GLENBOROUGH PROPERTIES L P
10-Q, 1999-05-14
HOTELS, ROOMING HOUSES, CAMPS & OTHER LODGING PLACES
Previous: BRADLEY OPERATING L P, 10-Q, 1999-05-14
Next: TSI INTERNATIONAL SOFTWARE LTD, 10-Q, 1999-05-14




                       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, 1999

                                       OR

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                        Commission File Number: 001-14162


                          GLENBOROUGH PROPERTIES, L.P.
             (Exact name of registrant as specified in its charter)

          California                                           94-3231041
  (State or other jurisdiction                              (I.R.S. Employer
of incorporation or organization)                          Identification No.)

          400 South El Camino Real,
Suite 1100, San Mateo, California - (650) 343-9300             94402-1708
   (Address of principal executive offices                     (Zip Code)
           and telephone number)

           Securities registered under Section 12(b) of the Act: None
           Securities registered pursuant to Section 12(g) of the Act:

                      Units of Limited Partnership Interest
                                (Title of Class)

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___


                                       1
<PAGE>

                                      INDEX
                          GLENBOROUGH PROPERTIES, L.P.

                                                                        Page No.
PART I   FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements of Glenborough Properties, L.P.
         (Unaudited except for the Consolidated Balance Sheet at December
         31, 1998):

            Consolidated Balance Sheets at March 31, 1999 and 
            December 31, 1998                                                  3

            Consolidated Statements of Operations for the three
            months ended March 31, 1999 and 1998                               4

            Consolidated Statement of Partners' Equity for the 
            three months ended March 31, 1999                                  5

            Consolidated Statements of Cash Flows for the three
            months ended March 31, 1999 and 1998                             6-7

            Notes to Consolidated Financial Statements                      8-17

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                         18-23

PART II  OTHER INFORMATION

Item 1.  Legal Proceedings                                                 24-25

Item 4.  Submission of Matters to a Vote of Security Holders                  25

Item 6.  Exhibits and Reports on Form 8-K                                     26

SIGNATURES                                                                    27

EXHIBIT INDEX                                                                 28


                                       2
<PAGE>

Part I.           FINANCIAL INFORMATION

Item 1.           Financial Statements

<TABLE>
<CAPTION>

                                             GLENBOROUGH PROPERTIES, L.P.
                                              CONSOLIDATED BALANCE SHEETS
                                          (in thousands, except unit amounts)


                                                                                  March 31,              December 31,
                                                                                    1999                     1998
                                                                                 (Unaudited)              (Audited)
                                                                               ----------------        -----------------
ASSETS
<S>                                                                            <C>                     <C>
     Rental property, net of accumulated depreciation of
       $76,064 and $72,951 in 1999 and 1998, respectively                      $    1,644,620          $    1,720,579
     Real estate held for sale                                                         91,618                  21,860
     Investments in Development                                                        36,772                  35,131
     Investments in Associated Companies                                                8,992                   8,807
     Mortgage loans receivable                                                         43,413                  42,420
     Cash and cash equivalents                                                          3,665                   4,019
     Other assets                                                                      47,656                  45,437
                                                                               ----------------        -----------------
         TOTAL ASSETS                                                          $    1,876,736          $    1,878,253
                                                                               ================        =================

LIABILITIES AND PARTNERS' EQUITY
Liabilities:
     Mortgage loans                                                            $      730,376          $      708,578
     Unsecured Series A Senior Notes                                                  150,000                 150,000
     Unsecured bank line                                                               54,307                  63,519
     Other liabilities                                                                 23,806                  28,921
                                                                               ----------------        -----------------
         Total liabilities                                                            958,489                 951,018
                                                                               ----------------        -----------------

Commitments and contingencies                                                              --                      --

Partners' Equity:
     General partner,  359,077 and 359,090 units issued and outstanding at March
       31, 1999 and December 31, 1998, respectively                                     8,921                   9,066
     Limited partners, 35,548,654 and 35,549,914 units issued and outstanding at
       March 31, 1999 and December 31,
       1998, respectively                                                             909,326                 918,169
                                                                               ----------------        -----------------
           Total partners' equity                                                     918,247                 927,235
                                                                               ----------------        -----------------

           TOTAL LIABILITIES AND PARTNERS'
              EQUITY                                                           $    1,876,736          $    1,878,253
                                                                               ================        =================

                              See accompanying notes to consolidated financial statements
</TABLE>

                                       3
<PAGE>
<TABLE>
<CAPTION>

                                              GLENBOROUGH PROPERTIES, L.P.
                                         CONSOLIDATED STATEMENTS OF OPERATIONS
                                   For the three months ended March 31, 1999 and 1998
                                        (in thousands, except per unit amounts)
                                                      (Unaudited)

                                                                                1999                        1998
                                                                           ---------------             ---------------
REVENUE
<S>                                                                        <C>                         <C>          
     Rental revenue                                                        $      64,641               $      45,963
     Fees and reimbursements from affiliates                                       1,131                         473
     Interest and other income                                                     1,659                         307
     Equity in earnings of Associated Companies                                      309                         352
     Net gain on sales of real estate assets                                       1,351                       1,446
                                                                           ---------------             ---------------
       Total revenue                                                              69,091                      48,541
                                                                           ---------------             ---------------

EXPENSES
     Property operating expenses, including $1,347 paid to
       the Company in 1998                                                        22,001                      15,671
     General and administrative, including $1,815 paid to
       the Company in 1998                                                         2,215                       1,866
     Depreciation and amortization                                                15,092                       9,984
     Interest expense                                                             16,540                       9,145
                                                                           ---------------             ---------------
       Total expenses                                                             55,848                      36,666
                                                                           ---------------             ---------------

Net income before extraordinary item                                              13,243                      11,875
Extraordinary item:
Loss on early extinguishment of debt                                              (1,991)                         --
                                                                           ---------------             ---------------
Net income                                                                        11,252                      11,875
Preferred partner interest distributions                                          (5,570)                     (3,910)
                                                                           ---------------             ---------------
Net income available to general and limited partners                       $       5,682               $       7,965
                                                                           ===============             ===============

Per Partnership Unit Data:
Net income available to general and limited partners before
     extraordinary item                                                    $        0.21               $        0.24
Extraordinary item                                                                 (0.05)                         --
                                                                           ---------------             ---------------
Net income available to general and limited partners                       $        0.16               $        0.24
                                                                           ===============             ===============
Weighted average number of partnership units outstanding                      35,949,321                  33,703,270
                                                                           ===============             ===============

                              See accompanying notes to consolidated financial statements
</TABLE>

                                       4
<PAGE>
<TABLE>
<CAPTION>

                                              GLENBOROUGH PROPERTIES, L.P.
                                       CONSOLIDATED STATEMENT OF PARTNERS' EQUITY
                                       For the three months ended March 31, 1999
                                                     (in thousands)
                                                      (Unaudited)


                                                          General                 Limited
                                                          Partner                 Partners                Total
                                                     -------------------    -------------------    ------------------

<S>                                                      <C>                  <C>                      <C>        
Balance at December 31, 1998                             $   9,066            $     918,169            $   927,235

Issuance of Operating Partnership units
    and additional contributions                                25                    2,427                  2,452

Distributions                                                 (206)                 (20,450)               (20,656)

Redemption of units                                            (21)                  (2,049)                (2,070)

Unrealized gain on marketable securities                        --                       34                     34

Net income                                                      57                   11,195                 11,252
                                                     -------------------    -------------------    ------------------

Balance at March 31, 1999                                $   8,921            $     909,326            $   918,247
                                                     ===================    ===================    ==================


                              See accompanying notes to consolidated financial statements
</TABLE>

                                       5
<PAGE>
<TABLE>
<CAPTION>

                                            GLENBOROUGH PROPERTIES, L.P.
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 For the three months ended March 31, 1999 and 1998
                                                   (in thousands)
                                                    (Unaudited)
                                                                            1999                        1998
                                                                       ---------------             ---------------
Cash flows from operating activities:
<S>                                                                    <C>                         <C>          
     Net income                                                        $       11,252              $      11,875
     Adjustments to reconcile net income
       to net cash provided by operating activities:
         Depreciation and amortization                                         15,092                      9,984
         Amortization of loan fees, included in
           interest expense                                                       485                        418
         Equity in earnings of Associated Companies                              (309)                      (352)
         Net gain on sales of real estate assets                               (1,351)                    (1,446)
         Loss on early extinguishment of debt                                   1,991                         --
         Changes in certain assets and liabilities, net                        (5,211)                    (2,668)
                                                                       ---------------             ---------------
           Net cash provided by operating activities                           21,949                     17,811
                                                                       ---------------             ---------------

Cash flows from investing activities:
     Net proceeds from sales of real estate assets                             17,522                     28,559
     Additions to real estate assets                                          (14,176)                  (412,585)
     Investments in Development                                                (3,488)                        --
     Additions to mortgage loans receivable                                      (993)                       (49)
     Principal receipts on mortgage loans receivable                               --                          1
     Advances to affiliates                                                    (1,651)                        --
     Distributions from Associated Companies                                      124                        548
                                                                       ---------------             ---------------
           Net cash used for investing activities                              (2,662)                  (383,526)
                                                                       ---------------             ---------------

Cash flows from financing activities:
     Proceeds from borrowings                                                  44,000                    159,365
     Repayment of borrowings                                                  (45,514)                  (201,005)
     Draws from (payments into) lender impound accounts, net                    2,147                     (1,445)
     Proceeds from issuance of Series A Senior Notes                               --                    150,000
     Contributions                                                              2,452                    275,680
     Distributions                                                            (20,656)                   (13,210)
     Redemption of partnership units                                           (2,070)                        --
                                                                       ---------------             ---------------
         Net cash provided by (used for) financing
             activities                                                       (19,641)                   369,385
                                                                       ---------------             ---------------

Net increase (decrease) in cash and cash equivalents                             (354)                     3,670

Cash and cash equivalents at beginning of period                                4,019                      2,568
                                                                       ---------------             ---------------

Cash and cash equivalents at end of period                             $        3,665               $      6,238
                                                                       ===============             ===============

                                                    (continued)

                            See accompanying notes to consolidated financial statements
</TABLE>


                                       6
<PAGE>

<TABLE>
<CAPTION>
                                            GLENBOROUGH PROPERTIES, L.P.
                                  CONSOLIDATED STATEMENTS OF CASH FLOWS-continued
                                 For the three months ended March 31, 1999 and 1998
                                                   (in thousands)
                                                    (Unaudited)

                                                                            1999                        1998
                                                                       ---------------             ---------------
Supplemental disclosure of cash flow information:

<S>                                                                    <C>                         <C>
     Cash paid for interest (net of capitalized interest of
         $643 in 1999)                                                 $      16,684               $       7,329
                                                                       ===============             ===============

Supplemental disclosure of Non-Cash Investing and Financing
     Activities:

     Acquisition of real estate through assumption of first
         trust deed notes payable                                      $      14,100               $     105,756
                                                                       ===============             ===============

     Acquisition of real estate through issuance of
         Operating Partnership units                                   $          --               $         116
                                                                       ===============             ===============


                            See accompanying notes to consolidated financial statements
</TABLE>

                                       7
<PAGE>

                          GLENBOROUGH PROPERTIES, L.P.

