shares and a $9.4 million
reduction in dividends and distributions paid in 1998.  This was
partially offset primarily by additional cash of $68.5 million
used in 1998 for the repayment of debt and a $5.2 million
decrease in cash provided by additional borrowings.

INFLATION
The Company's long-term leases contain provisions designed to
mitigate the adverse impact of inflation on the Company's net
income.  Such provisions include clauses enabling the Company to
receive percentage rents based on tenants' gross sales, which
generally increase as prices rise, and/or, in certain cases,
escalation clauses, which generally increase rental rates during
the terms of the leases.  Such escalation clauses are often
related to increases in the consumer price index or similar
inflation indexes.  In addition, many of the Company's leases are
for terms of less than ten years, which permits the Company to
seek to increase rents upon re-rental at market rates if rents
are below the then existing market rates.  Most of the Company's
leases require the tenants to pay their share of operating
expenses, including common area maintenance, real estate taxes,
insurance and utilities, thereby reducing the Company's exposure
to increases in costs and operating expenses resulting from
inflation.

YEAR 2000 COMPLIANCE
The year 2000 ("Y2K") problem refers to computer applications
using only the last two digits to refer to a year rather than all
four digits.  As a result, these applications could fail or
create erroneous results if they recognize "00" as the year 1900
rather than year 2000.  The Company has taken Y2K initiatives in
three general areas which represent the areas that could have an
impact on the Company:  information technology systems, non-
information technology systems and third party issues.  The
following is a summary of these initiatives:

Information technology and related costs:  The Company's
information technology systems generally consist of file servers,
workstations, operating systems and applications which are all
purchased systems.  The Company's assessment and testing of these
systems has revealed that they are Y2K compliant.  Furthermore,
during the third quarter of 1998, the Company commenced
installation of additional hardware and software (purchased
systems)related to its accounting systems which are Y2K compliant
as well.  These hardware and accounting software upgrade and
conversions are being executed under maintenance and support
agreements with vendors.  The total cost of the accounting
conversion is estimated at approximately $200,000 of which
$150,000 has already been expended, and is not material to the
operating results or financial position of the Company.

Non-information technology and related costs:  Non-information
technology consists mainly of facilities management systems such
as telephone, utility and security systems for its properties. 
The Company is in the process of identifying date sensitive 

                                25

<PAGE> 32
YEAR 2000 COMPLIANCE, continued
systems and equipment including HVAC units, telephones, security
systems and alarms, fire and flood warning systems and general
office systems at its properties.  Assessment and testing of
these systems is about 25% complete and expected to be completed
by no later than second quarter 1999.  The identification and
remediation of systems at the properties is being accomplished by
Company personnel with the assistance of consultants, for which
both costs are being recorded as normal operating expense.  Based
on preliminary assessment the cost of any upgrades or replacement
is not expected to be significant.  

Third parties and related costs:  The Company has begun
assessment of major third parties' Y2K readiness including
tenants, contractors and key suppliers of outsourced services
including, property maintenance, stock transfer, debt servicing,
banking collection and disbursement, payroll and benefits.  Some
of these third parties are publicly traded corporations subject
to disclosure requirements for which the Company currently
monitors Y2K disclosures in SEC filings. The majority of the
Company's private vendors are small suppliers that the Company
believes can manually execute their business and are readily
replaceable.  Management also believes there is no material risk
of being unable to procure necessary supplies and services. 
Third party assessment is about 30% complete and expected to be
completed by second quarter of 1999. The assessment of third
party readiness is being conducted by Company personnel whose
costs are recorded as normal operating expenses.  The Company is
not yet in a position to estimate the cost of third party
compliance issues, but has no reason to believe that such costs
will be material.

Risks:  The principal risk to the Company relating to the
successful implementation of its accounting system hardware and
software upgrades is failure to correctly bill tenants by
December 31, 1999 and pay invoices when due.  Management believes
it has adequate resources, or could obtain the needed resources,
to manually bill tenants and pay bills until the systems become
operational.    

The principal risks to the Company relating to non-information
systems at the properties are failure to identify time-sensitive
systems and inability to find an appropriate replacement system. 
The Company believes that adequate replacement components or new
systems are available at reasonable prices and are in good
supply.  The Company also believes that adequate time and
resources are available to remediate these areas as needed.

