REALTY INCOME CORP
10-K405, 2000-03-23
REAL ESTATE INVESTMENT TRUSTS
Previous: MANDALAY RESORT GROUP, 11-K, 2000-03-23
Next: STATE STREET RESEARCH CAPITAL TRUST, 497, 2000-03-23






                             UNITED STATES
                   SECURITIES AND EXCHANGE COMMISSION
                         Washington, DC  20549

                               FORM 10-K
                               =========

             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                OF THE SECURITIES EXCHANGE ACT OF 1934

              For the Fiscal Year Ended December 31, 1999

                    Commission File Number 1-13318

                       REALTY INCOME CORPORATION
                       -------------------------
        (Exact name of registrant as specified in its charter)

              Maryland                             33-0580106
              --------                             ----------
   (State or other jurisdiction of                (IRS Employer
    incorporation or organization)            Identification Number)

          220 West Crest Street, Escondido, California  92025
          ---------------------------------------------------
               (Address of principal executive offices)

   Registrant's telephone number, including area code: (760)741-2111
                                                       -------------

     Securities registered pursuant to Section 12 (b) of the Act:

                                              Name of Each Exchange
       Title of Each Class                    On Which Registered
   ----------------------------------------  -----------------------
   Common Stock, $1.00 Par Value             New York Stock Exchange
   Preferred Stock Purchase Rights           New York Stock Exchange
   8.25% Monthly Income Senior Notes,
     due 2008                                New York Stock Exchange
   Class B Preferred Stock, $1.00 Par Value  New York Stock Exchange
   Class C Preferred Stock, $1.00 Par Value  New York Stock Exchange
   ----------------------------------------  -----------------------

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

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  Yes  [ X ]   No  [   ]

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

At March 1, 2000 the aggregate market value of the Registrant's shares of
common stock, $1.00 par value, held by non-affiliates of the Registrant was
$541,780,000, at the New York Stock Exchange closing price of $20.75.

As of March 1, 2000, the number of common shares outstanding was
26,808,370, the number of Class B preferred shares outstanding was
2,745,700 and the number of Class C preferred shares outstanding was
1,380,000.

Documents incorporated by reference: Part III, Item 10, 11 and 12
incorporate by reference certain specific portions of the definitive proxy
statement for Realty Income Corporation's Annual Meeting to be held on
May 3, 2000, to be filed pursuant to Regulation 14A.  Only those portions
of the proxy statement which are specifically incorporated by reference
herein shall constitute a part of this Annual Report.


FORWARD-LOOKING STATEMENTS
- --------------------------

This annual report on Form 10-K, including documents incorporated by
reference, contain forward-looking statements within the meaning of Section
27A of the Securities Act and Section 21E of the Exchange Act.  When used
in this annual report, the words estimated, anticipated and similar
expressions are intended to identify forward-looking statements. Forward-
looking statements are subject to risks, uncertainties, and assumptions
about Realty Income Corporation, including, among other things:

    -  Our anticipated growth strategies;
    -  Our intention to acquire additional properties;
    -  Anticipated trends in our business, including trends in the market
       for long-term net leases of freestanding, single-tenant retail
       properties;
    -  Future expenditures for development projects; and
    -  Availability of capital to finance our business.

Future events and actual results, financial and otherwise, may differ
materially from the results discussed in the forward-looking statements.
In particular, some of the factors that could cause actual results to
differ materially are:

    -  Our continued qualification as a real estate investment trust;
    -  General business and economic conditions;
    -  Competition;
    -  Interest rates;

                                                             Page 2

<PAGE>
    -  Accessibility of debt and equity capital markets; and
    -  Other risks inherent in the real estate business including tenant
       defaults, potential liability relating to environmental matters and
       illiquidity of real estate investments.

Additional factors that may cause risks and uncertainties include those
discussed in the sections entitled "Business" and "Management's Discussion
and Analysis of Financial Condition and Results of Operations" in this
annual report.

Readers are cautioned not to place undue reliance on forward-looking
statements, which speak only as of the date that this annual report was
filed with the Securities and Exchange Commission.  We undertake no
obligation to publicly release the results of any revisions to these
forward-looking statements that may be made to reflect events or
circumstances after the date  of this annual report or to reflect the
occurrence of unanticipated events.  In light of these risks and
uncertainties, the forward-looking events discussed in this annual report
might not occur.


































                                                             Page 3

<PAGE>
<TABLE>
                     REALTY INCOME CORPORATION
                       Index To Form 10-K
                       ==================
                                                             Page
                                                             ----
<S>                                                          <C>
PART I
   Item 1:   Business.........................................  5
   Item 2:   Properties....................................... 27
   Item 3:   Legal Proceedings................................ 27
   Item 4:   Submission of Matters to a
             Vote of Security Holders......................... 27

PART II
   Item 5:   Market for the Registrant's Common
             Equity and Related Stockholder Matters........... 28
   Item 6:   Selected Financial Data.......................... 29
   Item 7:   Management's Discussion and Analysis
             of Financial Condition and Results of
             Operations....................................... 31
   Item 7A:  Quantitative and Qualitative Disclosures about
             Market Risk...................................... 42
   Item 8:   Financial Statements and Supplementary Data...... 43
   Item 9:   Changes in and Disagreements with Accountants
             on Accounting and Financial Disclosure........... 69

PART III
   Item 10:  Directors and Executive Officers
             of the Registrant................................ 69
   Item 11:  Executive Compensation........................... 69
   Item 12:  Security Ownership of Certain
             Beneficial Owners and Management................. 69
   Item 13:  Certain Relationships and Related
             Transactions..................................... 69

PART IV
   Item 14:  Exhibits, Financial Statement Schedules
             and Reports on Form 8-K.......................... 70

SIGNATURES.................................................... 74
EXHIBIT INDEX................................................. 76
Schedule III:  Real Estate and Accumulated Depreciation....... F-1
</TABLE>









                                                             Page 4

<PAGE>
PART I
======

ITEM 1:  BUSINESS
- -----------------
                              THE COMPANY
                              ===========

Realty Income Corporation, "The Monthly Dividend Company", a Maryland
corporation ("Realty Income", the "Company", "us", "our" or "we") is
organized to operate as an equity real estate investment trust ("REIT").
We are a fully integrated, self-administered real estate company with in-
house acquisition, leasing, legal, retail and real estate research,
portfolio management and capital markets expertise.  As of December 31,
1999, we owned a diversified portfolio of 1,076 retail properties located
in 45 states with over 8.6 million square feet of leasable space leased to
72 separate retail chains doing business in 23 separate retail industries.
Of the 1,076 properties in the portfolio, 1,069 are single-tenant retail
properties with the remainder being multi-tenant properties.  As of
December 31, 1999, 1,052, or 98.4%, of the 1,069 single-tenant properties
were leased with an average remaining lease term (excluding extension
options) of approximately 8.7 years.

Our primary business objective is to generate dependable monthly dividends
from a consistent and predictable level of funds from operations ("FFO")
per share.  Additionally, we seek to increase distributions to stockholders
and FFO per share through both active portfolio management and the
acquisition of additional properties.

Our portfolio management focus includes:
     -  Contractual rent increases on existing leases;
     -  Rental increases at the termination of existing leases when market
        conditions permit; and
     -  The active management of our property portfolio, including
        selective sales of properties.

Our acquisition of additional properties adheres to a focused strategy of
acquiring primarily:
     -  Freestanding, single-tenant, retail properties;
     -  Properties leased to regional and national retail chains; and
     -  Properties under long-term, net-lease agreements.

We typically acquire, then lease back, retail store locations from chain
store operators, providing capital to the operators for continued expansion
and other corporate purposes.  Our acquisitions and investment activities
are concentrated in well-defined target markets and focus generally on
middle-market retailers providing goods and services that satisfy basic
consumer needs.

Our net-lease agreements generally:
    -  Are for initial terms of 10 to 20 years;
    -  Require the tenant to pay a minimum monthly rent and property
       operating expenses (taxes, insurance and maintenance); and
                                                             Page 5

    -  Provide for future rent increases (typically subject to ceilings)
       based on increases in the consumer price index, fixed increases, or
       additional rent calculated as a percentage of the tenant's gross
       sales above a specified level.

Realty Income was formed on September 9, 1993 in the State of Delaware and
reincorporated in Maryland in May 1997.  Realty Income commenced operations
as a REIT on August 15, 1994 through the merger of 25 public and private
real estate limited partnerships with and into the Company.  Each of the
partnerships was formed between 1970 and 1989 for the purpose of acquiring
and managing long-term, net-leased properties.

The five senior officers of the Company, who have each managed our
properties and operations for between 2 and 14 years, owned 0.6% of the
Company's outstanding common stock with a market value of $3.3 million as
of March 1, 2000.  The directors and five senior officers of the Company,
as a group, owned 2.6% of the Company's outstanding common stock with a
market value of $14.4 million as of March 1, 2000.

Realty Income's common stock is listed on the New York Stock Exchange
("NYSE") under the ticker symbol "O", our central index key ("CIK") number
is 726728 and cusip number is 756109-104.

Realty Income's 8.25% Monthly Income Senior Notes due 2008, are listed on
the NYSE under the ticker symbol "OUI".  The cusip number of these notes is
756109-203.

Realty Income has 44 employees as of March 1, 2000.


                          RECENT DEVELOPMENTS
                          ===================

ACQUISITION OF 110 PROPERTIES DURING 1999.  During 1999, we acquired 110
additional properties (the "New Properties"), and selectively sold three
properties, increasing the number of properties in the portfolio by 10.9%
to 1,076 properties at December 31, 1999 from 970 properties at
December 31, 1998.  During 1999, we diversified our portfolio with the
addition of two new retail industries, Entertainment and Theaters, and
eight new retail chains.

During 1999, we invested $181.4 million in New Properties and properties
under development (excluding estimated unfunded development costs on
properties under construction at December 31, 1999 of $15.4 million).  The
weighted average annual unleveraged return on the $181.4 million invested
in 1999 is estimated to be 10.5%, computed as estimated contractual net
operating income (which in the case of a net-leased property is equal to
the base rent or, in the case of properties under construction, the
estimated base rent under the lease) for the first year of each lease,
divided by the estimated total costs of each property.  Since it is


                                                             Page 6

<PAGE>
possible that a tenant could default on the payment of contractual rent, no
assurance can be given that the actual return on the funds invested will
not differ from the foregoing percentage.

The New Properties are leased to 21 separate retail chains operating in 16
different retail industries, are located in 26 states, will contain
approximately 948,000 leasable square feet and are 100% leased under net
leases, with an average initial lease term of 17.4 years.  Of the New
Properties, 102 were occupied as of March 1, 2000 and the remaining
properties were pre-leased and under construction pursuant to contracts
under which the tenants have agreed to develop the properties (with
development costs funded by the Company) and to begin paying rent when the
premises open for business.

INCREASES IN MONTHLY DISTRIBUTIONS TO COMMON STOCKHOLDERS.  In April, July
and October 1999, and January 2000, the monthly distributions to common
stockholders were increased $0.0025 to $0.1725, $0.1750, $0.1775 and
$0.1800 per share, respectively.  We are committed to our policy of paying
monthly distributions to common stockholders.  During 1999, we paid three
distributions of $0.1700 per common share, three distributions of $0.1725
per common share, three distributions of $0.1750 per common share, and
three distributions of $0.1775 per common share.  Common stock
distributions for 1999 totaled $2.085 per share.  In December 1999, January
2000 and February 2000, we declared distributions of $0.18 per common
share, which were paid on January 18, 2000, February 15, 2000 and
March 15, 2000, respectively.  The monthly distribution of $0.18 per common
share represents a current annualized distribution of $2.16 per share, and
an annualized distribution yield of approximately 10.4% based on the last
reported sale price of our common stock on the NYSE of $20.75 on March 1,
2000.  Although we expect to continue our policy of paying monthly
distributions, there can be no assurance that the current level of
distributions per share will be maintained by the Company, that we will
continue our pattern of increasing distributions per share, or as to the
actual distribution yield for any future period.

UNSECURED REVOLVING CREDIT FACILITIES.  In December 1999, we entered into a
$200 million, three-year, revolving unsecured acquisition credit facility,
which expires in December 2002. Simultaneously with the execution of the
$200 million credit facility our $170 million credit facility was
cancelled. As of March 1, 2000, we had $70.7 million available for
borrowing under the $200 million credit facility.  At that time, the
outstanding balance was $129.3 million with an effective interest rate of
7.3%.

In February 2000, we entered into a $25 million, three-year, revolving
credit facility, which expires in February 2003.  This credit facility can
be used for the acquisition of property and for making capital
contributions to subsidiaries for the purpose of acquiring properties.





                                                             Page 7

<PAGE>
STOCK AND SENIOR DEBT REPURCHASE PROGRAM.  In January 2000, our Board of
Directors authorized the purchase of up to $10 million of our outstanding
common and preferred shares and senior debt securities during the next 12
months.  We may make periodic purchases on the open market at prevailing
prices or in privately negotiated transactions.  The purchases will be
funded using available working capital which consists primarily of cash
flow from operations.

FORMATION OF SUBSIDIARY.  In January 2000, we formed Crest Net Lease, Inc.,
of which we own 95% of the common stock, all of which is non-voting, and
certain members of management own 5% of the common stock, all of which is
voting stock.  Crest Net Lease was created to actively buy and sell certain
select properties, primarily to buyers using tax-deferred exchanges, under
Section 1031 of the Internal Revenue Service Code.

PREFERRED STOCK OFFERINGS.  In May 1999, we issued 2,760,000 shares of
9 3/8% Class B cumulative redeemable preferred stock (the "Class B
Preferred") at a price of $25.00 per share.  The Class B Preferred trades
on the New York Stock Exchange ("NYSE") under the symbol "OprB" and its
cusip number is 756109-302.  Dividends on the Class B Preferred are payable
quarterly.  The net proceeds of $66.5 million were used to pay down bank
borrowings.

In July 1999, we issued 1,380,000 shares of 9 1/2% Class C cumulative
redeemable preferred stock (the "Class C Preferred") at a price of $25.00
per share.  The Class C Preferred trades on the NYSE under the symbol
"OprC" and its cusip number is 756109-500.  Dividends on the Class C
Preferred are payable monthly.  The net proceeds of $33.2 million were used
to pay down bank borrowings.

NOTES OFFERING.  In January 1999, we issued $20 million of 8.0% unsecured
senior notes due 2009 (the "1999 Notes").  The 1999 Notes were sold at
98.757% of par to yield 8.1%.  The proceeds from the offering were used to
pay down bank borrowings and for other corporate purposes.  Currently,
there is no formal trading market for the 1999 Notes and we have not listed
and do not intend to list the 1999 Notes on any securities exchange.


                 BUSINESS PHILOSOPHY AND STRATEGY
                 ================================

INVESTMENT PHILOSOPHY.  We believe that the long-term ownership of an
actively managed, diversified portfolio of retail properties under long-
term, net-lease agreements produces consistent, predictable income.  Under
a net-lease agreement, the tenant agrees to pay a minimum monthly rent and
property operating expenses (taxes, maintenance, and insurance) plus,
typically, future rent increases (generally subject to ceilings) based on
increases in the consumer price index, fixed increases or additional rent
calculated as a percentage of the tenant's gross sales above a specified
level.  We believe that long-term leases, coupled with the tenant's



                                                             Page 8

<PAGE>
responsibility for property expenses, generally produce a more predictable
income stream than many other types of real estate portfolios, while
continuing to offer the potential for growth in rental income.

INVESTMENT STRATEGY.  In identifying new properties for acquisition, we
focus on providing expansion capital to retail chains by acquiring, then
leasing back, their retail store locations.  We classify retail tenants
into three categories: venture, middle market, and upper market.  Venture
companies are those which typically offer a new retail concept in one
geographic region of the country and operate between five and 50 retail
outlets.  Middle market retail chains are those which typically have 50 to
500 retail outlets, operations in more than one geographic region, have
been successful through one or more economic cycles, and have a proven,
replicable concept.  The upper market retail chains typically consist of
companies with 500 or more stores, operating nationally in a proven mature
retail concept.  Upper market retail chains generally have strong operating
histories and access to several sources of capital.

Realty Income primarily focuses on acquiring properties leased to middle
market retail chains which we believe are attractive for investment
because:

    -  They generally have overcome many of the operational and managerial
       obstacles that tend to adversely affect venture retailers;
    -  They typically require capital to fund expansion but have more
       limited financing options;
    -  They generally have provided us with attractive risk-
       adjusted returns over time since their financial strength has in
       many cases tended to improve as their businesses have matured;
    -  Their relatively large size allows them to spread corporate expenses
       across a greater number of stores; and
    -  Middle market retailers typically have the critical mass to survive
       if a number of locations have to be closed due to underperformance.

In 1998, we expanded our investment focus to include upper market retail
chains and have made some acquisitions on a selective basis.  We believe
upper market retail chains can be attractive for investment because:

    -  They typically are of a higher credit quality;
    -  They are usually larger brand name, public and private retailers;
    -  They utilize a larger building ranging in size from 10,000 to 50,000
       square feet; and
    -  Their ability to grow because of access to capital facilitates
       larger transaction sizes.

While our investment strategy focuses primarily on acquiring properties
leased to middle and upper market retail chains, we also selectively seek
incremental investment opportunities with venture market retail chains.
Periodically, venture market opportunities arise where we feel that the
real estate used by the tenant is of high quality and can be purchased at
prices that are favorable in the marketplace.  To meet our stringent


                                                             Page 9

<PAGE>
investment standards, however, venture retail companies must have a well-
defined retailing concept and strong financial prospects.  These
opportunities are examined on a case by case basis and we are highly
selective in making investments in this area.

The Internet has become an important delivery channel for many retail
businesses and our investment strategy has positioned us to compete in such
an environment.  Many research analysts and experts in retail trends
believe that bricks and mortar retail businesses will successfully co-exist
with Internet retail businesses.  We believe that the companies most
vulnerable, and possibly subject to the greatest impact from the Internet,
are retail chains that sell books, consumer electronics, music, office
supplies, and, possibly, pharmaceuticals.

Our exposure to these types of retail chains is minimal.  We believe retail
chains that provide services rather than goods, such as child care centers
and auto service stores, as well as those that provide a service with their
products, such as restaurants, convenience stores and home improvement
stores, have tended to be more stable operators than retailers that only
sell goods.  Historically, our investment focus has been on retail
industries that have a service component because we believe the lease
revenue from these types of businesses is more stable.  Because of this
investment focus, as of January 1, 2000, over 76% of our annualized revenue
is derived from retailers with a service component in their business.  We
believe these service-oriented businesses would be difficult to duplicate
over the Internet and, as a result, our property portfolio should be fairly
well positioned for competition from Internet businesses.

CREDIT STRATEGY.  Realty Income principally provides sale leaseback
financing primarily to less than investment grade retail chains.  Since
1970 and through December 31, 1999, Realty Income has acquired and leased
back to regional and national retail chains 1,054 properties (including 36
properties that have been sold) and has collected in excess of 98% of the
original contractual rent obligations on those properties.  We believe that
within this market we can achieve an attractive risk-adjusted return on the
financing that we provide to retailers.

We believe that the primary financial obligations of most retailers
typically include their bank and other debt, payment obligations to
suppliers and real estate lease obligations.  Because we own the land and
buildings on which the tenant conducts its retail business, we believe that
the risk of default on the retailers' lease obligations is less than the
retailers' unsecured general obligations.  It has been our experience that
since retailers must retain their profitable retail locations in order to
survive in the event of reorganization they are less likely to reject a
lease for a profitable location, which would terminate their right to use
the property.  Thus, as the property owner, we believe we will fare better
than unsecured creditors of the same retailer in the event of reorgani-
zation.  If a property is rejected by the tenant during the reorganization,
we still own the property and can either lease it to a new tenant or sell
the property.  In addition, we believe that the risk of default on the real


                                                             Page 10

<PAGE>
estate leases can be further mitigated by monitoring the performance of the
retailers' individual unit locations and selling those units that are
weaker performers.

In order to qualify for inclusion in our portfolio, new property
acquisitions must meet stringent investment and credit requirements.  The
properties must generate attractive current yields, and the tenant must
meet our credit standards.  We have established a three-part analysis that
examines each potential investment based on:

    -  Industry, company, market conditions and credit profile;
    -  Location profitability, if profitability data is available; and
    -  Overall real estate characteristics, value, and comparative rental
       rates.

Companies that have been approved for acquisitions are generally those with
fifty or more retail stores which are located in highly visible areas, with
easy access to major thoroughfares and attractive demographics.

ACQUISITION STRATEGY.  We seek to invest in industries in which several,
well-organized, regional and national chains are capturing market share
through service, quality control, economies of scale, mass media
advertising, and the selection of prime retail locations.  We execute our
acquisition strategy by acting as a source of capital to regional and
national retail chain stores in a variety of industries by acquiring, then
leasing back, their retail store locations.  We undertake thorough research
and analysis to identify appropriate industries, tenants, and property
locations for investment.  The abundance of information on the Internet
adds to our research capabilities and allows us to uncover net-lease
opportunities in markets where our real estate financing program adds
value.  In selecting real estate for potential investment, we generally
seek to acquire properties that have the following characteristics:

    -  Freestanding, commercially zoned property with a single tenant;
    -  Properties that are important retail locations for regional and
       national retail chains;
    -  Properties that are located within attractive demographic areas
       relative to the business of their tenants, with high visibility and
       easy access to major thoroughfares; and
    -  Properties that can be purchased with the simultaneous execution or
       assumption of long-term, net-lease agreements, providing the
       opportunity for both current income and future rent increases.

PORTFOLIO MANAGEMENT STRATEGY.  The active management of the property
portfolio is an essential component of our long-term strategy.  We
continually monitor our portfolio for changes that could affect the
performance of the industries, tenants, and locations in which we have
invested.  The portfolio is analyzed on an ongoing basis with a view
towards optimizing performance and returns.  Realty Income's investment
committee meets frequently and is made up of our Chief Executive Officer
and two Executive Vice Presidents.  Our investment committee reviews


                                                             Page 11

<PAGE>
industry research, tenant research, property due diligence, and significant
portfolio management activities.  This monitoring typically includes
ongoing review and analysis of:

    -  The performance of various retail industries;
    -  The operation, management, business planning, and financial
       condition of the tenants; and
    -  The health of the individual markets in which we own properties,
       from both an economic and real estate standpoint.

In November 1999, we implemented a plan to sell three of our multi-tenant
locations.  We anticipate these properties will be sold in 2000.  At
December 31, 1999, they had a combined carrying value of $29 million.

CAPITAL MARKETS STRATEGY.  We have a $200 million revolving, unsecured
acquisition credit facility that expires in December 2002 and a $25 million
revolving, unsecured credit facility that expires in February 2003.  As of
March 1, 2000, the outstanding balance on the $200 million credit facility
was $129.3 million with an effective interest rate of approximately 7.3%.
At March 1, 2000, no balance was outstanding on the $25 million credit
facility.  A commitment fee of 0.225% per annum accrues on the total credit
commitment of each credit facility.  The $200 million credit facility has
been and is expected to be used to acquire additional retail properties
leased to regional and national retail chains under long term net lease
agreements.  The $25 million credit facility can be used for the
acquisition of property and for making capital contributions to
subsidiaries for the purpose of funding the acquisition of properties.

We use our credit facilities as a vehicle for the short-term financing of
the acquisition of new properties.  When outstanding borrowings under the
$200 million credit facility reach a certain level (generally in the range
of $75 to $175 million) and capital is available on acceptable terms, we
generally seek to refinance those borrowings with the net proceeds of long-
term or permanent financing, which may include the issuance of common
stock, preferred stock, convertible preferred stock, debt securities or
convertible debt securities.  We cannot assure you, however, that we will
be able to obtain any such refinancing or that market conditions prevailing
at the time of refinancing will enable us to issue equity or debt
securities upon acceptable terms.  We intend to pay off borrowings on our
$25 million credit facility with proceeds from the sale of properties
acquired by us or our subsidiaries.  We believe that we are best served by
a conservative capital structure, with a majority of our capital consisting
of equity.  As of March 1, 2000, our total outstanding credit facility
borrowings and outstanding notes were $359.3 million or approximately 35.3%
of our total capitalization of $1.0 billion (defined as shares of our
common stock outstanding multiplied by the last reported sales price of the
common stock on the NYSE on March 1, 2000 of $20.75 per share plus the
liquidation value of the Class B Preferred Stock, the Class C Preferred
Stock, the outstanding borrowings on the credit facilities and outstanding
notes at March 1, 2000).



                                                             Page 12

<PAGE>
We received investment grade credit ratings from Duff & Phelps Credit
Rating Company, Moody's Investor Service, Inc., and Standard & Poor's
Rating Group in December 1996.  Currently, Duff & Phelps has assigned a
rating of BBB, Moody's has assigned a rating of Baa3, and Standard & Poor's
has assigned a rating of BBB- to our senior debt.  These ratings could
change based upon, among other things, our results of operations and
financial condition.

We have also received credit ratings from the same rating agencies on our
preferred stock.  Duff & Phelps Rating Company has assigned a rating of
BBB-, Moody's Investor Service, Inc. has assigned a rating of Ba1, and
Standard & Poor's Rating Group has assigned a rating of BB+.  These ratings
could change based upon, among other things, our results of operations and
financial condition.

Historically, we have met our long-term capital needs through the issuance
of common stock, preferred stock and investment grade long-term unsecured
debt. We believe that the Company is best served by having the majority of
our future issuances of securities be in the form of common stock.  The
Company will issue common stock when we believe that the share price of our
common stock is at a level that allows for the proceeds of any offering to
be invested on an accretive basis into additional properties or to pay down
any short-term borrowings on our credit facilities.  We do not presently
view our price per common share as attractive for additional issuances of
common stock.  We do not anticipate issuing additional shares of common
stock until we determine the common stock price has risen to acceptable
levels.  In addition, we seek to maintain a conservative debt level on our
balance sheet, which should result in conservative interest and fixed
charge coverage ratios.  We do not anticipate issuing significant amounts
of additional debt until additional equity can be issued to offset the
increase in debt.  If the share price levels do not increase and we do not
issue additional equity or debt, we will reduce our level of property
acquisitions.  In these circumstances, we intend to achieve our growth
objectives by investing cash flow in excess of distributions and stock
repurchases, and by strategically selling properties that have appreciated
in value and investing the proceeds in new properties that will generate
rental revenue in excess of those generated by the properties that were
sold.