                   Notes to Consolidated Financial Statements
                                 March 31, 1999

Note 1.      ORGANIZATION

Glenborough  Properties,  L.P., a California Limited Partnership (the "Operating
Partnership")  was organized in the State of California on August 23, 1995.  The
Operating  Partnership is the primary operating subsidiary of Glenborough Realty
Trust Incorporated (the "Company"),  a  self-administered  and self-managed real
estate investment trust ("REIT").  On December 31, 1995, the Company completed a
consolidation (the  "Consolidation") in which eight public limited  partnerships
(the "Partnerships,"  collectively with Glenborough Corporation (defined below),
the "GRT Predecessor  Entities"),  merged with and into the Company. The Company
(i) issued  5,753,709  shares (the  "Shares") of $.001 par value Common Stock to
the Partnerships in exchange for 3,979,376 Operating Partnership units; and (ii)
merged with Glenborough Corporation, a California Corporation,  with the Company
being the surviving entity. The Company then transferred certain real estate and
related  assets to the  Operating  Partnership  in exchange  for a sole  general
partner  interest of 1% and a limited  partnership  interest  of 85.37%  (87.25%
limited  partnership  interest as of March 31, 1999). The Operating  Partnership
also acquired interests in certain warehouse  distribution  facilities from GPA,
Ltd.,  a California  limited  partnership  ("GPA").  The  Operating  Partnership
commenced operations on January 1, 1996.

The Operating Partnership,  through subsidiary entities, is engaged primarily in
the  ownership,  operation,  management,  leasing,  acquisition,  expansion  and
development  of various types of  income-producing  properties.  As of March 31,
1999, the Operating Partnership,  directly and through the subsidiaries in which
it and the Company own 100% of the ownership interests,  controls a total of 181
real estate projects.

Effective  April 1, 1998, the Company  contributed to the Operating  Partnership
the  majority  of its  assets,  including  100% of its shares of the  non-voting
preferred stock of Glenborough Corporation ("GC"), formerly known as Glenborough
Realty  Corporation,  as well as all of the Company's tangible personal property
including  furniture  and  fixtures,  all cash and  investments,  and a property
management contract.  As part of that transaction,  the Company also agreed to a
substantial  reduction  in the  asset  management  fees  paid  by the  Operating
Partnership  to the  Company.  In return,  the  Operating  Partnership  canceled
certain  obligations  of the Company to the  Operating  Partnership,  and issued
2,248,869 units of partnership interest to the Company.

Effective   February  15,  1999,  the  Company   contributed  to  the  Operating
Partnership 100% of its shares of the non-voting  preferred stock of Glenborough
Hotel Group ("GHG"). In return, the Operating Partnership issued 67,797 units of
partnership interest to the Company.

The contributions of 100% of the shares of non-voting  preferred stock in GC and
GHG  discussed  above have been  accounted for as a  reorganization  of entities
under common control,  similar to a pooling of interests.  All periods presented
have been restated to give effect to these  transactions  as if they occurred on
December 31, 1995. As a result of the above transactions, the only assets of the
Company that have not been contributed to the Operating  Partnership are (i) its
shares of common stock in twelve  qualified  REIT  subsidiaries,  which  produce
dividends that are not material to the Company,  and (ii) a less than 5% limited
partnership interest in Glenborough Partners.

As of March  31,  1999,  as a result of the above  transactions,  the  Operating
Partnership  holds 100% of the non-voting  preferred  stock of the following two
Associated Companies (the "Associated Companies"):

     Glenborough  Corporation  is the  general  partner of several  real estate
     limited  partnerships  and  provides  asset  and  property  management  and
     development  services for these partnerships (the "Managed  Partnerships").
     It also provides  partnership  administration,  asset management,  property
     management and development services to a group of unaffiliated partnerships
     which  include  three public  partnerships  sponsored  by Rancon  Financial
     Corporation,  an unaffiliated corporation which has significant real estate
     assets in the Inland  Empire  region of Southern  California  (the  "Rancon
     Partnerships").

     Glenborough  Hotel Group owns an approximate 36% limited partner  interest
     in a real estate joint venture.


                                       8
<PAGE>

Note 2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation
The  accompanying   financial  statements  present  the  consolidated  financial
position of the Operating  Partnership and its majority owned subsidiaries as of
March 31, 1999 and December 31, 1998, and the consolidated results of operations
and cash flows of the Operating Partnership for the three months ended March 31,
1999 and 1998. All intercompany transactions, receivables and payables have been
eliminated in consolidation.

In the opinion of management,  the accompanying  unaudited financial  statements
contain all  adjustments  (consisting  of only  normal  accruals)  necessary  to
present fairly the financial position and results of operations of the Operating
Partnership as of March 31, 1999, and for the period then ended.

Reclassification
Certain prior year balances have been  reclassified  to conform with the current
year presentation.

Use of Estimates
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the results of operations  during the  reporting  period.  Actual  results could
differ from those estimates.

New Accounting Pronouncements
Statement of Financial  Accounting  Standards  (SFAS) No. 133,  "Accounting  for
Derivative Instruments and Hedging Activities" was issued in June 1998. SFAS No.
133 is effective  for fiscal  years  beginning  after June 15,  1999,  and early
adoption is permitted.  SFAS No. 133 provides  comprehensive  guidelines for the
recognition  and   measurement  of  derivatives   and  hedging   activities  and
specifically  requires all  derivatives  to be recorded on the balance  sheet at
fair  value.   Management  is  evaluating   the  effects,   if  any,  that  this
pronouncement will have on the Operating  Partnership's  consolidated  financial
position, results of operations and financial statement position.

Investments in Real Estate
Investments in real estate are stated at cost unless circumstances indicate that
cost cannot be recovered,  in which case,  the carrying value of the property is
reduced to estimated  fair value.  Estimated  fair value:  (i) is based upon the
Operating  Partnership's plans for the continued operation of each property; and
(ii) is computed using estimated sales price, as determined by prevailing market
values  for  comparable  properties  and/or  the  use  of  capitalization  rates
multiplied by annualized rental income based upon the age,  construction and use
of the building. The fulfillment of the Operating Partnership's plans related to
each of its properties is dependent  upon,  among other things,  the presence of
economic  conditions which will enable the Operating  Partnership to continue to
hold  and  operate  the  properties   prior  to  their  eventual  sale.  Due  to
uncertainties  inherent  in the  valuation  process  and in the  economy,  it is
reasonably  possible  that the actual  results of operating and disposing of the
Operating  Partnership's  properties could be materially  different than current
expectations.

Depreciation is provided using the straight line method over the useful lives of
the respective assets.

The useful lives are as follow:

              Buildings and Improvements               10 to 40 years
              Tenant Improvements                      Term of the related lease
              Furniture and Equipment                  5 to 7 years

Investments in Associated Companies
The  Operating  Partnership's   investments  in  the  Associated  Companies  are
accounted for using the equity method, as discussed further in Note 4.

                                       9
<PAGE>

Mortgage Loans Receivable
The Operating  Partnership  monitors the  recoverability  of its loans and notes
receivable  through  ongoing contact with the borrowers to ensure timely receipt
of interest and principal  payments,  and where  appropriate,  obtains financial
information  concerning  the operation of the  properties.  Interest on mortgage
loans is  recognized  as  revenue  as it  accrues  during the period the loan is
outstanding.  Mortgage loans  receivable  will be evaluated for impairment if it
becomes evident that the borrower is unable to meet its debt service obligations
in a timely manner and cannot  satisfy its payments using sources other than the
operations  of the  property  securing the loan.  If it is  concluded  that such
circumstances  exist,  then such loan will be  considered to be impaired and its
recorded amount will be reduced to the fair value of the collateral securing it.
Interest  income  will also  cease to accrue  under such  circumstances.  Due to
uncertainties  inherent in the valuation process, it is reasonably possible that
the amount ultimately  realized from the Operating  Partnership's  collection on
these receivables will be different than the recorded amounts.

Cash Equivalents
The  Operating   Partnership   considers   short-term   investments   (including
certificates  of deposit) with a maturity of three months or less at the time of
investment to be cash equivalents.

Marketable Securities
The  Operating  Partnership  records its  marketable  securities  at fair value.
Unrealized  gains and losses on securities are reported as a separate  component
of  stockholders'  equity and  realized  gains and losses  are  included  in net
income.

Fair Value of Financial Instruments
Statement of Financial  Accounting  Standards No. 107 requires  disclosure about
fair value for all financial instruments. Based on the borrowing rates currently
available to the Operating Partnership, the carrying amount of debt approximates
fair value.  Certain  assumed debt  instruments  have been recorded at a premium
based upon the stated rate on the instrument  and the then  available  borrowing
rates for the Operating Partnership. Cash and cash equivalents consist of demand
deposits and certificates of deposit with financial  institutions.  The carrying
amount of cash and cash  equivalents  as well as the mortgage  loans  receivable
described above, approximates fair value.

