Saul Centers
BFS
#5755
Rank
NZ$2.00 B
Marketcap
NZ$58.08
Share price
0.62%
Change (1 day)
5.11%
Change (1 year)

Saul Centers - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 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 March 31, 1997
--------------

[ ] 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: 1-12254
-------

SAUL CENTERS, INC.
--------------------------------------------------------------------
(Exact name of Registrant as Specified in Its Charter)

Maryland 52-1833074
--------------------------------------------------------------------
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)

8401 Connecticut Avenue
Chevy Chase, Maryland 20815
--------------------------------------------------------------------
(Address of Principal Executive Office) (Zip Code)

(301) 986-6000
--------------------------------------------------------------------
(Registrant's Telephone Number, Including Area Code)

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 requirement for the past 90 days. YES X NO
----- -----

Indicate the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date: 12,253,344 shares of common
stock, $0.01 par value, outstanding as of May 1, 1997.
SAUL CENTERS, INC.

<TABLE>
<CAPTION>
PAGE
----
<S> <C>
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements (Unaudited)
--------------------------------

(a) Consolidated Balance Sheets as of March 31, 1997 and
December 31, 1996. 3

(b) Consolidated Statements of Operations for the three months ended
March 31, 1997 and 1996. 4

(c) Consolidated Statements of Stockholders' Equity as of
March 31, 1997. 5

(d) Consolidated Statements of Cash Flows for the three
months ended March 31, 1997 and 1996. 6

(e) Notes to Consolidated Financial Statements 7


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

(a) Liquidity and Capital Resources 17

(b) Results of Operations

Three Months Ended March 31, 1997 compared to Three Months
Ended March 31, 1996. 20



PART II. OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders 22
---------------------------------------------------

Item 6. Exhibits and Reports on Form 8-K 22
--------------------------------
</TABLE>

2
SAUL CENTERS, INC.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------
March 31, December 31,
(Dollars in thousands) 1997 1996
- ----------------------------------------------------------------------------------------------
<S> <C> <C>
ASSETS

Real estate investments
Land $ 65,604 $ 65,604
Buildings and equipment 265,211 264,060
------------- -----------
330,815 329,664
Accumulated depreciation (97,368) (94,965)
------------- -----------
233,447 234,699
Construction in progress 4,428 1,508
Cash 1,994 38
Accounts receivable and accrued income, net 6,203 7,446
Prepaid expenses 4,374 4,808
Deferred debt expense, net 10,818 11,287
Other assets 2,928 3,709
------------- -----------
Total assets $ 264,192 $ 263,495
============= ===========
LIABILITIES

Notes payable $ 273,161 $ 273,261
Accounts payable, accrued expenses and other liabilities 15,991 15,154
Deferred income 3,046 1,441
------------- -----------
Total liabilities 292,198 289,856
------------- -----------
STOCKHOLDERS' EQUITY (DEFICIT)

Common stock, $0.01 par value, 30,000,000 shares
authorized, 12,184,433 and 12,125,705 shares issued and
outstanding, respectively 122 121
Additional paid-in capital 16,468 15,529
Accumulated deficit (44,596) (42,011)
------------- -----------
Total stockholders' equity (deficit) (28,006) (26,361)
------------- -----------
Total liabilities and stockholders' equity $ 264,192 $ 263,495
============= ===========
</TABLE>

The accompanying notes are an integral part of these statements.

3
SAUL CENTERS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------
For the Three Months Ended
March 31,
(Dollars in thousands, except per share amounts) 1997 1996
- --------------------------------------------------------------------------------------------
<S> <C> <C>
REVENUE
Base rent $ 12,601 $ 12,260
Expense recoveries 2,312 2,293
Percentage rent 759 716
Other 890 364
----------- ----------
Total revenue 16,562 15,633
----------- ----------
OPERATING EXPENSES
Property operating expenses 2,026 2,158
Provision for credit losses 43 55
Real estate taxes 1,514 1,429
Interest expense 4,820 4,426
Amortization of deferred debt expense 545 732
Depreciation and amortization 2,572 2,680
General and administrative 793 754
----------- ----------
Total operating expenses 12,313 12,234
----------- ----------
NET INCOME BEFORE EXTRAORDINARY
ITEM AND MINORITY INTERESTS 4,249 3,399

Extraordinary item
Early extinguishment of debt (369) --
----------- ----------
Net income before minority interests 3,880 3,399
----------- ----------
Minority interests
Minority share of income (1,048) (918)
Distributions in excess of earnings (665) (795)
----------- ----------
Total minority interests (1,713) (1,713)
----------- ----------
NET INCOME $ 2,167 $ 1,686
=========== ==========
NET INCOME PER SHARE
Net income before extraordinary
item and minority interests $ 0.26 $ 0.21
Extraordinary item (0.03) --
----------- ----------
Net income before minority interests $ 0.23 $ 0.21
=========== ==========
Net income $ 0.18 $ 0.14
=========== ==========
</TABLE>

The accompanying notes are an integral part of these statements.

4
SAUL CENTERS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(UNAUDITED)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------
Additional
Common Paid-in Accumulated
(Dollars in thousands, except per share amounts) Stock Capital Deficit Total
- -----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
STOCKHOLDERS' EQUITY (DEFICIT):

Balance, December 31, 1995 $ 119 $ 12,243 $ (29,097) $ (16,735)

Issuance of 246,605 shares of common
stock through dividend reinvestment plan 2 3,286 -- 3,288
Net income -- -- 5,851 5,851
Distributions ($1.17 per share) -- -- (14,036) (14,036)
Distributions payable ($.39 per share) -- -- (4,729) (4,729)
--------- ---------- ----------- -----------
Balance, December 31, 1996 121 15,529 (42,011) (26,361)

Issuance of 58,728 shares of common
stock through dividend reinvestment plan 1 939 -- 940
Net income -- -- 2,167 2,167
Distributions payable ($.39 per share) -- -- (4,752) (4,752)
--------- ---------- ----------- -----------
Balance, March 31, 1997 $ 122 $ 16,468 $ (44,596) $ (28,006)
========= ========== =========== ===========
</TABLE>

The accompanying notes are an integral part of these statements.