COMPETITIVE STRATEGY.  We believe that, to utilize our investment
philosophy and strategy most successfully, we must seek to maintain the
following competitive advantages:

- -  Size and Type of Investment Properties:  We believe that smaller
   ($500,000 to $10,000,000) retail net-leased properties represent an
   attractive investment opportunity in today's real estate environment.
   Due to the complexities of acquiring and managing a large portfolio of
   relatively small assets, we believe that these types of properties have
   not experienced significant institutional participation or the
   corresponding yield reduction experienced by larger income producing
   properties.  We believe the less intensive day to day property
   management required by net-lease agreements, coupled with the active

                                                             Page 13

<PAGE>
   management of a large portfolio of smaller properties by us, is an
   effective investment strategy. The tenants of our freestanding retail
   properties generally provide goods and services which satisfy basic
   consumer needs.  In order to grow and expand, they generally need
   capital.  Since the acquisition of real estate is typically the single
   largest capital expenditure of many of these retailers, our method of
   purchasing the property and then leasing it back under a net-lease
   arrangement allows the retail chain to free up capital.

- -  Investment in New Retail Industries:  Though we specialize in single-
   tenant  properties, we will seek to further diversify our portfolio
   among a variety of retail industries.  We believe that diversification
   will allow us to invest in retail industries that are currently growing
   and have characteristics we find attractive.  These characteristics
   include, but are not limited to, retail industries dominated by local
   operators where regional and national chain operators can gain market
   share and dominance through more efficient operations, as well as
   industries taking advantage of major demographic shifts in the
   population base.  During 1999, we added two new retail industries to our
   portfolio, Entertainment and Theaters, bringing the total number of
   retail industries in our portfolio to 23.

- -  Diversification:  Diversification of the portfolio by retail industry
   type, tenant and geographic location is key to our objective of
   providing predictable investment results for our stockholders.  As we
   expand we will seek to further diversify our portfolio.  During 1999,
   eight new retail chains were added to our portfolio, bringing the total
   number of retail chains in our portfolio to 72.  These retail chains
   operate 1,015 of our properties located in 45 states.

- -  Management Specialization:  We believe that our management's
   specialization in single-tenant retail properties operated under net-
   lease agreements is important to meeting our objectives.  We plan to
   maintain this specialization and will seek to employ and train high
   quality professionals in this specialized area of real estate ownership,
   finance and management.

- -  Technology:  We intend to stay at the forefront of technology in our
   efforts to efficiently and economically carry out our operations.  We
   maintain a sophisticated information system that allows us to analyze
   our portfolio's performance and actively manage our investments.  We
   believe that technology and information based systems will play an
   increasingly important role in our competitiveness as an investment
   manager and source of capital to a variety of industries and tenants.









                                                             Page 14

                               PROPERTIES
                               ==========

As of December 31, 1999, we owned a diversified portfolio of 1,076
properties located in 45 states with over 8.6 million square feet of
leasable space.  At December 31, 1999, 1,052 or 97.8% of the 1,076
properties were under net-lease agreements.  Net leases typically require
the tenant to be responsible for minimum monthly rent and property
operating expenses including property taxes, insurance and maintenance.

Our net-leased retail properties are primarily leased to regional and
national retail chain store operators.  The average leasable retail space
of the 1,076 properties is approximately 8,000 square feet on approximately
56,000 square feet of land.  Generally, buildings are single-story
properties with adequate parking on site to accommodate peak retail traffic
periods.  The properties tend to be on major thoroughfares with relatively
high traffic counts and adequate access, egress and proximity to a
sufficient population base to constitute a suitable market or trade area
for the retailer's business.

The table on the next page sets forth certain information regarding our
1,076 properties classified according to the business of the respective
tenants (dollars in thousands):





























                                                             Page 15

<PAGE>
<TABLE>
                                  Annualized        Percentage of Total
                                  Rent as of        Rental Revenue for
                       Number    Jan. 1, 2000(1)         the Year
                         of    -------------------  -------------------
                        Prop-  Rental   Percentage
Industry               erties  Revenue   of Total   1999   1998   1997
- --------------------   ------  -------- ---------- ------ ------ ------
<S>                    <C>     <C>      <C>        <C>    <C>    <C>
Apparel Stores              5  $  3,927     3.4%     3.8%   4.1%   0.7%
Automotive Parts          141     9,707     8.3      8.6    7.8    9.1
Automotive Service        105     6,723     5.7      6.6    7.5    6.4
Book Stores                 1       450     0.4      0.5    0.6    0.5
Business Services           1       124     0.1      0.1      *     --
Child Care                336    28,275    24.2     25.3   29.2   35.9
Consumer Electronics       37     4,659     4.0      4.4    5.4    6.5
Convenience Stores        104     9,759     8.3      7.2    6.1    5.5
Craft and Novelty           2       425     0.4      0.4      *     --
Drug Stores                 1       235     0.2      0.2    0.1     --
Entertainment               6     2,293     2.0      1.2     --     --
General Merchandise        11       687     0.6      0.6      *     --
Grocery Stores              2       719     0.6      0.5      *     --
Health and Fitness          7     3,930     3.4      0.6    0.1     --
Home Furnishings           34     6,107     5.2      6.5    7.8    5.6
Home Improvement           34     4,281     3.7      3.6      *     --
Office Supplies             8     2,476     2.1      2.6    3.0    1.7
Pet Supplies and
   Services                 8     1,612     1.4      1.1    0.6    0.2
Private Education           6     1,695     1.4      1.2    0.9     --
Restaurants               177    14,355    12.3     13.3   16.2   19.8
Shoe Stores                 4     1,234     1.0      1.1    0.8    0.2
Theaters                    2     2,406     2.1      0.6     --     --
Video Rental               35     4,510     3.8      4.3    3.8    0.6
Other                       9     6,331     5.4      5.7    6.0    7.3
- --------------------   ------  --------   ------   ------ ------ ------
Totals                  1,076  $116,920   100.0%   100.0% 100.0% 100.0%
====================   ======  ========   ======   ====== ====== ======
</TABLE>
* Less than 0.1%
[FN]
(1)  Annualized rent is calculated by multiplying the monthly contractual
base rent as of January 1, 2000 for each of the properties by 12 and adding
the previous twelve month's historic percentage rent, which totaled $1.7
million (i.e., additional rent calculated as a percentage of the tenant's
gross sales above a specified level).  For the properties under
construction, an estimated contractual base rent is used based upon the
estimated total costs of each property.
</FN>





                                                                 Page 16

<PAGE>
Of the 1,076 properties in the portfolio at January 1, 2000, 1,069 were
single-tenant properties with the remaining properties being multi-tenant
properties.  As of January 1, 2000, 1,052 of the 1,069 single-tenant
properties, or 98.4%, were leased with an average remaining lease term
(excluding extension options) of approximately 8.7 years.

During 1999, 31 of our leases expired.  Of these leases, 26 were released
to the same tenant, four were leased to different tenants in the same
industry and one location is being marketed for lease or sale.

The following table sets forth certain information regarding the timing of
the initial lease term expirations (excluding extension options) on our
1,052 net leased, single-tenant retail properties as of January 1, 2000
(dollars in thousands).
<TABLE>
               Number of                                 Percent of
                Leases              Annualized           Annualized
 Year         Expiring (2)         Rent (1) (2)             Rent
- ------        ------------       --------------          ----------
<S>          <C>                      <C>                   <C>
  2000             38               $  2,017                 1.8%
  2001             48                  3,958                 3.6
  2002             84                  6,728                 6.0
  2003             72                  5,888                 5.3
  2004            119                  9,926                 8.9
  2005             82                  6,098                 5.5
  2006             28                  2,546                 2.3
  2007             94                  6,494                 5.8
  2008             67                  5,812                 5.2
  2009             29                  3,270                 3.0
  2010             42                  3,371                 3.0
  2011             35                  5,315                 4.8
  2012             50                  5,738                 5.1
  2013             96                 15,580                13.9
  2014             40                  6,859                 6.1
  2015             30                  3,326                 3.0
  2016             13                  2,011                 1.8
  2017             11                  4,130                 3.7
  2018             16                  1,614                 1.4
  2019             52                  8,755                 7.8
  2024              2                    605                 0.5
  2033              2                  1,118                 1.0
  2034              2                    570                 0.5
               -------             ----------             -------
  Totals        1,052               $111,729               100.0%
               =======             ==========             =======
</TABLE>
[FN]
(1)  Annualized Rent is calculated by multiplying the monthly contractual
base rent as of January 1, 2000 for each of the properties by 12 and adding
the previous twelve month's historic percentage rent, which totaled $1.7
million (i.e., additional rent calculated as a percentage of the tenant's

                                                             Page 17

<PAGE>
gross sales above a specified level.)  For properties under construction,
an estimated contractual base rent is used based upon the estimated total
costs of each property.

(2)  This table does not include seven multi-tenant properties and 17
vacant unleased single-tenant properties owned by the Company.  The lease
expirations for properties under construction are based on the estimated
date of completion of these properties.
</FN>

The following table sets forth certain state-by-state information regarding
Realty Income's portfolio at January 1, 2000 (dollars in thousands).

<TABLE>
                                   Approximate              Percent of
              Number of   Percent   Leasable    Annualized Annualized
State         Properties  Leased   Square Feet   Rent (1)      Rent
- ------------  ----------  -------  -----------  ----------  ----------
<S>           <C>         <C>      <C>         <C>           <C>
Alabama             9       100%      63,300    $    628       0.5%
Arizona            31        99      211,700       3,060       2.6
Arkansas            5       100       36,700         614       0.5
California         61        95    1,031,300      13,741      11.8
Colorado           44        96      280,500       3,809       3.3
Connecticut        10       100      223,800       2,979       2.6
Delaware            1       100        5,400          72       0.1
Florida            87        99      947,800      12,676      10.8
Georgia            59        97      331,000       5,515       4.7
Idaho              11       100       52,000         752       0.6
Illinois           35       100      258,300       3,639       3.1
Indiana            29       100      170,400       2,213       1.9
Iowa               10       100       67,900         692       0.6
Kansas             23       100      240,500       2,629       2.3
Kentucky           13       100       43,500       1,114       1.0
Louisiana           5       100       39,600         501       0.4
Maryland            8       100       48,300         727       0.6
Massachusetts       8       100       57,500       1,069       0.9
Michigan           10       100       68,100         973       0.8
Minnesota          25       100      261,500       2,849       2.4
Mississippi        16       100      152,100       1,282       1.1
Missouri           33       100      204,500       2,600       2.2
Montana             2       100       30,000         289       0.3
Nebraska           10       100       98,700       1,240       1.1
Nevada              7       100       86,400       1,323       1.1
New Hampshire       1       100        6,400         130       0.1
New Jersey          4        75       45,400         586       0.5
New Mexico          5       100       46,000         339       0.3
New York           20        95      253,300       4,723       4.0
North Carolina     33        91      174,200       2,936       2.4
North Dakota        1       100       22,000          65       0.1
Ohio               67       100      341,200       5,400       4.6
(table continued next page)

                                                             Page 18

(table continued)

                                   Approximate              Percent of
              Number of   Percent   Leasable    Annualized Annualized
State         Properties  Leased   Square Feet   Rent (1)      Rent
- ------------  ----------  -------  -----------  ----------  ----------
Oklahoma           17       100      102,200       1,284       1.1
Oregon             17       100       92,400       1,225       1.1
Pennsylvania       23       100      168,600       2,296       2.0
South Carolina     48        98      147,000       3,924       3.4
South Dakota        2       100       12,600         170       0.2
Tennessee          25        96      221,300       2,652       2.3
Texas             155       100    1,290,700      13,958      11.9
Utah                8       100       51,700         701       0.6
Virginia           30        93      140,800       2,843       2.4
Washington         43       100      252,600       3,326       2.9
West Virginia       2       100       16,800         156       0.1
Wisconsin          19       100      231,900       2,954       2.5
Wyoming             4       100       20,100         266       0.2
                ------    ------   ---------   ----------   -------
Totals/Average  1,076        98%   8,648,000    $116,920     100.0%
                ======    ======   =========   ==========   =======
</TABLE>
[FN]
(1)  Annualized rent is calculated by multiplying the monthly contractual
base rent as of January 1, 2000 for each of the properties by 12 and adding
the previous twelve month's historic percentage rent, which totaled $1.7
million (i.e., additional rent calculated as a percentage of the tenant's
gross sales above a specified level).  For the properties under
construction, an estimated contractual base rent is used based upon the
estimated total costs of each property.
</FN>




















                                                             Page 19

<PAGE>
The following table sets forth certain information regarding the properties
owned by Realty Income as of January 1, 2000, classified according to the
business of the respective tenants (dollars in thousands).
<TABLE>
                                                          Percent of
                                Number of    Annualized   Annualized
Industry                        Properties    Rent (1)       Rent
- --------                        ----------   ----------   ----------
<S>                             <C>         <C>           <C>
Tenants providing services
- --------------------------
Automotive Service                  105      $   6,723         5.7%
Child Care                          336         28,275        24.2
Entertainment                         6          2,293         2.0
Health and Fitness                    7          3,930         3.4
Private Education                     6          1,695         1.4
Theaters                              2          2,406         2.1
Other                                 9          6,331         5.4
                               ----------    ----------   ----------
                                    471         51,653        44.2
                               ----------    ----------   ----------
Tenants selling goods and services
- ----------------------------------
Automotive Parts                     60          5,100         4.4
Business Services                     1            124         0.1
Convenience Stores                  104          9,759         8.3
Home Improvement                     21          2,903         2.5
Pet Supplies and Services             6          1,146         1.0
Restaurants                         177         14,355        12.3
Video Rental                         35          4,510         3.8
                               ----------    ----------   ----------
                                    404         37,897        32.4
                               ----------    ----------   ----------
Tenants selling goods
- ---------------------
Apparel Stores                        5          3,927         3.4
Automotive Parts                     81          4,606         3.9
Book Stores                           1            450         0.4
Consumer Electronics                 37          4,659         4.0
Craft and Novelty                     2            425         0.4
Drug Stores                           1            235         0.2
General Merchandise                  11            687         0.6
Grocery Stores                        2            719         0.6
Home Furnishings                     34          6,107         5.2
Home Improvement                     13          1,378         1.2
Office Supplies                       8          2,476         2.1
Pet Supplies                          2            467         0.4
Shoe Stores                           4          1,234         1.0
                               ----------    ----------   ----------
                                    201         27,370        23.4
                               ----------    ----------   ----------
TOTALS                            1,076      $ 116,920       100.0%
                               ==========    ==========   ==========
</TABLE>                                                     Page 20

[FN]
(1)  Annualized rent is calculated by multiplying the monthly contractual
base rent as of January 1, 2000 for each of the properties by 12 and adding
the previous twelve month's historic percentage rent, which totaled $1.7
million (i.e., additional rent calculated as a percentage of the tenant's
gross sales above a specified level).  For the properties under
construction, an estimated contractual base rent is used based upon the
estimated total costs of each property.
</FN>

DESCRIPTION OF LEASING STRUCTURE.  At December 31, 1999, 1,052 or 97.8% of
the Company's 1,076 properties were leased pursuant to net leases.  In most
cases, the leases:

    -  Were for initial terms of from 10 to 20 years and the tenant has an
       option to extend the initial term;
    -  In general, the leases require the tenant to pay property taxes,
       insurance, and expenses of maintaining the property;
    -  Generally provide for a minimum base rent plus future increases
       (typically subject to ceilings) based on increases in the consumer
       price index, additional rent based upon the tenant's gross sales
       above a specified level (i.e., percentage rent) or fixed increases.
       Where leases provide for rent increases based on increases in the
       consumer price index, generally these increases permanently become
       part of the base rent.  Where leases provide for percentage rent,
       this additional rent is typically payable only if the tenant's gross
       sales for a given period (usually one year) exceed a specified
       level, and then is typically calculated as a percentage of only the
       amount of gross sales in excess of that level.

Matters Pertaining to Certain Properties and Tenants
- ----------------------------------------------------

Seventeen of our properties were vacant as of January 1, 2000 (all of which
are single-tenant properties) and available for lease. Eight of the vacant
properties were previously leased to automotive service facility operators,
three to restaurant operators, two to automotive parts store operators, two
to child care operators, one to a home furnishings store operator and one
to a convenience store operator.  As of January 1, 2000, 19 of our
properties under lease were vacant and available for sublease by the
tenants, all of which were current with their rent and other obligations.

Our two largest tenants are Children's World Learning Centers and La Petite
Academy, which accounted for approximately 13.8% and 10.3%, respectively,
of our rental revenue for the year ended December 31, 1999.  No other
tenant comprised 10% or more of our rental revenue.  In general, a downturn
in the industry represented by these tenants, whether nationwide or limited
to specific sectors of the United States, could adversely affect tenants in
this industry, which in turn could materially adversely affect our
financial position and results of operations and our ability to make
distributions to stockholders and debt service payments.  In addition, a

                                                             Page 21

<PAGE>
substantial number of our properties are leased to middle market retail
chains which generally have more limited financial and other resources than
certain upper market retail chains, and therefore are more likely to be
adversely affected by a downturn in their respective business or in the
regional or national economy generally.

Our tenants in the child care and restaurant industries accounted for
approximately 25.3% and 13.3%, respectively, of our rental revenue for the
year ended December 31, 1999.  A downturn in any of these industries
generally, whether nationwide or limited to specific sectors of the United
States, could adversely affect tenants in those industries, which in turn
could materially adversely affect our financial position and results of
operations and our ability to make distributions to stockholders and debt
service payments.

In November 1999, Econo Lube N' Tune filed for reorganization under Chapter
11 of the Federal Bankruptcy Code, and rejected nine of our 34 leases with
them.  One of the rejected locations was leased to another tenant in
December 1999, and we anticipate the remaining eight locations to be leased
or sold during the second or third quarter of 2000.  Econo Lube N' Tune is
currently operating the remaining 25 locations, and we anticipate that they
will accept these locations, although we cannot assure you that they will
continue to pay rent for the remaining terms of the leases.

Development of Certain Properties
- ---------------------------------

Of the 110 New Properties we acquired in 1999, 102 were occupied as of
March 1, 2000 and the remaining 8 were pre-leased and under construction
pursuant to contracts under which tenants or developers have agreed to
develop the properties (with development costs funded by us) with rent
commencing when the premises open for business.  In the case of development
properties, we either enter into an agreement with a tenant where the
tenant retains a contractor to construct the improvements and we fund the
costs of that development, or we fund a developer who constructs the
improvements.  In either case, there is an executed lease and there is a
requirement to complete the construction on a timely basis, generally
within eight months after we purchase the land.  Generally, the tenant or
developer is required to pay construction cost overruns to the extent they
exceed the construction budget by more than a predetermined amount.  We
also enter into a lease with the tenant at the time we purchase the land,
which generally requires that the tenant begin paying base rent, calculated
as a percentage of our acquisition cost for the property, including
construction costs and capitalized interest, when the premises open for
business.  During 1999, we acquired 37 development properties, 29 of which
have been completed, were operating and paying rent as of March 1, 2000.
We will continue to seek to acquire land for development under similar
arrangements.





                                                             Page 22

<PAGE>
                       DISTRIBUTION POLICY
                       ===================

Distributions are paid to our common stockholders and Class C Preferred
stockholders on a monthly basis and paid to our Class B Preferred
stockholders on a quarterly basis if, as and when declared by our Board of
Directors.  The Class B Preferred receive cumulative distributions at a
rate of 9.375% per annum of the $25 per share liquidation preference
(equivalent to $2.344 per annum per share).  The Class C Preferred receive
cumulative distributions at a rate of 9.5% per annum of the $25 per share
liquidation preference (equivalent to $2.375 per annum per share).

The March 2000 distribution of $0.18 per common share represents a current
annualized distribution of $2.16 per share, and an annualized distribution
yield of approximately 10.4% based on the last reported sale price of
$20.75 of our common stock, on the NYSE on March 1, 2000.  In order to
maintain our tax status as a REIT for federal income tax purposes, we are
generally required to distribute dividends to our stockholders aggregating
annually at least 95% of our REIT taxable income (determined without regard
to the dividends paid deduction and by excluding net capital gains).  In
1999, our distributions totaled approximately 109.5% of our REIT taxable
income.  We intend to continue to make distributions to our stockholders
that are sufficient to meet this requirement.

Future distributions by us will be at the discretion of our Board of
Directors and will depend on, among other things, our results of
operations, financial condition and capital requirements, the annual
distribution requirements under the REIT provisions of the Internal Revenue
Code of 1986, as amended (the "Code"), our debt service requirements and
other factors as the Board of Directors may deem relevant.  In addition,
our credit facilities contain financial covenants which could limit the
amount of distributions payable by us in the event of a deterioration in
the results of operations or financial condition of the Company, and which
prohibit the payment of distributions on the common or preferred stock in
the event that we fail to pay when due (subject to any applicable grace
period) any principal or interest on borrowings under our credit
facilities.

Distributions by us to the extent of our current and accumulated earnings
and profits for federal income tax purposes generally will be taxable to
stockholders as ordinary income.  Distributions in excess of earnings and
profits generally will be treated as a non-taxable reduction in the
stockholders' basis in its stock to the extent of that basis, and
thereafter as a gain from the sale of the stock.  Approximately 9.5% of the
distributions made or deemed to have been made in 1999 were classified as a
return of capital for federal income tax purposes.  We are unable to
predict the portion of 2000 or future distributions which may be classified
as a return of capital since the amount depends on our taxable income for
the entire year.




                                                             Page 23

<PAGE>
                              OTHER ITEMS
                              ===========

COMPETITION FOR ACQUISITION OF REAL ESTATE.  We face competition in the
acquisition, operation and sale of property.  We expect competition from:

    - Businesses;
    - Individuals;
    - Fiduciary accounts and plans; and
    - Other entities engaged in real estate investment.

Some of these competitors are larger than we are and have greater financial
resources.  This competition may result in a higher cost for properties
that we wish to purchase.

The tenants leasing our properties generally face significant competition
from other operators.  This competition may adversely impact:

    -  That portion, if any, of the rental stream to be paid to us based on
       a tenant's revenues; and
    -  The tenants' results of operations or financial condition.

ENVIRONMENTAL LIABILITIES.  Investments in real property can create a
potential for environmental liability.  An owner of property can face
liability for environmental contamination created by the presence or
discharge of hazardous substances on the property.  We face such liability
regardless of:

    - Our knowledge of the contamination;
    - The timing of the contamination;
    - The cause of the contamination; or
    - The party responsible for the contamination of the property.

We are not aware of any material environmental problems at this time;
however, there may be environmental problems associated with our properties
that we are unaware of.  In that regard, a number of our properties are
leased to operators of oil change and tune-up facilities, and convenience
stores that sell petroleum-based fuels.  These facilities, or other of our
properties, use, or may have used in the past, underground tanks for the
storage of petroleum-based or waste products which could create a potential
for release of hazardous substances.

The presence of hazardous substances on a property may adversely affect our
ability to sell that property and we may incur substantial remediation
costs.  Although our leases generally require our tenants to operate in
compliance with all applicable federal, state and local laws, ordinances
and regulations and to indemnify us against any environmental liabilities
arising from the tenant's activities on the property, we could nevertheless
be subject to strict liability by virtue of our ownership interest, and
there can be no assurance that our tenants would satisfy their
indemnification obligations under the leases.


                                                             Page 24

<PAGE>
We believe that our properties comply in all material respects with all
federal, state and local laws, ordinances and regulations regarding
hazardous or toxic substances or petroleum products.

We have not been notified by any governmental authority, and are not
otherwise aware, of any material noncompliance, liability or claim relating
to hazardous or toxic substances or petroleum products in connection with
any of our present properties.  Nevertheless, if environmental
contamination should exist, we could be subject to strict liability by
virtue of our ownership interest.

Since December 1996, the Company has maintained an environmental insurance
policy on the property portfolio.  The limit of the policy is $10 million
for each loss and $25 million in the aggregate, with a $100,000 deductible.
There is a sublimit on properties with underground storage tanks of $1
million per occurrence and $5 million in the aggregate, with a deductible
of $25,000.

TAXATION OF THE COMPANY.  We believe that we have operated, and we intend
to continue to operate, so as to qualify as a REIT under Sections 856
through 860 of the Code, commencing with our taxable year ended December
31, 1994.  Although we believe that we are in compliance with all REIT
qualification rules and we are organized and operate as a REIT, we can not
completely assure you that we will continue to be so organized or that we
will be able to operate in a manner so as to qualify or remain so
qualified.

Qualification as a REIT involves the satisfaction of numerous requirements
under highly technical and complex Code provisions for which there are only
limited judicial and administrative interpretations, and the determination
of various factual matters and circumstances not entirely within our
control.

We cannot assure you that legislation, new regulations, administrative
interpretations or court decisions will leave unchanged the tax laws with
respect to qualification as a REIT or the federal income tax consequences
of those qualifications.

If we were to fail to qualify as a REIT in any taxable year:

    -  We would be subject to federal income tax (including any applicable
       alternative minimum tax) on our taxable income at regular corporate
       rates;
    -  We would not be allowed a deduction in computing our taxable income
       for amounts distributed to our stockholders;
    -  We would be disqualified from treatment as a REIT for the four
       taxable years following the year during which qualification is lost.
       This treatment would substantially reduce our net earnings available
       for investment or distribution to stockholders because of the
       additional tax liability for the years involved; and
    -  We would no longer be required to make distributions to
       stockholders.
                                                             Page 25

<PAGE>
Even if we qualify for and maintain our REIT status, we are subject to
certain federal, state and local taxes on our income and property.  For
example, if we have net income from a prohibited transaction, that income
will be subject to a 100% tax.

EFFECT OF DISTRIBUTION REQUIREMENTS.  To maintain our status as a REIT for
federal income tax purposes, we generally are required to distribute to our
stockholders at least 95% of our taxable income each year.  This taxable
income is determined without regard to the dividends paid deduction and by
excluding net capital gains.

We are also subject to tax at regular corporate rates to the extent that we
distribute less than 100% of our taxable income (including net capital
gains) each year.

In addition, we are subject to a 4% nondeductible excise tax on the amount,
if any, by which certain distributions paid by us with respect to any
calendar year are less than the sum of 85% of our ordinary income for that
calendar year, 95% of our capital gain net income for the calendar year,
and any amount of that income that was not distributed in prior years.

We intend to continue to make distributions to our stockholders to comply
with the distribution requirements of the Code and to reduce exposure to
federal income taxes and the nondeductible excise tax.

Differences in timing between the receipt of income and the payment of
expenses in arriving at taxable income and the effect of required debt
amortization payments could require us to borrow funds on a short-term
basis to meet the distribution requirements that are necessary to achieve
the tax benefits associated with qualifying as a REIT.

DILUTION OF COMMON STOCK.  Our future growth will depend in large part upon
our ability to raise additional capital.  If we were to raise additional
capital through the issuance of equity securities, we could dilute the
interests of holders of common stock. Likewise, our Board of Directors is
authorized to cause us to issue preferred stock of any class or series
(with dividend, voting and other rights as determined by the Board of
Directors).  Accordingly, the Board of Directors may authorize the issuance
of preferred stock with voting, dividend and other similar rights that
could dilute, or otherwise adversely affect, the interests of holders of
Common Stock.