Derivative Financial Instruments
The Operating  Partnership may use derivative financial instruments in the event
that  it  believes  such   instruments   will  be  an  effective  hedge  against
fluctuations in interest rates on a specific anticipated  borrowing.  Derivative
financial instruments such as forward rate agreements or interest rate swaps may
be used in this  capacity.  To the extent  such  instruments  do not  qualify as
hedges,  they will be accounted  for on a  mark-to-market  basis and recorded in
earnings  each period as  appropriate.  The cost of terminated  instruments  not
qualifying  as hedges  will be  recorded  in  earnings  in the  period  they are
terminated.  Instruments which qualify as hedges upon obtaining the related debt
will be recorded as a premium or discount  on the  related  debt  principal  and
amortized  into  earnings  over the life of the debt  instrument.  If the hedged
instrument  is retired  early,  the  unamortized  discount  or  premium  will be
included as a component of the calculation of gain or loss on retirement.

At  March  31,  1999,  the  Operating  Partnership  was not a party  to any open
interest rate protection agreements.

Deferred Financing and Other Fees
Fees  paid in  connection  with  the  financing  and  leasing  of the  Operating
Partnership's  properties  are  amortized  over  the term of the  related  notes
payable or leases and are included in other assets.

Investments in Development Alliances
The Operating  Partnership,  through  mezzanine loans and equity  contributions,
invests  in  various   development   alliances  with  projects  currently  under
development. The interest on advances and other direct project costs incurred by

                                       10
<PAGE>

the Operating Partnership are capitalized to the investment during the period in
which the projects are under development. See Note 6 for further discussion.

Revenues
All leases are classified as operating  leases.  Rental revenue is recognized as
earned over the terms of the related leases.

For the three months ended March 31, 1999, no tenants represented 10% or more of
rental revenue of the Operating Partnership.

Fees and reimbursements  revenue consists of property  management fees, overhead
administration  fees, and transaction  fees from the  acquisition,  disposition,
refinancing,  leasing  and  construction  supervision  of  real  estate  for  an
unconsolidated affiliate.

Revenues are recognized  only after the Operating  Partnership is  contractually
entitled to receive  payment,  after the  services for which the fee is received
have been provided,  and after the ability and timing of payments are reasonably
assured and predictable.

Scheduled  rent  increases are based  primarily on the Consumer Price Index or a
similar factor.  Material incentives paid, if any, by the Operating  Partnership
to a tenant are  amortized as a reduction of rental  income over the life of the
related lease.

Income Taxes
No  provision  for income  taxes is  included in the  accompanying  Consolidated
Statements of Operations  as the Operating  Partnership's  results of operations
are  allocated  to the partners for  inclusion  in their  respective  income tax
returns.

Net Income Per Partnership Unit
Net income per partnership  unit is calculated using the weighted average number
of  partnership  units  outstanding  during  the  period.  No effect on per unit
amounts has been attributed to a potential  conversion of the Preferred  Partner
Interest  into limited  partner units as the impact is  anti-dilutive.  No other
potentially dilutive securities of the Operating Partnership exist.

Reference to 1998 Audited Financial Statements
These  unaudited  financial  statements  should be read in conjunction  with the
Notes  to  Consolidated  Financial  Statements  included  in  the  1998  audited
financial statements.

Note 3.   INVESTMENTS IN REAL ESTATE

Acquisitions
In the first  quarter of 1999,  the  Operating  Partnership  acquired a 285 unit
multifamily  property  ("Springs of Indian Creek") located in Carrolton,  Texas.
The property is the first phase of a two phase project comprising a total of 519
units. The 234 unit second phase of the project is currently under  construction
through one of the Operating Partnership's development alliances and is expected
to be completed  in the first  quarter of the year 2000.  The total  acquisition
cost,  including  capitalized costs of Phase I was  approximately  $20.8 million
comprising:  (i) approximately  $14.1 million in assumption of debt and (ii) the
balance in cash.  In addition,  the Operating  Partnership  acquired a 1.45-acre
parcel  containing  63,220 square feet of  industrial  buildings in Los Angeles,
California,  near the Los Angeles  International  Airport. The total acquisition
cost,  including  capitalized costs, was approximately  $3.1 million,  which was
paid  entirely in cash.  The property has been leased to a single tenant under a
15-year triple-net lease.

                                       11
<PAGE>

Dispositions
In the first quarter of 1999, the Operating  Partnership sold seven  properties,
including five  office/flex  properties and two retail  properties,  and a small
partial  interest in a REIT. These assets were sold for an aggregate sales price
of  approximately   $27.3  million  and  generated  an  aggregate  net  gain  of
approximately  $1,351,000.  These  transactions are reflected as the net gain on
sales of real  estate  assets  on the  accompanying  consolidated  statement  of
operations for the three months ended March 31, 1999.

Prospective Acquisitions and Dispositions
The Operating Partnership has entered into a definitive agreement to acquire all
of the real estate assets of Prudential-Bache/Equitec Real Estate Partnership, a
California  limited  partnership  in  which  the  managing  general  partner  is
Prudential-Bache  Properties,  Inc., and in which GC and Robert  Batinovich have
served as  co-general  partners  since  March  1994,  but do not hold a material
equity or economic interest (the "Pru-Bache  Portfolio").  The total acquisition
cost,  including  capitalized  costs,  is  expected  to be  approximately  $49.9
million,  which is to be paid entirely in cash. The Company anticipates that the
cash will be funded  with  proceeds  from the sales of real estate  assets.  The
Pru-Bache Portfolio  comprises four office buildings  aggregating 405,825 square
feet  and  one  office/flex   property  containing  121,645  square  feet.  This
acquisition is subject to certain  contingencies,  including  customary  closing
conditions   and  the   resolution  of  litigation   relating  to  the  proposed
acquisition,  to which  neither the Operating  Partnership  nor the Company is a
party.

The Operating  Partnership has entered into short-term  lease  agreements on the
hotel properties located in Arlington, Texas, and Ontario,  California, with the
prospective  purchasers of these properties.  These prospective  purchasers have
entered into purchase agreements for these properties,  with anticipated closing
dates of June 30, 1999. The leases  terminate on the closing date of the sale of
the properties. The net book value of the two hotel properties totals $7,832,000
at March 31,  1999.  Net  income  earned by the  Operating  Partnership  (before
depreciation)  from the two hotels  totaled  $192,000 and $229,000 for the three
months ended March 31, 1999 and 1998, respectively.

The Operating  Partnership  has entered into separate  definitive  agreements to
sell  ten  properties,  including  three  office  properties,  four  office/flex
properties,  one industrial  property,  one retail  property and one multifamily
property. These sales are expected to close in the second quarter of 1999 for an
aggregate sales price of approximately $51 million.  In addition,  the Operating
Partnership is in active negotiations to sell another six properties,  including
one office property, one office/flex property, one industrial property and three
retail  properties.  The six  additional  properties  have an aggregate net book
value of  approximately  $77.3  million at March 31, 1999,  and are reflected as
Real Estate Held For Sale on the accompanying  consolidated  balance sheet as of
March 31, 1999.  See Note 10 for  discussion  of sales  subsequent  to March 31,
1999.

Note 4.   INVESTMENTS IN ASSOCIATED COMPANIES

The  Operating  Partnership  accounts  for  its  investments  in the  Associated
Companies  (as  defined  in Note 1) using the  equity  method  as a  substantial
portion of their economic  benefits flow to the Operating  Partnership by virtue
of its 100% non-voting preferred stock interest in each of them, which interests
constitute substantially all of their capitalization.  Two of the holders of the
voting  common stock of GC and one of the holders of the voting  common stock of
GHG are officers of the Company;  however, neither the Company nor the Operating
Partnership has any direct voting or management control of either GC or GHG. The
Operating  Partnership  records  earnings on its  investments  in the Associated
Companies equal to its cash flow preference, to the extent of earnings, plus its
pro rata share of remaining earnings, based on cash flow allocation percentages.
Distributions received from the Associated Companies are recorded as a reduction
of the Operating Partnership's investments.

As of March 31, 1999, the Operating Partnership had the following investments in
the Associated Companies (in thousands):

                                       12
<PAGE>

                                            GC             GHG            Total
                                        ---------      ----------      ---------
Investment at December 31, 1998         $   6,800      $   2,007       $  8,807
Distributions                                (124)            --           (124)
Equity in earnings (loss)                     318             (9)           309
                                        ---------      ----------      ---------

Investment at March 31, 1999            $   6,994      $   1,998       $  8,992
                                        =========      =========       =========

Note 5.   MORTGAGE LOANS RECEIVABLE

The Operating  Partnership's  mortgage loans receivable consist of the following
as of March 31, 1999, and December 31, 1998 (dollars in thousands):
                                                        1999            1998
                                                     -----------    ------------

Note secured by an office property in Phoenix, AZ,
with a fixed  interest  rate of 11% and a maturity
date of November  1999. As of March 31, 1999,  the
Operating  Partnership  is committed to additional
advances totaling $221 for tenant improvements and
other leasing costs.                                $    3,629     $    3,484

Note  secured by a hotel  property in Dallas,  TX,
with  a  fixed   interest  rate  of  9%,   monthly
interest-only payments and a maturity date of June
30, 1999                                                 3,600          3,600

Note  secured  by  Gateway  Park land  located  in
Aurora,  CO, with a stated fixed  interest rate of
13%,  quarterly   interest-only   payments  and  a
maturity  date of July 2005 (see below for further
discussion)                                             36,184         35,336

                                                     -----------    ------------

Total                                               $   43,413     $   42,420
                                                     ===========    ============

In 1998, the Operating  Partnership entered into a development alliance with The
Pauls  Corporation (see Note 6). In addition to this development  alliance,  the
Operating  Partnership  loaned  approximately  $34  million,  secured by a First
Mortgage,  to continue the build-out of Gateway Park. In this  arrangement,  the
Operating Partnership has rights under certain conditions and subject to certain
contingencies  to purchase the properties  upon  completion of development  and,
thus,  through this arrangement,  the Operating  Partnership could acquire up to
2.2 million square feet of office,  office/flex  and industrial  space and 1,600
multifamily units over the next ten years.