5
SAUL CENTERS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
For the Three Months Ended
March 31,
(Dollars in thousands) 1997 1996
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 2,167 $ 1,686
Adjustments to reconcile net income to net cash
provided by operating activities:
Minority interests 1,713 1,713
Early extinguishment of debt 369 --
Depreciation and amortization 3,117 3,412
Provision for credit losses 43 55
Decrease in accounts receivable 1,200 399
Decrease in prepaid expenses 265 170
Decrease in other assets 781 170
Increase (decrease) in accounts payable and other liabilities 837 (75)
Increase (decrease) in deferred income 1,605 (5)
---------- ----------
Net cash provided by operating activities 12,097 7,525
---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to real estate investments (1,151) (1,539)
Additions to construction in progress (2,920) (1,277)
---------- ----------
Net cash used in investing activities (4,071) (2,816)
---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from notes payable 43,500 6,402
Repayments on notes payable (43,600) (5,156)
Fee paid on early extinguishment of debt (95) --
Additions to deferred debt expense (350) (14)
Proceeds from the reinvestment of dividends in
shares of common stock 940 739
Distributions to common stockholders and
holders of convertible limited partnership
units in the Operating Partnership (6,465) (6,367)
---------- ----------
Net cash used in financing activities (6,070) (4,396)
---------- ----------
Net increase in cash 1,956 313
Cash, beginning of period 38 674
---------- ----------
Cash, end of period $ 1,994 $ 987
========== ==========
</TABLE>

The accompanying notes are an integral part of these statements.

6
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


1. ORGANIZATION, FORMATION, STRUCTURE AND BASIS OF PRESENTATION

ORGANIZATION

Saul Centers, Inc. ("Saul Centers") was incorporated under the Maryland
General Corporation Law on June 10, 1993. The authorized capital stock of Saul
Centers consists of 30,000,000 shares of common stock, having a par value of
$0.01 per share, and 1,000,000 shares of preferred stock. Each holder of common
stock is entitled to one vote for each share held. In conjunction with the
organization of Saul Centers, 50 shares of common stock were issued to The Saul
Organization (as defined below). Saul Centers, together with its wholly owned
subsidiaries and the limited partnerships of which Saul Centers or one of its
subsidiaries is the sole general partner are referred to collectively as the
"Company".

FORMATION AND STRUCTURE OF COMPANY

Saul Centers was formed to continue and expand the shopping center
businesses previously owned and conducted by the B.F. Saul Real Estate
Investment Trust, the B.F. Saul Company, Chevy Chase Bank, F.S.B. and certain
other affiliated entities (collectively, "The Saul Organization"). On August
26, 1993, The Saul Organization transferred to Saul Holdings Limited
Partnership, a newly formed Maryland limited partnership (the "Operating
Partnership"), and two newly formed subsidiary limited partnerships (the
"Subsidiary Partnerships") 26 shopping center properties, one office property,
one research park and one office/retail property and the management functions
related to the transferred properties. These properties and related management
functions collectively represent the "Saul Centers Portfolio Properties." Since
its formation, the Company has purchased three additional community and
neighborhood shopping center properties, and purchased a land parcel which the
Company developed into a neighborhood shopping center. Therefore, as of March
31, 1997, the Company's properties (the "Current Portfolio Properties")
consisted of 30 operating shopping center properties (the "Shopping Centers"),
and three predominantly office properties (the "Commercial Properties"). Saul
Centers completed its initial stock offerings on August 26, 1993, with the sale
of 11,400,000 shares of common stock at $20 per share in an initial public
offering and 479,050 shares of common stock at $20 per share in a private
offering to The Saul Organization (collectively, the "Offerings"). Subsequent
to the Offerings, there were 11,879,100 shares of common stock and no shares of
preferred stock outstanding. Net proceeds of the Offerings (after expenses of
approximately $18.2 million), and net proceeds of new bank borrowings were
primarily used to curtail existing indebtedness related to the Saul Centers
Portfolio Properties. After consummation of the Offerings, Saul Centers owned a
73.0 percent general partnership interest in the Operating Partnership and a
1.0 percent general partnership interest in each of the two Subsidiary

7
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)



Partnerships, which were formed for tax planning purposes and to facilitate
future financing by the Company. Saul Centers made an election to be treated as
a real estate investment trust under the Internal Revenue Code of 1986, as
amended (a "REIT").

In July 1994, the Company established Saul QRS, Inc. and SC Finance
Corporation, each of which is a wholly owned subsidiary of Saul Centers. Saul
QRS, Inc. was established to succeed to the interest of Saul Centers as the sole
general partner of Saul Subsidiary I Limited Partnership, one of the Subsidiary
Partnerships, and SC Finance Corporation was established for the purpose of
issuing $128 million of collateralized floating rate mortgage notes (the
"Mortgage Notes"). In connection with these transactions, the Operating
Partnership transferred ten Shopping Centers previously owned by it to Saul
Subsidiary I Limited Partnership as an additional capital contribution and Saul
Subsidiary II Limited Partnership transferred one Shopping Center previously
owned by it to Saul Subsidiary I Limited Partnership as an initial capital
contribution in return for a limited partnership interest in Saul Subsidiary I
Limited Partnership. As a consequence of these transfers, Saul Subsidiary I
Limited Partnership currently owns a total of 17 Shopping Centers (the
"Mortgaged Properties"). The Mortgaged Properties, which continue to be managed
by the Operating Partnership, secure the mortgage purchased with proceeds of
issuance of the Mortgage Notes.

As a consequence of the transactions constituting the formation of the
Company and the later transactions described above undertaken in connection with
the Mortgage Note financing, Saul Centers serves as the sole general partner of
Saul Subsidiary II Limited Partnership, one of the Subsidiary Partnerships, and
Saul QRS, Inc., its wholly owned subsidiary, serves as the sole general partner
of Saul Subsidiary I Limited Partnership, in each case holding a 1 percent
general partnership interest. The remaining 99 percent interest in Saul
Subsidiary II Limited Partnership is held by the Operating Partnership as the
sole limited partner. The remaining 99 percent interest in Saul Subsidiary I
Limited Partnership is held in the form of 96.53 percent and 2.47 percent
limited partnership interests by the Operating Partnership and Saul Subsidiary
II Limited Partnership, respectively. Through this structure, the Company owns
100 percent of the Current Portfolio Properties.