REAL ESTATE OWNERSHIP RISKS.  We are subject to all of the general risks
associated with the ownership of real estate.  In particular we face the
risk that rental revenue from the properties will be insufficient to cover
all corporate operating expenses and debt service payments on indebtedness
we incur.  Additional real estate ownership risks include:

     -  Adverse changes in general or local economic conditions;
     -  Changes in supply of or demand for similar or competing properties;
     -  Changes in interest rates and operating expenses;
     -  Competition for tenants;

                                                             Page 26

<PAGE>
     -  Changes in market rental rates;
     -  Inability to lease properties upon termination of existing leases;
     -  Renewal of leases at lower rental rates;
     -  Inability to collect rents from tenants due to financial hardship,
        including bankruptcy, and sales declines due to the impact from
        Internet commerce;
     -  Changes in tax, real estate, zoning and environmental laws that may
        have an adverse impact upon the value of real estate;
     -  Uninsured property liability;
     -  Property damage or casualty losses;
     -  Unexpected expenditures for capital improvements or to bring
        properties into compliance with applicable federal, state and local
        laws; and
     -  Acts of God and other factors beyond the control of our management.

DEPENDENCE ON KEY PERSONNEL.  We depend on the efforts of our executive
officers and key employees.  The loss of the services of our executive
officers and key employees could have a material adverse effect on our
operations.


ITEM 2:  PROPERTIES
- -------------------

Information pertaining to our properties can be found under Item 1.


ITEM 3:  LEGAL PROCEEDINGS
- --------------------------

The Company is subject to certain claims and lawsuits, the outcome of which
are not determinable at this time.  In the opinion of management, any
liability that might be incurred by the Company upon the resolution of
these claims and lawsuits will not, in the aggregate, have a material
adverse effect on the Company's consolidated financial statements taken as
a whole.


ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------------------------------------------------------------

No matters were submitted to stockholders during the fourth quarter of the
fiscal year.










                                                             Page 27

<PAGE>
PART II
=======

ITEM 5:  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
         STOCKHOLDER MATTERS
- ----------------------------------------------------------

A.  The common stock of the Company is traded on the New York Stock
Exchange under the ticker symbol "O."  The following table shows the high
and low sales prices per share for our common stock as reported by the New
York Stock Exchange composite tape, and distributions declared per share of
common stock by us for the periods indicated.

<TABLE>                       Price Per Share
                              of Common Stock
                            -------------------    Distributions
1999                          High        Low       Declared (1)
<S>                        <C>          <C>        <C>
- -----------------------------------------------------------------
First quarter               $24.8750    $20.3750       $0.5125
Second quarter               25.0000     20.8125        0.5200
Third quarter                24.3125     22.3125        0.5275
Fourth quarter               23.6250     20.0000        0.5350
                                                       -------
                                                       $2.0950
                                                       =======
</TABLE>
[FN]
(1)  Common stock distributions currently are declared monthly by us based
on financial results for the prior months.  At December 31, 1999 a
distribution of $0.18 per common share had been declared and was paid on
January 18, 2000.
</FN>

<TABLE>                       Price Per Share
                              of Common Stock
                            -------------------    Distributions
1998                          High        Low       Declared
- -----------------------------------------------------------------
<S>                         <C>         <C>            <C>
First quarter               $27.1875    $25.2500       $0.4825
Second quarter               27.2500     25.4375        0.4900
Third quarter                27.3750     23.4375        0.4975
Fourth quarter               25.6875     23.9375        0.5050
                                                       -------
                                                       $1.9750
                                                       =======

B.  There were approximately 13,600 holders of record of Realty Income's
shares of common stock as of March 1, 2000.



                                                               Page 28

ITEM 6:  SELECTED FINANCIAL DATA
- --------------------------------
(not covered by Independent Auditors' Report)


</TABLE>
<TABLE>            As of or for the years ended December 31,
                 (dollars in thousands, except per share data)
              --------------------------------------------------
                 1999       1998       1997       1996       1995
              ========== ========== ========== ========== ==========
<S>           <C>        <C>        <C>        <C>        <C>
Total assets
 (book value) $  905,404 $  759,234 $  577,021 $  454,097 $  417,639
Cash and cash
 equivalents         773      2,533      2,123      1,559      1,650
Lines of credit and
 notes payable   349,200    294,800    132,600     70,000     18,597
Total
 liabilities     370,573    309,025    143,706     79,856     36,218
Stockholders'
 equity          534,831    450,209    433,315    374,241    381,421
Net cash provided
 by operating
 activities       72,154     64,645     52,692     48,073     40,312
Net change in
 cash and cash
 equivalents      (1,760)       410        564        (91)   (10,023)
Total revenue    104,510     85,132     67,897     56,957     51,555
Income from
 operations       45,295     41,004     33,688     30,768     25,582
Gain on sales
 of properties     1,301        526      1,082      1,455         18
Extraordinary item  (355)        --         --         --         --
Cumulative effect of
 change in accounting
 principle            --       (226)        --         --         --
Net income        46,241     41,304     34,770     32,223     25,600
Preferred stock
 dividends        (5,229)        --         --         --         --
Net income available
 to common stock-
 holders          41,012     41,304     34,770     32,223     25,600
Distributions
 paid to common
 stockholders     55,925     52,301     44,367     48,079     36,710

(table continued on next page)






                                                               Page 29

<PAGE>
(table continued)

                   As of or for the years ended December 31,
                 (dollars in thousands, except per share data)
              --------------------------------------------------
                 1999       1998       1997       1996       1995
              ========== ========== ========== ========== ==========

Ratio of earnings to
 fixed charges (1)  2.7x       3.8x       5.1x      13.7x       9.9x
Ratio of earnings to
 combined fixed
 charges and pre-
 ferred stock
 dividends (1)      2.3x       3.8x       5.1x      13.7x       9.9x
Basic and diluted
 net income per
 common share       1.53       1.55       1.48       1.40       1.27
Distributions
 paid per common
 share (2)         2.085      1.965      1.893      2.093      1.825
Distributions
 declared per common
 share (2)         2.095      1.975      1.895      1.710      2.215
Basic weighted
 average number
 of common shares
 outstanding  26,822,285 26,629,936 23,568,831 22,976,789 20,230,886
Diluted weighted
 average number
 of common shares
 outstanding  26,826,090 26,638,284 23,572,715 22,977,837 20,230,963
</TABLE>
[FN]
(1)  Ratio of Earnings to Fixed Charges is calculated by dividing earnings
by fixed charges.  For this purpose, earnings consist of net income before
interest expense.  Fixed charges are comprised of interest costs (including
capitalized interest) and the amortization of debt issuance costs.

(2)  1996 distributions paid per common share and 1995 distributions
declared per common share include a special distribution of $0.23 per
share.
</FN>










                                                               Page 30

<PAGE>
ITEM 7:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS
- ----------------------------------------------------------

GENERAL
- -------

Realty Income Corporation, "The Monthly Dividend Company", a Maryland
corporation ("Realty Income", the "Company", "us", "we" or "our") is
organized to operate as an equity real estate investment trust ("REIT").
We are a fully integrated self-administered real estate company with in-
house acquisition, leasing, legal, retail research, real estate research,
portfolio management and capital markets expertise.  As of December 31,
1999, we owned a diversified portfolio of 1,076 retail properties located
in 45 states with over 8.6 million square feet of leasable space.

Our primary business objective is to generate dependable monthly dividends
from a consistent and predictable level of funds from operations ("FFO")
per share.  Additionally, we generally will seek to increase distributions
to stockholders and FFO per share through both active portfolio management
and the acquisition of additional properties.


LIQUIDITY AND CAPITAL RESOURCES
===============================

    Cash Reserves

Realty Income is organized for the purpose of operating as an equity REIT
which acquires and leases properties and distributes to stockholders, in
the form of monthly cash distributions, a substantial portion of its net
cash flow generated from leases on its retail properties.  We intend to
retain an appropriate amount of cash as a working capital reserve.  At
December 31, 1999, Realty Income had cash and cash equivalents totaling
$773,000.

We believe that our cash and cash equivalents on hand, cash provided from
operating activities and borrowing capacity are sufficient to meet our
liquidity needs for the foreseeable future. We intend, however, to use
additional sources of capital to fund property acquisitions and to repay
our acquisition credit facility.

    Capital Funding

We have a $200 million, three-year revolving, unsecured acquisition credit
facility that expires in December 2002 and a $25 million, three-year
revolving, unsecured credit facility that expires in 2003.  The credit
facilities currently bear interest at 1.225% over the London Interbank
Offered Rate, or LIBOR, and offers us other interest rate options.  As of
March 1, 2000, borrowing capacity of $70.7 million was available to us
under the $200 million credit facility and $25 million was available under
the $25 million credit facility.  At that time, the outstanding

                                                             Page 31

<PAGE>
balances on the $200 million credit facility was $129.3 million with an
effective interest rate of 7.33%.  These credit facilities have been and
are expected to be used to acquire additional retail properties leased to
national and regional retail chains under long-term lease agreements.  The
$25 million credit facility can also be used for making capital
contributions to subsidiaries for the purpose of acquiring properties.  Any
additional borrowings will increase our exposure to interest rate risk.

We expect to meet our long-term capital needs for the acquisition of
properties through the issuance of public or private debt or equity.  In
June 1999, we filed a universal shelf registration statement with the
Securities and Exchange Commission covering up to $400 million in value of
common stock, preferred stock and debt securities.  Through March 1, 2000,
$34.5 million in value of common stock, preferred stock and debt securities
has been issued under the universal shelf registration statement.

Historically, we have met our long-term capital needs through the issuance
of common stock, preferred stock and investment grade long-term unsecured
debt.  We believe that the Company is best served by having the majority of
our future issuances of securities be in the form of common stock.  We will
issue common stock when we believe that the share price of our common stock
is at a level that allows for the proceeds of any offering to be invested
on an accretive basis into additional properties or to pay down any short-
term borrowings on our credit facilities.  We do not presently view our
price per share as attractive for additional issuances of common stock.
We do not anticipate issuing additional shares of common stock until we
determine the common stock price has risen to acceptable levels.  In
addition, we seek to maintain a conservative debt level on our balance
sheet, which should result in conservative interest and fixed charge
coverage ratios.  We do not anticipate issuing significant amounts of
additional debt until additional equity can also be issued to offset the
increase in debt.  If the share price levels do not increase and we do not
issue additional equity or debt, we will reduce our level of property
acquisitions.  In these circumstances, we intend to achieve our growth
objectives by investing cash flow in excess of distributions in additional
retail properties and purchases of our outstanding securities, and by
strategically selling properties that have appreciated in value and
investing the proceeds in new properties that will generate rental revenue
in excess of those generated by the properties that were sold.

In January 1999, we issued $20 million of 8.0% unsecured senior notes due
2009.  The 1999 notes were sold at 98.757% of par to yield 8.1%.  The
proceeds from the offering were used to pay down bank borrowings.
Currently, there is no formal trading market for the 1999 notes and we have
not listed and do not intend to list the 1999 notes on any securities
exchange.

In May 1999, we issued 2,760,000 shares of 9 3/8% Class B cumulative
redeemable preferred stock (the "Class B Preferred") at a price of $25.00
per share.  The Class B Preferred trades on the New York Stock Exchange, or
NYSE, under the symbol "OprB" and its cusip number is 756109-302.


                                                             Page 32

<PAGE>
Dividends on the Class B Preferred are payable quarterly.  The net proceeds
of $66.5 million were used to repay bank borrowings.

In July 1999, we issued 1,380,000 shares of 9 1/2% Class C cumulative
redeemable preferred stock (the "Class C Preferred") at a price of $25.00
per share.  The Class C Preferred trades on the NYSE under the symbol
"OprC" and its cusip number is 756109-500.  Dividends on the Class C
Preferred are payable monthly.  The net proceeds of $33.2 million were used
to repay bank borrowings.

We received investment grade corporate credit ratings on our senior
unsecured debt from Duff & Phelps Rating Company, Moody's Investor Service,
Inc., and Standard & Poor's Rating Group in December 1996.  Currently, Duff
& Phelps has assigned a rating of BBB, Moody's has assigned a rating of
Baa3, and Standard & Poor's has assigned a rating of BBB- to our senior
debt.  These ratings could change based upon, among other things, our
results of operations and financial condition.

We have also received credit ratings from the same rating agencies on our
preferred stock.  Duff & Phelps Rating Company has assigned a rating of
BBB-, Moody's Investor Service, Inc. has assigned a rating of Ba1, and
Standard & Poor's Rating Group has assigned a rating of BB+.  These ratings
could change based upon, among other things, our results of operations and
financial condition.

    Property Acquisitions

During 1999, we acquired 110 additional properties (the "New Properties"),
and selectively sold three properties, increasing the number of properties
in the portfolio by 10.9% to 1,076 properties at December 31, 1999 from 970
properties at December 31, 1998.  During 1999, we diversified our portfolio
with the addition of two new industry segments, Entertainment and Theaters,
and eight new retail chains.  As of December 31, 1999, our portfolio of
1,076 properties consists of 72 separate retail chains doing business in 23
separate retail segments.

During 1999, we invested $181.4 million in New Properties and properties
under development (including accrued development costs of $9.1 million and
excluding estimated unfunded development costs on properties under
construction at December 31, 1999 of $15.4 million).  During 1999, we also
paid $242,000 for lease commissions and $148,000 for building improvements
on existing properties in our portfolio.  The weighted average annual
unleveraged return on the $181.4 million invested in 1999 is estimated to
be 10.5%, computed as estimated contractual net operating income (which in
the case of a net leased property is equal to the base rent or, in the case
of properties under construction, the estimated base rent under the lease)
for the first year of each lease, divided by the estimated total costs.
Since it is possible that a tenant could default on the payment of
contractual rent, we cannot assure you that the actual return on the funds
invested will not differ from the foregoing percentage.



                                                               Page 33

<PAGE>
The New Properties are leased to 21 separate tenants operating in 16
different retail industries, are located in 26 states, will contain
approximately 948,000 leasable square feet and are 100% leased under net
leases, with an average initial lease term of 17.4 years.  Of the New
Properties, 102 were occupied as of March 1, 2000 and the remaining
properties were pre-leased and under construction pursuant to contracts
under which the tenants or developers have agreed to develop the properties
(with development costs funded by the Company) and with the tenant to begin
paying rent when the premises open for business.

During 1998, we invested $193.4 million in 149 properties and properties
under development (including accrued development costs of $1.3 million and
excluding estimated unfunded development costs on properties under
construction at December 31, 1998 of $19.7 million).  The weighted average
annual unleveraged return on the $193.4 million invested in 1998 is
estimated to be 10.4%, computed in the same manner as 1999's estimated
weighted average annual unleveraged return.  These 149 properties are
located in 38 states, contain approximately 1.6 million leasable square
feet and are 100% leased with an average initial lease term of 14.9 years.

    Distributions

We pay monthly distributions to our common stockholders.  We paid cash
distributions to our common stockholders of $55.9 million in 1999, $52.3
million in 1998 and $44.4 million in 1997.  During 1999, we paid cash
distributions of $3.9 million to our Class B Preferred stockholders and
$1.4 million to our Class C Preferred stockholders. We pay distributions
quarterly on our Class B Preferred and monthly on our Class C Preferred.

We paid distributions to our common stockholders of $2.085 in 1999, $1.965
in 1998 and $1.893 in 1997.  In 1999, we paid dividends per share of $1.40
to our Class B Preferred stockholders and $0.99 to our Class C Preferred
stockholders.

In December 1999, January and February 2000, we declared distributions of
$0.18 per common share, which were paid on January 18, 2000, February 15,
2000 and March 15, 2000, respectively.  The monthly distribution of $0.18
per share represents a current annualized distribution of $2.16 per share,
and an annualized distribution yield of approximately 10.4% based on the
last reported sale price of the Company's Common Stock on the NYSE of
$20.75 on March 1, 2000.  Although the Company expects to continue its
policy of paying monthly distributions, we cannot assure you that we will
maintain the current level of distributions per share, that we will
continue our pattern of increasing distributions per share, or as to the
actual distribution yield for any future period.

    Stock and Senior Debt Repurchase Program

In January 2000, our Board of Directors authorized the purchase of up to
$10 million of our common and preferred shares and senior debt securities
during the next 12 months.  We may make periodic purchases on the open


                                                             Page 34

<PAGE>
market at prevailing prices or in privately negotiated transactions.  The
purchases will be funded using available working capital which consists
primarily of cash flow from operations.

    Formation of Subsidiary

In January 2000, we formed Crest Net Lease, Inc., of which we own 95% of
the common stock, all of which is non-voting, and certain members of
management own 5% of the common stock, all of which is voting stock.  Crest
Net Lease was created to actively buy and sell certain select properties,
primarily to buyers using tax-deferred exchanges, under Section 1031 of the
Internal Revenue Service Code.


FUNDS FROM OPERATIONS ("FFO")
=============================

FFO for 1999 increased by $3.12 million or 5% to $65.92 million versus
$62.80 million during 1998.  FFO during 1997 was $52.35 million.

We define FFO as net income available to common stockholders, plus
depreciation and amortization, plus provision for impairment losses, plus
extraordinary items, less gain on sales of properties.  In accordance with
the recommendations of the National Association of Real Estate Investment
Trusts, or NAREIT, we do not add back amortization of deferred financing
costs to net income to calculate FFO.  We include amortization of financing
costs in interest expense in the consolidated statements of income.

The following is a reconciliation of net income to FFO and information
regarding distributions paid and the diluted weighted average number of
shares outstanding for 1999, 1998 and 1997 (dollars in thousands):

<TABLE>                                  1999        1998        1997
                                      --------    --------    --------
<S>                                <C>         <C>         <C>
Net income available to common
  stockholders                     $    41,012  $    41,304  $   34,770
Plus:
  Depreciation and amortization         25,952       21,935      18,596
  Provision for impairment losses           --           --         165
  Extraordinary item                       355           --          --
  Cumulative effect of change in
    accounting principle                    --          226          --
Less:
  Depreciation of furniture, fixtures
    and equipment and amortization of
    organization costs                    (101)        (140)        (96)
  Gain on sales of properties           (1,301)        (526)     (1,082)
                                      --------     --------    --------
Funds From Operations              $    65,917  $    62,799  $   52,353
                                      ========     ========    ========

(table continued next page)
                                                             Page 35

<PAGE>
(table continued)
                                         1999        1998        1997
                                      --------    --------    --------
Distributions paid to
  common stockholders              $    55,925  $    52,301  $   44,367
FFO in excess of distributions
  to common stockholders           $     9,992  $    10,498  $    7,986
Diluted weighted average
  number of shares outstanding      26,826,090   26,638,284  23,572,715
</TABLE>

We consider FFO to be an appropriate measure of the performance of an
equity REIT. Financial analysts use FFO in evaluating REITs and FFO can be
one measure of a REIT's ability to make cash distribution payments.
Presentation of this information provides the reader with an additional
measure to compare the performance of different REITs, although it should
be noted that not all REITs calculate FFO the same way so comparisons with
other REITs may not be meaningful.

FFO is not necessarily indicative of cash flow available to fund cash needs
and should not be considered as an alternative to net income as an
indication of Realty Income's performance or to cash flows from operating,
investing, and financing activities as a measure of our liquidity or
ability to make cash distributions or to pay debt service.


RESULTS OF OPERATIONS
=====================

THE FOLLOWING IS A COMPARISON OF OUR RESULTS OF OPERATIONS FOR THE YEAR
ENDED DECEMBER 31, 1999 TO THE YEAR ENDED DECEMBER 31, 1998.

Rental revenue was $104.3 million for 1999 versus $84.9 million for 1998,
an increase of $19.4 million, or 18.6%.  The increase in rental revenue was
primarily due to the acquisition of 110 properties during 1999 and 149
properties during 1998.  These properties generated revenue of $26.87
million in 1999 compared to $7.53 million in 1998, an increase of $19.3
million.  At January 1, 2000, annualized contractual lease payments on the
funds invested in properties acquired in 1999 and 1998 are approximately
$37.2 million (excluding estimated rent from eight properties under
development and any percentage rents).

Of the 1,076 properties in the portfolio as of December 31, 1999, 1,069 are
single-tenant properties with the remaining properties being multi-tenant
properties.  Of the 1,069 single-tenant properties, 1,052, or 98.4%, were
net leased with an average remaining lease term (excluding extension
options) of approximately 8.7 years.  All of our 1,052 leased single-tenant
properties were under leases that provide for increases in rents through:

  -  Base rent increases tied to a consumer price index with adjustment
     ceilings;
  -  Overage rent based on a percentage of the tenants' gross sales; or
  -  Fixed increases.
                                                             Page 36

Some leases contain more than one of these clauses.  Percentage rent, which
is included in rental revenue, was $1.7 million during both 1999 and 1998.
Same store rents generated on 789 leased properties owned during all of
both 1999 and 1998 increased by $618,000 or 0.8%, to $74.34 million from
$73.72 million.

At December 31, 1999, the Company had 17 properties that were not under
lease as compared to five at December 31, 1998 and eight at December 31,
1997.  At December 31, 1999, 1,059, or 98.4%, of the 1,076 properties in
the portfolio were under lease agreements with third party tenants.  In
February 2000, we issued letters of intent to lease five vacant locations
and letters of intent to sell five other vacant locations.  We anticipate
these ten locations to be leased or sold during the second or third quarter
of 2000.

Depreciation and amortization was $26.0 million in 1999 versus $21.9
million in 1998.  The increase in 1999 was primarily due to depreciation of
the properties acquired in 1998 and 1999.

Interest expense in 1999 increased by $10.8 million to $24.5 million, as
compared to $13.7 million in 1998.  The following is a summary of the five
components of interest expense for 1999 and 1998 (dollars in thousands):

<TABLE>
                                      1999        1998      Net Change
                                    -------     -------     ----------
<S>                                <C>         <C>          <C>
Interest on outstanding
  loans and notes                  $ 24,254    $ 13,666      $ 10,588
Amortization of settlements
  on treasury lock agreements           756          38           718
Credit facility commitment fees         268         232            36
Amortization of credit facility
  origination costs and deferred
  bond financing costs                  839         447           392
Interest capitalized                 (1,644)       (660)         (984)
                                   --------    --------      --------
Interest Expense                   $ 24,473    $ 13,723      $ 10,750
                                   ========    ========      ========

Credit facility and
notes outstanding
(dollars in thousands)
Years ended, December 31,             1999        1998      Net Change
- ----------------------------       --------    --------     ----------
Average outstanding balances       $325,564    $184,728      $140,836
Average interest rates                 7.45%       7.40%
</TABLE>

Interest on outstanding loans and notes was $10.6 million higher in 1999
than in 1998 primarily due to an increase of $140.8 million in the average

                                                             Page 37

<PAGE>
outstanding balances and a higher average interest rate.  The higher
average interest rate was due to the notes issued in October 1998 and
January 1999.

General and administrative expenses increased by $288,000 to $7.0 million
in 1999 versus $6.7 million in 1998.  The increase in general and
administrative expenses was primarily due to a one-time charge taken during
the fourth quarter that was associated with the retirement of our former
President.  General and administrative expenses as a percentage of revenue
decreased to 6.7% in 1999 as compared to 7.8% in 1998.

Property expenses are broken down into costs associated with non-net leased
multi-tenant properties, unleased single-tenant properties and general
portfolio expenses.  Expenses related to the multi-tenant and unleased
single-tenant properties include, but are not limited to, property taxes,
maintenance, insurance, utilities, property inspections, bad debt expense
and legal fees.  General portfolio costs include, but are not limited to,
insurance, legal, property inspections and title search fees.

At December 31, 1999, 17 properties were available for lease as compared to
five at December 31, 1998.  Property expenses were $1.8 million in 1999 and
1998.  Increases in vacant property costs in 1999 were offset by savings on
our general portfolio insurance.

We review long-lived assets for impairment whenever events or changes in
circumstances indicate that the carrying amount of the asset may not be
recoverable.  We did not take a provision for impairment in 1999 or 1998.

During 1999, we sold three properties (a home furnishings store, a home
improvement store and a restaurant) for $9.4 million and recognized a gain
of $1.3 million.  During 1998, we sold five properties (two child care
centers, two restaurants and one multi-tenant location) for $2.8 million
and recognized a gain of $526,000.

In December 1999, our $170 million credit facility was cancelled
simultaneously with the execution of our $200 million credit facility.
Unamortized fees of $355,000 relating to the $170 million credit facility
were charged in 1999 as extraordinary loss on early extinguishment of
credit facility.

In October 1998, we adopted SOP 98-5, "Reporting on the Costs of Start-Up
Activities" ("SOP 98-5").  SOP 98-5 requires that costs incurred during
start-up activities, including organization costs, be expensed as incurred.
Prior to October 1998, organization costs were amortized over 60 months.
In October 1998, the unamortized balance of organization costs of $226,000
was expensed.  This is reported on the statements of income as a cumulative
effect of a change in accounting principle.

In 1999, our net income increased 11.9%, to $46.2 million versus $41.3
million in 1998.  Rental revenue represented $19.4 million of the increase
and gain on sale of properties represented $775,000.  The increase in
rental revenue was due to an increase in rental revenue from properties

                                                             Page 38

acquired in 1999 and 1998 of $19.3 million.  These increases were
substantially offset by an increase of $14.8 million in the following
expenses:

  - Depreciation and amortization of $4.0 million; and
  - Interest expense of $10.8 million.

In 1999, we paid preferred stock dividends of $5.2 million.  No preferred
stock was outstanding prior to 1999.

THE FOLLOWING IS A COMPARISON OF OUR RESULTS OF OPERATIONS FOR THE YEAR
ENDED DECEMBER 31, 1998 TO THE YEAR ENDED DECEMBER 31, 1997.

Rental revenue was $84.9 million for 1998 versus $67.6 million for 1997, an
increase of $17.3 million, or 25.6%.  The increase in rental revenue was
primarily due to the acquisition of 149 properties during 1998 and 96
properties during 1997.  These properties generated revenue of $22.3
million in 1998 compared to $5.3 million in 1997, an increase of $17.0
million.  At  January 1, 1999, annualized contractual lease payments on the
funds invested in properties acquired in 1998 and 1997 were approximately
$33.1 million (excluding estimated rent from 19 properties under
development and any percentage rents).

Of the 970 properties in the portfolio as of December 31, 1998, 963 were
single-tenant properties with the remaining properties being multi-tenant
properties.  Of the 963 single-tenant properties, 958, or 99.5%, were net
leased with an average remaining lease term (excluding extension options)
of approximately 8.6 years at December 31, 1998.

Percentage rent, which is included in rental revenue, was $1.7 million
during 1998 and $1.8 million in 1997.  Same store rents generated on 707
leased properties owned during all of both 1998 and 1997 increased by
$672,000 or 1.1%, to $60.48 million from $59.81 million.