Note 6.   INVESTMENTS IN DEVELOPMENT

The Operating  Partnership  has formed 4  development  alliances to which it has
committed  a  total  of  approximately   $43  million  for  the  development  of
approximately  713,000  square  feet of  office,  office/flex  and  distribution
properties and 1,710 multifamily units in North Carolina,  Colorado,  Texas, New
Jersey, Kansas and Michigan. As of March 31, 1999, the Operating Partnership has
advanced  approximately  $34  million  under  these  commitments.   Under  these
development alliances,  the Operating Partnership has certain rights to purchase
the properties upon completion of development over the next five years.

Note 7.   SECURED AND UNSECURED LIABILITIES

The  Operating  Partnership  had  the  following  mortgage  loans,  bank  lines,
unsecured notes and notes payable outstanding as of March 31, 1999, and December
31, 1998 (dollars in thousands):

                                       13
<PAGE>

                                                         1999            1998
                                                       ---------      ----------
Secured  loans  with  various   lenders,   net  of
unamortized discount of $5,984 and $6,140 at March
31, 1999 and December 31, 1998, respectively.  All
loans have a fixed  interest  rate of 6.125% and a
November 10, 2008 maturity date. Monthly principal
and interest payments range between $296 and $458.
These loans are secured by 35  properties  with an
aggregate  net  carrying  value  of  $405,796  and
$408,439 at March 31, 1999 and  December 31, 1998,
respectively.                                          $ 234,383       $ 234,871

Secured  loan  with a bank  with a fixed  interest
rate of  7.50%,  monthly  principal  and  interest
payments of $443 and a maturity date of October 1,
2022. The loan is secured by ten  properties  with
an aggregate  net  carrying  value of $109,226 and
$110,129 at March 31, 1999 and  December 31, 1998,
respectively.                                             58,767          58,942

Secured loan with an investment  bank with a fixed
interest  rate of  7.57%,  monthly  principal  and
interest    payments   (based   upon   a   25-year
amortization)  of  $103  and a  maturity  date  of
January 1,  2006.  This loan was paid off in March
1999 with the proceeds from a new $26 million loan
discussed below.                                              --          13,220

Secured  loans  with  various   lenders,   bearing
interest  at fixed rates  between  6.95% and 9.25%
(approximately  $53,257 of these loans  include an
unamortized  premium of  approximately  $524 which
reduces  the  effective  interest  rate  on  those
instruments to 6.75%),  with monthly principal and
interest  payments ranging between $8 and $371 and
maturing at various  dates  through  July 1, 2008.
These  loans are  secured  by  properties  with an
aggregate  net  carrying  value  of  $439,832  and
$447,444 at March 31, 1999 and  December 31, 1998,
respectively.                                            258,545         261,938

Secured loans with various banks bearing  interest
at variable rates ranging  between 7.25% and 8.18%
at March 31, 1999 (approximately $114,692 of these
loans   include   an   unamortized    premium   of
approximately  $1,492 which  reduces the effective
interest  rate on  those  instruments  to  6.75%),
monthly  principal and interest  payments  ranging
between $16 and $800 and maturing at various dates
through December 22, 2000. These loans are secured
by properties with an aggregate net carrying value
of  $227,756  and  $179,438  at March 31, 1999 and
December 31, 1998, respectively.                         164,332         125,230

Secured loans with a lender,  bearing  interest at
fixed rates between 7.60% and 7.85%,  with monthly
principal and interest  payments  ranging  between
$11 and $22.  All of these  loans  have a maturity
date of December 1, 2030.  These loans are secured
by  multifamily  properties  with an aggregate net
carrying value of $18,062 and $19,060 at March 31,
1999 and December 31, 1998,  respectively.                14,349          14,377


                                       14
<PAGE>

                                                         1999            1998
                                                       ---------      ----------
Unsecured  $100,000  line  of  credit  with a bank
("Credit  Facility") with a variable interest rate
of LIBOR plus  1.625%  (6.630% and 7.401% at March
31, 1999 and  December  31,  1998,  respectively),
monthly interest only payments and a maturity date
of December  22,  2000,  with one option to extend
for 10 years.                                         $   54,307     $    63,519

Unsecured  Series  A  Senior  Notes  with a  fixed
interest   rate  of   7.625%,   interest   payable
semiannually  on March 15 and  September 15, and a
maturity date of March 15, 2005.                         150,000         150,000
                                                       ---------      ----------
Total                                                 $  934,683     $   922,097
                                                       =========      ==========

In March 1999,  the  Operating  Partnership  obtained a $26 million  loan from a
commercial  bank which  bears  interest  at a variable  rate of LIBOR plus 2.25%
(7.25% at March 31,  1999).  The loan is  non-recourse  and is  secured by seven
properties  and has a maturity  date of  December  22,  1999,  with an option to
extend  for six  months.  The  proceeds  were  used to pay off a loan  which was
previously  secured by these same  properties and to reduce other debt.  Five of
the seven secured  properties are currently being sold and the new loan provides
flexibility for partial releases of collateral upon the sale of a property.

In  connection  with the loan payoff  discussed  above and the payoff of another
loan  upon  the  sale of an  office/flex  property,  the  Operating  Partnership
incurred a loss on early  extinguishment  of debt of  approximately  $1,991,000,
which  consisted of prepayment  penalties and the write-off of unamortized  loan
fees.

Some of the Operating Partnership's  properties are held in limited partnerships
and limited liability  companies in order to provide bankruptcy remote borrowers
for certain lenders.  Such limited  partnerships and limited liability companies
are  included  in  the  consolidated   financial  statements  of  the  Operating
Partnership  in  accordance  with  Generally  Accepted   Accounting   Principles
("GAAP").

The required principal payments on the Operating Partnership's debt for the next
five years and thereafter, as of March 31, 1999, are as follows (in thousands):

                 Year Ending
                 December 31,
                     1999                  $  122,966
                     2000                     166,737
                     2001                      15,528
                     2002                      14,393
                     2003                      37,981
                     Thereafter               577,078
                                            ---------
                     Total                 $  934,683
                                            =========

Note 8.   RELATED PARTY TRANSACTIONS

Fee and  reimbursement  income earned by the Operating  Partnership from related
parties  totaled  $1,131,000  and  $473,000 for the three months ended March 31,
1999 and 1998,  respectively,  and consisted of property  management fees, asset
management fees and other fee income.

For the three months ended March 31, 1998,  the Operating  Partnership  paid the
Company  property  and  asset  management  fees of  $1,347,000  and  $1,815,000,
respectively,  which are included in property operating expenses and general and
administrative expenses on the accompanying consolidated statement of operations
for  the  three  months  ended  March  31,  1998.  In  addition,  the  Operating

                                       15
<PAGE>

Partnership paid GC property management fees and salary reimbursements  totaling
$362,000  and  $295,000  for the three  months  ended  March 31,  1999 and 1998,
respectively,  for management of a portfolio of residential  properties owned by
the Operating  Partnership,  which is included in property operating expenses on
the accompanying consolidated statements of operations.

The  Operating  Partnership  acquired  from a Managed  Partnership  an option to
acquire all of its rights  under a Lease with Option to Purchase  Agreement,  to
acquire  certain  undeveloped  land  located  in  Burlingame,  California.  Upon
expiration of the option period, the independent  members of the Company's Board
of Directors  concluded  that  proceeding  with the  development of the property
would have required  that the  Operating  Partnership  incur  substantial  debt.
Accordingly,  on  February 1, 1999,  the  Operating  Partnership  elected not to
proceed  with the  development  and not to exercise the option in return for the
Managed  Partnership's  agreement to  reimburse  the Company for  $2,130,000  of
predevelopment  costs,  $283,000  to be paid  in  cash  with  the  balance  in a
promissory  note  bearing  interest  at 10%  and  due on the  earlier  of  sale,
refinance or March 31, 2002. The note also contains a  participation  in profits
realized  by the  Managed  Partnership  from  the  development  and  sale of the
property.  The principal  balance of the note is included in Other Assets on the
accompanying consolidated balance sheet as of March 31, 1999.

Note 9.   SEGMENT INFORMATION

The Operating  Partnership owns a diverse portfolio of properties comprising six
product types: office, office/flex,  industrial, retail, multifamily and hotels.
Each of these product types  represents a reportable  segment with distinct uses
and tenant types which require the  Operating  Partnership  to employ  different
management  strategies.  Each  segment  contains  properties  located in various
regions and markets  within the United  States.  The office  portfolio  consists
primarily of suburban office buildings.  The office/flex  portfolio  consists of
properties  designed  for a  combination  of  office  and  warehouse  uses.  The
industrial portfolio consists of properties designed for warehouse, distribution
and light  manufacturing  for  single-tenant  or  multi-tenant  use.  The retail
portfolio  consists  primarily  of  community  shopping  centers  anchored  with
national  or  regional  supermarkets  or  drug  stores.  The  properties  in the
multifamily  portfolio are apartment  buildings with units rented to residential
tenants on either a  month-by-month  basis or for terms of one year or less. The
Operating   Partnership's  hotel  operations  are  limited  service  "all-suite"
properties  leased  to and  operated  by  third  parties.  Two of the  Operating
Partnership's hotels are in contract to be sold.