The principal risks to the Company in its relationship with third
parties are failure of third party systems used to conduct
business such as:  disruption of tenant operations at the
properties; banks being unable to process receipts and
disbursements; vendors being unable to supply needed materials
and services to the Company's properties; and processing of
outsourced employee payroll.  Based on Y2K compliance work done 


                                26

<PAGE> 33
YEAR 2000 COMPLIANCE, continued
to date, the Company has no reason to believe that key tenants,
banks and suppliers will not be Y2K compliant in all material
respects or can not be replaced within an acceptable timeframe.  

Contingency plans:  The Company intends to deal with contingency
planning during the second quarter of 1999 after the results of
the above assessments and related remediation are known.

The Company's description of its Y2K compliance issue is based
upon information obtained by management through evaluations of
internal business systems and tenant and vendor compliance
efforts.  No assurance can be given that the Company will be able
to address the Y2K issues for all its systems in a timely manner
or that it will not encounter unexpected difficulties or
significant expenses relating to adequately addressing the Y2K
issue.  If the Company or the major tenants or vendors with whom
the Company does business fail to address their major issues, the
Company's operating results or financial position could be
materially adversely affected.
 


































                                27 


<PAGE> 34
PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings
          There have been no material legal proceedings beyond
          those previously disclosed in the Registrants          
          previously filed Form 10-K for the year ended December
          31, 1997.

Item 2.   Changes in Securities
          
     (c)  Recent Sales of Unregistered Equity Securities
          
          (i)  Securities Sold

          The following table sets forth the date of sale, title
          and amounts of unregistered securities sold by the
          Company since December 31, 1997:

          Date of Sale           Title          Amount
          ------------           -----          ------
          August 12, 1998       OP Units      11,100,000
          August 12, 1998     Common Shares   15,322,381

          (ii)  Underwriters and Other Purchases

          August 12, 1998 Sales.  Underwriters were not retained
          in connection with the sale of these securities.  These
          OP Units and Common Shares were sold to the            
          contributors of the RDC Properties and RDC Funds who           
          contributed cash, all of whom were "accredited              
          investors".

          (iii)  Consideration

          August 12, 1998 Sales.  The OP Units were issued in
          exchange for property, third party management contracts
          and certain promissory notes having a value of         
          approximately $83.3 million.  13,333,333 Common Shares 
          were issued in exchange for $100.0 million.  1,989,048
          shares were issued in exchange for property having a
          value of approximately $14.0 million.  There were no
          underwriting discounts or commissions with respect to
          such securities.

          (iv)  Exemption from Registration Claimed

          The OP Units and Common Shares were issued to          
          "accredited investors" in a transaction which was
          exempt from registration under Section 4(2) of the 
          Securities Act of 1933.


                                28

<PAGE> 35
PART II. OTHER INFORMATION
Item 2.   Changes in Securities, continued
          
          Other

          On July 2, 1998, Marvin Slomowitz, the former principal
          shareholder, converted 800,000 OP Units to Common
          Shares on a one-for-one basis. 

          On August 12, 1998, certain OP Unit holders converted
          738,857 OP Units to Common Shares on a one-for-one
          basis.  

Item 3.   Defaults Upon Senior Securities
          None

Item 4.   Submission of Matters to a Vote of Security Holders

          On August 12, 1998, the Registrant held its annual
          meeting of shareholders.  The shareholders voted, in 
          person or by proxy for the following proposals.  The
          results of the voting are shown below:

          Proposal 1 -
          The adoption and approval of the contribution agreement
          with RD Capital, Inc. dated April 15, 1998 and the     
          transaction contemplated thereby.

          Votes Cast For       Votes Cast Against    Abstain     
          5,447,654                   594,776         47,023

          Proposal 2 -
                                 Votes Cast For   Votes Withheld 
          Election of Trustees:
          Marvin L. Slomowitz       8,028,518        610,860
          Joseph L. Castle, II      8,029,118        610,260
          Marvin J. Levine, Esq.    8,029,318        610,060
          Lawrence J. Longua        8,029,318        610,060
          Harvey Shanus             8,029,518        610,860
          John Vincent Weber        8,029,718        610,660

          Proposal 3 -
          To amend the Declaration of Trust to increase the
          authorized shares from 50,000,000 shares to 100,000,000
          shares.

          Votes Cast For       Votes Cast Against    Abstain
          7,853,736                   733,026         52,614
                                
          Proposal 4 -
          To amend the Declaration of Trust to change Mark 
          Centers Trust's name to "Acadia Realty Trust".