BASIS OF PRESENTATION

In the opinion of management, the consolidated financial statements reflect
all adjustments necessary for fair presentation of the financial position and
results of operations of Saul Centers. All such adjustments are of a normal
recurring nature. These consolidated financial statements and the accompanying
notes should be read in conjunction with the audited consolidated financial
statements of Saul Centers for the year ended December 31, 1996, which are
included in its Annual Report on Form 10-K. The results of operations for
interim periods are not necessarily indicative of results to be expected for the
year.

8
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)



2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS

The Company, which conducts all of its activities through its subsidiaries,
the Operating Partnership and Subsidiary Partnerships, engages in the ownership,
operation, management, leasing, acquisition, renovation, expansion, development
and financing of community and neighborhood shopping centers and, to a limited
extent, other commercial properties, primarily in the Mid-Atlantic region.

A majority of the Shopping Centers are anchored by several major tenants.
Eighteen of the 30 Shopping Centers are anchored by a grocery store and offer
primarily day-to-day necessities and services. As of March 1997, no single
Shopping Center accounted for more than 10.6 percent of the total Shopping
Center gross leasable area ("GLA"). Only one Shopping Center tenant, Giant
Food, accounted for more than 2.0 percent of the Company's total revenues for
the year ending December 31, 1996 and only three Shopping Center tenants
individually accounted for more than 1.5 percent of total revenues for 1996.

PRINCIPLES OF CONSOLIDATION

The accompanying consolidated financial statements of the Company include
the accounts of Saul Centers and the Operating Partnership and Subsidiary
Partnerships which are majority owned by Saul Centers. All significant
intercompany balances and transactions have been eliminated in consolidation.

REAL ESTATE INVESTMENT PROPERTIES

Real estate investment properties are stated at the lower of depreciated
cost or net realizable value based on management's intent to hold such
properties on a long-term basis. These assets have generally appreciated in
value and accordingly the aggregate current value substantially exceeds their
aggregate net book value as reported in these financial statements. Management
believes the current value of the Current Portfolio Properties substantially
exceeds the value of the Company's liabilities. These financial statements are
prepared in conformity with generally accepted accounting principles, and
accordingly, do not report the current value of the Company's real estate
assets.

Interest, real estate taxes and other carrying costs are capitalized on
projects under construction. Once construction is substantially complete and
the assets are placed in service, rental income, direct operating expenses, and
depreciation associated with such properties are included in current operations.
Expenditures for repairs and maintenance are charged to operations as incurred.

9
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


Interest expense capitalized during the three month periods ended March 31, 1997
and 1996, was $65,000 and $171,000, respectively.

In the initial rental operations of development projects, a project is
considered substantially complete and available for occupancy upon completion of
tenant improvements, but no later than one year from the cessation of major
construction activity. Substantially completed portions of a project are
accounted for as separate projects. Depreciation is calculated using the
straight-line method and estimated useful lives of 33 to 50 years for buildings
and up to 20 years for certain other improvements. Leasehold improvements are
amortized over the lives of the related leases using the straight-line method.

ACCOUNTS RECEIVABLE AND ACCRUED INCOME

Accounts receivable primarily represent amounts currently due from tenants
in accordance with the terms of the respective leases. In addition, accounts
receivable include $1,860,000 at March 31, 1997, representing minimum rental
income accrued on a straight-line basis to be paid by tenants over the term of
the respective leases. Receivables are reviewed monthly and reserves are
charged to current period operations when, in the opinion of management,
collection of the receivable is doubtful. Accounts receivable in the
accompanying financial statements are shown net of an allowance for doubtful
accounts of $474,000 at March 31, 1997.

DEFERRED DEBT EXPENSE

Deferred debt expense consists of financing fees and costs incurred to
obtain long-term financing and interest rate protection agreements. These fees
and costs are being amortized over the terms of the respective loans or
agreements. Deferred debt expense in the accompanying financial statements is
shown net of accumulated amortization of $6,414,000 at March 31, 1997.

REVENUE RECOGNITION

Rental and interest income are accrued as earned, except, when doubt exists
as to collectibility, accrual is discontinued. Expense recoveries represent
property operating expenses billed to tenants, including common area
maintenance, real estate taxes and other recoverable costs. Expense recoveries
are recognized in the period in which the expenses are accrued. Generally,
additional rental income based on a tenant's gross revenue ("percentage rent")
is accrued on the basis of the tenant's prior year percentage rent, adjusted to
give effect to current sales data.

10
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

INCOME TAXES

Saul Centers made an election to be treated, and intends to continue
operating so as to qualify, as a REIT under Sections 856 through 860 of the
Internal Revenue Code of 1986, as amended, commencing with its taxable year
ended December 31, 1993. A REIT generally will not be subject to federal income
taxation on that portion of its income that qualifies as REIT taxable income to
the extent that it distributes to stockholders at least 95 percent of its REIT
taxable income and complies with certain other requirements. Saul Centers
continues to qualify as a REIT and, therefore, no provision has been made for
federal income taxes in the accompanying financial statements.

STATEMENT OF CASH FLOWS

For purposes of reporting cash flows, cash includes balances on hand and
demand deposits with financial institutions.

PER SHARE DATA

Per share data for net income before minority interests is presented on a
fully converted basis and is computed using weighted average shares of
16,558,020 and 16,309,630, for the quarters ended March 31, 1997 and 1996,
respectively. Per share data relating to net income after minority interests is
computed on the basis of the weighted average common shares outstanding during
the quarters ended March 31, 1997 and 1996, which were 12,164,857 and
11,916,467, respectively.

MINORITY INTERESTS - HOLDERS OF CONVERTIBLE LIMITED PARTNER UNITS IN THE
OPERATING PARTNERSHIP

The Saul Organization holds 4,393,163 Convertible Limited Partnership Units
of the Operating Partnership, representing a 26.5 percent limited partnership
interest, as of March 31, 1997. These Convertible Limited Partnership Units are
convertible into shares of Saul Centers' common stock on a one-for-one basis,
provided that it may not exercise the rights at any time that The Saul
Organization owns, directly or indirectly, in the aggregate more than 24.9
percent of the outstanding equity securities of Saul Centers. The Saul
Organization's 26.5 percent limited partnership interest in the Operating
Partnership is presented as minority interests in the accompanying financial
statements.