At December 31, 1998, the Company had five properties that were not under
lease as compared to eight at December 31, 1997.  At December 31, 1998,
965, or 99.5%, of the 970 properties in the portfolio were under lease
agreements with third party tenants.

Depreciation and amortization was $21.9 million in 1998 versus $18.6
million in 1997.  The increase in 1998 was due to depreciation of the
properties acquired in 1998 and 1997.

Interest expense in 1998 increased by $5.5 million to $13.7 million, as
compared to $8.2 million in 1997.  The following is a summary of the five
components of interest expense for 1998 and 1997 (dollars in thousands):






                                                             Page 39

<PAGE>
<TABLE>                               1998        1997      Net Change
                                    -------     -------     ----------
<S>                                <C>         <C>          <C>
Interest on outstanding
  loans and notes                  $ 13,666    $  8,043      $  5,623
Amortization of settlements
  on treasury lock agreements            38         (75)          113
Credit facility commitment fees         232         145            87
Amortization of credit facility
  origination costs and deferred
  bond financing costs                  447         281           166
Interest capitalized                   (660)       (168)         (492)
                                   --------    --------      --------
Interest Expense                   $ 13,723    $  8,226      $  5,497
                                   ========    ========      ========

Credit facility and
notes outstanding
(dollars in thousands)
Years ended, December 31,             1998        1997      Net Change
- ----------------------------       --------    --------     ----------
Average outstanding balances       $184,728    $108,431      $ 76,297
Average interest rates                 7.40%       7.42%
</TABLE>

Interest on outstanding loans and notes was $5.6 million higher in 1998
than in 1997 due to an increase of $76.3 million in the average outstanding
balances.

General and administrative expenses increased by $1.2 million to $6.68
million in 1998 versus $5.44 million in 1997.  The increase in general and
administrative expenses was primarily due to an increase in property
acquisition expenses and employee costs.  General and administrative
expenses as a percentage of revenue decreased to 7.8% in 1998 as compared
to 8.0% in 1997.  During 1997, we increased our number of employees to 47
from 35.  The majority of the new employees were hired in the third quarter
of 1997 and work primarily on new property acquisitions.

Property expenses were $1.8 million in 1998 and 1997.  At December 31,
1998, five properties were available for lease as compared to eight at
December 31, 1997.

In 1997, we took a $165,000 charge for impairment losses to reduce the net
carrying value on three properties because they became held for sale.  All
of these properties have been sold.  We took no provision for impairment in
1998.

During 1998, we sold five properties for $2.8 million and recognized a gain
of $526,000.  During 1997, we sold 10 properties (six restaurants, two
child care centers, one automotive parts store and a multi-tenant location)
for a total of $4.4 million and recognized a gain of $1.1 million.


                                                             Page 40

In 1998, Realty Income had net income of $41.3 million versus $34.8 million
in 1997.  The $6.5 million increase in net income is primarily due to the
increase in rental revenue from properties acquired in 1998 and 1997 of
$17.0 million, which was partially offset by an increase of $10.1 million
in the following expenses:

  - Depreciation and amortization of $3.34 million;
  - Interest expense of $5.50 million; and
  - General and administrative expense of $1.24 million.


THE YEAR 2000 ISSUE
===================

In connection with the Year 2000 issue, we completed the remediation of our
internal computer systems in October 1999.  The total cost of remediation
associated with our corporate level computer systems was less than $30,000.
Through March 1, 2000, we have not experienced any Year 2000 erroneous
results or problems.

We are not aware of any Year 2000 problems that have affected the
operations of our tenants or vendors.  Through March 1, 2000, any Year 2000
issues that may have impacted our tenants or vendors has not impacted us.


IMPACT OF INFLATION
===================

Tenant leases generally provide for limited increases in rent as a result
of increases in the tenant's sales volumes, increases in the consumer price
index, and/or fixed increases.  We expect that inflation will cause these
lease provisions to result in increases in rent over time.  During times
when inflation is greater than increases in rent as provided for in the
leases, however, rent increases may not keep up with the rate of inflation.

Approximately 97.8% or 1,052 of the properties in the portfolio are leased
to tenants under net leases in which the tenant is responsible for property
costs and expenses.  These features in the leases reduce our exposure to
rising property expenses due to inflation.  Inflation and increased costs
may have an adverse impact on our tenants if increases in our tenant's
operating expenses exceed increases in revenue.











                                                             Page 41

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
====================================================================

We are exposed to interest rate changes primarily as a result of our credit
facilities and long-term debt used to maintain liquidity and expand our
real estate investment portfolio and operations.  Our interest rate risk
management objective is to limit the impact of interest rate changes on
earnings and cash flows and to lower our overall borrowing costs.  To
achieve our objectives we borrow primarily at fixed rates and may
selectively enter into derivative financial instruments such as interest
rate lock agreements, interest rate swaps and caps in order to mitigate our
interest rate risk on a related financial instrument.  We are not a party
to any derivative financial instruments at December 31, 1999.  We do not
enter into any transactions for speculative or trading purposes.

Our interest rate risk is monitored using a variety of techniques.  The
table below presents the principal amounts, weighted average interest
rates, fair values and other terms required by year of expected maturity to
evaluate the expected cash flows and sensitivity to interest rate changes
(dollars in table in millions).

<TABLE>                  Expected Maturity Data
                         ----------------------
                                      There-               Fair
                            2002      after      Total     Value (2)
                            ----      ------    ------     ---------
<S>                        <C>        <C>       <C>        <C>
Fixed rate debt              --      $230.0(1)  $230.0     $199.4
Average interest rate                  7.99%      7.99%

Variable rate debt         $119.2       --      $119.2     $119.2
Average interest rate        7.35%      --        7.35%
(/TABLE>
<FN>
(1)  $110 million matures in 2007, $100 million matures in 2008 and $20
million matures in 2009.

(2)  We base the fair value of the fixed rate debt at December 31, 1999 on
the closing market price or indicative price per each note.  The fair value
of the variable rate debt approximates its carrying value because its terms
are similar to those available in the market place.
</FN>

The table incorporates only those exposures that exist as of December 31,
1999, it does not consider those exposures or positions that could arise
after that date.  As a result, our ultimate realized gain or loss with
respect to interest rate fluctuations will depend on the exposures that
arise during the period, our hedging strategies at the time, and interest
rates.



                                                             Page 42

ITEM 8:  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ----------------------------------------------------


</TABLE>
<TABLE>
Table of Contents                                            Page
- -----------------                                            ----
<S>                                                          <C>
A.  Independent Auditors' Report.............................  44
B.  Consolidated Balance Sheets,
      December 31, 1999 and 1998.............................  45
C.  Consolidated Statements of Income,
      Years ended December 31, 1999, 1998 and 1997...........  47
D.  Consolidated Statements of Stockholders' Equity,
      Years ended December 31, 1999, 1998 and 1997...........  49
E.  Consolidated Statements of Cash Flows,
      Years ended December 31, 1999, 1998 and 1997...........  51
F.  Notes to Consolidated Financial Statements...............  53
G.  Consolidated Quarterly Financial Data,
      (unaudited) for 1999 and 1998..........................  68
H.  Schedule III Real Estate and Accumulated
      Depreciation is attached to this report.  Reference
      is made to page F-1 of this report for Schedule III.... F-1
</TABLE>

Schedules not Filed:  All schedules, other than that indicated in the Table
of Contents, have been omitted as the required information is inapplicable
or the information is presented in the financial statements or related
notes.
























                                                                 Page 43

                   Independent Auditors' Report
                   ----------------------------

The Board of Directors and Stockholders
Realty Income Corporation:


We have audited the consolidated financial statements of Realty Income
Corporation and subsidiaries as listed in the accompanying table of
contents.  In connection with our audits of the consolidated financial
statements, we also have audited the financial statement schedule III
listed in the accompanying table of contents.  These consolidated financial
statements and financial statement schedule are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
consolidated financial statements and financial statement schedule based on
our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Realty
Income Corporation and subsidiaries as of December 31, 1999 and 1998, and
the results of their operations and their cash flows for each of the years
in the three-year period ended December 31, 1999, in conformity with
generally accepted accounting principles.  Also in our opinion, the related
financial statement schedule III, when considered in relation to the basic
consolidated financial statements taken as a whole, presents fairly, in all
material respects, the information set forth therein.


                                 /s/KPMG LLP


San Diego, California
January 25, 2000,
   except as to note 18A,
   which is as of February 1, 2000







                                                                 Page 44

           REALTY INCOME CORPORATION AND SUBSIDIARIES
                   Consolidated Balance Sheets
                   ===========================
                   December 31, 1999 and 1998
          (dollars in thousands, except per share data)
<TABLE>
                                               1999       1998
                                            =========  =========
<S>                                         <C>        <C>
ASSETS
Real estate, at cost:
  Land                                      $ 350,517  $ 283,043
  Buildings and improvements                  711,962    606,792
                                            ---------  ---------
                                            1,062,479    889,835
  Less accumulated depreciation
    and amortization                         (195,386)  (171,555)
                                            ---------  ---------
  Net real estate                             867,093    718,280
Cash and cash equivalents                         773      2,533
Accounts receivable                             3,407      2,973
Goodwill, net                                  19,053     19,977
Other assets                                   15,078     15,471
                                            ---------  ---------
     Total assets                           $ 905,404  $ 759,234
                                            =========  =========
























(table continued next page)

                                                             Page 45

(table continued)

           REALTY INCOME CORPORATION AND SUBSIDIARIES
                   Consolidated Balance Sheets
                   ===========================
                   December 31, 1999 and 1998
          (dollars in thousands, except per share data)

                                               1999       1998
                                            =========  =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Distributions payable                       $   4,828  $   4,559
Accounts payable and accrued expenses          12,792      4,036
Other liabilities                               3,753      5,630
Lines of credit payable                       119,200     84,800
Notes payable                                 230,000    210,000
                                            ---------  ---------
     Total liabilities                        370,573    309,025
                                            ---------  ---------

Commitments and contingencies

Stockholders' equity:
Preferred stock and paid in capital,
  par value $1.00 per share, 20,000,000
  shares authorized, 4,140,000 shares
  issued and outstanding                       99,679         --
Common stock and paid in capital,
  par value $1.00 per share, 100,000,000
  shares authorized, 26,822,164 and
  26,817,103 shares issued and outstanding
  in 1999 and 1998, respectively              636,611    636,486
Distributions in excess of net income        (201,459)  (186,277)
                                            ---------  ---------
     Total stockholders' equity               534,831    450,209
                                            ---------  ---------
     Total liabilities and
       stockholders' equity                 $ 905,404  $ 759,234
                                            =========  =========
</TABLE>









   The accompanying notes to consolidated financial statements
            are an integral part of these statements.

                                                             Page 46

           REALTY INCOME CORPORATION AND SUBSIDIARIES
                Consolidated Statements of Income
                =================================
          Years Ended December 31, 1999, 1998 and 1997
          (dollars in thousands, except per share data)
<TABLE>
                                 1999        1998        1997
                              ==========  ==========  ==========
<S>                           <C>         <C>         <C>
REVENUE
  Rental                      $  104,270  $   84,876  $   67,613
  Interest and other                 240         256         284
                              ----------  ----------  ----------
                                 104,510      85,132      67,897
                              ----------  ----------  ----------

EXPENSES
  Depreciation and
    amortization                  25,952      21,935      18,596
  Interest                        24,473      13,723       8,226
  General and administrative       6,968       6,680       5,437
  Property                         1,822       1,790       1,785
  Provision for impairment
    losses                            --          --         165
                              ----------  ----------  ----------
                                  59,215      44,128      34,209
                              ----------  ----------  ----------

Income from operations            45,295      41,004      33,688
Gain on sales of properties        1,301         526       1,082
                              ----------  ----------  ----------
Income before extraordinary
  item and cumulative
  effect of change in
  accounting principle            46,596      41,530      34,770
Extraordinary loss on
  early extinguishment of
  credit facility                   (355)         --          --
Cumulative effect of change
  in accounting principle             --        (226)         --
                              ----------  ----------  ----------
Net income                        46,241      41,304      34,770
Preferred stock dividends         (5,229)         --          --
                              ----------  ----------  ----------
Net income available to
  common stockholders         $   41,012  $   41,304  $   34,770
                              ==========  ==========  ==========



(table continued next page)

                                                             Page 47

(table continued)

           REALTY INCOME CORPORATION AND SUBSIDIARIES
                Consolidated Statements of Income
                =================================
          Years Ended December 31, 1999, 1998 and 1997
          (dollars in thousands, except per share data)

                                 1999        1998        1997
                              ==========  ==========  ==========

Basic and diluted amounts per
    common share:
  Income before extraordinary
    item and cumulative
    effect of change in
    accounting principle      $     1.54  $     1.56  $     1.48
  Extraordinary item               (0.01)         --          --
  Cumulative effect of change
    in accounting principle           --       (0.01)         --
                              ----------  ----------  ----------
  Net income per common share $     1.53  $     1.55  $     1.48
                              ==========  ==========  ==========
(/TABLE>
























   The accompanying notes to consolidated financial statements
            are an integral part of these statements.


                                                             Page 48

             REALTY INCOME CORPORATION AND SUBSIDIARIES
           Consolidated Statements of Stockholders' Equity
       ========================================================
             Years Ended December 31, 1999, 1998 and 1997
                        (dollars in thousands)

</TABLE>
<TABLE>

                                      Preferred   Common    Distri-
                   Shares of            stock      stock    butions
              ----------------------     and        and    in excess
              Preferred     Common     paid in    paid in   of net
                Stock        Stock     capital    capital   income     Totals
              ==========  ==========  ========   ========  =========  ========
<S>           <C>         <C>         <C>        <C>       <C>        <C>
Balance,
  December 31,
    1996              --  22,979,537  $     --   $538,984  $(164,743) $374,241

Net income            --          --        --         --     34,770    34,770
Distributions
  paid and
  payable             --          --        --         --    (44,860)  (44,860)
Shares issued
  in stock
  offering, net
  of offering
  costs of $4,193     --   2,700,000        --     68,707         --    68,707
Shares issued         --      22,989        --        554         --       554
Shares forfeited      --      (4,062)       --        (97)        --       (97)
              ----------  ----------  --------   --------  ---------  --------

Balance,
  December 31,
    1997              --  25,698,464        --    608,148   (174,833)  433,315

Net income            --          --        --         --     41,304    41,304
Distributions
  paid and
  payable             --          --        --         --    (52,748)  (52,748)
Shares issued
  in stock
  offering, net
  of offering
  costs of $122       --   1,123,267        --     28,379         --    28,379
Shares issued         --      15,933        --        400         --       400
Shares forfeited      --     (20,561)       --       (441)        --      (441)
              ----------  ----------  --------   --------  ---------  --------
Balance,
  December 31,
    1998              --  26,817,103        --    636,486   (186,277)  450,209
(table continued)

                                                             Page 49

(continued)

              REALTY INCOME CORPORATION AND SUBSIDIARIES
           Consolidated Statements of Stockholders' Equity
       ========================================================
             Years Ended December 31, 1999, 1998 and 1997
                        (dollars in thousands)


                                      Preferred   Common    Distri-
                   Shares of            stock      stock    butions
              ----------------------     and        and    in excess
              Preferred     Common     paid in    paid in   of net
                Stock        Stock     capital    capital   income     Totals
              ==========  ==========  ========   ========  =========  ========

Net income            --          --        --         --     46,241    46,241
Distributions
  paid and
  payable             --          --        --         --    (61,423)  (61,423)
Shares issued
  in stock
  offering, net
  of offering
  costs of
  $3,821       4,140,000          --    99,679         --         --    99,679
Shares issued         --       5,600        --        139         --       139
Shares forfeited      --        (539)       --        (14)        --       (14)
              ----------  ----------  --------   --------  ---------  --------
Balance,
  December 31,
    1999       4,140,000  26,822,164  $ 99,679   $636,611  $(201,459) $534,831
              ==========  ==========  ========   ========  =========  ========
</TABLE>














   The accompanying notes to consolidated financial statements
            are an integral part of these statements.


                                                             Page 50

<PAGE>
              REALTY INCOME CORPORATION AND SUBSIDIARIES
                 Consolidated Statements of Cash Flows
                 =====================================
             Years Ended December 31, 1999, 1998 and 1997
                        (dollars in thousands)
<TABLE>
                                      1999      1998      1997
                                    ========  ========  ========
<S>                                 <C>       <C>       <C>
CASH FLOWS FROM
  OPERATING ACTIVITIES
Net income                          $ 46,241  $ 41,304  $ 34,770
Adjustments to net income:
  Depreciation and amortization       25,952    21,935    18,596
  Provision for impairment losses         --        --       165
  Gain on sales of properties         (1,301)     (526)   (1,082)
  Extraordinary item                     355        --        --
  Cumulative effect of change in
    accounting principle                  --       226        --
Changes in assets and liabilities:
  Accounts receivable and
    other assets                          25       144      (844)
  Accounts payable, accrued expenses
    and other liabilities                882     1,562     1,087
                                    --------  --------  --------

     Net cash provided by
       operating activities           72,154    64,645    52,692
                                    --------  --------  --------

CASH FLOWS FROM
  INVESTING ACTIVITIES
Proceeds from sales of properties      9,431     2,770     4,432
Acquisition of and additions to
  properties                        (174,056) (192,588) (140,389)
Payment of other liabilities          (1,713)       --        --
                                    --------  --------  --------

     Net cash used in
       investing activities         (166,338) (189,818) (135,957)
                                    --------  --------  --------










(table continued next page)

                                                             Page 51

<PAGE>
(table continued)

              REALTY INCOME CORPORATION AND SUBSIDIARIES
                 Consolidated Statements of Cash Flows
                 =====================================
             Years Ended December 31, 1999, 1998 and 1997
                        (dollars in thousands)

                                      1999      1998      1997
                                    ========  ========  ========
CASH FLOWS FROM
  FINANCING ACTIVITIES
Proceeds from lines of credit        221,200   224,900   117,000
Payments of lines of credit         (186,800) (162,700) (164,400)
Distributions to common
  stockholders                       (55,925)  (52,301)  (44,367)
Distributions to preferred
  stockholders                        (5,229)       --        --
Proceeds from notes issued,
  net of costs in 1999, 1998 and
  1997 of $501, $12,764 and $848,
  respectively                        19,499    87,236   109,152
Proceeds from preferred stock
  offerings, net of offering costs    99,679        --        --
Proceeds from common stock
  offerings, net of offering costs        --    28,379    68,707
Proceeds from other stock issuances       --        69       246
Payments to the defined benefit
  pension plan                            --        --    (2,223)
Increase in other assets                  --        --      (286)
                                    --------  --------  --------

     Net cash provided by
       financing activities           92,424   125,583    83,829
                                    --------  --------  --------

Net increase (decrease) in cash
  and cash equivalents                (1,760)      410       564

Cash and cash equivalents,
  beginning of year                    2,533     2,123     1,559
                                    --------  --------  --------

Cash and cash equivalents,
  end of year                       $    773  $  2,533  $  2,123
                                    ========  ========  ========
</TABLE>

For supplemental disclosures, see note 12.

   The accompanying notes to consolidated financial statements
            are an integral part of these statements.

                                                             Page 52

<PAGE>
               REALTY INCOME CORPORATION AND SUBSIDIARIES
               Notes To Consolidated Financial Statements
               ==========================================
                    December 31, 1999, 1998 and 1997

1.  Organization and Operation

Realty Income Corporation ("Realty Income", the "Company", "we" or "our")
is organized as a Maryland corporation.  We invest in commercial retail
real estate and have elected to be taxed as a real estate investment trust
("REIT").  As of December 31, 1999, we owned 1,076 properties in 45 states
containing over 8.6 million leasable square feet.

2.  Summary of Significant Accounting Policies and Procedures

Principles of Consolidation - The accompanying consolidated financial
statements include the accounts of Realty Income and entities we control
(subsidiaries) after elimination of all material intercompany balances and
transactions.

Cash Equivalents - We consider all short-term, highly liquid investments
that are readily convertible to cash and have an original maturity of three
months or less at the time of purchase to be cash equivalents.

Depreciation and Amortization - Depreciation of buildings and improvements,
and amortization of goodwill are computed using the straight-line method
over an estimated useful life of 25 years.  Amortization of goodwill for
each of the years ended December 31, 1999, 1998 and 1997 was $924,000.

Leases - All leases are accounted for as operating leases.   Under this
method, lease payments are recognized as revenue over the term of the
lease.

Federal Income Taxes - We have elected to be taxed as a REIT under the
Internal Revenue Code of 1986, as amended ("IRS Code").  We believe Realty
Income has qualified and continues to qualify as a REIT and therefore will
be permitted to deduct distributions paid to its stockholders, eliminating
the federal taxation of income represented by those distributions at the
Company's level.  Accordingly, no provision has been made for federal
income taxes in the accompanying consolidated financial statements.

Distributions Paid and Payable - Realty Income pays distributions monthly
to our common stockholders.  The following is a summary of monthly cash
distributions paid per common share for the years ended December 31, 1999,
1998 and 1997.








                                                             Page 53

2.  Summary of Significant Accounting Policies (continued)

<TABLE>
Month                         1999            1998          1997
- -----                       -------         -------        ------
<S>                         <C>             <C>            <C>
January                     $0.1700         $0.1600        $0.1575
February                     0.1700          0.1600         0.1575
March                        0.1700          0.1600         0.1575
April                        0.1725          0.1625         0.1575
May                          0.1725          0.1625         0.1575
June                         0.1725          0.1625         0.1575
July                         0.1750          0.1650         0.1575
August                       0.1750          0.1650         0.1575
September                    0.1750          0.1650         0.1575
October                      0.1775          0.1675         0.1575
November                     0.1775          0.1675         0.1575
December                     0.1775          0.1675         0.1600
                            -------         -------        -------
Totals                      $2.0850         $1.9650        $1.8925
                            =======         =======        =======
</TABLE>

The following presents the federal income tax characterization of
distributions paid or deemed to be paid to common stockholders for the
years ended December 31:

<TABLE>
                             1999           1998          1997
                            -------         -------        -------
<S>                         <C>             <C>            <C>
Ordinary income             $1.8468         $1.8895        $1.7937
Return of capital            0.1986          0.0755         0.0988
Capital gain                 0.0396              --             --
                            -------         -------        -------
Totals                      $2.0850         $1.9650        $1.8925
                            =======         =======        =======
</TABLE>

In May 1999, we issued 2,760,000 shares of 9 3/8% Class B cumulative
redeemable preferred stock (the "Class B Preferred").  Dividends on the
Class B Preferred are paid quarterly in arrears.  For the year ended
December 31, 1999, dividends of $3.86 million were paid on the Class B
Preferred.

In July 1999, we issued 1,380,000 shares of 9 1/2% Class C cumulative
redeemable preferred stock (the "Class C Preferred").  Dividends on the
Class C Preferred are paid monthly in arrears.  For the year ended
December 31, 1999, dividends of $1.37 million were paid on the Class C
Preferred.


                                                             Page 54

<PAGE>
2.  Summary of Significant Accounting Policies (continued)

The following presents the federal income tax characterization of dividends
paid or deemed to be paid to Class B Preferred and Class C Preferred
stockholders for the year ended December 31, 1999:

<TABLE>

                            Class B              Class C
                           Preferred            Preferred
                           ---------            ---------
<S>                        <C>                  <C>
Ordinary income            $ 1.3731             $ 0.9707
Capital gain                 0.0266               0.0188
                           ---------            ---------
Totals                     $ 1.3997             $ 0.9895
                           =========            =========
</TABLE>

Provision for Impairment Losses - We review long-lived assets, including
goodwill, for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable.
Generally, a provision is made for impairment loss if estimated future
operating cash flows (undiscounted and without interest charges) plus
estimated disposition proceeds (undiscounted) are less than the current
book value.  If a property is held for sale, it is carried at the lower of
cost or estimated fair value, less costs to sell.  For the year ended
December 31, 1997, a provision for impairment losses of $165,000 was
charged to operations to reduce the net carrying value of three properties
held for sale in 1997.  All of these properties have been sold.  No
provision for impairment loss was charged in 1998 or 1999.

Net Income Per Common Share - Basic net income per common share is computed
by dividing net income available to common stockholders by the weighted
average number of common shares outstanding during each period.  Diluted
net income per common share is computed by dividing the amount of net
income available to common stockholders for the period by the number of
common shares that would have been outstanding assuming the issuance of
common shares for all potentially dilutive common shares outstanding during
the reporting period.

The following is a reconciliation of the denominator of the basic net
income per common share computation to the denominator of the diluted net
income per common share computation, for the years ended
December 31, 1999, 1998 and 1997:








                                                             Page 55

2.  Summary of Significant Accounting Policies (continued)

<TABLE>
                                     1999         1998         1997
                                  ----------   ----------   ----------
<S>                               <C>          <C>          <C>
Weighted average shares used for
  basic net income per share
  computation                     26,822,285   26,629,936   23,568,831
Incremental shares from the
  assumed conversion of stock
  options                              3,805        8,348        3,884
                                  ----------   ----------   ----------
Adjusted weighted average shares
  used for diluted net income
  per share computation           26,826,090   26,638,284   23,572,715
                                  ==========   ==========   ==========
</TABLE>

In 1999 and 1998, 186,181 and 25,000 stock options, respectively, that were
anti-dilutive have been excluded in calculating the incremental shares from
the assumed conversion of stock options.  No stock options were anti-
dilutive in 1997.

Stock Option Plan - We account for our stock option plan in accordance with
the provisions of Accounting Principles Board ("APB") Opinion No. 25,
"Accounting for Stock Issued to Employees", and related interpretations.
As such, compensation expense would be recorded on the date of grant only
if the current market price of the underlying stock exceeded the exercise
price.  Statement of Financial Accounting Standards No. 123, "Accounting
for Stock-Based Compensation" ("SFAS No. 123"), permits entities to
recognize as expense over the vesting period the fair value of all stock-
based awards on the date of grant.  Alternatively, SFAS No. 123 allows
entities to continue to apply the provisions of APB Opinion No. 25 and
provide pro forma net income and pro forma earnings per share disclosures
for employee stock option grants made in 1995 and future years as if the
fair-value based method defined in SFAS No. 123 had been applied.  We have
elected to continue to apply the provisions of APB Opinion No. 25 and
provide the pro forma disclosure provisions of SFAS No. 123.

Derivative Financial Instrument - In two instances, we used interest rate
treasury lock agreements to hedge the effect of interest rate fluctuations.
These instruments each met the requirement for hedge accounting, including
a high correlation to a specific transaction.  Accordingly, the amount
received and paid under the terms of the agreements is recognized in income
when interest expense related to the hedge item is recognized.