The accounting  policies of the segments are the same as those  described in the
summary of significant  accounting policies. The Operating Partnership evaluates
performance  of its  property  types based on net  operating  income  derived by
subtracting  rental  expenses and real estate taxes  (operating  expenses)  from
rental revenues.  Significant  information used by the Operating Partnership for
its reportable  segments as of and for the three months ended March 31, 1999 and
1998 is as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                        Multi-
1999                             Office      Office/Flex   Industrial      Retail       family        Hotel         Total
- ----                           -----------  -------------  -----------  -----------  ------------ ------------  -------------
<S>                            <C>           <C>            <C>          <C>          <C>           <C>          <C>        
Rental revenue                 $   29,836    $    9,532     $   4,764    $   3,241    $  16,670     $     598    $    64,641
Property operating expenses        11,512         2,849         1,115        1,176        7,255            97         24,004
                               ===========  =============  ===========  ===========  ============ ============  =============
Net operating income (NOI)     $   18,324    $    6,683     $   3,649    $   2,065    $   9,415     $     501    $    40,637
                               ===========  =============  ===========  ===========  ============ ============  =============

1998
- ----
Rental revenue                 $   26,058    $    8,579     $   3,293    $   2,388    $   3,762     $   1,883    $    45,963
Property operating expenses         9,483         2,569           800          865        1,466           480         15,663
                               ===========  =============  ===========  ===========  ============ ============  =============
Net operating income (NOI)     $   16,575    $    6,010     $   2,493    $   1,523    $   2,296     $   1,403    $    30,300
                               ===========  =============  ===========  ===========  ============ ============  =============
</TABLE>

                                       16
<PAGE>

The following is a reconciliation of segment revenues and income to consolidated
revenues and income for the periods presented above (in thousands):
<TABLE>
<CAPTION>

                                                            1999                  1998
                                                      ----------------     ----------------
Revenues
<S>                                                     <C>                  <C>         
Total revenue for reportable segments                   $     64,641         $     45,963
Other revenue (1)                                              4,450                2,628
                                                      ================     ================
Total consolidated revenues                             $     69,091         $     48,591
                                                      ================     ================

Net Income
NOI for reportable segments                             $     40,637         $     30,300
Elimination of internal property management fees               2,003                1,339
Unallocated amounts:
   Other revenue (1)                                           4,450                2,628
   General and administrative expenses                        (2,222)              (2,222)
   Depreciation and amortization                             (15,092)             (10,009)
   Interest expense                                          (16,540)              (9,145)
                                                      ================     ================
Income from operations  before minority interest and
   extraordinary items                                  $     13,236         $     12,891
                                                      ================     ================
</TABLE>

(1) Other  revenue  includes fee income,  interest and other  income,  equity in
earnings of Associated Companies and net gain on sales of real estate assets.

Note 10.  SUBSEQUENT EVENTS

Subsequent to March 31, 1999, and through the date of this filing, the Operating
Partnership  sold  three   properties,   including  one  office  property,   one
office/flex property and one retail property.  These properties were sold for an
aggregate  sales price of  $11,370,000  and  generated an aggregate  net gain of
approximately $400,000.


                                       17
<PAGE>

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

Background

Glenborough  Properties,  L.P., a California Limited Partnership (the "Operating
Partnership"),  is engaged  primarily in the ownership,  operation,  management,
leasing,   acquisition,   expansion   and   development   of  various  types  of
income-producing  properties.  As of March 31, 1999, the Operating  Partnership,
directly   and   through   various   subsidiaries,   owned  and   operated   181
income-producing  properties  (the  "Properties,"  and each a  "Property").  The
Properties are comprised of 54 office Properties,  44 office/flex Properties, 31
industrial  Properties,  11 retail Properties,  38 multifamily  Properties and 3
hotel Properties, located in 24 states.

The Operating Partnership was organized in the State of California on August 23,
1995.  The  Operating   Partnership  is  the  primary  operating  subsidiary  of
Glenborough Realty Trust Incorporated (the "Company"),  a self-administered  and
self-managed  real estate  investment trust ("REIT").  On December 31, 1995, the
Company completed a consolidation  (the  "Consolidation")  in which eight public
limited   partnerships  (the   "Partnerships,"   collectively  with  Glenborough
Corporation  (defined below), the "GRT Predecessor  Entities"),  merged with and
into the  Company.  The Company (i) issued  5,753,709  shares (the  "Shares") of
$.001 par value  Common  Stock to the  Partnerships  in exchange  for  3,979,376
Operating  Partnership  units; and (ii) merged with Glenborough  Corporation,  a
California Corporation, with the Company being the surviving entity. The Company
then  transferred  certain  real  estate  and  related  assets to the  Operating
Partnership in exchange for a sole general partner  interest of 1% and a limited
partnership  interest of 85.37% (87.25% limited partnership interest as of March
31,  1999).  The  Operating  Partnership  also  acquired  interests  in  certain
warehouse   distribution   facilities  from  GPA,  Ltd.,  a  California  limited
partnership ("GPA"). The Operating  Partnership  commenced operations on January
1,  1996.  The  Operating  Partnership  operates  the  assets  acquired  in  the
Consolidation  and in subsequent  acquisitions and intends to continue to invest
in income-producing property directly and through joint ventures.

Effective  April 1, 1998, the Company  contributed to the Operating  Partnership
the  majority  of its  assets,  including  100% of its shares of the  non-voting
preferred stock of Glenborough Corporation ("GC"), formerly known as Glenborough
Realty  Corporation,  as well as all of the Company's tangible personal property
including  furniture  and  fixtures,  all cash and  investments,  and a property
management contract.  As part of that transaction,  the Company also agreed to a
substantial  reduction  in the  asset  management  fees  paid  by the  Operating
Partnership  to the  Company.  In return,  the  Operating  Partnership  canceled
certain  obligations  of the Company to the  Operating  Partnership,  and issued
2,248,869 units of partnership interest to the Company.

Effective   February  15,  1999,  the  Company   contributed  to  the  Operating
Partnership 100% of its shares of the non-voting  preferred stock of Glenborough
Hotel Group ("GHG"). In return, the Operating Partnership issued 67,797 units of
partnership interest to the Company.

The contributions of 100% of the shares of non-voting  preferred stock in GC and
GHG  discussed  above have been  accounted for as a  reorganization  of entities
under common control,  similar to a pooling of interests.  All periods presented
have been restated to give effect to these  transactions  as if they occurred on
December 31, 1995. As a result of the above transactions, the only assets of the
Company that have not been contributed to the Operating  Partnership are (i) its
shares of common stock in twelve  qualified  REIT  subsidiaries,  which  produce
dividends that are not material to the Company,  and (ii) a less than 5% limited
partnership interest in Glenborough Partners.

Since the  Consolidation,  and  consistent  with its  strategy  for growth,  the
Operating Partnership has completed the following transactions:

     Acquired 20  properties  in 1996,  90 properties in 1997, 69 properties in
     1998 and 2 properties in 1999. The total acquired  Properties consist of an
     aggregate of  approximately  15.7 million  rentable  square feet of office,
     office/flex,  industrial and retail space,  9,638 multifamily units and 227
     hotel suites and had aggregate  acquisition  costs,  including  capitalized
     costs, of approximately $1.8 billion.

     From January 1, 1996 to the date of this filing,  sold 39 properties which
     were comprised of two office properties,  eight office/flex properties, six
     industrial properties,  19 retail properties,  one multifamily property and

                                       18
<PAGE>
     
     three hotel  properties,  to redeploy capital into properties the Operating
     Partnership believes have characteristics more suited to its overall growth
     strategy and operating goals.
     
     Issued $150 million of unsecured 7.625% Series A Senior Notes which mature
     on March 15, 2005.
     
     Entered into 4 development  alliances to which the  Operating  Partnership
     has made  advances  of  approximately  $34  million  and a loan  (including
     accrued interest) of $36 million as of March 31, 1999.

Results of Operations

Comparison  of the three  months  ended March 31, 1999 to the three months ended
March 31, 1998.

Rental Revenue. Rental revenue increased $18,678,000, or 41%, to $64,641,000 for
the three  months ended March 31, 1999,  from  $45,963,000  for the three months
ended March 31, 1998. The increase  included  growth in revenue from the office,
industrial,  office/flex,  retail  and  multifamily  Properties  of  $3,778,000,
$1,471,000,  $953,000, $853,000 and $12,908,000,  respectively.  These increases
were  partially  offset  by a  $1,285,000  decrease  in  revenue  from the hotel
Properties due to the 1998 sales of three hotels.  Rental revenue generated from
the 1996 Acquisitions and the 1997 Acquisitions  (excluding properties that have
been sold)  increased  $247,000 for the three  months  ended March 31, 1999,  as
compared to the three months ended March 31, 1998. Rental revenue generated from
the first quarter 1998 Acquisitions  (excluding  properties that have been sold)
increased  $2,155,000  for the three months ended March 31, 1999, as compared to
the three months ended March 31, 1998. Rental revenue for the three months ended
March 31, 1999, also included  $17,657,000 from the 1998  Acquisitions  acquired
subsequent  to March 31,  1998.  In  addition,  rental  revenue of $456,000  was
generated   from  the   acquisition   of  two  properties  in  1999  (the  "1999
Acquisitions").  These increases were offset by a $1,837,000  decrease in rental
revenue due to the sales of 18 properties in 1998 and 1999.

Fees and Reimbursements from Affiliates. Fees and reimbursements from affiliates
consist  primarily of property  management fees, asset management fees and lease
commissions  paid  to  the  Operating   Partnership  under  property  and  asset
management  agreements  with the Managed  Partnerships.  This revenue  increased
$658,000, or 139%, to $1,131,000 for the three months ended March 31, 1999, from
$473,000 for the three months ended March 31, 1998.  The increase was  primarily
due to transaction fees from GC.

Interest and Other Income.  Interest and other income increased  $1,352,000,  or
440%, to $1,659,000 for the three months ended March 31, 1999, from $307,000 for
the three  months  ended March 31, 1998.  The  increase  primarily  consisted of
interest income on a mortgage loan receivable secured by land located in Aurora,
Colorado  which  originated  on June 30,  1998,  and  interest  earned on lender
impound  accounts,  invested  cash  balances  and notes  receivable  for  tenant
improvements.