11
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)



DIRECTORS DEFERRED COMPENSATION PLAN

A Deferred Compensation Plan was established by Saul Centers, effective
January 1, 1994, for the benefit of its directors and their beneficiaries.
Before the beginning of any calendar year, a director may elect to defer all or
part of his or her director's fees to be earned in that year and the following
years. A director has the option to have deferred fees paid in cash or in
shares of common stock. If the director elects to have the deferred fees paid
in stock, the number of shares distributed to the director is determined based
on the market value of the common stock on the day the director's deferred fee
was earned. Shares authorized and registered for use under the plan total
70,000. As of March 31, 1997, 29,590 shares had been credited to the director's
deferred fee accounts.

NEW ACCOUNTING PRONOUNCEMENTS

During 1995, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 121, "Accounting for the Impairment of Long Lived Assets and for Long-Lived
Assets to be Disposed Of." SFAS 121 establishes standards for measuring and
accounting for impairment of long-lived assets held for production of income as
well as long-lived assets to be "Disposed Of." The standard was implemented in
1996 and, in the opinion of management, no such impairment loss reductions are
required.

In October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based
Compensation," which requires entities to measure compensation costs related to
awards of stock-based compensation using either the fair value method or the
intrinsic value method. The Company has adopted SFAS No. 123 utilizing the
method which provides for proforma disclosure of the impact of stock-based
compensation.

In February, 1997 the FASB issued SFAS No. 128 "Earnings Per Share" and
SFAS No. 129 "Disclosure of Information About Capital Structure," both of which
are required to be adopted for fiscal years beginning after December 15, 1997.
SFAS No. 128 establishes new standards for computing, presenting and disclosing
earnings per share, and will require restatement of prior year earnings per
share disclosures. SFAS No. 129 establishes new standards for disclosing
information about entities' capital structures. In the opinion of management,
these standards will not have a material impact on the Company's consolidated
results of operations and financial position.

12
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)



3. CONSTRUCTION IN PROGRESS

Construction in progress represents the costs of the current phase of the
Seven Corners shopping center redevelopment, the Leesburg Pike expansion and
Thruway's facade and site renovation. These costs include direct construction
costs, indirect costs such as architectural, engineering and construction
management, and carrying costs such as interest, real estate taxes and
insurance.
<TABLE>
<CAPTION>

Construction In Progress
------------------------
(In thousands)
<S> <C>
Seven Corners............. $3,610
Leesburg Pike............. 759
Thruway................... 59
------
Total..................... $4,428
======
</TABLE>

4. NOTES PAYABLE

In conjunction with the Offerings, the Company assumed and refinanced with
the existing lenders $74.8 million of mortgage notes payable. The remaining
mortgage and other notes payable assumed by the Company (including accrued
interest and prepayment penalties) were repaid with the net proceeds of the
Offerings and $117.8 million of new bank borrowings. Notes payable totaled
$273.2 million at March 31, 1997, of which $126.2 million (46 percent) was fixed
rate debt and $147.0 million (54 percent) was floating rate debt. All of the
floating rate debt was capped by interest rate protection agreements (see "Notes
Payable - Interest Rate Protection Agreements").

On August 1, 1994, SC Finance Corporation, a wholly owned subsidiary of
Saul Centers, issued $128 million of Fitch Investors Services, Inc. rated seven-
year Mortgage Notes, consisting of $91 million of Class A Collateralized
Floating Rate Commercial Mortgage Notes, rated "AA", bearing interest at a rate
equal to 0.65 percent above LIBOR, $13 million of Class B Collateralized
Floating Rate Commercial Mortgage Notes, rated "A", bearing interest at a rate
equal to 1.05 percent above LIBOR and $24 million of Class C Collateralized
Floating Rate Commercial Mortgage Notes, rated "BBB", bearing interest at a
rate equal to 1.55 percent above LIBOR. Proceeds from the issuance of these
Mortgage Notes were used to repay debt of approximately $118 million, which was
scheduled to mature primarily in 1996 and 1997.

The ratings of the Company's $128 million of Mortgage Notes were affirmed
by Fitch Investors Service, Inc. as of March 1996. Fitch noted that the
affirmation of ratings reflected financial performance consistent with the
initial underwriting of these Mortgage Notes.

13
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


During 1996, the Company repaid a total of $76.6 million of variable rate
mortgage notes, the majority of which were scheduled to mature during 1998, with
the net proceeds of a $77.0 million 15-year fixed rate mortgage note. The note
requires monthly payments of interest at a rate of 8.64 percent and principal
based upon a 20 year amortization schedule. The Company's revolving credit
facility commitment of $100.1 million was reduced to $44.0 million as a result
of the fixed rate financing.

During January 1997, the Company repaid a $38.0 million variable rate
mortgage note scheduled to mature in 1999, with the net proceeds of a $38.5
million 16-year fixed rate mortgage note. The note requires monthly payments
of interest at a rate of 7.88 percent and principal based upon a twenty-five
year amortization schedule.

As of March 31, 1997, the Company had a $44.0 million secured revolving
credit facility with outstanding borrowings of $19.0 million. The line requires
monthly interest payments of LIBOR plus 1.875 percent. At March 31, 1997, $25.0
million was available for borrowing on the line.