Change in Accounting Principle - In October 1998, we adopted Statement of
Position 98-5, "Reporting on the Costs of Start-Up Activities" ("SOP 98-
5").  SOP 98-5 requires that costs incurred during start-up activities,


                                                             Page 56

<PAGE>
2.  Summary of Significant Accounting Policies (continued)

including organization costs, be expensed as incurred.  Prior to October
1998, organization costs were amortized over 60 months.  In October 1998,
the unamortized balances of organization costs were written off.

Pro forma amounts assuming the adoption of SOP 98-5 was applied as of
January 1, 1997:

<TABLE>
                                             1998            1997
                                          -------         -------
<S>                   <C>             <C>
Net income available to common
  stockholders (in thousands)             $41,569         $34,505
Basic and diluted net income
  per common share                           1.56            1.46
</TABLE>

Use of Estimates - The preparation of the consolidated 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, the disclosure of contingent assets and
liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period.  Actual
results could differ from those estimates.

Reclassifications - Certain of the 1998 and 1997 balances have been
reclassified to conform to the 1999 presentation.

3.  Credit Facility Available for Acquisitions

In December 1999, we entered into a $200 million, three-year, revolving,
unsecured acquisition credit facility, which expires in December 2002.  The
$200 million credit facility is from The Bank of New York, as
administrative agent, and several U.S. and non-U.S. banks.  As of
December 31, 1999 and 1998, the outstanding balances on the credit
facilities were $119.2 million and $84.8 million, respectively, with an
effective interest rate of approximately 7.35% and 6.27%, respectively.
Our $170 million credit facility was cancelled simultaneously with the
execution of the $200 million credit facility.  Unamortized fees of
$355,000 relating to the $170 million credit facility were charged in 1999
as an extraordinary loss on early extinguishment of the credit facility.

The $200 million credit facility currently bears interest at 1.225% over
the London Interbank Offered Rate ("LIBOR") and offers us other interest
rate options.  A facility fee of 0.225%, per annum, accrues on the total
commitment of the credit facility.

The $200 million credit facility is and the $170 million credit facility
was subject to various leverage and interest coverage ratio limitations.
The Company is and has been in compliance with these limitations.

                                                             Page 57

3.  Credit Facility Available for Acquisitions (continued)

In 1999, 1998 and 1997, interest of $1.6 million, $660,000 and $168,000,
respectively, was capitalized on properties under development.

4.  Notes Payable

In January 1999, we issued $20 million of 8.0% senior notes due 2009 (the
"1999 Notes").  The 1999 Notes are unsecured and were sold at 98.757% of
par to yield 8.1%.  The proceeds from 1999 Notes were used to pay down bank
borrowings.  Interest on the 1999 Notes is payable semiannually.

In October 1998, we issued $100 million of 8.25% Monthly Income Senior
Notes due 2008 (the "1998 Notes").  The 1998 Notes are unsecured and were
sold at par ($25.00).  After taking into effect the results of a treasury
interest rate lock agreement (see note 5), the effective rate to us on the
1998 Notes is 9.12%.  Interest on the 1998 Notes is payable monthly.

In May 1997, we issued $110 million of 7.75% senior notes due 2007 (the
"1997 Notes").  The 1997 Notes are unsecured and were sold at 99.929% of
par to yield 7.76%.  After taking into effect results of a treasury
interest rate lock agreement (see note 5), the effective interest rate to
us on the 1997 Notes is 7.62%.  Interest on the 1997 Notes is payable
semiannually.

Interest incurred on the 1999 Notes, 1998 Notes and 1997 Notes collectively
for the years ended December 31, 1999, 1998 and 1997 were $18.3 million,
$10.0 million and $5.6 million, respectively.

5.  Derivative Financial Instruments

In May 1998, we entered into a treasury interest rate lock agreement to
protect against the possibility of rising interest rates applicable to the
1998 Notes (see note 4).  Under the interest rate lock agreement, we were
to receive or make a payment based on the differential between a specified
interest rate, (5.726%), and the actual 10-year treasury interest rate on a
notional principal amount of $100 million, at the end of six months.  Based
on the 10-year treasury interest rate at October 23, 1998 (the interest
rate pricing date), we made a payment of $8.7 million in settlement of the
agreement in October 1998.  The payment on the agreement is being amortized
over 10 years (the life of the 1998 Notes) as a yield adjustment to
interest expense.

In December 1996, we entered into a treasury interest rate lock agreement
to hedge against rising interest rates applicable to the 1997 Notes (see
note 4).  Under the terms of the interest rate lock agreement, we were to
receive or make a payment based on the differential between a specified
interest rate (6.537%) and the actual 10-year treasury interest rate on a
notional principal amount of $90 million, at the end of six months.  Based
on the 10-year treasury interest rate at May 1, 1997 (the interest rate


                                                             Page 58

<PAGE>
5.  Derivative Financial Instruments (continued)

pricing date), we received $1.1 million in settlement of the agreement in
June 1997. The payment received on the agreement is being amortized over 10
years (the life of the 1997 Notes) as a yield adjustment to interest
expense.

Our only involvement with derivative financial instruments was the two
aforementioned treasury interest rate lock agreements and we have not used
derivative financial instruments for trading purposes.

6.  Common Stock Offerings

A.  In March 1998, we issued 372,093 shares of common stock to a unit
investment trust at a net price to us of $25.531 per share, based on a 5%
discount to the then market price of $26.875 per share.  The net proceeds
of $9.5 million were used to repay bank borrowings of $7.9 million and to
acquire additional properties.

B.  In February 1998, we issued 751,174 shares of common stock to a unit
investment trust at a net price to us of $25.295 per share, based on a 5%
discount to the then market price of $26.625 per share.  The net proceeds
of $18.9 million were to be used to repay bank borrowings.

C.  In October 1997, we issued 2.7 million shares of common stock at a
price of $27.00 per share.  The net proceeds of $68.7 million were used to
repay bank borrowings of $62.6 million and to acquire properties.

7.  Preferred Stock Offerings

A.  In May 1999, we issued 2,760,000 shares of Class B Preferred at a price
of $25.00 per share.  The net proceeds of $66.5 million were used to repay
bank borrowings.

B.  In July 1999, we issued 1,380,000 shares of Class C Preferred stock at
a price of $25.00 per share.  The net proceeds of $33.2 million were used
to repay bank borrowings.

8.  Operating Leases

A.  General - At December 31, 1999, we owned 1,076 properties in 45 states.
Of these 1,076 properties, 1,069 are single-tenant and the remainder are
multi-tenant.  At December 31, 1999, 17 properties were vacant and
available for lease or sale.

Substantially all leases are net leases whereby the tenant pays property
taxes and assessments, maintains the interior and exterior of the building,
and carries insurance coverage for public liability, property damage, fire,
and extended coverage.

Percentage rent for 1999, 1998 and 1997 was $1.7 million, $1.7 million and
$1.8 million, respectively.

                                                             Page 59

<PAGE>
8.  Operating Leases (continued)

At December 31, 1999, minimum annual rents to be received on the operating
leases are as follows (dollars in thousands):

<TABLE>
Minimum annual rents for the years ending December 31,
======================================================
<S>    <C>                        <C>
       2000                      $  111,546
       2001                         109,133
       2002                         104,429
       2003                          97,865
       2004                          90,959
       Thereafter                   700,245
                                 ----------
       TOTAL                     $1,214,177
                                 ==========
</TABLE>

B.  Major Tenants - The following schedule presents rental revenue,
including percentage rents, from tenants representing more than 10% of our
total revenue for the years ended December 31, 1999, 1998 or 1997 (dollars
in thousands):

<TABLE>
       Tenants                          1999      1998      1997
=========================             =======   =======   =======
<S>                                   <C>       <C>       <C>
Children's World
  Learning Centers, Inc.              $14,371   $14,111   $13,809
La Petite Academy, Inc.                10,730     9,445     9,311
Golden Corral Corporation                 N/A(1)    N/A(1)  6,899
</TABLE>
[FN]
(1)  Rental revenue from Golden Corral Corporation represents less than 10%
of our total revenue for 1999 and 1998.
</FN>

9.  Property Acquisitions

During 1999 we invested $181.4 million in 110 new retail properties and
properties under development with an average initial contractual lease rate
of 10.5%. During 1998 we invested $193.4 million in 149 new retail
properties and properties under development with an average initial
contractual lease rate of 10.4%.







                                                             Page 60

<PAGE>
10.  Gain on Sales of Properties

In 1999, we sold three properties (a home furnishings store, home
improvement store and restaurant) for $9.4 million and recognized a gain of
$1.3 million.  In 1998, we sold five properties (two child care centers,
two restaurants and a multi-tenant location) for a total of $2.8 million
and recognized a gain of $526,000.  In 1997, we sold ten properties (six
restaurants, two child care centers, one automotive parts store and a
multi-tenant location) for a total of $4.4 million and recognized a gain of
$1.1 million.

In November 1999, we approved a plan to sell three of our multi-tenant
locations.  The carrying value of the three properties at December 31, 1999
was approximately $29.0 million and contributed $2.1 million, $1.7 million
and $1.4 million to income from operations in 1999, 1998 and 1997,
respectively.  We anticipate the properties will be sold during 2000.
These properties are included in the other non-reportable segment in note
16.

11.  Fair Value of Financial Instruments

We believe that the carrying values reflected in the consolidated balance
sheets at December 31, 1999 and 1998 reasonably approximate the fair values
for cash and cash equivalents, accounts receivable, and all liabilities
except the lines of credit payable and notes payable. In making these
assessments, we used estimates. The fair value of the lines of credit
payable approximates its carrying value because its terms are similar to
those available in the market place. The fair value of the notes payable at
December 31, 1999 and 1998 is estimated to be $199.4 million and $203.9
million, respectively, based upon the closing market price per note or
indicative price per each note at December 31, 1999 and 1998, respectively.

12.  Supplemental Disclosures of Cash Flow Information

Interest paid during 1999, 1998 and 1997 was $22.4 million, $12.5 million
and $6.9 million, respectively.

The following non-cash investing and financing activities are included in
the accompanying consolidated financial statements:

A.  In 1999 and 1998, the acquisition of properties resulted in the
following non-cash changes (dollars in thousands):

<TABLE>
                                     1999             1998
                                    ------           ------
<S>                                 <C>              <C>
Increases in:
  Building                          $9,057           $1,347
  Other liabilities                  9,057            1,347
</TABLE>


                                                             Page 61

<PAGE>
12.  Supplemental Disclosure of Cash Flow Information (continued)

B.  In 1998, the former shareholders of the R.I.C. Advisor, Inc., or the
Advisor, returned 20,279 shares to the Company.  This fulfilled the
obligation of the Advisor's shareholders to the Company under an
indemnification agreement entered into by these parties.  This transaction
resulted in the following non-cash changes in 1998 (dollars in thousands):

<TABLE>
<S>                                                  <C>
Decrease in:
  Due from affiliates                                $  350
  Common stock                                           20
  Paid in capital in excess of par value                413
Increase in:
  Interest revenue                                   $   83
</TABLE>

13. Employee Benefit Plan

A.  We have a 401(k) plan covering substantially all of our employees.
Under our 401(k) plan, employees may elect to make contributions to the
plan up to a maximum of 15% of their compensation, subject to limits
established by the IRS Code.  We match 50% of the participants'
contributions up to a maximum of six percent of a participant's annual
compensation.  Our aggregate matching contributions each year have been
immaterial to our results of operations.

B.  As a result of the merger with the Advisor in 1995, the Company assumed
a defined benefit pension plan (the "Plan") covering substantially all of
its employees. The Plan was terminated on January 2, 1996 and final
disbursement of the Plan's assets occurred on February 24, 1997.

14. Stock Incentive Plan

In September 1993, our board of directors approved a stock incentive plan
(the "Stock Plan") designed to attract and retain directors, officers and
employees of the Company by enabling those individuals to participate in
the ownership of the Company.  The Stock Plan authorizes the issuance in
each calendar year of up to 3% of the total shares outstanding at the end
of such year.  At no time may the total number of shares granted under the
Stock Plan exceed 1,950,308.  The Stock Plan provides for the award
(subject to ownership limitations) of a broad variety of stock-based
compensation alternatives such as nonqualified stock options, incentive
stock options, restricted stock and performance awards.

Stock options are granted with an exercise price equal to the underlying
stock's fair market value at the date of grant.  Stock options expire 10
years from the date they are granted and vest over service periods of one,
three, four and five years.  Prior to December 31, 1999, 661,270 stock
options and 29,517 restricted shares of common stock had been granted and
not cancelled under the Stock Plan.

                                                             Page 62

<PAGE>
14. Stock Incentive Plan (continued)

The following table summarizes our stock option activity for the years
ended December 31, 1999, 1998 and 1997:

<TABLE>                    1999                         1998
                  -----------------------      -----------------------
                                 Weighted                     Weighted
                                 Average                       Average
                      Number     Exercise         Number      Exercise
                    of shares     Price         of Shares       Price
- -----------------------------------------------------------------------
<S>                 <C>          <C>            <C>            <C>
Outstanding,
  beginning of year   438,604     $24.77         139,500        $23.09
Options granted       220,371      24.67         305,413         25.54
Options exercised          --         --          (2,933)        23.62
Options canceled      (11,127)     25.16          (3,376)        25.44
                    ---------     -------       ---------      -------
Outstanding,
  end of year         647,848     $24.73         438,604        $24.77
                    =========     =======       =========      =======
Options exercisable,
  end of year         380,064                    196,397
Weighted average
  fair value of each
  option granted
  during the year       $2.23                      $2.58


(table continued on next page)






















                                                             Page 63

14. Stock Incentive Plan (continued)

(table continued)

                            1997
                  -----------------------
                                 Weighted
                                 Average
  Options             Number     Exercise
Outstanding         of shares     Price
- -----------------------------------------
<S>                 <C>          <C>
Outstanding,
  beginning
  of year              73,000     $21.64
Options granted       116,700      24.29
Options exercised     (10,489)     23.47
Options canceled      (39,711)     23.85
                       ------     ------
Outstanding,
  end of year         139,500     $23.09
                      =======     ======
Options exercisable,
  end of year          56,300
Weighted average
  fair value of each
  option granted
  during the year       $2.29
</TABLE>

At December 31, 1999, the options exercisable under the Stock Plan had
exercise prices ranging from $20.00 to $26.06 with a weighted average price
of $24.57, and expiration dates ranging from August 2004 to December 2008
with a weighted average remaining term of 7.6 years.

The fair value of each stock option grant was estimated at the date of
grant using the binomial option-pricing model with the following
assumptions:

<TABLE>
                                 1999           1998        1997
                             -------------    --------    --------
<S>                          <C>              <C>         <C>
Expected dividend yield           7.66%          8.86%       9.71%
Risk-free interest rate           5.04%          5.75%       6.70%
Volatility                       15.20%         17.90%      17.40%
Expected life of options       10 years       10 years    10 years
</TABLE>




                                                             Page 64

14. Stock Incentive Plan (continued)

We apply APB Opinion No. 25 in accounting for our Stock Plan and,
accordingly, no compensation cost has been recognized for its stock options
in the consolidated financial statements.  Had we determined compensation
cost based on the fair value at the grant date for its stock options under
SFAS No. 123, our net income and diluted net income per common share would
have been as follows:

<TABLE>                            1999          1998          1997
                                 --------      --------      --------
<S>                              <C>           <C>           <C>
Net income available to common
  stockholders (dollars in
  thousands)
    As reported                  $ 41,012      $ 41,304      $ 34,770
    Pro forma                      40,536        40,914        34,722
Diluted net income per common share
    As reported                  $   1.53      $   1.55      $   1.48
    Pro forma                        1.51          1.54          1.47
</TABLE>

15. Stockholder Rights Plan

In June 1998, our board of directors adopted a Stockholder Rights Plan (the
"Rights Plan") that will expire in July 2008.  The Rights Plan assigns one
right (a "Right") to purchase one one-hundredth (1/100th) of a share of our
Class A Junior Participating Preferred Stock, par value $1.00 per share
(the "Preferred Stock"), for each share of common stock owned on or issued
after July 1, 1998.  Initially, the Rights will not be exercisable and will
not trade separately from our common stock.

Under certain circumstances, stockholders will be able to exercise their
Rights if a person or group initiates an unsolicited takeover of the
Company by acquiring 15% of our common stock or by making a tender offer to
acquire 15% or more of our common stock.  If an unsolicited acquirer gains
control of the Company, stockholders other than the acquirer would be able
to purchase either our common stock or the acquirer's stock at a 50%
discount.

The dividend, liquidation, and voting rights, and the non-redemption
feature of the Preferred Stock are designed so that the value of the one
one-hundredth interest in a share of the new Preferred Stock that can be
purchased with each Right will approximate what our board of directors
believes to be the long-term value of one share of our common stock.







                                                             Page 65

16. Segment Information

We evaluate performance and make resource allocation decisions on a
property by property basis.  For financial reporting purposes, we have
grouped our operating segments into eight reportable segments.  Our
segments combine properties into groups based upon the business of our
tenants. All of the properties have been acquired separately and are
incorporated into one of the applicable segments.  Revenue is the only
component of segment profit and loss we measure.  Since our revenue is
primarily from net leases, expenditures for additions to long-lived assets
were to acquire additional properties.  The accounting policies of the
segments are the same as those described in note 2.

The following tables set forth certain information regarding the properties
owned by us as of December 31, 1999 classified according the business of
the respective tenants (dollars in thousands):
<TABLE>
                                                     Revenue
                                       ----------------------------------
For the years ended December 31,         1999         1998         1997
                                       --------     --------     --------
<S>                                    <C>          <C>          <C>
Segment rental revenue:
  Automotive parts                     $  8,944     $  6,593     $  6,384
  Automotive service                      6,869        6,333        4,090
  Child care                             26,428       24,765       24,284
  Consumer electronics                    4,594        4,616        4,388
  Convenience stores                      7,557        5,175        3,738
  Home furnishings                        6,737        6,008        3,108
  Restaurants                            13,834       13,768       13,414
  Video rental                            4,444        3,185          373
  Other non-reportable segments          24,863       14,433        7,834
Reconciling items -interest and other       240          256          284
                                       --------     --------     --------
Total revenue                          $104,510     $ 85,132     $ 67,897
                                       ========     ========     ========
















                                                             Page 66

16. Segment Information (continued)

                                              Assets
                                       ---------------------
As of December 31,                       1999         1998
                                       --------     --------
Segment net real estate:
  Automotive parts                     $ 77,075     $ 65,847
  Automotive service                     50,499       46,731
  Child care                            156,617      138,875
  Consumer electronics                   39,243       40,447
  Convenience stores                     83,228       43,986
  Home furnishings                       64,408       71,366
  Restaurants                            86,903       87,682
  Video rental                           40,712       39,650
  Other non-reportable segments         268,408      183,696
                                        -------      -------
  Total segment net real estate         867,093      718,280
Reconciling items                        38,311       40,954
                                       --------     --------
Total assets                           $905,404     $759,234
                                       ========     ========
</TABLE>

17. Commitments and Contingencies

In the ordinary course of our business, we are party to various legal
actions which we believe are routine in nature and incidental to the
operation of our business.  We believe that the outcome of the proceedings
will not have a material adverse effect upon our consolidated statements
taken as a whole.

18. Subsequent Event

A.  In February 2000, we entered into a $25 million, three-year, revolving
credit agreement with the Bank of Montreal, which expires in February 2003.
The credit facility currently bears interest at 1.225% over LIBOR and
offers us other interest rate options.  A facility fee of 0.225%, per
annum, accrues on the total commitment of the credit facility.  This credit
facility can be used for the acquisition of property and for making capital
contributions to subsidiaries for the purpose of acquiring properties.

B. In January 2000, we formed Crest Net Lease, Inc., of which we own 95% of
the common stock, all of which is non-voting, and certain members of
management own 5% of the common stock, all of which is voting stock.  Crest
Net Lease was created to actively buy and sell certain select properties,
primarily to buyers using tax-deferred exchanges, under Section 1031 of the
IRS Code.




                                                             Page 67

<PAGE>
                      REALTY INCOME CORPORATION
                           AND SUBSIDIARIES
                 CONSOLIDATED QUARTERLY FINANCIAL DATA
             (dollars in thousands, except per share data)
             (not covered by Independent Auditors' Report)
<TABLE>
                   First    Second     Third    Fourth
                  Quarter   Quarter   Quarter   Quarter    Year
                  =======   =======   =======   =======   =======
<S>               <C>       <C>       <C>       <C>       <C>
1999
====
Total revenue     $23,986   $24,902   $26,900   $28,722  $104,510
Depreciation and
  amortization
  expense           6,090     6,237     6,660     6,965    25,952
Interest expense    5,880     6,045     6,100     6,448    24,473
Other expenses      2,087     2,192     2,232     2,279     8,790
Income from
  operations        9,929    10,428    11,908    13,030    45,295
Extraordinary item     --        --        --      (355)     (355)
Net income          9,929    10,428    13,144    12,740    46,241
Net income
  available to
  common stock-
  holders           9,929     9,799    10,981    10,303    41,012
Basic and diluted
  net income per
  common share       0.37      0.37      0.41      0.38      1.53
Dividends paid per
  common share     0.5100    0.5175    0.5250    0.5325    2.0850

1998
====
Total revenue     $19,222   $20,367   $21,969   $23,574  $ 85,132
Depreciation and
  amortization
  expense           5,084     5,369     5,630     5,852    21,935
Interest expense    2,491     2,864     3,682     4,686    13,723
Other expenses      1,938     2,137     2,164     2,231     8,470
Income from
  operations        9,709     9,997    10,493    10,805    41,004
Cumulative effect
  of change in
  accounting
  principle            --        --        --      (226)     (226)
Net income          9,924    10,308    10,493    10,579    41,304
Basic and diluted
  net income per
  common share       0.38      0.38      0.39      0.40      1.55
Dividends paid per
  common share     0.4800    0.4875    0.4950    0.5025    1.9650
</TABLE>
                                                             Page 68

<PAGE>
ITEM 9:  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
         ACCOUNTING AND FINANCIAL DISCLOSURE
- ---------------------------------------------------------

We have had no disagreements with our independent auditors' on accountancy
or financial disclosure.


PART III
========

ITEM 10:  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- ------------------------------------------------------------

The information set forth under the captions "Director Nominees" and
"Officers Of The Company" and "Compliance With Federal Securities Laws" in
the definitive proxy statement for the Annual Meeting of Stockholders
presently scheduled to be held on May 3, 2000, to be filed pursuant to
Regulation 14A.


ITEM 11:  EXECUTIVE COMPENSATION
- --------------------------------

The information set forth under the caption "Executive Compensation" in the
definitive proxy statement for the Annual Meeting of Stockholders presently
scheduled to be held on May 3, 2000, to be filed pursuant to Regulation
14A.


ITEM 12:  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT
- -------------------------------------------------------------

The information set forth under the caption "Security Ownership of Certain
Beneficial Owners And Management" in the definitive proxy statement for the
Annual Meeting of Stockholders presently scheduled to be held on May 3,
2000, to be filed pursuant to Regulation 14A.


ITEM 13:  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------

The information set forth under the caption "Certain Transactions" in the
definitive proxy statement for the Annual Meeting of Stockholders presently
scheduled to be held on May 3, 2000, to be filed pursuant to Regulation
14A.





                                                             Page 69


<PAGE>
PART IV
=======

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

A.  The following documents are filed as part of this report.

    1.  Financial Statements (see Item 8)

        a.   Independent Auditors' Report
        b.   Consolidated Balance Sheets,
             December 31, 1999 and 1998
        c.   Consolidated Statements of Income,
             Years ended December 31, 1999, 1998 and 1997
        d.   Consolidated Statements of
             Stockholders' Equity,
             Years ended December 31, 1999, 1998 and 1997
        e.   Consolidated Statements of Cash Flows,
             Years ended December 31, 1999, 1998 and 1997
        f.   Notes to Consolidated Financial Statements
        g.   Consolidated Quarterly Financial Data,
               (unaudited) for 1999 and 1998

    2.  Financial Statement Schedule is attached to this
        report.  Reference is made to page F-1 of this report for
        Schedule III Real Estate and Accumulated Depreciation.

        Schedules not Filed:  All schedules, other than those
        indicated in the Table of Contents, have been omitted as the
        required information is inapplicable or the information is
        presented in the financial statements or related notes.

    3.  Exhibits

        2.1  Agreement and Plan of Merger dated as of May 15, 1997
             between Realty Income Corporation, a Delaware
             corporation, and Realty Income Maryland, Inc., a
             Maryland corporation (incorporated by reference to
             the Company's Form 8-B12B dated July 29, 1997
             ("Form 8-B") and incorporated herein by reference).

        3.1  Articles of Incorporation of the Company (filed
             as Appendix B to the Company's Proxy Statement
             dated March 28, 1997 ("1997 Proxy Statement")
             and incorporated herein by reference).

        3.2  Bylaws of the Company (filed as Appendix C to the
             Company's 1997 Proxy Statement and incorporated
             herein by reference).

                                                             Page 70


<PAGE>
        3.3  Articles Supplementary of the Class A Junior
             Participating Preferred Stock of Realty Income
             Corporation (filed as an exhibit to Realty Income's
             registration statement on Form 8-A, dated June 26,
             1998, and incorporated herein by reference).

        3.4  Articles Supplementary to the Articles of Incorporation
             of Realty Income Corporation classifying and designating
             the Class B Preferred Stock (filed as exhibit 4.1 to the
             Company's Form 8-K dated May 24, 1999 and incorporated
             herein by reference).

        3.5  Articles Supplementary to the Articles of Incorporation
             of Realty Income Corporation classifying and designating
             the Class C Preferred Stock (filed as exhibit 4.1 to the
             Company's Form 8-K dated July 29, 1999 and incorporated
             herein by reference).

        4.1  Pricing Committee Resolutions and Form of 7.75%
             Notes due 2007 (filed as Exhibit 4.2 to the Company's
             Form 8-K dated May 5, 1997 and incorporated herein by
             reference).

        4.2  Indenture dated as of May 6, 1997 between the Company
             and The Bank of New York (filed as Exhibit 4.1 to the
             Company's Form 8-K dated May 5, 1997 and incorporated
             herein by reference).

        4.3  First Supplemental Indenture dated as of May 28, 1997,
             between the Company and The Bank of New York (filed as
             Exhibit 4.3 to the Company's Form 8-B and incorporated
             herein by reference).

        4.4  Rights Agreement, dated as of June 25, 1998, between
             Realty Income Corporation and The Bank of New York
             (filed as an exhibit to the Company's registration
             statement on Form 8-A, dated June 26, 1998, and
             incorporated herein by reference).

        4.5  Pricing Committee Resolutions (filed as an exhibit
             to Realty Income's Form 8-K, dated October 27, 1998
             and incorporated herein by reference).