          Votes Cast For       Votes Cast Against    Abstain 
          5,737,037                   304,852         47,564

                                29

<PAGE> 36
PART II. OTHER INFORMATION

Item 5.   Other Information
          On August 20, 1998 and October 23, 1998, the Board
          of Trustees appointed the following officers:

          Robert Masters, Esq. - Senior Vice President
          Perry Kamerman - Senior Vice President and Treasurer 
          Joel Braun - Senior Vice President
          Jon Grisham - Assistant Treasurer

Item 6.   Exhibits and Reports on Form 8-K

     (a)  Exhibits:  The following exhibits are filed with this
          Quarterly Report on Form 10-Q.     

3.1  (a)  Fourth Amendment to Declaration of Trust

27        Financial Data Schedule (EDGAR filing only)

     (b)  Reports on Form 8-K

          Date of Report
         (Date of Earliest
          Event Reported)     Item Reported       Date Filed

          August 12, 1998     The consummation   August 26, 1998
                              and closing of                      
                              the RDC Transaction
                              
























                                 30
          
<PAGE> 37
                        SIGNATURES

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

                                   ACADIA REALTY TRUST

                                                                  
 By:                               /s/ Ross Dworman
                                   Chairman and Chief Executive
                                   Officer (Principal Executive
                                   Officer)
                                   

                                   /s/ Perry Kamerman
                                   Senior Vice President of
                                   Finance (Principal Financial
                                   and Accounting Officer)


Date: November 16, 1998































                                31

<PAGE> 38
                     INDEX OF EXHIBITS                    
         

3.1 (a)  Fourth Amendment to Declaration of Trust 

27       Financial Data Schedule (EDGAR filing only)












































                                



                                32

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000899629
<NAME> ACADUA REALTY TRUST
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                          19,213
<SECURITIES>                                         0
<RECEIVABLES>                                    6,890
<ALLOWANCES>                                     1,652
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         543,054
<DEPRECIATION>                                  83,057
<TOTAL-ASSETS>                                 527,302
<CURRENT-LIABILITIES>                                0
<BONDS>                                        278,420
                                0
                                          0
<COMMON>                                            25
<OTHER-SE>                                     155,747
<TOTAL-LIABILITY-AND-EQUITY>                   527,302
<SALES>                                              0
<TOTAL-REVENUES>                                37,850
<CGS>                                                0
<TOTAL-COSTS>                                   28,607
<OTHER-EXPENSES>                                11,560
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              12,886
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (12,187)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  (707)
<CHANGES>                                            0
<NET-INCOME>                                  (12,894)
<EPS-PRIMARY>                                   (1.10)
<EPS-DILUTED>                                   (1.10)
        

</TABLE>

<PAGE>

                      Mark Centers Trust

                Fourth Amendment to Declaration
                           of Trust
                
                Dated:  August 12, 1998



     Mark Centers Trust, a Real Estate Investment Trust formed
pursuant to Title 8 of the Corporations and Associations Article
of the Annotated Code of Maryland (1993 Replacement Volume) (the
"REIT"), hereby certifies to the State Department of Assessments
and Taxation:

     FIRST:  That SECTION 1.1 of the Declaration of Trust of the
REIT is hereby amended by deleting therefrom the name "Mark
Centers Trust" and by substituting in lieu thereof the name
"Acadia Realty Trust."

     SECOND:  That SECTION 6.1 of the Declaration of Trust of the
REIT is hereby amended by deleting from the second sentence
thereof the number of "50,000,000" and by substituting in lieu
thereof the number "100,000,000."

     THIRD:  This Amendment to the REIT's Declaration of Trust
was duly approved by the affirmative vote of the holders of not
less than a majority of the shares issued by the REIT and then
outstanding on July 8, 1998.

     IN WITNESS WHEREOF, Mark Centers Trust has caused these
presents to be signed in its name an on its behalf by its Senior
Vice President and attested by its Secretary, this 12th day of
August, 1998.  Each of the undersigned officers of Mark Centers
Trust acknowledges, under the penalties for perjury, that this
Fourth Amendment to Declaration of Trust is the act of the REIT
and that, to the best of his knowledge, information and belief,
the matters and facts set forth herein are true in all material
respects.

ATTEST:                       MARK CENTERS TRUST

/s/ Marvin J. Levine          /s/ Joshua Kane
Marvin J. Levine, Secretary   Joshua Kane, Senior Vice President
                              and Chief Financial Officer



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