As of March 31, 1997, the scheduled maturities of all debt for years
ending December 31, were as follows:
<TABLE>
<CAPTION>

Debt Maturity Schedule
----------------------
(In thousands)
<S> <C>
April through December 31, 1997.. $ 2,018
1998............................. 22,149
1999............................. 3,380
2000............................. 3,631
2001............................. 131,803
2002............................. 3,254
Thereafter....................... 106,926
--------
Total $273,161
========
</TABLE>

INTEREST RATE PROTECTION AGREEMENTS

Simultaneously with the completion of the Offerings, the Company (i) entered
into interest rate protection agreements (interest rate caps) to limit the
Company's exposure to increases in interest rates on $199.8 million of its
floating rate debt above a LIBOR strike price of 4.25 percent for a period of
one year ending in August 1994 and (ii) entered into additional interest rate
protection agreements for $199.8 million with a LIBOR strike price of 5.25

14
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)



percent for the ensuing four years ending in August 1998. Subsequent to the
Company's November 1996 closing of its $77 million fixed rate mortgage, which
refinanced a similar amount of floating rate debt, a total of $37.0 million of
the 5.25 percent interest rate protection agreements were sold on December 9,
1996, leaving protection agreements with a notional value of $162.8 million and
5.25 percent interest rate maturing in August 1998. When adding the Company's
current weighted average interest rate "spread" of approximately 1.00 percent
over LIBOR at March 31, 1997 to the 5.25 percent strike price, the result is a
maximum interest rate of approximately 6.25 percent for the Company's $147.0
million floating rate debt. The costs of these interest rate protection
agreements were paid at the time of the Offerings.

In conjunction with the August 1994 issue of the Mortgage Notes, the Company
purchased $128 million of interest rate protection with a LIBOR strike price of
7.50 percent for a three-year term following the August 1998 expiration of the
5.25 percent interest rate protection agreement. The cost of this interest rate
protection agreement was paid at the time of the issue of the Mortgage Notes.

In March of 1995, the Company purchased $50 million of interest rate
protection with a LIBOR strike price of 7.5 percent for a four-year term
expiring March 1999. Subsequent to the Company's $77 million fixed rate loan
closing in November 1996, this $50 million of interest rate protection was sold
on December 9, 1996. Additionally, in March 1995, the Company purchased $71.8
million of interest rate protection with a LIBOR strike price of 7.5 percent
for a two-year term following the August 1998 expiration of the 5.25 percent
interest rate protection agreement. Also on December 9, 1996, the Company sold
$37.0 million of these interest rate protection agreements.

As a result of the purchased interest rate protection agreements, all of the
Company's current floating rate debt totaling $147.0 million is capped at LIBOR
strike prices of 5.25 percent through August 1998 and 7.5 percent through August
2000.

The Company is exposed to interest rate risk and to risk of credit loss to
the extent the counter party to the interest rate protection agreement is unable
to perform. The interest rate risk refers to the Company's continuing
obligation related to the stated interest rates in the existing debt agreements.
Risk of credit loss is limited to the cost of replacing the interest rate
protection agreements at current rates and not the notional principal amount,
which is the amount upon which interest rates are applied to determine payment
streams under the agreements. The Company does not anticipate non-performance
by the counter parties of which there are three separate institutions. Income
earned by the operation of the interest rate protection agreements for the three
months ended March 31, 1997 and 1996, was $108,000 and $192,000, respectively
and was reported as an offset to interest expense.

15
SAUL CENTERS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


5. SHAREHOLDERS' EQUITY AND MINORITY INTERESTS

These financial statements are prepared in conformity with generally accepted
accounting principles and accordingly do not report the current value of the
Company's real estate assets. The Shareholders' Equity reported on the
Consolidated Balance Sheets does not reflect any increase in the value resulting
from the difference between the current value and the net book value of the
Company's assets. Therefore Shareholder's Equity reported on the Consolidated
Balance Sheets does not reflect the market value of stockholders' investment in
the Company.

The Consolidated Statement of Operations for the three months ended March 31,
1997 includes a charge for minority interests of $1,713,000, consisting of
$1,048,000 related to the predecessor company's share of the net income for the
quarter and $665,000 related to distributions to minority interests in excess of
allocated net income for the quarter. The charge for the three months ended
March 31, 1996 of $1,713,000 consists of $918,000 related to the predecessor
company's share of net income for the quarter and $795,000 related to
distributions to minority interests in excess of allocated net income for the
quarter.

16
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

General
- -------

The following discussion is based primarily on the consolidated financial
statements of Saul Centers, Inc. ("Saul Centers" and, together with its wholly
owned subsidiaries and the limited partnerships of which it or one of its
wholly owned subsidiaries is the sole general partner, the "Company") as of
March 31, 1997 and for the three month period ending March 31, 1997.

Liquidity and Capital Resources
- -------------------------------

The Company's principal demands for liquidity are expected to be
distributions to its stockholders, debt service and loan repayments, expansion
and renovation of the Current Portfolio Properties and selective acquisition and
development of additional properties. In order to qualify as a REIT for federal
income tax purposes, the Company must distribute to its stockholders at least 95
percent of its "real estate investment trust taxable income," as defined in the
Internal Revenue Code of 1986, as amended. The Company anticipates that
operating revenues will provide the funds necessary for operations, debt
service, distributions, and required recurring capital expenditures. Balloon
principal repayments are expected to be funded by refinancings.

Management anticipates that during the current year the Company may: 1)
redevelop certain of the Shopping Centers, 2) develop additional freestanding
out parcels or expansions within certain of the Shopping Centers, 3) acquire
existing neighborhood and community shopping centers and 4) develop new shopping
center sites. Acquisition and development of properties are undertaken only
after careful analysis and review, and each such property is expected to provide
long-term earnings and cash flow growth. During the coming year, any
developments, expansions or acquisitions are expected to be funded with bank
borrowings from the Company's credit line or other external capital resources
available to the Company.

The Company expects to fulfill its long range requirements for capital
resources in a variety of ways, including undistributed cash flow from
operations, secured or unsecured bank and institutional borrowings, private or
public offerings of debt or equity securities and proceeds from the dividend
investment program. Borrowings may be at the Saul Centers, Operating
Partnership or Subsidiary Partnership level, and securities offerings may
include (subject to certain limitations) the issuance of additional limited
partnership interests in the Operating Partnership which can be converted into
shares of Saul Centers common stock.

For the three months ended March 31, 1997, operating activities provided
net cash flow of $12,097,000, while financing activities provided proceeds of
$43,500,000 from a notes payable refinancing and $940,000 from the reinvestment
of dividends by operation of the Company's Dividend Reinvestment and Stock
Purchase Plan. During the same three month period investing activities used
cash of $4,071,000 and financing activities used cash primarily for the

17
replacement of debt ($43,600,000), distributions ($6,465,000), shopping center
renovations and capital expenditures ($1,151,000), and construction and
redevelopment projects ($2,920,000).