        4.6  Form of 8.25% Notes due 2008 (filed as an exhibit to
             Realty Income's Form 8-K, dated October 27, 1998
             and incorporated herein by reference).

        4.7  Indenture dated as of October 28, 1998 between
             Realty Income and The Bank of New York (filed)
             as an exhibit to Realty Income's Form 8-K,
             dated October 27, 1998 and incorporated herein by
             reference).

                                                             Page 71

        4.8  Pricing Committee Resolutions and Form of 8% Notes due
             2009 (filed as exhibit 4.2 to Realty Income's Form 8-K,
             dated January 21, 1999 and incorporated herein by
             reference).

       10.1  $200 million Revolving Credit Agreement dated December 14,
             1999 (filed herein).

       10.2  First Amendment dated January 21, 2000 to the $200 million
             Revolving Credit Agreement dated December 14, 1999 (filed
             herein).

       10.3  $25 million Revolving Credit Agreement dated February 1, 2000
             (filed herein).

       10.4  1994 Stock Option and Incentive Plan (filed as Exhibit
             4.1 to the Company's Registration Statement on Form S-8
             (registration number 33-95708) and incorporated herein
             by reference).

       10.5  First Amendment to the 1994 Stock Option and Incentive
             Plan, dated June 12, 1997 (filed as Exhibit 10.9 to the
             Company's Form 8-B and incorporated herein by reference).

       10.6  Second Amendment to the 1994 Stock Option and Incentive
             Plan, dated December 16, 1997, (filed as Exhibit 10.9 to the
             Company's Form 10-K dated December 31, 1997 and incorporated
             herein by reference).

       10.7  Management Incentive Plan, filed as Exhibit 10.10 to the
             Company's Form 10-K dated December 31, 1997 and incorporated
             herein by reference).

       10.8  Form of Nonqualified Stock Option Agreement for
             Independent Directors, (filed as Exhibit 10.11 to the
             Company's Form 10-K dated December 31, 1997 and incorporated
             herein by reference).

       10.9  Form of Indemnification Agreement entered into between
             the Company and the executive officers of the Company
             (filed as Exhibit 10.1 to the Company's Form 8-K dated
             November 21, 1997 and incorporated herein by reference).

      10.10  Form of Indemnification Agreement entered into between
             the Company and each director on the board of directors
             of the Company (filed as Exhibit 10.2 to the Company's
             Form 8-K dated November 21, 1997 and incorporated herein
             by reference).




                                                             Page 72

      10.11  Form of Employment Agreement between the Company and its
             Executive Officers (incorporated by reference to the
             Company's Form 8-B12B dated July 29, 1997 and
             incorporated herein by reference).

       12.1  Statement re computation of ratios, filed herein.

       21.1  Subsidiaries of the Company as of January 1, 2000, filed
             herein.

       23.1  Consent of KPMG LLP, filed herein.

       27    Financial Data Schedule, filed herein.

B. The Registrant filed no reports on Form 8-K during the last quarter of
the period covered by this report.




































                                                             Page 73

                            SIGNATURES

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

REALTY INCOME CORPORATION



By:   /s/THOMAS A. LEWIS
      ------------------------------------
      Thomas A. Lewis
      Vice Chairman of the Board of Directors,
      Chief Executive Officer and President

Date: March 22, 2000



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



By:   /s/WILLIAM E. CLARK
      ------------------------------------
      William E. Clark
      Chairman of the Board of Directors

Date: March 22, 2000



By:   /s/THOMAS A. LEWIS
      ------------------------------------
      Thomas A. Lewis
      Vice Chairman of the Board of Directors,
      Chief Executive Officer and President
      (Principal Executive Officer)

Date: March 22, 2000



By:   /s/DONALD R. CAMERON
      ------------------------------------
      Donald R. Cameron
      Director

Date: March 22, 2000
                                                             Page 74

<PAGE>
SIGNATURES (continued)

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



By:   /s/ROGER P. KUPPINGER
      ------------------------------------
      Roger P. Kuppinger
      Director

Date: March 22, 2000



By:   /s/MICHAEL D. MCKEE
      ------------------------------------
      Michael D. McKee
      Director

Date: March 22, 2000



By:   /s/WILLARD H. SMITH JR
      ------------------------------------
      Willard H. Smith Jr
      Director

Date: March 22, 2000



By:   /s/KATHLEEN R. ALLEN, PH.D.
      ------------------------------------
      Kathleen R. Allen, Ph.D.
      Director

Date: March 22, 2000



By:   /s/GARY MALINO
      ------------------------------------
      Gary Malino
      Executive Vice President, Chief Financial Officer and Treasurer
      (Principal Financial Officer)

Date: March 22, 2000


                                                             Page 75

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


By:   /s/GREGORY J. FAHEY
      ------------------------------------
      Gregory J. Fahey
      Vice President, Controller

Date: March 22, 2000



                          EXHIBIT INDEX
                          =============

Exhibit No.     Description
- -----------     -----------


10.1            $200 million Revolving Credit Agreement dated December 14,
                1999

10.2            First Amendment, dated January 21, 2000, to the
                $200 million Revolving Credit Agreement dated
                December 14, 1999

10.3            $25 million Revolving Credit Agreement dated February 1,
                2000

12.1            Statement re computation of ratios

21.1            Subsidiaries of the Company as of January 1, 2000

23.1            Consent of KPMG LLP

27              Financial Data Schedule














                                                             Page 76

<PAGE>
                 REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

<TABLE>
                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Apparel Stores
- --------------
<S>                        <C>        <C>            <C>             <C>
Danbury            CT      1,083,296    6,217,688        None         None
Manchester         CT        771,660    3,653,539        None         None
Manchester         CT      1,250,464    5,917,037        None         None
Staten Island      NY      4,202,093    3,385,021        None         None
Westbury           NY      6,333,590    3,952,773        None         None
Automotive Parts
- ----------------
Millbrook          AL        108,000      517,941        None         None
Montgomery         AL        254,465      502,350        None         None
Wynne              AR         70,000      547,547        None         None
Blytheville        AR        137,913      509,447        None         None
Osceola            AR         88,759      520,047        None         None
Phoenix            AZ        231,000      513,057        None         None
Phoenix            AZ         71,750      159,359        None         None
Phoenix            AZ        222,950      495,178        None         None
Tucson             AZ        194,250      431,434        None         None
Tucson             AZ        178,297      396,004        None         None
Yuma               AZ        120,750      268,190        None         None
Fullerton          CA         47,325       66,522       3,591           --
Grass Valley       CA        325,000      384,955        None         None
Jackson            CA        300,000      390,849        None         None
Sacramento         CA        210,000      466,419        None         None
Turlock            CA        222,250      493,627        None         None
Arvada             CO        301,489        8,104        None         None
Aurora             CO        221,691      492,382        None         None
Canon City         CO         66,500      147,699        None         None
Colorado Springs   CO        280,193      622,317        None         None
Colorado Springs   CO        192,988      433,542        None         None
Denver             CO        141,400      314,056        None         None
Denver             CO        315,000      699,623        None         None
Denver             CO        283,500      629,666        None         None
Littleton          CO        252,925      561,758        None         None
Smyrna             DE        232,273      472,855        None         None
Lakeland           FL        500,000      645,402        None         None
Tampa              FL        427,395      472,030        None         None
Council Bluffs     IA        194,355      431,668        None         None
                                                             Page F-1

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Apparel Stores
- --------------
Danbury            CT        1,083,296        6,217,688         7,300,984
Manchester         CT          771,660        3,653,539         4,425,199
Manchester         CT        1,250,464        5,917,037         7,167,501
Staten Island      NY        4,202,093        3,385,021         7,587,114
Westbury           NY        6,333,590        3,952,773        10,286,363
Automotive Parts
- ----------------
Millbrook          AL          108,000          517,941           625,941
Montgomery         AL          254,465          502,350           756,815
Wynne              AR           70,000          547,547           617,547
Blytheville        AR          137,913          509,447           647,360
Osceola            AR           88,759          520,047           608,806
Phoenix            AZ          231,000          513,057           744,057
Phoenix            AZ           71,750          159,359           231,109
Phoenix            AZ          222,950          495,178           718,128
Tucson             AZ          194,250          431,434           625,684
Tucson             AZ          178,297          396,004           574,301
Yuma               AZ          120,750          268,190           388,940
Fullerton          CA           47,325           70,113           117,438
Grass Valley       CA          325,000          384,955           709,955
Jackson            CA          300,000          390,849           690,849
Sacramento         CA          210,000          466,419           676,419
Turlock            CA          222,250          493,627           715,877
Arvada             CO          301,489            8,104           309,593
Aurora             CO          221,691          492,382           714,073
Canon City         CO           66,500          147,699           214,199
Colorado Springs   CO          280,193          622,317           902,510
Colorado Springs   CO          192,988          433,542           626,530
Denver             CO          141,400          314,056           455,456
Denver             CO          315,000          699,623         1,014,623
Denver             CO          283,500          629,666           913,166
Littleton          CO          252,925          561,758           814,683
Smyrna             DE          232,273          472,855           705,128
Lakeland           FL          500,000          645,402         1,145,402
Tampa              FL          427,395          472,030           899,425
Council Bluffs     IA          194,355          431,668           626,023

                                                             Page F-2

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Apparel Stores
- --------------
Danbury          CT        567,365                  09/29/97       300
Manchester       CT        260,711                  03/26/98       300
Manchester       CT        422,478                  03/26/98       300
Staten Island    NY        240,920                  03/26/98       300
Westbury         NY        359,421                  09/29/97       300
Automotive Parts
- ----------------
Millbrook        AL         19,735     12/10/98     01/29/99       300
Montgomery       AL         30,946                  06/30/98       300
Wynne            AR         18,921     11/10/98     02/26/99       300
Blytheville      AR         31,388                  06/30/98       300
Osceola          AR         32,041                  06/30/98       300
Phoenix          AZ        227,361                  11/09/87       300
Phoenix          AZ         70,619                  11/19/87       300
Phoenix          AZ        187,144                  11/02/89       300
Tucson           AZ        192,447                  10/30/87       300
Tucson           AZ        145,752                  01/19/90       300
Yuma             AZ         98,709                  01/23/90       300
Fullerton        CA         66,522                  08/21/72       234
Grass Valley     CA        162,162                  05/20/88       300
Jackson          CA        161,081                  05/17/88       300
Sacramento       CA        206,692                  11/25/87       300
Turlock          CA        217,310                  12/30/87       300
Arvada           CO             --
Aurora           CO        181,224                  01/29/90       300
Canon City       CO         65,453                  11/12/87       300
Colorado Springs CO        229,047                  01/23/90       300
Colorado Springs CO        118,553                  05/20/93       300
Denver           CO        139,172                  11/18/87       300
Denver           CO        297,819                  05/16/88       300
Denver           CO        268,039                  05/27/88       300
Littleton        CO        244,031                  02/12/88       300
Smyrna           DE         25,994                  07/31/98       300
Lakeland         FL         32,937     06/04/98     12/30/97       300
Tampa            FL         24,025     06/10/98     12/03/97       300
Council Bluffs   IA        183,755                  05/19/88       300

                                                             Page F-3

                 REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Automotive Parts
- ----------------
Boise            ID          158,400      351,812        None         None
Boise            ID          190,080      422,172        None         None
Coeur D'Alene    ID          165,900      368,468        None         None
Lewiston         ID          138,950      308,612        None         None
Moscow           ID          117,250      260,417        None         None
Nampa            ID          183,743      408,101        None         None
Twin Falls       ID          190,080      422,172        None         None
Brazil           IN          183,952      453,831        None         None
Princeton        IN          134,209      560,113        None         None
Vincennes        IN          185,312      489,779        None         None
Kansas City      KS          185,955      413,014        None         None
Kansas City      KS          222,000      455,881        None         None
Alma             MI          155,000      600,282        None         None
Lansing          MI          265,000      574,931        None         None
Sturgis          MI          109,558      550,274        None         None
Eagan            MN          902,443      845,536        None         None
Blue Springs     MO          222,569      494,333        None         None
Grandview        MO          347,150      711,024        None         None
Independence     MO          210,643      467,844        None         None
Kansas City      MO          210,070      466,571        None         None
Kansas City      MO          168,350      373,910        None         None
Kansas City      MO          248,500      551,927        None         None
Jackson          MS          248,483      572,485        None         None
Richland         MS          243,565      558,608        None         None
Batesville       MS          190,124      485,670        None         None
Horn Lakes       MS          142,702      514,779        None         None
Missoula         MT          163,100      362,249        None         None
Kearney          NE          173,950      344,393        None         None
Omaha            NE          196,000      435,321        None         None
Omaha            NE          199,100      412,042        None         None
Omaha            NE          253,128      812,403        None         None
Cherry Hill      NJ        1,074,640    1,032,304        None         None
Albuquerque      NM           80,500      178,794        None         None
Rio Rancho       NM          211,577      469,923        None         None
Sante Fe         NM           70,000      155,473        None         None
Las Vegas        NV          161,000      357,585        None         None

                                                             Page F-4

                 REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Automotive Parts
- ----------------
Boise            ID            158,400          351,812           510,212
Boise            ID            190,080          422,172           612,252
Coeur D'Alene    ID            165,900          368,468           534,368
Lewiston         ID            138,950          308,612           447,562
Moscow           ID            117,250          260,417           377,667
Nampa            ID            183,743          408,101           591,844
Twin Falls       ID            190,080          422,172           612,252
Brazil           IN            183,952          453,831           637,783
Princeton        IN            134,209          560,113           694,322
Vincennes        IN            185,312          489,779           675,091
Kansas City      KS            185,955          413,014           598,969
Kansas City      KS            222,000          455,881           677,881
Alma             MI            155,000          600,282           755,282
Lansing          MI            265,000          547,931           839,931
Sturgis          MI            109,558          550,274           659,832
Eagan            MN            902,443          845,536         1,747,979
Blue Springs     MO            222,569          494,333           716,902
Grandview        MO            347,150          711,024         1,058,174
Independence     MO            210,643          467,844           678,487
Kansas City      MO            210,070          466,571           676,641
Kansas City      MO            168,350          373,910           542,260
Kansas City      MO            248,500          551,927           800,427
Jackson          MS            248,483          572,485           820,968
Richland         MS            243,565          558,608           802,173
Batesville       MS            190,124          485,670           675,794
Horn Lakes       MS            142,702          514,779           657,481
Missoula         MT            163,100          362,249           525,349
Kearney          NE            173,950          344,393           518,343
Omaha            NE            196,000          435,321           631,321
Omaha            NE            199,100          412,042           611,142
Omaha            NE            253,128          812,403         1,065,531
Cherry Hill      NJ          1,074,640        1,032,304         2,106,944
Albuquerque      NM             80,500          178,794           259,294
Rio Rancho       NM            211,577          469,923           681,500
Sante Fe         NM             70,000          155,473           225,473
Las Vegas        NV            161,000          357,585           518,585

                                                             Page F-5

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Automotive Parts
- ----------------
Boise            ID        149,762                  05/06/88       300
Boise            ID        179,712                  05/06/88       300
Coeur D'Alene    ID        165,437                  09/21/87       300
Lewiston         ID        138,562                  09/16/87       300
Moscow           ID        116,923                  09/14/87       300
Nampa            ID        173,723                  05/06/88       300
Twin Falls       ID        179,712                  05/06/88       300
Brazil           IN         14,358                  03/31/99       300
Princeton        IN         17,724                  03/31/99       300
Vincennes        IN         15,497                  03/31/99       300
Kansas City      KS        175,815                  05/13/88       300
Kansas City      KS        193,981                  05/16/88       300
Alma             MI         14,778     04/29/99     02/23/99       300
Lansing          MI         19,787     04/30/99     12/03/98       300
Sturgis          MI         22,825                  12/29/98       300
Eagan            MN         46,081                  02/02/98       300
Blue Springs     MO        190,447                  07/31/89       300
Grandview        MO         36,480     08/20/98     02/20/98       300
Independence     MO        180,241                  07/31/89       300
Kansas City      MO        198,613                  05/13/88       300
Kansas City      MO        159,168                  05/26/88       300
Kansas City      MO        226,611                  10/25/88       300
Jackson          MS          2,858                  12/21/99       300
Richland         MS            929
Batesville       MS         28,304                  07/21/98       300
Horn Lakes       MS         31,716                  06/30/98       300
Missoula         MT        161,587                  10/30/87       300
Kearney          NE        122,818                  05/01/90       300
Omaha            NE        185,310                  05/26/88       300
Omaha            NE        173,733                  05/27/88       300
Omaha            NE          9,421     07/22/99     03/31/99       300
Cherry Hill      NJ        180,653                  01/26/95       300
Albuquerque      NM         79,754                  10/29/87       300
Rio Rancho       NM        204,136                  02/26/88       300
Sante Fe         NM         69,352                  10/29/87       300
Las Vegas        NV        159,507                  10/29/87       300

                                                             Page F-6

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Automotive Parts
- ----------------
Reno             NV          456,000      562,344        None         None
Canton           OH          396,560      597,553        None         None
Hamilton         OH          183,000      519,321        None         None
Hubbard          OH          147,043      481,217        None         None
Oklahoma City    OK          509,370      752,691        None         None
Oklahoma City    OK          404,815      771,625        None         None
Albany           OR          152,250      338,153        None         None
Beaverton        OR          210,000      466,419        None         None
Corvallis        OR          152,250      338,153        None         None
Eugene           OR          194,880      432,837        None         None
Oak Grove        OR          180,250      400,336        None         None
Portland         OR          190,750      423,664        None         None
Portland         OR          147,000      326,493        None         None
Portland         OR          210,000      466,412        None         None
Salem            OR          136,500      303,170        None         None
Tigard           OR          164,500      365,361        None         None
Hanover          PA          132,500      725,463        None         None
Butler           PA          339,929      633,078        None         None
Dover            PA          265,112      593,341        None         None
Enola            PA          220,228      546,026        None         None
Harrisburg       PA          327,781      608,291        None         None
Harrisburg       PA          283,417      352,473        None         None
Lancaster        PA          199,899      774,838        None         None
New Castle       PA          180,009      525,774        None         None
Reading          PA          379,000      658,693        None         None
Sioux Falls      SD          332,979      498,108        None         None
Columbia         TN          273,120      431,716        None         None
Memphis          TN          197,708      507,647        None         None
Amarillo         TX          140,000      419,734        None         None
Austin           TX          185,454      411,899        None         None
Dallas           TX          191,267      424,811        None         None
El Paso          TX           66,150      146,922        None         None
El Paso          TX           56,350      125,156        None         None
Garland          TX          242,887      539,461        None         None
Harlingen        TX          134,599      298,948        None         None
Houston          TX          151,018      335,417        None         None

                                                             Page F-7

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Automotive Parts
- ----------------
Reno             NV            456,000          562,344         1,018,344
Canton           OH            396,560          597,553           994,113
Hamilton         OH            183,000          519,321           702,321
Hubbard          OH            147,043          481,217           628,260
Oklahoma City    OK            509,370          752,691         1,262,061
Oklahoma City    OK            404,815          771,625         1,176,440
Albany           OR            152,250          338,153           490,403
Beaverton        OR            210,000          466,419           676,419
Corvallis        OR            152,250          338,153           490,403
Eugene           OR            194,880          432,837           627,717
Oak Grove        OR            180,250          400,336           580,586
Portland         OR            190,750          423,664           614,414
Portland         OR            147,000          326,493           473,493
Portland         OR            210,000          466,412           676,412
Salem            OR            136,500          303,170           439,670
Tigard           OR            164,500          365,361           529,861
Hanover          PA            132,500          725,463           857,963
Butler           PA            339,929          633,078           973,007
Dover            PA            265,112          593,341           858,453
Enola            PA            220,228          546,026           766,254
Harrisburg       PA            327,781          608,291           936,072
Harrisburg       PA            283,417          352,473           635,890
Lancaster        PA            199,899          774,838           974,737
New Castle       PA            180,009          525,774           705,783
Reading          PA            379,000          658,693         1,037,693
Sioux Falls      SD            332,979          498,108           831,087
Columbia         TN            273,120          431,716           704,836
Memphis          TN            197,708          507,647           705,355
Amarillo         TX            140,000          419,734           559,734
Austin           TX            185,454          411,899           597,353
Dallas           TX            191,267          424,811           616,078
El Paso          TX             66,150          146,922           213,072
El Paso          TX             56,350          125,156           181,506
Garland          TX            242,887          539,461           782,348
Harlingen        TX            134,599          298,948           433,547
Houston          TX            151,018          335,417           486,435

                                                             Page F-8

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Automotive Parts
- ----------------
Reno             NV        239,273                  05/26/88       300
Canton           OH         32,848                  08/14/98       300
Hamilton         OH         14,447     04/07/99     12/01/98       300
Hubbard          OH         29,654                  06/30/98       300
Oklahoma City    OK         16,189     04/14/99     09/24/98       300
Oklahoma City    OK         16,613     04/09/99     10/02/98       300
Albany           OR        152,815                  08/24/87       300
Beaverton        OR        210,780                  08/26/87       300
Corvallis        OR        152,815                  08/12/87       300
Eugene           OR        188,027                  02/10/88       300
Oak Grove        OR        180,916                  08/06/87       300
Portland         OR        191,459                  08/12/87       300
Portland         OR        147,546                  08/26/87       300
Portland         OR        209,414                  09/01/87       300
Salem            OR        137,005                  08/20/87       300
Tigard           OR        165,111                  08/26/87       300
Hanover          PA         10,661     08/06/99     05/14/99       300
Butler           PA         34,800                  08/07/98       300
Dover            PA         36,575                  06/30/98       300
Enola            PA         24,550                  10/16/98       300
Harrisburg       PA         37,486                  06/30/98       300
Harrisburg       PA         18,178                  09/30/98       300
Lancaster        PA         42,603                  08/07/98       300
New Castle       PA         32,401                  06/30/98       300
Reading          PA         14,006     06/09/99     12/03/98       300
Sioux Falls      SD         27,161     06/01/99     02/23/98       300
Columbia         TN          9,346                  07/19/99       300
Memphis          TN         26,201                  09/30/98       300
Amarillo         TX        173,534                  09/12/88       300
Austin           TX        150,424                  02/06/90       300
Dallas           TX        156,354                  01/26/90       300
El Paso          TX         65,537                  10/27/87       300
El Paso          TX         55,827                  10/27/87       300
Garland          TX        198,551                  01/19/90       300
Harlingen        TX        110,030                  01/17/90       300
Houston          TX        123,452                  01/25/90       300

                                                             Page F-9

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Automotive Parts
- ----------------
Leon Valley      TX          178,221      395,834        None         None
Lubbock          TX           42,000       93,284        None         None
Lubbock          TX           49,000      108,831        None         None
Midland          TX           45,500      101,058        None         None
Odessa           TX           50,750      112,718        None         None
Pasadena         TX          107,391      238,519        None         None
Plano            TX          187,564      417,157         700         None
San Antonio      TX          245,164      544,518        None         None
Bountiful        UT          183,750      408,115        None         None
Provo            UT          125,395      278,507        None         None
Bellevue         WA          185,500      411,997        None         None
Bellingham       WA          168,000      373,133        None         None
Bothell          WA          199,500      443,098        None         None
Everett          WA          367,500      816,227        None         None
Hazel Dell       WA          168,000      373,135        None         None
Kennewick        WA          161,350      358,365        None         None
Kent             WA          199,500      443,091        None         None
Lacey            WA          171,150      380,125        None         None
Marysville       WA          168,000      373,135        None         None
Moses Lake       WA          138,600      307,831        None         None
Pasco            WA          161,700      359,142        None         None
Puyallup         WA          173,250      384,795        None         None
Redmond          WA          196,000      435,317        None         None
Renton           WA          185,500      412,003        None         None
Richland         WA          161,700      359,142        None         None
Seattle          WA          162,400      360,697        None         None
Silverdale       WA          183,808      419,777        None         None
Spanaway         WA          189,000      419,777        None         None
Spokane          WA           66,150      146,921        None         None
Tacoma           WA          191,800      425,996        None         None
Tacoma           WA          196,000      435,324        None         None
Tacoma           WA          187,111      415,579        None         None
Vancouver        WA          180,250      400,343        None         None
Walla Walla      WA          170,100      377,793        None         None
Wenatchee        WA          148,400      329,602        None         None
Woodinville      WA          171,500      380,908        None         None

                                                             Page F-10

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Automotive Parts
- ----------------
Leon Valley      TX            178,221          395,834           574,055
Lubbock          TX             42,000           93,284           135,284
Lubbock          TX             49,000          108,831           157,831
Midland          TX             45,500          101,058           146,558
Odessa           TX             50,750          112,718           163,468
Pasadena         TX            107,391          238,519           345,910
Plano            TX            187,564          417,857           605,421
San Antonio      TX            245,164          544,518           789,682
Bountiful        UT            183,750          408,115           591,865
Provo            UT            125,395          278,507           403,902
Bellevue         WA            185,500          411,997           597,497
Bellingham       WA            168,000          373,133           541,133
Bothell          WA            199,500          443,098           642,598
Everett          WA            367,500          816,227         1,183,727
Hazel Dell       WA            168,000          373,135           541,135
Kennewick        WA            161,350          358,365           519,715
Kent             WA            199,500          443,091           642,591
Lacey            WA            171,150          380,125           551,275
Marysville       WA            168,000          373,135           541,135
Moses Lake       WA            138,600          307,831           446,431
Pasco            WA            161,700          359,142           520,842
Puyallup         WA            173,250          384,795           558,045
Redmond          WA            196,000          435,317           631,317
Renton           WA            185,500          412,003           597,503
Richland         WA            161,700          359,142           520,842
Seattle          WA            162,400          360,697           523,097
Silverdale       WA            183,808          419,777           603,585
Spanaway         WA            189,000          419,777           608,777
Spokane          WA             66,150          146,921           213,071
Tacoma           WA            191,800          425,996           617,796
Tacoma           WA            196,000          435,324           631,324
Tacoma           WA            187,111          415,579           602,690
Vancouver        WA            180,250          400,343           580,593
Walla Walla      WA            170,100          377,793           547,893
Wenatchee        WA            148,400          329,602           478,002
Woodinville      WA            171,500          380,908           552,408