Equity in Earnings of Associated  Companies.  Equity in earnings from Associated
Companies  decreased  $43,000,  or 12%, to $309,000  for the three  months ended
March 31, 1999,  from  $352,000  for the three months ended March 31, 1998.  The
decrease is primarily due to a decrease in earnings from GHG resulting  from the
sales and pending sales of the Operating  Partnership's  hotel  properties which
resulted  in the June 30,  1998,  cancellation  of GHG's  hotel  leases with the
Operating  Partnership.  This decrease is partially  offset by a transaction fee
earned by GC from a Managed Partnership.

Net Gain on  Sales of Real  Estate  Assets.  A net gain on sales of real  estate
assets of $1,351,000 during the three months ended March 31, 1999, resulted from
the sale of five  office/flex  properties,  two  retail  properties  and a small
partial interest in a REIT from the Operating Partnership's  portfolio.  The net
gain on sales of real estate assets of $1,446,000  during the three months ended
March  31,  1998,  resulted  from  the  sale of one  multifamily  property,  two
industrial   properties  and  one   office/flex   property  from  the  Operating
Partnership's portfolio.

Property Operating Expenses.  Property operating expenses increased  $6,330,000,
or 40%,  to  $22,001,000  for the  three  months  ended  March  31,  1999,  from
$15,671,000  for the three  months  ended  March  31,  1998.  Of this  increase,
$7,960,000  represents increases in property operating expenses  attributable to
the 1998  Acquisitions and the 1999  Acquisitions.  This increase is offset by a
$1,347,000  decrease in property management fees from 1998 to 1999 and decreases
in property operating expenses due to the 1998 and 1999 sales of properties.

                                       19
<PAGE>

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased  $349,000,  or 19%, to $2,215,000 for the three months ended March 31,
1999, from $1,866,000 for the three months ended March 31, 1998. The increase is
due to salary and overhead costs incurred by the Operating Partnership beginning
April  1,  1998,  which  were  previously  paid by the  Company,  offset  by the
elimination of an asset  management  fee which totaled  $1,815,000 for the three
months ended March 31, 1998 and $0 for the three months ended March 31, 1999.

Depreciation  and   Amortization.   Depreciation   and  amortization   increased
$5,108,000,  or 51%, to  $15,092,000  for the three months ended March 31, 1999,
from  $9,984,000  for the three  months  ended March 31,  1998.  The increase is
primarily  due  to  depreciation  and  amortization  associated  with  the  1998
Acquisitions and 1999 Acquisitions.

Interest Expense.  Interest expense increased $7,395,000, or 81%, to $16,540,000
for the three months ended March 31, 1999,  from $9,145,000 for the three months
ended March 31, 1998. Substantially all of the increase was the result of higher
average  borrowings during the three months ended March 31, 1999, as compared to
the three  months ended March 31, 1998,  due to new debt and the  assumption  of
debt related to the 1998 Acquisitions and 1999 Acquisitions.

Loss on Early  Extinguishment  of Debt. Loss on early  extinguishment of debt of
$1,991,000 during the three months ended March 31, 1999,  consists of prepayment
penalties  and the write-off of  unamortized  loan fees upon the early payoff of
debt.  Two loans were  paid-off  early when more  favorable  terms were obtained
through  new  financing  (discussed  below) and upon the sale of an  office/flex
property.

Liquidity and Capital Resources

Cash Flows
For the three months ended March 31, 1999, cash provided by operating activities
increased by $4,138,000 to $21,949,000  as compared to $17,811,000  for the same
period in 1998.  The  increase  is  primarily  due to an  increase in net income
(before  depreciation and amortization,  net gain on sales of real estate assets
and  loss on  early  extinguishment  of  debt)  of  $6,638,000  due to the  1998
Acquisitions and 1999 Acquisitions. Cash used for investing activities decreased
by  $380,864,000  to  $2,662,000  for the three months ended March 31, 1999,  as
compared to $383,526,000  for the same period in 1998. The decrease is primarily
due to a decrease  in  property  acquisitions  in 1999 as  compared  to the same
period in 1998.  During the three  months ended March 31,  1998,  the  Operating
Partnership  acquired 23 properties as compared to 2 properties during the three
months  ended  March 31,  1999.  Cash from  financing  activities  decreased  by
$389,026,000 to $19,641,000 of cash used for financing  activities for the three
months ended March 31, 1999,  as compared to  $369,385,000  of cash  provided by
financing  activities for the same period in 1998. This change was primarily due
to a decrease in proceeds from new debt and a decrease in contributions from the
Company  of net  proceeds  from the  issuance  of stock.  In 1998,  the  Company
completed an offering of Preferred Stock and contributed the net proceeds to the
Operating  Partnership;  there have been no offerings in 1999.  In addition,  in
1998, the Operating Partnership issued $150,000,000 of unsecured Series A Senior
Notes.

The Operating Partnership expects to meets its short-term liquidity requirements
generally  through its working  capital,  its Credit Facility (as defined below)
and cash generated by operations.  The Operating  Partnership  believes that its
cash generated by operations will be adequate to meet operating requirements and
to make  distributions in both the short and the long-term.  In addition to cash
generated  by  operations,  the Credit  Facility  provides  for working  capital
advances.  However,  there can be no assurance that the Operating  Partnership's
results of  operations  will not fluctuate in the future and at times affect (i)
its  ability  to meet its  operating  requirements  and (ii) the  amount  of its
distributions.

The  Operating  Partnership's  principal  sources of funding  for  acquisitions,
development, expansion and renovation of properties include the unsecured Credit
Facility,  permanent  secured debt financing,  public  unsecured debt financing,
contributions  from the Company,  privately  placed  financing,  the issuance of
Operating Partnership units, proceeds from property sales and cash flow provided
by operations.

                                       20
<PAGE>

Mortgage Loans Receivable
Mortgage loans  receivable  increased from  $42,420,000 at December 31, 1998, to
$43,413,000  at March 31,  1999.  This  increase  was  primarily  due to accrued
interest  on a loan  made  by the  Operating  Partnership  under  a  development
alliance.

Secured and Unsecured Financing
Mortgage  loans payable  increased  from  $708,578,000  at December 31, 1998, to
$730,376,000 at March 31, 1999. This increase  resulted from the assumption of a
$14.1  million  mortgage  loan in  connection  with a 1999  Acquisition  and new
financing of $26 million (as discussed  below).  These  increases were partially
offset  by the  payoff of  approximately  $16.1  million  of  mortgage  loans in
connection  with 1999 sales of  properties,  refinancing  of debt and  scheduled
principal payments of approximately $2.2 million.

In March 1999,  the  Operating  Partnership  obtained a $26 million  loan from a
commercial  bank which  bears  interest  at a variable  rate of LIBOR plus 2.25%
(7.25% at March 31,  1999).  The loan is  non-recourse  and is  secured by seven
properties  and has a maturity  date of  December  22,  1999,  with an option to
extend  for six  months.  The  proceeds  were  used to pay off a loan  which was
previously  secured by these same  properties and to reduce other debt.  Five of
the seven secured  properties are currently being sold and the new loan provides
flexibility for partial releases of collateral upon the sale of a property.

The  Operating  Partnership  has an  unsecured  line  of  credit  provided  by a
commercial bank (the "Credit Facility"). Outstanding borrowings under the Credit
Facility  decreased  from  $63,519,000  at December 31, 1998, to  $54,307,000 at
March 31, 1999,  due to pay downs from proceeds from the sales of properties and
refinancing of a mortgage loan.

At March 31, 1999,  the  Operating  Partnership's  total  indebtedness  included
fixed-rate debt of $716,043,000 and floating-rate  indebtedness of $218,640,000.
Approximately 64% of the Operating  Partnership's  total assets,  comprising 110
properties, is encumbered by debt at March 31, 1999.

It is the Operating  Partnership's policy to manage its exposure to fluctuations
in market  interest rates through the use of fixed rate debt  instruments to the
extent  possible.  At  March  31,  1999,  approximately  23%  of  the  Operating
Partnership's  outstanding  debt,  including  amounts  borrowed under the Credit
Facility,  were subject to variable rates.  The Operating  Partnership may, from
time to time, enter into interest rate protection  agreements  intended to hedge
the cost of new borrowings that are reasonably assured of completion.  It is not
the  Operating   Partnership's  policy  to  engage  in  hedging  activities  for
previously  outstanding debt instruments or for speculative  purposes.  At March
31, 1999,  the Operating  Partnership  was not a party to any open interest rate
protection agreements.

Equity and Debt Offerings
In  January  1999,  the  Operating  Partnership  and the  Company  filed a shelf
registration  statement  with  the SEC (the  "January  1999  Shelf  Registration
Statement")  to  register  $300  million  of debt  securities  of the  Operating
Partnership  and to  carry  forward  the  remaining  $801.2  million  in  equity
securities  of the Company  from a November  1997 shelf  registration  statement
(declared  effective  by the SEC on December 18,  1997).  The January 1999 Shelf
Registration  Statement  was declared  effective by the SEC on January 25, 1999.
Therefore,  the Operating Partnership and the Company have the capacity pursuant
to the January 1999 Shelf Registration  Statement to issue up to $300 million in
debt  securities  and $801.2  million in equity  securities,  respectively.  The
Operating  Partnership and the Company  currently have no plans to issue debt or
equity under these shelf registrations.

Development Alliances
The Operating  Partnership  has formed 4  development  alliances to which it has
committed  a  total  of  approximately   $43  million  for  the  development  of
approximately  713,000  square  feet of  office,  office/flex  and  distribution
properties and 1,710 multifamily units in North Carolina,  Colorado,  Texas, New
Jersey, Kansas and Michigan. As of March 31, 1999, the Operating Partnership has
advanced  approximately  $34  million  under  these  commitments.   Under  these
development alliances,  the Operating Partnership has certain rights to purchase
the  properties  upon  completion of  development  over the next five years.  In
addition,  the  Operating  Partnership  has  loaned  approximately  $36  million

                                       21
<PAGE>

(including accrued interest) under another development  alliance to continue the
build-out of a 1,200 acre master-planned development in Denver, Colorado.