Management believes that the Company's current capital resources, including
approximately $25,000,000 of the Company's credit line which was available for
borrowing as of March 31, 1997, will be sufficient to meet its liquidity needs
for the foreseeable future.

Capital Strategy and Financing Activity
- ---------------------------------------

The Company's capital strategy is to maintain a ratio of total debt to
total asset value of 50 percent or less, and to actively manage the Company's
leverage and debt expense in order to maintain prudent coverage of fixed
charges. Management believes that current total debt remains less than 50
percent of total asset value.

Recently, the Company closed two long-term fixed rate mortgages, which
management believes enhances its financial position. The first was a $77
million loan closed in November 1996, for a term of 15 years at a fixed interest
rate of 8.64 percent, and an average twenty-year principal amortization
schedule. A balloon payment of approximately $34 million will be due at
maturity in December 2011. The loan is secured by six of the Company's retail
and office properties. In January 1997, the Company closed a second loan in the
amount of $38.5 million, for a 16-year term, at a fixed rate of 7.88 percent,
and a twenty-five year principal amortization schedule. A balloon payment of
approximately $24.5 million will be due at maturity in January 2013. This loan
is secured by the 601 Pennsylvania Avenue office property. The proceeds of
these loans were used to repay existing floating rate debt, including a portion
of the revolving credit line, which had a weighted remaining term of less than 3
years and a weighted average interest rate of LIBOR plus 2.05 percent, or 7.58
percent assuming the three month LIBOR rate effective as of December 31, 1996.

The Company now has fixed interest rates on approximately 46 percent of its
total debt. The balance of the debt is tied to LIBOR rates and is covered by
interest rate protection agreements, which cap LIBOR at 5.25 percent through
August 1998 and 7.5 percent through August 2000.

Redevelopment, Renovations and Acquisitions
- -------------------------------------------

The Company has selectively engaged in redevelopment, renovation and
acquisition activities. It continues to evaluate land parcels for retail
development and potential acquisitions of operating retail properties for
opportunities to enhance operating income and cash flow growth. The Company also
continues to take advantage of retail redevelopment, renovation and expansion
opportunities within the portfolio, as demonstrated by its continuing
redevelopment activities at Seven Corners, a recently completed facade
renovation at Lumberton Plaza, and the recent undertaking of a renovation at
Thruway and an expansion of Leesburg Pike shopping centers.

18
The first phase renovation and conversion of Seven Corners, the Company's
largest shopping center, from an enclosed mall to a large community retail
center, was finished in September 1995. A 35,000 square foot Barnes & Noble
book superstore opened in early October 1995, and a 50,000 square foot Bob's
Store opened in March 1996. In addition to these new tenants, Seven Corners
also features a 26,000 square foot Ross Dress for Less, a 50,000 square foot
Best Buy and a renovated 23,000 square foot Woolworth's. These five anchor
tenants comprise more than 32 percent of the current leasable space in the
shopping center. Construction of a 16,000 square foot expansion of an outparcel
building was completed in June 1995. This space is fully leased to service-
oriented tenants, some of which relocated from the former enclosed mall.
Construction was also completed in 1996 on two free-standing restaurant pads
leased by Wendy's and Pizzeria Uno, which opened for business in May and
September 1996, respectively.

In February 1996, the Company entered into a twenty-year lease at Seven
Corners with Shoppers Club for their latest prototype 69,000 square foot grocery
store, and in May 1996, the Company entered into a thirty-year 127,000 square
foot lease with The Home Depot, which includes approximately 106,000 square feet
of indoor home improvement space and 21,000 square feet of outside garden center
area. The former Woodward and Lothrop department store building was demolished
in October 1996 to accommodate the construction of the new stores and associated
parking. Construction of this phase of development is projected to be
completed in late summer of 1997.

Lumberton is a 185,000 square foot, neighborhood shopping center anchored
by Super Fresh and Rite Aid, located east of Philadelphia in southern New
Jersey. The Company has renovated the shopping center's facade and upgraded
signage and lighting. This renovation was substantially completed in November
1996.

The Company has commenced construction on a facade renovation of its Harris
Teeter and Steinmart anchored, 340,000 square foot, Thruway shopping center
located in Winston-Salem, North Carolina. Construction will include a 40-foot
clock tower, a new tenant sign band, colonial style anchor tenant features, new
lighting and a complete facade upgrade. The renovation is projected to be
completed in the fall of 1997.

Leesburg Pike is a 83,000 square foot shopping center, where a facade
renovation was completed in 1995. Construction has begun on a 13,000 square
foot expansion of in-line shop space for new retail uses. The expansion is 100
percent pre-leased and is projected to be completed in the summer of this year.

Portfolio Leasing Status
- ------------------------

At March 31, 1997, the portfolio consisted of thirty Shopping Centers and
three Commercial Properties located in seven states and the District of
Columbia. The Commercial Properties consist of one office property and one
office/retail property, both located in the

19
District of Columbia, and one research park located in a Maryland suburb of
Washington, D.C.

At March 31, 1997, 89.1 percent of the Company's 5.8 million square feet of
leasable space was leased to tenants, as compared to 87.6 percent at March 31,
1996. The shopping center portfolio was 88.9 percent leased at March 31, 1997
versus 87.0 percent as of March 31, 1996. The Commercial Properties were 90.6
percent leased at March 31, 1997 compared to 92.6 percent as of March 31, 1996.
The overall improvement in the 1996 leasing percentage was primarily the result
of substantial leasing activity at the Company's Seven Corners redevelopment
project.

RESULTS OF OPERATIONS

The following discussion compares the results of the Company for the three
month periods ended March 31, 1997 and 1996. This information should be read in
conjunction with the accompanying consolidated financial statements and the
notes related thereto. These financial statements include all adjustments
(consisting solely of normal recurring adjustments) which are, in the opinion of
management, necessary for a fair presentation of the interim periods presented.