                                                             Page F-11

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Automotive Parts
- ----------------
Leon Valley      TX        145,689                  01/17/90       300
Lubbock          TX         41,610                  10/26/87       300
Lubbock          TX         48,546                  10/29/87       300
Midland          TX         45,078                  10/27/87       300
Odessa           TX         50,278                  10/26/87       300
Pasadena         TX         87,788                  01/24/90       300
Plano            TX        153,327                  01/18/90       300
San Antonio      TX        198,855                  02/14/90       300
Bountiful        UT        150,209                  01/30/90       300
Provo            UT        102,506                  01/25/90       300
Bellevue         WA        186,185                  08/06/87       300
Bellingham       WA        168,621                  08/20/87       300
Bothell          WA        200,242                  08/20/87       300
Everett          WA        361,708                  11/17/87       300
Hazel Dell       WA        155,100                  05/23/88       300
Kennewick        WA        161,950                  08/26/87       300
Kent             WA        200,237                  08/06/87       300
Lacey            WA        171,781                  08/13/87       300
Marysville       WA        168,625                  08/20/87       300
Moses Lake       WA        139,112                  08/12/87       300
Pasco            WA        162,300                  08/18/87       300
Puyallup         WA        172,769                  09/15/87       300
Redmond          WA        195,453                  09/17/87       300
Renton           WA        184,983                  09/15/87       300
Richland         WA        162,300                  08/13/87       300
Seattle          WA        163,004                  08/20/87       300
Silverdale       WA        188,474                  09/16/87       300
Spanaway         WA        189,701                  08/25/87       300
Spokane          WA         65,107                  11/18/87       300
Tacoma           WA        192,512                  08/18/87       300
Tacoma           WA        194,183                  10/15/87       300
Tacoma           WA        152,956                  01/25/90       300
Vancouver        WA        180,919                  08/20/87       300
Walla Walla      WA        170,728                  08/06/87       300
Wenatchee        WA        148,952                  08/25/87       300
Woodinville      WA        172,136                  08/20/87       300

                                                             Page F-12

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Automotive Parts
- ----------------
Brown Deer       WI          257,408      802,141        None         None
Delafield        WI          324,574      758,921        None         None
Madison          WI          452,630      811,977        None         None
Oak Creek        WI          420,465      852,408        None         None
Automotive Service
- ------------------
Flagstaff        AZ          144,821      417,485        None         None
Chula Vista      CA          313,293      409,654        None         None
Arvada           CO          201,565      339,038        None         None
Arvada           CO          241,044      344,753        None           57
Broomfield       CO          154,930      503,626        None         None
Denver           CO           79,717      369,587        None         None
Denver           CO          341,726      433,341        None           22
Thornton         CO          276,084      415,464        None         None
Hartford         CT          248,540      482,460        None         None
Southington      CT          225,882      672,910        None         None
Ft. Lauderdale   FL          254,090      465,890        None          775
Jacksonville     FL           76,585      355,066        None         None
Lauderdale Lakes FL           65,987      305,931        None         None
Seminole         FL           68,000      315,266        None         None
Sunrise          FL           80,253      372,070        None         None
Tampa            FL           70,000      324,538        None         None
Tampa            FL           67,000      310,629        None         None
Tampa            FL           86,502      401,041        None         None
Atlanta          GA           55,840      258,889        None         None
Atlanta          GA           78,646      364,625        None         None
Bogart           GA           66,807      309,733        None         None
Duluth           GA          222,275      316,925        None         None
Gainesville      GA           53,589      248,452        None         None
Marietta         GA           60,900      293,461        None         None
Marietta         GA           69,561      346,024        None         None
Riverdale        GA           58,444      270,961        None         None
Rome             GA           56,454      261,733        None         None
Anderson         IN          232,170      385,661        None         None
Indianapolis     IN          231,384      428,307        None         None
Olathe           KS          217,995      367,055        None         None

                                                             Page F-13

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Automotive Parts
- ----------------
Brown Deer       WI            257,408          802,141         1,059,549
Delafield        WI            324,574          758,921         1,083,495
Madison          WI            452,630          811,977         1,264,607
Oak Creek        WI            420,465          852,408         1,272,873
Automotive Service
- ------------------
Flagstaff        AZ            144,821          417,485           526,306
Chula Vista      CA            313,293          409,654           722,947
Arvada           CO            201,565          339,038           540,603
Arvada           CO            241,044          344,810           585,854
Broomfield       CO            154,930          503,626           658,556
Denver           CO             79,717          369,587           449,304
Denver           CO            341,726          433,363           775,089
Thornton         CO            276,084          415,464           691,548
Hartford         CT            248,540          482,460           731,000
Southington      CT            225,882          672,910           898,792
Ft. Lauderdale   FL            254,090          466,665           720,755
Jacksonville     FL             76,585          355,066           431,651
Lauderdale Lakes FL             65,987          305,931           371,918
Seminole         FL             68,000          315,266           383,266
Sunrise          FL             80,253          372,070           452,323
Tampa            FL             70,000          324,538           394,538
Tampa            FL             67,000          310,629           377,629
Tampa            FL             86,502          401,041           487,543
Atlanta          GA             55,840          258,889           314,729
Atlanta          GA             78,646          364,625           443,271
Bogart           GA             66,807          309,733           376,540
Duluth           GA            222,275          316,925           539,200
Gainesville      GA             53,589          248,452           302,041
Marietta         GA             60,900          293,461           354,361
Marietta         GA             69,561          346,024           415,585
Riverdale        GA             58,444          270,961           329,405
Rome             GA             56,454          261,733           318,187
Anderson         IN            232,170          385,661           617,831
Indianapolis     IN            231,384          428,307           659,691
Olathe           KS            217,995          367,055           585,050

                                                             Page F-14

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Automotive Parts
- ----------------
Brown Deer       WI         33,258     12/15/98     07/06/98       300
Delafield        WI          8,297                  03/11/99       300
Madison          WI         38,972     10/20/98     03/31/98       300
Oak Creek        WI         40,912     08/07/98     03/12/98       300
Automotive Service
- ------------------
Flagstaff        AZ         22,202     09/30/98     08/29/97       300
Chula Vista      CA         59,400     05/01/96     12/22/95       300
Arvada           CO         45,770     08/28/96     03/15/96       300
Arvada           CO         40,407     01/03/97     07/01/96       300
Broomfield       CO         67,990     08/22/96     03/06/96       300
Denver           CO        240,139                  10/08/85       300
Denver           CO         37,829     09/25/97     06/09/97       300
Thornton         CO         49,004     12/31/96     10/04/96       300
Hartford         CT         63,524                  09/27/96       300
Southington      CT         67,895                  05/30/97       300
Ft. Lauderdale   FL         28,432     05/13/98     12/24/97       300
Jacksonville     FL        226,895                  12/23/85       300
Lauderdale Lakes FL        193,123                  02/19/86       300
Seminole         FL        201,461                  12/23/85       300
Sunrise          FL        235,999                  02/14/86       300
Tampa            FL        207,386                  12/27/85       300
Tampa            FL        198,498                  12/27/85       300
Tampa            FL        245,346                  07/23/86       300
Atlanta          GA        166,438                  11/27/85       300
Atlanta          GA        233,003                  12/18/85       300
Bogart           GA        197,926                  12/20/85       300
Duluth           GA         24,943     10/24/97     06/20/97       300
Gainesville      GA        158,764                  12/19/85       300
Marietta         GA        187,526                  12/26/85       300
Marietta         GA        214,098                  06/03/86       300
Riverdale        GA        172,099                  01/15/86       300
Rome             GA        167,251                  12/19/85       300
Anderson         IN         31,326                  12/19/97       300
Indianapolis     IN         56,394                  09/27/96       300
Olathe           KS         38,525     04/22/97     10/31/96       300

                                                             Page F-15

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Automotive Service
- ------------------
Louisville       KY           56,054      259,881        None         None
Newport          KY          323,511      289,017        None         None
Lenox            MA          287,769      535,273        None         None
Billerica        MA          399,043      462,240        None         None
Clinton          MD           70,880      328,620        None         None
Minneapolis      MN           58,000      268,903        None         None
Independence     MO          297,641      233,152        None         None
Concord          NC          237,688      357,976        None          414
Durham           NC           55,074      255,336        None         None
Durham           NC          354,676      361,203        None         None
Fayetteville     NC          224,326      257,733        None         None
Garner           NC          218,294      319,334        None          414
Greensboro       NC          287,474      316,108        None         None
Matthews         NC          295,580      338,472        None          414
Pineville        NC          254,460      355,630        None         None
Raleigh          NC           89,145      413,301        None         None
Raleigh          NC          398,694      263,621        None         None
Albion           NY          170,589      317,424        None         None
Dansville        NY          181,664      337,991        None         None
East Amherst     NY          260,708      484,788        None         None
East Syracuse    NY          250,609      466,264        None         None
Johnson City     NY          242,863      451,877        None         None
Wellsville       NY          161,331      300,231        None         None
West Amherst     NY          268,692      499,619        None         None
Akron            OH          139,126      460,334        None         None
Beaver Creek     OH          205,000      492,538        None         None
Centerville      OH          305,000      420,448        None         None
Cincinnati       OH          293,005      201,340        None         None
Columbus         OH           71,098      329,627        None         None
Columbus         OH           75,761      351,247        None         None
Columbus         OH          245,036      470,468        None         None
Dayton           OH           70,000      324,538        None         None
Eastlake         OH          321,347      459,774        None         None
Fairfield        OH          323,408      235,024        None         None
Findlay          OH          283,515      397,004        None         None
Hamilton         OH          252,608      413,279        None         None

                                                             Page F-16

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Automotive Service
- ------------------
Louisville       KY             56,054          259,881           315,935
Newport          KY            323,511          289,017           612,528
Lenox            MA            287,769          535,273           823,042
Billerica        MA            399,043          462,240           861,283
Clinton          MD             70,880          328,620           399,500
Minneapolis      MN             58,000          268,903           326,903
Independence     MO            297,641          233,152           530,793
Concord          NC            237,688          358,390           596,078
Durham           NC             55,074          255,336           310,410
Durham           NC            354,676          361,203           715,879
Fayetteville     NC            224,326          257,733           482,059
Garner           NC            218,294          319,748           538,042
Greensboro       NC            287,474          316,108           603,582
Matthews         NC            295,580          338,886           634,466
Pineville        NC            254,460          355,630           610,090
Raleigh          NC             89,145          413,301           502,446
Raleigh          NC            398,694          263,621           662,315
Albion           NY            170,589          317,424           488,013
Dansville        NY            181,664          337,991           519,655
East Amherst     NY            260,708          484,788           745,496
East Syracuse    NY            250,609          466,264           716,873
Johnson City     NY            242,863          451,877           694,740
Wellsville       NY            161,331          300,231           461,562
West Amherst     NY            268,692          499,619           768,311
Akron            OH            139,126          460,334           599,460
Beaver Creek     OH            205,000          492,538           697,538
Centerville      OH            305,000          420,448           725,448
Cincinnati       OH            293,005          201,340           494,345
Columbus         OH             71,098          329,627           400,725
Columbus         OH             75,761          351,247           427,008
Columbus         OH            245,036          470,468           715,504
Dayton           OH             70,000          324,538           394,538
Eastlake         OH            321,347          459,774           781,121
Fairfield        OH            323,408          235,024           558,432
Findlay          OH            283,515          397,004           680,519
Hamilton         OH            252,608          413,279           665,887

                                                             Page F-17

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Automotive Service
- ------------------
Louisville       KY        166,069                  12/17/85       300
Newport          KY         26,166                  09/17/97       300
Lenox            MA         16,923                  03/31/99       300
Billerica        MA         49,714                  03/31/97       300
Clinton          MD        212,254                  11/15/85       300
Minneapolis      MN        171,835                  12/18/85       300
Independence     MO         28,367                  12/20/96       300
Concord          NC         20,625     05/27/98     11/05/97       300
Durham           NC        164,922                  11/13/85       300
Durham           NC         32,786     08/29/97     03/26/97       300
Fayetteville     NC         20,710                  12/01/97       300
Garner           NC         25,163     01/05/98     06/20/97       300
Greensboro       NC         31,861     06/09/97     01/29/97       300
Matthews         NC         16,140     08/28/98     02/27/98       300
Pineville        NC         32,297     08/28/97     04/04/97       300
Raleigh          NC        267,306                  10/28/85       300
Raleigh          NC         22,892                  10/01/97       300
Albion           NY         10,032                  03/31/99       300
Dansville        NY         10,684                  03/31/99       300
East Amherst     NY         15,332                  03/31/99       300
East Syracuse    NY         14,738                  03/31/99       300
Johnson City     NY         14,283                  03/31/99       300
Wellsville       NY          9,488                  03/31/99       300
West Amherst     NY         15,802                  03/31/99       300
Akron            OH         41,903                  09/17/97       300
Beaver Creek     OH         54,998     02/13/97     09/03/96       300
Centerville      OH         58,162     07/24/96     06/27/96       300
Cincinnati       OH         18,039                  09/17/97       300
Columbus         OH        214,175                  10/02/85       300
Columbus         OH        227,172                  10/24/85       300
Columbus         OH         76,059                  12/21/95       300
Dayton           OH        209,897                  10/31/85       300
Eastlake         OH         74,330                  12/22/95       300
Fairfield        OH         21,176                  09/17/97       300
Findlay          OH         32,250                  12/24/97       300
Hamilton         OH         42,002     03/31/97     09/30/96       300

                                                             Page F-18

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Automotive Service
- ------------------
Huber Heights    OH          282,000      449,381        None         None
Miamisburg       OH           63,996      296,701        None         None
Milford          OH          353,324      269,997        None         None
Mt. Vernon       OH          216,115      375,357        None         None
Northwood        OH           65,978      263,912        None         None
Norwalk          OH          200,205      366,000        None         None
Sandusky         OH          264,708      404,011        None         None
Springboro       OH          191,911      522,902        None         None
Toledo           OH           91,655      366,621        None         None
Toledo           OH           73,408      293,632        None         None
Midwest City     OK          106,312      333,551        None         None
The Village      OK          143,655      295,422        None         None
Bethel Park      PA          299,595      331,264        None         None
Bethlehem        PA          275,328      389,067        None         None
Bethlehem        PA          229,162      310,526        None         None
Philadelphia     PA          858,500      877,744        None         None
Springfield Twp. PA           82,740      383,601        None         None
York             PA          249,436      347,424        None         None
Charleston       SC          217,250      294,079        None         None
Columbia         SC          343,785      295,001        None         None
Columbia         SC          267,622      298,594        None         None
Greenville       SC          221,946      315,163        None         None
Lexington        SC          241,534      342,182        None          295
North Charleston SC          174,980      341,466        None         None
Brentwood        TN          305,546      505,728        None         None
Nashville        TN          342,960      227,440        None         None
Dallas           TX          234,604      325,951        None         None
Houston          TX          285,000      369,697        None         None
Houston          TX          233,406      411,197        None         None
Houston          TX          195,000      424,651        None         None
Lewisville       TX          199,942      324,736        None         None
San Antonio      TX          198,828      437,422        None         None
Richmond         VA          149,780      399,415        None          411
Roanoke          VA          349,628      322,545        None         None
Virginia Beach   VA          287,675      382,125        None          402
Bremerton        WA          261,172      373,080        None         None

                                                             Page F-19

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Automotive Service
- ------------------
Huber Heights    OH            282,000          449,381           731,381
Miamisburg       OH             63,996          296,701           360,697
Milford          OH            353,324          269,997           623,321
Mt. Vernon       OH            216,115          375,357           591,472
Northwood        OH             65,978          263,912           329,890
Norwalk          OH            200,205          366,000           566,205
Sandusky         OH            264,708          404,011           668,719
Springboro       OH            191,911          522,902           714,813
Toledo           OH             91,655          366,621           458,276
Toledo           OH             73,408          293,632           367,040
Midwest City     OK            106,312          333,551           439,863
The Village      OK            143,655          295,422           439,077
Bethel Park      PA            299,595          331,264           630,859
Bethlehem        PA            275,328          389,067           664,395
Bethlehem        PA            229,162          310,526           539,688
Philadelphia     PA            858,500          877,744         1,736,244
Springfield Twp. PA             82,740          383,601           466,341
York             PA            249,436          347,424           596,860
Charleston       SC            217,250          294,079           511,329
Columbia         SC            343,785          295,001           638,786
Columbia         SC            267,622          298,594           566,216
Greenville       SC            221,946          315,163           537,109
Lexington        SC            241,534          342,477           584,011
North Charleston SC            174,980          341,466           516,446
Brentwood        TN            305,546          505,728           811,274
Nashville        TN            342,960          227,440           570,400
Dallas           TX            234,604          325,951           560,555
Houston          TX            285,000          369,697           654,697
Houston          TX            233,406          411,197           644,603
Houston          TX            195,000          424,651           619,651
Lewisville       TX            199,942          324,736           524,678
San Antonio      TX            198,828          437,422           636,250
Richmond         VA            149,780          399,826           549,606
Roanoke          VA            349,628          322,545           672,173
Virginia Beach   VA            287,675          382,527           670,202
Bremerton        WA            261,172          373,080           634,252

                                                             Page F-20

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Automotive Service
- ------------------
Huber Heights    OH         53,174     12/03/96     07/10/96       300
Miamisburg       OH        192,782                  10/08/85       300
Milford          OH         24,402                  09/18/97       300
Mt. Vernon       OH         30,485                  12/30/97       300
Northwood        OH        234,405                  09/12/86       180
Norwalk          OH         29,727                  12/19/97       300
Sandusky         OH         32,827                  12/19/97       300
Springboro       OH         57,861                  02/07/97       300
Toledo           OH        325,631                  09/12/86       180
Toledo           OH        260,802                  09/12/86       180
Midwest City     OK         18,146     08/06/98     07/29/97       300
The Village      OK         19,941     03/06/98     06/30/97       300
Bethel Park      PA         26,914                  12/19/97       300
Bethlehem        PA         31,646                  12/19/97       300
Bethlehem        PA         25,193                  12/23/97       300
Philadelphia     PA        267,091     05/19/95     12/05/94       300
Springfield Twp. PA        242,154                  02/28/86       300
York             PA         28,205                  12/24/97       300
Charleston       SC         27,635     07/14/97     03/11/97       300
Columbia         SC         29,551     05/27/97     01/31/97       300
Columbia         SC         20,091     03/31/98     10/24/97       300
Greenville       SC         27,569     09/05/97     03/31/97       300
Lexington        SC          9,543     02/03/99     09/24/98       300
North Charleston SC         18,512     08/06/98     03/04/98       300
Brentwood        TN         39,148     03/13/98     04/16/97       300
Nashville        TN         20,503                  09/17/97       300
Dallas           TX         44,003     08/09/96     02/14/96       300
Houston          TX         32,231     08/08/97     08/08/97       300
Houston          TX          2,029     09/07/99     03/23/98       300
Houston          TX          2,098     10/01/99     05/28/98       300
Lewisville       TX         43,839     08/02/96     01/19/96       300
San Antonio      TX         75,091                  09/01/95       300
Richmond         VA         48,595                  12/20/96       300
Roanoke          VA         26,173                  12/19/97       300
Virginia Beach   VA         44,956     01/07/97     09/27/96       300
Bremerton        WA         46,243     03/19/97     07/18/96       300

                                                             Page F-21

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Automotive Service
- ------------------
Milwaukee        WI          173,005      499,244        None         None
Milwaukee        WI          152,509      475,480        None         None
New Berlin       WI          188,491      466,268        None         None
Book Stores
- -----------
Tampa            FL          998,250    3,696,707        None         None
Business Services
- -----------------
Jackson          MI          550,162      571,590        None         None
Child Care
- ----------
Birmingham       AL           63,800      295,791        None         None
Huntsville       AL           28,600      197,165        None          277
Mobile           AL           78,400      237,671        None          277
Mobile           AL           63,000      292,084        None          277
Mesa             AZ          308,951    1,025,561        None         None
Avondale         AZ          242,723    1,129,103        None         None
Chandler         AZ          144,083      668,079        None         None
Chandler         AZ          291,720      647,923        None         None
Chandler         AZ          271,695      603,446        None         None
Glendale         AZ          115,000      285,172        None           76
Mesa             AZ          297,500      660,755        None         None
Mesa             AZ          276,770      590,417        None         None
Peoria           AZ          281,750      625,779        None         None
Phoenix          AZ          318,500      707,397        None         None
Phoenix          AZ          264,504      587,471        None         None
Phoenix          AZ          260,719      516,181        None         None
Scottsdale       AZ          291,993      648,529        None         None
Tempe            AZ          292,200      648,989        None         None
Tempe            AZ          294,000      638,977        None         None
Tucson           AZ          304,500      676,303        None         None
Tucson           AZ          283,500      546,878        None         None
Calabasas        CA          156,430      725,248        None         None
Carmichael       CA          131,035      607,507        None         None
Chino            CA          155,000      634,071        None         None
Chula Vista      CA          350,563      778,614        None         None

                                                             Page F-22

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Automotive Service
- ------------------
Milwaukee        WI            173,005          499,244           672,249
Milwaukee        WI            152,509          475,480           627,989
New Berlin       WI            188,491          466,268           654,759
Book Stores
- -----------
Tampa            FL            998,250        3,696,707         4,694,957
Business Services
- -----------------
Jackson          MI            550,162          571,590         1,121,752
Child Care
- ----------
Birmingham       AL             63,800          295,791           359,591
Huntsville       AL             28,600          197,442           226,042
Mobile           AL             78,400          237,948           316,348
Mobile           AL             63,000          292,361           355,361
Mesa             AZ            308,951        1,025,561         1,334,512
Avondale         AZ            242,723        1,129,103         1,371,826
Chandler         AZ            144,083          668,079           812,162
Chandler         AZ            291,720          647,923           939,643
Chandler         AZ            271,695          603,446           875,141
Glendale         AZ            115,000          285,248           400,248
Mesa             AZ            297,500          660,755           958,255
Mesa             AZ            276,770          590,417           867,187
Peoria           AZ            281,750          625,779           907,529
Phoenix          AZ            318,500          707,397         1,025,897
Phoenix          AZ            264,504          587,471           851,975
Phoenix          AZ            260,719          516,181           776,900
Scottsdale       AZ            291,993          648,529           940,522
Tempe            AZ            292,200          648,989           941,189
Tempe            AZ            294,000          638,977           932,977
Tucson           AZ            304,500          676,303           980,803
Tucson           AZ            283,500          546,878           830,378
Calabasas        CA            156,430          725,248           881,678
Carmichael       CA            131,035          607,507           738,542
Chino            CA            155,000          634,071           789,071
Chula Vista      CA            350,563          778,614         1,129,177

                                                             Page F-23

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Automotive Service
- ------------------
Milwaukee        WI         80,711                  12/22/95       300
Milwaukee        WI         62,603                  09/27/96       300
New Berlin       WI         75,380                  12/22/95       300
Book Stores
- -----------
Tampa            FL        412,444                  03/07/97       300
Business Services
- -----------------
Jackson          MI         19,798     01/15/99     09/24/98       300
Child Care
- ----------
Birmingham       AL        210,702                  10/31/84       300
Huntsville       AL        197,234                  06/15/82       180
Mobile           AL        237,740                  10/15/82       180
Mobile           AL        199,474                  04/25/85       300
Mesa             AZ         11,895     07/26/99     01/13/99       300
Avondale         AZ         24,386     04/20/99     07/27/98       300
Chandler         AZ        395,616                  12/17/86       300
Chandler         AZ        285,193                  12/11/87       300
Chandler         AZ        265,698                  12/14/87       300
Glendale         AZ        285,191                  02/08/84       180
Mesa             AZ        273,613                  09/29/88       300
Mesa             AZ        244,489                  09/29/88       300
Peoria           AZ        270,021                  03/30/88       300
Phoenix          AZ        292,927                  09/29/88       300
Phoenix          AZ        207,829                  06/29/90       300
Phoenix          AZ        173,788                  12/26/90       300
Scottsdale       AZ        285,502                  12/14/87       300
Tempe            AZ        280,037                  03/10/88       300
Tempe            AZ        226,739                  09/27/90       300
Tucson           AZ        280,052                  09/28/88       300
Tucson           AZ        226,458                  09/29/88       300
Calabasas        CA        471,858                  09/26/85       300
Carmichael       CA        369,282                  08/22/86       300
Chino            CA        634,071                  10/06/83       180
Chula Vista      CA        347,313                  10/30/87       300

                                                             Page F-24

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Corona           CA          144,856      671,584        None         None
El Cajon         CA          157,804      731,621        None         None
Encinitas        CA          320,000      710,729        None         None
Escondido        CA          276,286      613,638        None         None
Folsom           CA          281,563      625,363        None         None
Mission Viejo    CA          353,891      744,367        None         None
Moreno Valley    CA          304,489      676,214        None         None
Oceanside        CA          145,568      674,889        None         None
Palmdale         CA          249,490      554,125        None         None
Rancho Cordova   CA          276,328      613,733        None         None
Rancho Cucamonga CA          471,733    1,047,739        None         None
Roseville        CA          297,343      660,411        None         None
Sacramento       CA          290,734      645,732        None         None
Santee           CA          248,418      551,748        None         None
Simi Valley      CA          208,585      967,055        None         None
Valencia         CA          301,295      669,185        None         None
Walnut           CA          217,365    1,007,753        None         None
Aurora           CO          141,811      657,497        None         None
Aurora           CO          287,000      637,440        None         None
Aurora           CO          301,455      655,610        None         None
Broomfield       CO          107,000      403,080        None         None
Broomfield       CO          155,306      344,941        None         None
Colorado Springs CO           58,400      271,217        None         None
Colorado Springs CO           92,570      241,413        None         None
Colorado Springs CO          115,542      535,700        None         None
Englewood        CO          131,216      608,372        None         None
Englewood        CO          158,651      735,572        None         None
Fort Collins     CO           55,200      256,356        None        3,600
Fort Collins     CO          117,105      542,950        None         None
Fort Collins     CO          137,734      638,593        None         None
Greeley          CO           58,400      270,755        None          227
Littleton        CO          161,617      358,956        None         None
Littleton        CO          287,000      637,435        None         None
Littleton        CO          299,250      664,642        None         None
Longmont         CO          115,592      535,931        None         None
Louisville       CO           58,089      269,313        None         None

                                                             Page F-25

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Corona           CA            144,856          671,584           816,440
El Cajon         CA            157,804          731,621           889,425
Encinitas        CA            320,000          710,729         1,030,729
Escondido        CA            276,286          613,638           889,924
Folsom           CA            281,563          625,363           906,926
Mission Viejo    CA            353,891          744,367         1,098,258
Moreno Valley    CA            304,489          676,214           980,703
Oceanside        CA            145,568          674,889           820,457
Palmdale         CA            249,490          554,125           803,615
Rancho Cordova   CA            276,328          613,733           890,061
Rancho Cucamonga CA            471,733        1,047,739         1,519,472
Roseville        CA            297,343          660,411           957,754
Sacramento       CA            290,734          645,732           936,466
Santee           CA            248,418          551,748           800,166
Simi Valley      CA            208,585          967,055         1,175,640
Valencia         CA            301,295          669,185           970,480
Walnut           CA            217,365        1,007,753         1,225,118
Aurora           CO            141,811          657,497           799,308
Aurora           CO            287,000          637,440           924,440
Aurora           CO            301,455          655,610           957,065
Broomfield       CO            107,000          403,080           510,080
Broomfield       CO            155,306          344,941           500,247
Colorado Springs CO             58,400          271,217           329,617
Colorado Springs CO             92,570          241,413           333,983
Colorado Springs CO            115,542          535,700           651,242
Englewood        CO            131,216          608,372           739,588
Englewood        CO            158,651          735,572           894,223
Fort Collins     CO             55,200          259,956           315,156
Fort Collins     CO            117,105          542,950           660,055
Fort Collins     CO            137,734          638,593           776,327
Greeley          CO             58,400          270,982           329,382
Littleton        CO            161,617          358,956           520,573
Littleton        CO            287,000          637,435           924,435
Littleton        CO            299,250          664,642           963,892
Longmont         CO            115,592          535,931           651,523
Louisville       CO             58,089          269,313           327,402