Inflation

Substantially  all of the  leases  at the  office/flex,  industrial  and  retail
Properties  provide  for  pass-through  to tenants of certain  operating  costs,
including real estate taxes,  common area maintenance  expenses,  and insurance.
Leases at the multifamily  properties  generally  provide for an initial term of
one  month or one year and allow for rent  adjustments  at the time of  renewal.
Leases at the  office  Properties  typically  provide  for rent  adjustment  and
pass-through of certain operating  expenses during the term of the lease. All of
these  provisions may permit the Operating  Partnership to increase rental rates
or other charges to tenants in response to rising prices and therefore, serve to
reduce the Operating Partnership's exposure to the adverse effects of inflation.

Forward Looking Statements; Factors That May Affect Operating Results

This Report on Form 10-Q contains forward looking  statements within the meaning
of Section 27A of the  Securities  Act of 1933 and Section 21E of the Securities
and  Exchange  Act  of  1934,   including  statements  regarding  the  Operating
Partnership's expectations,  hopes, intentions, beliefs and strategies regarding
the future including the Operating  Partnership's  belief that cash generated by
operations  will  be  adequate  to  meet  operating  requirements  and  to  make
distributions,  the Operating Partnership's expectations as to the timing of the
completion of the development projects through its development alliances and the
acquisition  by the Operating  Partnership of properties  developed  through its
development  alliances.  There can be no assurance  that the actual  outcomes or
results will be consistent with such expectations,  hopes,  intentions,  beliefs
and  strategies.   Forward  looking  statements  include  statements   regarding
potential  acquisitions,  the  anticipated  performance of future  acquisitions,
recently  completed   acquisitions  and  existing  properties,   and  statements
regarding the Operating Partnership's financing activities.  All forward looking
statements  included in this document are based on information  available to the
Operating  Partnership  on the date  hereof.  It is  important  to note that the
Operating Partnership's actual results could differ materially from those stated
or implied in such forward-looking statements.

Factors which may cause the Operating  Partnership's  results to differ  include
the  inability  to  complete  anticipated  future   acquisitions,   defaults  or
non-renewal of leases,  increased interest rates and operational costs,  failure
to obtain necessary outside financing, difficulties in identifying properties to
acquire and in effecting  acquisitions,  the  Company's  failure to qualify as a
real  estate   investment  trust  under  the  Internal  Revenue  Code  of  1986,
environmental  uncertainties,  risks  related  to natural  disasters,  financial
market  fluctuations,  changes in real estate and zoning laws, increases in real
property  tax rates and  other  factors  discussed  under the  caption  "Forward
Looking   Statements;   Factors  That  May  Affect  Operating  Results"  in  the
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  section of the Operating  Partnership's  Annual Report on Form 10-K
for the year ended  December 31,  1998,  and other risk factors set forth in the
Operating Partnership's other Securities and Exchange Commission filings.

Impact of Year 2000 Compliance Costs on Operations

State of Readiness. The Operating Partnership uses a number of computer software
programs and operating  systems across the entire  organization.  These programs
and systems primarily comprise (i) information technology systems ("IT Systems")
(i.e.,  software programs and computer  operating systems) that serve management
operations,  and (ii) embedded systems such as devices used to control,  monitor
or assist the operation of equipment and machinery  systems  (e.g.,  HVAC,  fire
safety  and  security)  at the  Operating  Partnership's  properties  ("Property
Systems").  To the extent that the Operating Partnership's software applications
contain  source  code that is unable to  appropriately  interpret  the  upcoming
calendar year "2000" and beyond,  some level of  modification  or replacement of
these applications will be necessary.

         IT  Systems.  Employing  a team  made  up of  internal  personnel  and
         third-party  consultants,  the Operating  Partnership has completed its
         identification of IT Systems,  including hardware components,  that are

                                       22
<PAGE>
         
         not yet Year 2000 compliant. To the best of the Operating Partnership's
         knowledge,  based on available  information  and a reasonable  level of
         inquiry and investigation, the Operating Partnership has completed such
         upgrading  of such  systems  that it believes  are called for under the
         circumstances, and in accordance with prevailing industry practice. The
         Operating   Partnership  has  commenced  a  testing  program  which  it
         anticipates will be completed  during 1999. In addition,  the Operating
         Partnership is currently  communicating with third parties with whom it
         does significant business, such as financial institutions,  tenants and
         vendors, to determine their readiness for Year 2000 compliance.

         Property Systems.  Employing a team made up of internal  personnel and
         third-party  consultants,  the Operating Partnership has also completed
         its identification of Property Systems,  including hardware components,
         that are not yet Year 2000  compliant.  The Operating  Partnership  has
         commenced  such  upgrading  of such systems that it believes are called
         for under  the  circumstances,  based on  available  information  and a
         reasonable level of inquiry and  investigation,  and in accordance with
         prevailing  industry practice.  Upon completion of such upgrading,  the
         Operating   Partnership  will  initiate  a  testing  program  which  it
         anticipates will be completed during 1999. To the best of the Operating
         Partnership's knowledge,  there are no Property Systems, the failure of
         which would have a material effect on operations.

Costs of Addressing  the  Operating  Partnership's  Year 2000 Issues.  Given the
information  known at this time about the Operating  Partnership's  systems that
are non-compliant,  coupled with its ongoing, normal course-of-business  efforts
to upgrade or replace critical systems, as necessary,  the Operating Partnership
does not expect Year 2000 compliance  costs to have any material  adverse impact
on liquidity or ongoing results of operations.  The costs of such assessment and
remediation will be paid as an operating expense.

Risks of the Operating Partnership's Year 2000 Issues. In light of the Operating
Partnership's  assessment and upgrading efforts to date, and assuming completion
of the planned, normal  course-of-business  upgrades and subsequent testing, the
Operating  Partnership believes that any residual Year 2000 risk will be limited
to non-critical  business  applications and support hardware,  and to short-term
interruptions  affecting  Property Systems which, if they occur at all, will not
be material to overall operations.  The Operating  Partnership believes that all
of its  systems  will be Year  2000  compliant  and  that  compliance  will  not
materially  adversely  affect its future  liquidity or results of  operations or
ability to service  debt,  but the  Operating  Partnership  cannot give absolute
assurance that this is the case.

The Operating  Partnership's  Contingency  Plans.  The Operating  Partnership is
currently  developing  its  contingency  plans for all operations to address the
most reasonably likely worst case scenarios regarding Year 2000 compliance. Such
plans,   however,   will  recognize   material   limitations  on  the  Operating
Partnership's  ability to plan for major regional or industrial failures such as
regional power outages or regional or industrial communications  breakdowns. The
Operating  Partnership  expects such  contingency  plans to be completed  during
1999.

                                       23
<PAGE>

PART II. OTHER INFORMATION

Item 1.       Legal Proceedings

Blumberg.  The Company  settled a class action  complaint  filed on February 21,
1995 in  connection  with the  Consolidation.  Certain  parties  objected to the
settlement,  but the  settlement  has been  approved  (or review  denied) by the
Superior  Court of the  State of  California  in and for San Mateo  County,  the
California state court of appeals,  and the California  Supreme Court. In August
1998 the  objecting  parties  filed a  petition  for writ of  certiorari  in the
Supreme Court of the United States.  The Company and the  co-defendants  filed a
brief in opposition to the petition.  The Supreme Court of the United States has
not yet granted or denied the petition.

The plaintiff in the case is Anthony E. Blumberg,  an investor in Equitec B, one
of the Partnerships included in the Consolidation,  on behalf of himself and all
others (the  "Blumberg  Action")  similarly  situated.  The  defendants  are GC,
Glenborough Realty Corporation ("GRC"), Robert Batinovich,  the Partnerships and
the Company.

The complaint  alleged  breaches by the  defendants of their  fiduciary duty and
duty of good  faith and fair  dealing  to  investors  in the  Partnerships.  The
complaint  sought  injunctive  relief and  compensatory  damages.  The complaint
alleged that the valuation of Glenborough Corporation was excessive and was done
without appraisal of Glenborough Corporation's business or assets. The complaint
further  alleged that the interest  rate for the Notes to be issued to investors
in lieu of shares of Common  Stock,  if they so elected was too low for the risk
involved  and that the Notes would  likely  sell,  if at all,  at a  substantial
discount  from  their  face  value  (as a  matter  entirely  distinct  from  the
litigation and subsequent settlement, the Company, as it had the option to, paid
in full the amounts due plus interest in lieu of issuing Notes).

On October 9, 1995 the parties  entered  into an agreement to settle the action.
The defendants,  in entering into the settlement agreement,  did not acknowledge
any fault, liability or wrongdoing of any kind and continue to deny all material
allegations  asserted in the litigation.  Pursuant to the settlement  agreement,
the  defendants  will be released from all claims,  known or unknown,  that have
been,  could have been,  or in the future might be asserted,  relating to, among
other  things,  the  Consolidation,  the  acquisition  of the  Company's  shares
pursuant  to  the  Consolidation,  any  misrepresentation  or  omission  in  the
Registration  Statement on Form S-4,  filed by the Company on September 1, 1994,
as  amended,   or  the   prospectus   contained   therein   ("Prospectus/Consent
Solicitation  Statement"),  or the subject matter of the lawsuit. In return, the
defendants agreed to the following:  (a) the inclusion of additional or expanded
disclosure  in the  Prospectus  Consent  Solicitation  Statement,  and  (b)  the
placement of certain  restrictions on the sale of the stock by certain  insiders
and the granting of stock options to certain insiders following  consummation of
the Consolidation.  Plaintiff's counsel indicated that it would request that the
court award it $850,000 in attorneys'  fees,  costs and  expenses.  In addition,
plaintiffs'  counsel indicated it would request the court for an award of $5,000
payable to Anthony  E.  Blumberg  as the class  representative.  The  defendants
agreed not to oppose such requests.

On October 11, 1995,  the court  certified the class for purposes of settlement,
and scheduled a hearing to determine  whether it should  approve the  settlement
and class counsel's  application  for fees. A notice of the proposed  settlement
was  distributed  to the members of the class on November 15,  1995.  The notice
specified that, in order to be heard at the hearing,  any class member objecting
to the proposed  settlement  must, by December 15, 1995, file a notice of intent
to appear, and a detailed statement of the grounds for their objection.