Three Months Ended March 31, 1997 compared to Three Months Ended March 31, 1996
- -------------------------------------------------------------------------------

Base rent and expense recoveries were $12,601,000 and $2,312,000,
respectively, for the three month period ended March 31, 1997 (the "1997
Quarter"), compared to $12,260,000 and $2,293,000, respectively, for the
comparable quarter in 1996 (the "1996 Quarter"), representing a $341,000 (2.8
percent) increase in base rent and $19,000 (0.8 percent) increase in expense
recoveries. The increase in base rent resulted primarily from new leases placed
in service at Seven Corners, Great Eastern and Leesburg Pike for the 1997
Quarter but not present during the 1996 Quarter.

Percentage rent was $759,000 in the 1997 Quarter, compared to $716,000 in
the 1996 Quarter, representing an increase of $43,000 (6.0 percent).

Other income, which is comprised primarily of parking income, kiosk
leasing, temporary leases, and payments associated with early termination of
leases, was $890,000 in the 1997 Quarter, compared to $364,000 in the 1996
Quarter, representing an increase of $526,000 (144.5 percent). The increase in
other income resulted primarily from increased lease termination payments.

Operating expenses, comprised primarily of repairs and maintenance,
utilities, payroll and insurance, decreased $132,000 (6.1 percent) to $2,026,000
in the 1997 Quarter from $2,158,000 in the 1996 Quarter. The reduction in the
1997 period's operating expenses was largely attributable to reduced snow
removal expenses resulting from the relatively mild winter weather in the Mid-
Atlantic region.

20
Real estate taxes increased $85,000 (5.9 percent) to $1,514,000 in the 1997
Quarter from $1,429,000 in the 1996 Quarter. The real estate tax increase was
mainly attributable to a significant increase in taxes assessed at Seven Corners
center, due to the shopping center's redevelopment.

The provisions for credit losses decreased $12,000 (21.8 percent) to
$43,000 in the 1997 Quarter from $55,000 in the 1996 Quarter.

Interest expense of $4,820,000 for the 1997 Quarter represented an increase
of $394,000 (8.9 percent) over $4,426,000 reported for the 1996 Quarter. This
increase is primarily attributable to increased interest expense resulting from
the Company's conversion of approximately $115.5 million of its mortgage debt
from floating rate loans to longer term, fixed rate loans.

Amortization of deferred debt expense decreased to $545,000 for the 1997
Quarter from $732,000 for the 1996 Quarter, representing a decrease of $187,000
(25.5 percent). The decrease in the 1997 Quarter resulted from the elimination
of amortization on interest rate protection agreements with a total notional
value of $87.0 million, sold during the fourth quarter of 1996, and reduced debt
amortization because new fixed rate debt has a longer term than the floating
rate debt it replaced.

Depreciation and amortization expense decreased $108,000 (4.0 percent) from
$2,680,000 in the 1996 Quarter to $2,572,000 in the 1997 Quarter.

General and administrative expense, which consists primarily of
administrative, payroll and other overhead expense, was $793,000 for the 1997
Quarter, as compared to $754,000 for the 1996 Quarter, representing an increase
of $39,000 (5.2 percent).

Extraordinary item, loss on early extinguishment of debt, was $369,000 for
the 1997 Quarter resulting from the write-off of unamortized loan costs when the
Company refinanced a portion of its loan portfolio. No loss on early
extinguishment of debt was recorded during the 1996 Quarter.

21
PART II.  OTHER INFORMATION

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

On April 18, 1997, the Company held its Annual Meeting of Stockholders, at
which Messrs. Caraci, Grosvenor, and Jackson were reelected to the Board of
Directors, each receiving in excess of 91 percent of the votes of the
approximately 11 million shares represented at the meeting. The terms of
Messrs. Kelley, Longsworth, Noonan, Saul, Symington and Whitmore did not expire
as of the April 18, 1997 meeting and such individuals continue as directors of
the Company.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

Exhibits
--------

3. (a) First Amended and Restated Articles of Incorporation of Saul
Centers, Inc. filed with the Maryland Department of Assessments
and Taxation on August 23, 1994 and filed as Exhibit 3.(a) of
the 1993 Annual Report of the Company on Form 10-K is hereby
incorporated by reference.

(b) Amended and Restated Bylaws of Saul Centers, Inc. as in
effect at and after August 24, 1993 and as of August 26, 1993
and filed as Exhibit 3 (b) of the 1993 Annual Report of the
Company on Form 10-K is hereby incorporated by reference.

10. (a) First Amended and Restated Agreement of Limited Partnership of
Saul Holdings Limited Partnership filed as Exhibit No. 10.1 to
Registration Statement No. 33-64562 is hereby incorporated by
reference. The First Amendment to the First Amended and
Restated Agreement of Limited Partnership of Saul Holdings
Limited Partnership, the Second Amendment to the First Amended
and Restated Agreement of Limited Partnership of Saul Holdings
Limited Partnership, and the Third Amendment to the First
Amended and Restated Agreement of Limited Partnership of Saul
Holdings Limited Partnership filed as Exhibit 10.(a) of the
1995 Annual Report of the Company on Form 10-K is hereby
incorporated by reference. The Fourth Amendment to the First
Amended and Restated Agreement of Limited Partnership of Saul
Holdings Limited Partnership is filed herewith.

(b) First Amended and Restated Agreement of Limited Partnership of
Saul Subsidiary I Limited Partnership and Amendment No. 1
thereto filed as Exhibit 10.2 to Registration Statement No. 33-
64562 are hereby incorporated by reference.

22
(c)    First Amended and Restated Agreement of Limited Partnership of
Saul II Subsidiary Partnership and Amendment No. 1 thereto
filed as Exhibit 10.3 to Registration Statement No. 33-64562
are hereby incorporated by reference.

(d) Property Conveyance Agreement filed as Exhibit 10.4 to
Registration Statement No. 33-64562 is hereby incorporated by
reference.

(e) Management Functions Conveyance Agreement filed as Exhibit 10.5
to Registration Statement No. 33-64562 is hereby incorporated
by reference.

(f) Registration Rights and Lock-Up Agreement filed as Exhibit 10.6
to Registration Statement No. 33-64562 is hereby incorporated
by reference.

(g) Exclusivity and Right of First Refusal Agreement filed as
Exhibit 10.7 to Registration Statement No. 33-64562 is hereby
incorporated by reference.

(h) Saul Centers, Inc. 1993 Stock Option Plan filed as Exhibit 10.8
to Registration Statement No. 33-64562 is hereby incorporated
by reference.

(i) Agreement of Assumption dated as of August 26, 1993 executed by
Saul Holdings Limited Partnership and filed as Exhibit 10. (I)
of the 1993 Annual Report of the Company on Form 10-K is hereby
incorporated by reference.

(j) First Amended and Restated Revolving Credit Agreement dated as
of November 2, 1995 among Saul Holdings Limited Partnership,
Saul Subsidiary II Limited Partnership and The First National
Bank of Chicago, First Bank National Association, BHF-Bank
Aktiengesellschaft, Crestar Bank, Bank of America Illinois and
The First National Bank of Chicago, as Agent and filed as
Exhibit 10.(k) of the 1995 Annual Report of the Company on Form
10-K is hereby incorporated by reference. First Amendment to
the First Amended and Restated Revolving Credit Agreement dated
as of November 7, 1996 among Saul Holdings Limited Partnership,
and The First National Bank of Chicago, First Bank National
Association, Crestar Bank, and The First National Bank of
Chicago, as Agent, is filed herewith.

23
(k)    Indenture dated as of August 1, 1994 among SC Finance
Corporation, as Issuer, Bankers Trust Company, as Master
Service and in certain other capacities, and Marine Midland
Bank, as Trustee, and filed as Exhibit 10.(o) of the 1994
Annual Report of the Company on Form 10-K is hereby
incorporated by reference.

(l) Master Servicing Agreement dated as of August 1, 1994 among SC
Finance Corporation, as Issuer, Marine Midland Bank, as
Trustee, and Bankers Trust Company, as Master Servicer, and
filed as Exhibit 10.(p) of the 1994 Annual Report of the
Company on Form 10-K is hereby incorporated by reference.

(m) Mortgage Loan Purchase Agreement dated as of August 1, 1994
between SC Finance Corporation, Purchaser, and Value Line
Mortgage Corporation, Originator, and filed as Exhibit 10.(q)
of the 1994 Annual Report of the Company on Form 10-K is hereby
incorporated by reference.

(n) Deed to Secure Debt, Deed of Trust, Mortgage, Security
Agreement and Assignment of Rent; Modification and
Consolidation Agreement dated as of July 31, 1994 among Saul
Subsidiary I Limited Partnership, Mortgagor, Value Line
Mortgage Corporation, Mortgagee, Stuart S. Levin and Kenneth
Kraus, District of Columbia Trustee, Kenneth Kraus, Maryland
Trustee, Kenneth Kraus, North Carolina Trustee, and Gerald R.
Perras and Leonard W. Harrington, Jr., Virginia Trustee, and
filed as Exhibit 10.(r) of the 1994 Annual Report of the
Company on Form 10-K is hereby incorporated by reference.

(o) Interest Rate and Currency Exchange Agreement dated as of July
27, 1994 between General Re Financial Products Corporation and
Saul Subsidiary I Limited Partnership, and filed as Exhibit
10.(s) of the 1994 Annual Report of the Company on Form 10-K is
hereby incorporated by reference.

(p) Saul Centers, Inc. 1995 Dividend Reinvestment and Stock
Purchase Plan filed with the Securities and Exchange Commission
as File No. 33-80291 is hereby incorporated by reference.

(q) Deferred Compensation Plan for Directors dated as of December
13, 1993 as filed as Exhibit 10.(r) of the 1995 Annual Report
of the Company on Form 10-K is hereby incorporated by
reference.

(r) Deed of Trust, Assignment of Rents, and Security Agreement
dated as of June 9, 1994 by and between Saul Holdings Limited

24
Partnership and Ameribanc Savings Bank, FSB as filed as Exhibit
10.(t) of the 1995 Annual Report of the Company on Form 10-K is
hereby incorporated by reference.

(s) Deed of Trust Note dated as of January 22, 1996 by and between
Saul Holdings Limited Partnership and Clarendon Station Limited
Partnership is filed herewith.

(t) Loan Agreement dated as of November 7, 1996 by and among Saul
Holdings Limited Partnership, Saul Subsidiary II Limited
Partnership and PFL Life Insurance Company, c/o AEGON USA
Realty Advisors, Inc. is filed herewith.

(u) Interest Rate Agreements dated as of March 16, 1995 between
Saul Holdings Limited Partnership and Wells Fargo Bank National
Association as filed as Exhibit 10.(u) of the 1995 Annual
report of the Company on Form 10-K is hereby incorporated by
reference. First Amendment to Interest Rate Agreement dated as
of December 9, 1996 between Saul Holdings Limited Partnership
and Wells Fargo Bank National Association is filed herewith.

(v) Interest Rate Agreement Termination dated as of December 9,
1996 between Saul Holdings Limited Partnership and Wells Fargo
Bank, National Association is filed herewith.

(w) Letter Agreement dated December 9, 1996 between Saul Holdings
Limited Partnership and Wells Fargo Bank, National Association
confirming the sale of interest rate cap with $37,000,000
notional value is filed herewith.

(x) Amendment to amended interest rate cap agreement, notional
value $34,780,000, dated December 17, 1996 between Saul
Holdings Limited Partnership and The First National Bank of
Chicago, is filed herewith.

(y) Letter Agreement dated December 10, 1996 between Saul Holdings
Limited Partnership and The First National Bank of Chicago
confirming the sale of interest rate cap agreements with
notional values of $50,000,000 and $37,000,000, is filed
herewith.

(z) Promissory Note dated as of January 10, 1997 by and between
Saul Subsidiary II Limited Partnership and The Northwestern
Mutual Life Insurance Company, is filed herewith.

23 Consent of Certified Public Accountants

25
99   Schedule of Portfolio Properties

Financial Data Schedule

Reports on Form 8-K.
--------------------

None.

26
SIGNATURES


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



SAUL CENTERS, INC.
(Registrant)



Date: May 13, 1997 /s/ Philip D. Caraci
-------------- ---------------------------------------
Philip D. Caraci, President


Date: May 13, 1997 /s/ Scott V. Schneider
-------------- ---------------------------------------
Scott V. Schneider
Vice President, Chief Financial Officer

27