Objections  were received from a small number of class  members.  The objections
reiterated the claims in the original Blumberg complaint,  and asserted that the
settlement agreement did not adequately compensate the class for releasing those
claims.  One of the  objections  was filed by the same law firm that brought the
BEJ Action described below.

At a hearing on January 17, 1996, the court heard the arguments of the objectors
seeking to overturn the  settlement,  as well as the arguments of the plaintiffs
and the defendants in defense of the settlement. The court granted all parties a
period of time in which to file additional pleadings. On June 4, 1996, the court
granted approval of the settlement,  finding it fundamentally fair, adequate and
reasonable to the respective parties to the settlement.  However,  the objectors
gave  notice of their  intent to appeal the June 4 decision.  All parties  filed
their  briefs and a hearing was held on February 3, 1998.  On February 17, 1998,
the  Court of  Appeals  rejected  the  objectors'  contentions  and  upheld  the

                                       24
<PAGE>

settlement. The objectors filed with the California Supreme Court a petition for
review,  which was denied on May 21,  1998.  On August 18, 1998,  the  objectors
filed a  petition  for writ of  certiorari  in the  Supreme  Court of the United
States. On September 18, 1998, the Company and the  co-defendants  filed a brief
in opposition  to the petition.  The Supreme Court has not yet granted or denied
the petition.

BEJ Equity  Partners.  On  December 1, 1995,  a second  class  action  complaint
relating  to the  Consolidation  was  filed in  Federal  District  Court for the
Northern  District of California  (the "BEJ Action").  The plaintiffs in the BEJ
Action have  voluntarily  stayed the action  pending  resolution of the Blumberg
Action.

The  plaintiffs  in the BEJ  Action  are BEJ  Equity  Partners,  J/B  Investment
Partners,  Jesse B.  Small  and Sean  O'Reilly  as  custodian  f/b/o  Jordan  K.
O'Reilly,  who as a group  held  limited  partner  interests  in  certain of the
Partnerships  included in the Consolidation known as Outlook Properties Fund IV,
Glenborough All Suites Hotels,  L.P.,  Glenborough  Pension  Investors,  Equitec
Income Real Estate Investors-Equity Fund 4, Equitec Income Real Estate Investors
C and Equitec Mortgage Investors Fund IV, on behalf of themselves and all others
similarly situated.  The defendants are GRC, GC, the Company,  GPA, Ltd., Robert
Batinovich  and  Andrew  Batinovich.  The  Partnerships  are  named  as  nominal
defendants.

This action  alleges the same  disclosure  violations  and breaches of fiduciary
duty as were alleged in the Blumberg  Action.  The complaint  sought  injunctive
relief, which was denied at a hearing on December 22, 1995. At that hearing, the
court  also  deferred  all  further  proceedings  in this case  until  after the
scheduled  January 17, 1996 hearing in the Blumberg  Action.  Following  several
stipulated  extensions of time for the Company to respond to the complaint,  the
Company  filed a motion  to  dismiss  the  case.  Plaintiffs  in the BEJ  Action
voluntarily  stayed the action pending  resolution of the Blumberg Action;  such
plaintiffs can revive their lawsuit.

It is  management's  position  that the BEJ Action,  and the  objections  to the
settlement of the Blumberg Action,  are without merit, and management intends to
pursue  a  vigorous  defense  in both  matters.  In view  of the  denial  of the
objector's  petition for review in the Blumberg Action,  among other things, the
Company believes that it is very unlikely that this litigation would result in a
liability that would exceed the accrued liability by a material amount. However,
given the inherent  uncertainties of litigation,  there can be no assurance that
the ultimate  outcome in these two legal  proceedings  will be in the  Company's
favor.

Certain other claims and lawsuits have arisen against the Operating  Partnership
and the Company in their normal course of business.  The  Operating  Partnership
and the Company  believe  that such other  claims and  lawsuits  will not have a
material  adverse  effect  on  the  Operating  Partnership's  or  the  Company's
financial position, cash flow or results of operations.

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

There were no matters submitted to a vote of security holders during the quarter
ended March 31, 1999.

                                       25
<PAGE>

Item 6.           Exhibits and Reports on Form 8-K

         (a)      Exhibits:

                  The Exhibit Index attached  hereto is hereby  incorporated  by
                  reference to this item.

         (b)      Reports on Form 8-K:

                  On January 27,  1999,  the Company  filed a report on Form 8-K
                  with respect to Supplemental Information for the quarter ended
                  December 31, 1998.

                  On April 22, 1999, the Company filed a report on Form 8-K with
                  respect to  Supplemental  Information  for the  quarter  ended
                  March 31, 1999.

                                       26
<PAGE>

                                   SIGNATURES


Pursuant to the  requirements of Section l3 or l5(d) of the Securities  Exchange
Act of l934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                          GLENBOROUGH PROPERTIES, L.P.,
                        a California Limited Partnership




                   By: Glenborough Realty Trust Incorporated,
                               its General Partner



      Date: May 14, 1999                       /s/ Andrew Batinovich
                                               ---------------------
                                               Andrew Batinovich
                                               Director, President
                                               and Chief Operating Officer
                                               (Principal Operating Officer)





      Date: May 14, 1999                       /s/ Stephen Saul
                                               ----------------
                                               Stephen Saul
                                               Executive Vice President
                                               and Chief Financial Officer
                                               (Principal Financial Officer)





      Date: May 14, 1999                       /s/ Terri Garnick
                                               -----------------
                                               Terri Garnick
                                               Senior Vice President,
                                               Chief Accounting Officer,
                                               Treasurer
                                               (Principal Accounting Officer)

                                       27
<PAGE>

                                  EXHIBIT INDEX



Exhibit No.                        Exhibit Title

12.1  Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings
      to Fixed Charges and Preferred Partner Interest Distributions.

27.1  Financial Data Schedule.


                                       28
<PAGE>

Exhibit 12.1

GLENBOROUGH PROPERTIES, L.P.
Computation of Ratio of Earnings to Fixed Charges
and Ratio of Earnings to Fixed Charges and Preferred Partner
Interest Distributions
For the five years ended December 31, 1998
and the three months ended March 31, 1999
<TABLE>
<CAPTION>

                                                GRT Predecessor
                                                   Entities,
                                                    Combined                         The Operating Partnership
                                             -----------------------   ------------------------------------------------------
                                                                                                                    Three
                                                                                                                    Months
                                                                                                                    Ended
                                                                 Year Ended December 31,                           March 31
                                             -----------------------------------------------------------------   ------------
                                                1994         1995         1996          1997          1998           1999
                                             ----------   ----------   ----------    ----------   ------------   ------------
EARNINGS, AS DEFINED
<S>                                          <C>          <C>          <C>            <C>         <C>             <C>      
Net Income (Loss) before Preferred
   Partner Interest Distributions (2)        $  1,580     $     524    $  (1,901)     $ 17,727    $    46,136     $  11,252
Extraordinary items                                --            --          186           843          1,400         1,991
Federal & State income taxes                      176           357           --            --             --            --
Minority Interest                                  43            --           --            --             --            --
Fixed Charges                                   1,140         2,129        3,913         9,668         53,289        16,540
                                             ----------   ----------   ----------    ----------   ------------   ------------
                                             $  2,939     $   3,010    $   2,198      $ 28,238    $   100,825     $  29,783
                                             ----------   ----------   ----------    ----------   ------------   ------------

FIXED CHARGES AND PREFERRED PARTNER
   INTEREST DISTRIBUTIONS, AS DEFINED

Interest Expense                             $  1,140     $   2,129    $   3,913      $  9,668    $    53,289     $  16,540
Capitalized Interest                               --            --           --            --          1,108           643
Preferred Partner Interest Distributions           --            --           --            --         20,620         5,570
                                             ----------   ----------   ----------    ----------   ------------   ------------
                                             $  1,140     $   2,129    $   3,913      $  9,668    $    75,017     $  22,753

RATIO OF EARNINGS TO FIXED CHARGES               2.58          1.41         0.56 (1)      2.92           1.85          1.73
                                             ----------   ----------   ----------    ----------   ------------   ------------

RATIO OF EARNINGS TO FIXED CHARGES AND
   PREFERRED PARTNER INTEREST DISTRIBUTIONS      2.58          1.41         0.56 (1)      2.92           1.34          1.31
                                             ----------   ----------   ----------    ----------   ------------   ------------

(1) For the twelve months ended December 31, 1996, earnings were
    insufficient to cover fixed charges by $1,715.
(2) Net Income (Loss) before Preferred Partner Interest Distributions
    includes depreciation and amortization expense.
</TABLE>

                                       29

<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-1999
<PERIOD-START>                  JAN-01-1999
<PERIOD-END>                    MAR-31-1999
<EXCHANGE-RATE>                 1.000
<CASH>                          3,665
<SECURITIES>                    0
<RECEIVABLES>                   43,413
<ALLOWANCES>                    0
<INVENTORY>                     0
<CURRENT-ASSETS>                3,665
<PP&E>                          1,812,302
<DEPRECIATION>                  76,064
<TOTAL-ASSETS>                  1,876,736
<CURRENT-LIABILITIES>           2,923
<BONDS>                         0
           0
                     0
<COMMON>                        0
<OTHER-SE>                      918,247
<TOTAL-LIABILITY-AND-EQUITY>    1,876,736
<SALES>                         0
<TOTAL-REVENUES>                69,091
<CGS>                           0
<TOTAL-COSTS>                   22,001
<OTHER-EXPENSES>                17,307
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              16,540
<INCOME-PRETAX>                 13,243
<INCOME-TAX>                    0
<INCOME-CONTINUING>             13,243
<DISCONTINUED>                  0
<EXTRAORDINARY>                 (1,991)
<CHANGES>                       0
<NET-INCOME>                    11,252
<EPS-PRIMARY>                   0.16
<EPS-DILUTED>                   0.16
        


</TABLE>


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