                                                             Page F-26

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Corona           CA        472,942                  12/19/84       300
El Cajon         CA        467,518                  12/19/85       300
Encinitas        CA        312,885                  12/29/87       300
Escondido        CA        270,140                  12/31/87       300
Folsom           CA        280,130                  10/23/87       300
Mission Viejo    CA        214,121                  06/24/93       300
Moreno Valley    CA        317,491                  02/11/87       300
Oceanside        CA        431,265                  12/23/85       300
Palmdale         CA        229,458                  09/14/88       300
Rancho Cordova   CA        243,510                  03/22/89       300
Rancho Cucamonga CA        461,247                  12/30/87       300
Roseville        CA        295,821                  10/21/87       300
Sacramento       CA        288,038                  10/05/87       300
Santee           CA        250,956                  07/23/87       300
Simi Valley      CA        617,968                  12/20/85       300
Valencia         CA        282,921                  06/23/88       300
Walnut           CA        612,578                  08/22/86       300
Aurora           CO        412,496                  03/25/86       300
Aurora           CO        280,620                  12/31/87       300
Aurora           CO        294,948                  09/27/89       300
Broomfield       CO        403,080                  01/12/83       180
Broomfield       CO        148,841                  03/15/88       300
Colorado Springs CO        271,217                  12/22/82       180
Colorado Springs CO        241,413                  08/31/83       180
Colorado Springs CO        318,881                  12/04/86       300
Englewood        CO        362,140                  12/05/86       300
Englewood        CO        435,583                  12/29/86       300
Fort Collins     CO        257,076                  12/22/82       180
Fort Collins     CO        340,631                  03/25/86       300
Fort Collins     CO        400,636                  03/25/86       300
Greeley          CO        191,813                  11/21/84       300
Littleton        CO        158,020                  12/10/87       300
Littleton        CO        263,956                  09/29/88       300
Littleton        CO        275,223                  09/29/88       300
Longmont         CO        336,229                  03/25/86       300
Louisville       CO        196,018                  06/22/84       300

                                                             Page F-27

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Parker           CO          153,551      341,042        None         None
Westminster      CO          306,387      695,737        None         None
Bradenton        FL          160,060      355,501        None         None
Clearwater       FL           42,223      269,380        None         None
Jacksonville     FL           38,500      228,481        None         None
Jacksonville     FL           48,000      243,060        None         None
Jacksonville     FL          184,800      410,447        None         None
Jupiter          FL           78,000      360,088        None         None
Margate          FL           66,686      309,183        None         None
Melbourne        FL          256,439      549,345        None         None
Niceville        FL           73,696      341,688        None         None
Orlando          FL           68,001      313,922        None         None
Orlando          FL          159,177      353,538        None         None
Orlando          FL          245,249      544,704        None         None
Orlando          FL          190,050      422,107        None         None
Oviedo           FL          166,409      369,598        None         None
Panama City      FL           69,500      244,314        None          283
Pensacola        FL          147,000      326,492        None         None
Royal Palm Beach FL          194,193      431,309        None         None
Spring Hill      FL          146,939      326,356        None         None
St. Augustine    FL           44,800      213,040        None         None
Sunrise          FL           69,400      246,671        None         None
Sunrise          FL          245,000      533,280        None         None
Tallahassee      FL           66,000      232,010        None          283
Tampa            FL           53,385      199,846        None         None
Duluth           GA          310,000    1,039,972        None         None
Douglasville     GA           54,000      250,356        None         None
Dunwoody         GA          318,500      707,399        None         None
Ellenwood        GA          119,678      275,414        None         None
Fayetteville     GA          148,400      329,601        None         None
Lawrenceville    GA          141,449      314,161        None         None
Lilburn          GA          116,350      539,488        None         None
Lithia Springs   GA          187,444      363,358        None         None
Lithonia         GA          239,715      524,459        None         None
Marietta         GA          231,000      513,061        None         None
Marietta         GA          273,000      619,076        None         None

                                                             Page F-28

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Parker           CO            153,551          341,042           494,593
Westminster      CO            306,387          695,737         1,002,124
Bradenton        FL            160,060          355,501           515,561
Clearwater       FL             42,223          269,380           311,603
Jacksonville     FL             38,500          228,481           266,981
Jacksonville     FL             48,000          243,060           291,060
Jacksonville     FL            184,800          410,447           595,247
Jupiter          FL             78,000          360,088           438,088
Margate          FL             66,686          309,183           375,869
Melbourne        FL            256,439          549,345           805,784
Niceville        FL             73,696          341,688           415,384
Orlando          FL             68,001          313,922           381,923
Orlando          FL            159,177          353,538           512,715
Orlando          FL            245,249          544,704           789,953
Orlando          FL            190,050          422,107           612,157
Oviedo           FL            166,409          369,598           536,007
Panama City      FL             69,500          244,597           314,097
Pensacola        FL            147,000          326,492           473,492
Royal Palm Beach FL            194,193          431,309           625,502
Spring Hill      FL            146,939          326,356           473,295
St. Augustine    FL             44,800          213,040           257,840
Sunrise          FL             69,400          246,671           316,071
Sunrise          FL            245,000          533,280           778,280
Tallahassee      FL             66,000          232,293           298,293
Tampa            FL             53,385          199,846           253,231
Duluth           GA            310,000        1,039,972         1,349,972
Douglasville     GA             54,000          251,976           305,976
Dunwoody         GA            318,500          707,399         1,025,899
Ellenwood        GA            119,678          275,414           395,092
Fayetteville     GA            148,400          329,601           478,001
Lawrenceville    GA            141,449          314,161           455,610
Lilburn          GA            116,350          539,488           655,838
Lithia Springs   GA            187,444          363,358           550,802
Lithonia         GA            239,715          524,459           764,174
Marietta         GA            231,000          513,061           744,061
Marietta         GA            273,000          619,076           892,076

                                                             Page F-29

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Parker           CO        152,764                  10/19/87       300
Westminster      CO        289,344                  09/27/89       300
Bradenton        FL        151,332                  05/05/88       300
Clearwater       FL        269,380                  12/22/81       180
Jacksonville     FL        228,481                  12/22/81       180
Jacksonville     FL        243,060                  12/22/81       180
Jacksonville     FL        162,853                  03/30/89       300
Jupiter          FL        235,325                  09/11/85       300
Margate          FL        183,090                  12/16/86       300
Melbourne        FL        160,046                  04/16/93       300
Niceville        FL        203,387                  12/03/86       300
Orlando          FL        205,154                  09/04/85       300
Orlando          FL        160,801                  07/02/87       300
Orlando          FL        239,793                  12/10/87       300
Orlando          FL        167,479                  03/30/89       300
Oviedo           FL        163,780                  11/20/87       300
Panama City      FL        244,314                  06/15/82       180
Pensacola        FL        129,542                  03/28/89       300
Royal Palm Beach FL        176,108                  11/15/88       300
Spring Hill      FL        144,617                  11/24/87       300
St. Augustine    FL        213,040                  12/22/81       180
Sunrise          FL        246,671                  06/15/82       180
Sunrise          FL        212,817                  05/25/89       300
Tallahassee      FL        232,222                  06/15/82       180
Tampa            FL        199,846                  12/22/81       180
Duluth           GA          8,624     08/25/99     06/17/99       300
Douglasville     GA        178,349                  10/23/84       300
Dunwoody         GA        288,838                  11/16/88       300
Ellenwood        GA        112,454                  11/16/88       300
Fayetteville     GA        130,776                  03/29/89       300
Lawrenceville    GA        131,911                  07/07/88       300
Lilburn          GA        319,468                  12/23/86       300
Lithia Springs   GA        140,759                  12/28/89       300
Lithonia         GA        194,418                  08/20/91       300
Marietta         GA        221,384                  03/18/88       300
Marietta         GA        265,329                  04/26/88       300

                                                             Page F-30

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Marietta         GA          148,620      330,090        None         None
Marietta         GA          292,250      649,095        None         None
Marietta         GA          295,750      596,299        None         None
Marietta         GA          301,000      668,529        None         None
Martinez         GA          141,153      313,504        None         None
Smyrna           GA          274,750      610,229        None         None
Stockbridge      GA          168,700      374,688        None         None
Stone Mountain   GA           65,000      301,357        None         None
Stone Mountain   GA          316,750      703,512        None         None
Valdosta         GA           73,561      341,059        None         None
Cedar Rapids     IA          194,950      427,085        None         None
Iowa City        IA          186,900      408,910        None         None
Johnston         IA          186,996      347,278        None         None
Addison          IL          125,780      583,146        None         None
Algonquin        IL          241,500      509,629        None         None
Aurora           IL          468,000    1,259,890        None         None
Aurora           IL          165,679      398,738        None         None
Bartlett         IL          120,824      560,166        None         None
Bolingbrook      IL           60,000      409,024        None         None
Carol Stream     IL          122,831      586,416        None         None
Crystal Lake     IL          400,000    1,259,388        None         None
Elk Grove VillageIL          126,860      588,175        None         None
Elk Grove VillageIL          214,845      477,181        None         None
Glendale Heights IL          318,500      707,399        None         None
Hoffman Estates  IL          318,500      707,399        None         None
Hoffman Estates  IL          211,082      468,818        None         None
Lake in the HillsIL          375,000    1,127,635        None         None
Lockport         IL          189,477      442,018        None         None
Naperville       IL          425,000    1,229,493        None         None
O'Fallon         IL          141,250      313,722        None         None
Orland Park      IL          218,499      485,296        None         None
Oswego           IL          380,000    1,165,782        None         None
Palatine         IL          121,911      565,232        None         None
Roselle          IL          297,541      561,037        None         None
Schaumburg       IL          218,798      485,955        None         None
Vernon Hills     IL          132,523      614,430        None         None

                                                             Page F-31

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Marietta         GA            148,620          330,090           478,710
Marietta         GA            292,250          649,095           941,345
Marietta         GA            295,750          596,299           892,049
Marietta         GA            301,000          668,529           969,529
Martinez         GA            141,153          313,504           454,657
Smyrna           GA            274,750          610,229           884,979
Stockbridge      GA            168,700          374,688           543,388
Stone Mountain   GA             65,000          301,357           366,357
Stone Mountain   GA            316,750          703,512         1,020,262
Valdosta         GA             73,561          341,059           414,620
Cedar Rapids     IA            194,950          427,085           622,035
Iowa City        IA            186,900          408,910           595,810
Johnston         IA            186,996          347,278           534,274
Addison          IL            125,780          583,146           708,926
Algonquin        IL            241,500          509,629           751,129
Aurora           IL            468,000        1,259,890         1,727,890
Aurora           IL            165,679          398,738           564,417
Bartlett         IL            120,824          560,166           680,990
Bolingbrook      IL             60,000          409,024           469,024
Carol Stream     IL            122,831          586,416           709,247
Crystal Lake     IL            400,000        1,259,388         1,659,388
Elk Grove VillageIL            126,860          588,175           715,035
Elk Grove VillageIL            214,845          477,181           692,026
Glendale Heights IL            318,500          707,399         1,025,899
Hoffman Estates  IL            318,500          707,399         1,025,899
Hoffman Estates  IL            211,082          468,818           679,900
Lake in the HillsIL            375,000        1,127,635         1,502,635
Lockport         IL            189,477          442,018           631,495
Naperville       IL            425,000        1,229,493         1,654,493
O'Fallon         IL            141,250          313,722           454,972
Orland Park      IL            218,499          485,296           703,795
Oswego           IL            380,000        1,165,782         1,545,782
Palatine         IL            121,911          565,232           687,143
Roselle          IL            297,541          561,037           858,578
Schaumburg       IL            218,798          485,955           704,753
Vernon Hills     IL            132,523          614,430           746,953

                                                             Page F-32

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Marietta         GA        136,792                  09/16/88       300
Marietta         GA        263,156                  12/02/88       300
Marietta         GA        241,753                  12/30/88       300
Marietta         GA        271,035                  12/30/88       300
Martinez         GA        138,011                  12/31/87       300
Smyrna           GA        249,162                  11/15/88       300
Stockbridge      GA        148,665                  03/28/89       300
Stone Mountain   GA        199,547                  06/19/85       300
Stone Mountain   GA        287,251                  11/16/88       300
Valdosta         GA        203,010                  12/03/86       300
Cedar Rapids     IA        139,944                  09/24/92       300
Iowa City        IA        135,985                  09/24/92       300
Johnston         IA        109,039                  08/19/91       300
Addison          IL        365,851                  03/25/86       300
Algonquin        IL        181,901                  07/10/90       300
Aurora           IL          2,091     10/26/99     06/29/99       300
Aurora           IL        161,655                  12/21/88       300
Bartlett         IL        351,432                  03/25/86       300
Bolingbrook      IL        409,024                  10/18/82       180
Carol Stream     IL        367,902                  03/25/86       300
Crystal Lake     IL          6,266     09/28/99     05/14/99       300
Elk Grove VillageIL        369,006                  03/26/86       300
Elk Grove VillageIL        204,515                  04/08/88       300
Glendale Heights IL        288,838                  11/16/88       300
Hoffman Estates  IL        280,673                  03/31/89       300
Hoffman Estates  IL        173,892                  12/08/89       300
Lake in the HillsIL          5,608     09/03/99     05/19/99       300
Lockport         IL        197,160                  10/29/87       300
Naperville       IL          2,040     10/06/99     05/28/99       300
O'Fallon         IL        139,931                  10/30/87       300
Orland Park      IL        216,465                  10/28/87       300
Oswego           IL          9,669     08/18/99     06/30/99       300
Palatine         IL        354,611                  03/25/86       300
Roselle          IL        227,457                  12/30/88       300
Schaumburg       IL        213,930                  12/17/87       300
Vernon Hills     IL        385,476                  03/25/86       300

                                                             Page F-33

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Westmont         IL          124,742      578,330        None         None
Carmel           IN          217,565      430,742        None         None
Fishers          IN          212,118      419,958        None         None
Highland         IN          220,460      436,476        None         None
Indianapolis     IN          245,000      544,153        None         None
Noblesville      IN           60,000      278,175        None         None
Zionsville       IN          127,568      319,770        None         None
Lenexa           KS          318,500      707,399        None         None
Olathe           KS          304,500      676,308        None         None
Overland Park    KS          357,500    1,115,135        None         None
Overland Park    KS          305,691      707,397        None         None
Shawnee          KS          315,000      699,629        None         None
Shawnee          KS          288,246      935,839        None         None
Topeka           KS           58,000      268,903        None         None
Wichita          KS          108,569      401,829        None         None
Wichita          KS          209,890      415,549        None         None
Lexington        KY          210,427      420,883        None         None
Acton            MA          315,533      700,813        None         None
Marlborough      MA          352,765      776,488        None         None
Westborough      MA          359,412      773,877        None         None
Ellicott City    MD          219,368      630,839        None         None
Frederick        MD          203,352    1,017,109        None         None
Olney            MD          342,500      760,701        None         None
Waldorf          MD          130,430      604,702        None         None
Waldorf          MD          237,207      526,844        None         None
Canton           MI           55,000      378,848        None         None
Apple Valley     MN          113,523      526,319        None         None
Bloomington      MN          124,113      575,416        None         None
Brooklyn Park    MN          118,111      547,587        None         None
Brooklyn Park    MN          112,823      523,073        None         None
Eagan            MN          112,127      519,845        None         None
Eden Prairie     MN          124,286      576,243        None         None
Maple Grove      MN          111,691      517,822        None         None
Maple Grove      MN          313,250      660,149        None         None
Minnetonka       MN          146,847      680,842        None         None
Plymouth         MN          134,221      622,350        None         None

                                                             Page F-34

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Westmont         IL            124,742          578,330           703,072
Carmel           IN            217,565          430,742           648,307
Fishers          IN            212,118          419,958           632,076
Highland         IN            220,460          436,476           656,936
Indianapolis     IN            245,000          544,153           789,153
Noblesville      IN             60,000          278,175           338,175
Zionsville       IN            127,568          319,770           447,338
Lenexa           KS            318,500          707,399         1,025,899
Olathe           KS            304,500          676,308           980,808
Overland Park    KS            357,500        1,115,135         1,472,635
Overland Park    KS            305,691          707,397         1,013,088
Shawnee          KS            315,000          699,629         1,014,629
Shawnee          KS            288,246          935,839         1,224,085
Topeka           KS             58,000          268,903           326,903
Wichita          KS            108,569          401,829           510,398
Wichita          KS            209,890          415,549           625,439
Lexington        KY            210,427          420,883           631,310
Acton            MA            315,533          700,813         1,016,346
Marlborough      MA            352,765          776,488         1,129,253
Westborough      MA            359,412          773,877         1,133,289
Ellicott City    MD            219,368          630,839           850,207
Frederick        MD            203,352        1,017,109         1,220,461
Olney            MD            342,500          760,701         1,103,201
Waldorf          MD            130,430          604,702           735,132
Waldorf          MD            237,207          526,844           764,051
Canton           MI             55,000          378,848           433,848
Apple Valley     MN            113,523          526,319           639,842
Bloomington      MN            124,113          575,416           699,529
Brooklyn Park    MN            118,111          547,587           665,698
Brooklyn Park    MN            112,823          523,073           635,896
Eagan            MN            112,127          519,845           631,972
Eden Prairie     MN            124,286          576,243           700,529
Maple Grove      MN            111,691          517,822           629,513
Maple Grove      MN            313,250          660,149           973,399
Minnetonka       MN            146,847          680,842           827,689
Plymouth         MN            134,221          622,350           756,571

                                                             Page F-35

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Westmont         IL        362,828                  03/25/86       300
Carmel           IN        145,022                  12/27/90       300
Fishers          IN        141,392                  12/27/90       300
Highland         IN        146,952                  12/26/90       300
Indianapolis     IN        192,504                  06/29/90       300
Noblesville      IN        189,975                  04/30/85       300
Zionsville       IN        142,629                  10/28/87       300
Lenexa           KS        280,673                  03/31/89       300
Olathe           KS        280,054                  09/28/88       300
Overland Park    KS         12,943     07/23/99     05/19/99       300
Overland Park    KS        292,927                  09/28/88       300
Shawnee          KS        287,686                  10/27/88       300
Shawnee          KS         32,614     12/29/98     08/21/98       300
Topeka           KS        183,643                  04/16/85       300
Wichita          KS        221,366                  12/16/86       300
Wichita          KS        139,907                  12/26/90       300
Lexington        KY        149,596                  08/20/91       300
Acton            MA        290,201                  09/30/88       300
Marlborough      MA        317,046                  11/04/88       300
Westborough      MA        315,978                  11/01/88       300
Ellicott City    MD        255,754                  12/19/88       300
Frederick        MD         59,311                  06/30/98       300
Olney            MD        334,883                  12/18/87       300
Waldorf          MD        433,104                  09/26/84       300
Waldorf          MD        231,930                  12/31/87       300
Canton           MI        378,848                  10/06/82       180
Apple Valley     MN        330,199                  03/26/86       300
Bloomington      MN        361,001                  03/27/86       300
Brooklyn Park    MN        343,540                  03/26/86       300
Brooklyn Park    MN        328,162                  03/27/86       300
Eagan            MN        326,136                  03/31/86       300
Eden Prairie     MN        361,520                  03/27/86       300
Maple Grove      MN        324,868                  03/26/86       300
Maple Grove      MN        236,449                  07/11/90       300
Minnetonka       MN        405,278                  12/12/86       300
Plymouth         MN        370,459                  12/12/86       300

                                                             Page F-36

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
W. Bloomington   MN           40,000      468,484        None         None
White Bear Lake  MN          260,750      579,133        None         None
White Bear Lake  MN          242,165      537,856        None         None
Florissant       MO          181,300      402,672        None         None
Florissant       MO          318,500      707,399        None         None
Gladstone        MO          294,000      652,987        None         None
Lee's Summit     MO          313,740      939,331        None         None
Lee's Summit     MO          330,000      993,751        None         None
Lee's Summit     MO          239,627      532,220        None         None
Liberty          MO           65,400      303,211        None         None
Manchester       MO          287,000      637,435        None         None
North Kansas CityMO          307,784      898,137        None         None
St. Charles      MO          259,000      575,246        None         None
Pearl            MS          121,801      270,524        None         None
Cary             NC           75,200      262,973        None          228
Chapel Hill      NC           77,000      356,992        None          228
Charlotte        NC           27,551      247,000        None          228
Charlotte        NC          134,582      268,222        None         None
Concord          NC           32,441      190,859        None         None
Durham           NC          220,728      429,380        None         None
Durham           NC          238,000      471,201        None         None
Hendersonville   NC           32,748      186,152        None          228
Kernersville     NC          162,216      316,300        None         None
Morrisville      NC          175,700      390,234        None         None
Bellevue         NE           60,568      280,819        None         None
Omaha            NE           60,500      280,491        None         None
Omaha            NE           53,000      245,720        None         None
Omaha            NE          142,867      317,315        None         None
Londonderry      NH          335,467      745,082        None         None
Clementon        NJ          279,851      554,060        None         None
Henderson        NV           82,000      380,173        None         None
Las Vegas        NV          201,250      446,983        None         None
Sparks           NV          244,752      543,605        None         None
Beavercreek      OH          179,552      398,786        None         None
Centerville      OH          174,519      387,613        None         None
Cincinnati       OH          165,910      368,486        None         None

                                                             Page F-37

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
W. Bloomington   MN             40,000          468,484           508,484
White Bear Lake  MN            260,750          579,133           839,883
White Bear Lake  MN            242,165          537,856           780,021
Florissant       MO            181,300          402,672           583,972
Florissant       MO            318,500          707,399         1,025,899
Gladstone        MO            294,000          652,987           946,987
Lee's Summit     MO            313,740          939,331         1,253,071
Lee's Summit     MO            330,000          993,751         1,323,751
Lee's Summit     MO            239,627          532,220           771,847
Liberty          MO             65,400          303,211           368,611
Manchester       MO            287,000          637,435           924,435
North Kansas CityMO            307,784          898,137         1,205,921
St. Charles      MO            259,000          575,246           834,246
Pearl            MS            121,801          270,524           392,325
Cary             NC             75,200          263,201           338,401
Chapel Hill      NC             77,000          357,220           434,220
Charlotte        NC             27,551          247,228           274,779
Charlotte        NC            134,582          268,222           402,804
Concord          NC             32,441          190,859           223,300
Durham           NC            220,728          429,380           650,108
Durham           NC            238,000          471,201           709,201
Hendersonville   NC             32,748          186,380           219,128
Kernersville     NC            162,216          316,300           478,516
Morrisville      NC            175,700          390,234           565,934
Bellevue         NE             60,568          280,819           341,387
Omaha            NE             60,500          280,491           340,991
Omaha            NE             53,000          245,720           298,720
Omaha            NE            142,867          317,315           460,182
Londonderry      NH            335,467          745,082         1,080,549
Clementon        NJ            279,851          554,060           833,911
Henderson        NV             82,000          380,173           462,173
Las Vegas        NV            201,250          446,983           648,233
Sparks           NV            244,752          543,605           788,357
Beavercreek      OH            179,552          398,786           578,338
Centerville      OH            174,519          387,613           562,132
Cincinnati       OH            165,910          368,486           534,396

                                                             Page F-38

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
W. Bloomington   MN        468,484                  06/18/82       180
White Bear Lake  MN        254,951                  12/23/87       300
White Bear Lake  MN        187,209                  08/30/90       300
Florissant       MO        159,767                  03/29/89       300
Florissant       MO        280,673                  03/30/89       300
Gladstone        MO        270,397                  09/29/88       300
Lee's Summit     MO          7,787     09/08/99     06/30/99       300
Lee's Summit     MO         11,539     07/26/99     06/29/99       300
Lee's Summit     MO        200,922                  09/27/89       300
Liberty          MO        200,773                  06/18/85       300
Manchester       MO        280,618                  12/22/87       300
North Kansas CityMO         37,271     09/28/99     08/21/98       300
St. Charles      MO        253,241                  12/23/87       300
Pearl            MS        110,605                  11/15/88       300
Cary             NC        263,007                  01/25/84       180
Chapel Hill      NC        243,801                  04/17/85       300
Charlotte        NC        247,000                  12/23/81       180
Charlotte        NC        109,516                  11/16/88       300
Concord          NC        190,859                  12/23/81       180
Durham           NC        169,978                  12/29/89       300
Durham           NC        147,949                  08/20/91       300
Hendersonville   NC        186,186                  12/23/81       180
Kernersville     NC        126,784                  12/14/89       300
Morrisville      NC        154,832                  03/29/89       300
Bellevue         NE        166,293                  12/16/86       300
Omaha            NE        203,070                  08/01/84       300
Omaha            NE        175,786                  10/11/84       300
Omaha            NE        139,689                  12/09/87       300
Londonderry      NH        284,910                  08/18/89       300
Clementon        NJ        172,397                  09/09/91       300
Henderson        NV        259,632                  04/17/85       300
Las Vegas        NV        158,128                  06/29/90       300
Sparks           NV        237,727                  01/29/88       300
Beavercreek      OH        182,551                  06/30/87       300
Centerville      OH        176,301                  07/23/87       300
Cincinnati       OH        170,843                  04/29/87       300

                                                             Page F-39

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Dublin           OH           84,000      389,446        None         None
Englewood        OH           74,000      343,083        None         None
Forest Park      OH          170,778      379,305        None         None
Gahanna          OH           86,000      398,718        None         None
Huber Heights    OH          245,000      544,153        None         None
Loveland         OH          206,136      457,829        None         None
Maineville       OH          173,105      384,468        None         None
Pickerington     OH           87,580      406,055        None         None
Westerville      OH           82,000      380,173        None         None
Westerville      OH          294,350      646,557        None         None
Broken Arrow     OK           78,705      220,434        None          279
Midwest City     OK           67,800      314,338        None          279
Oklahoma City    OK           50,800      214,474        None         None
Oklahoma City    OK           79,000      366,261        None          279
Yukon            OK           61,000      282,812        None         None
Beaverton        OR          135,148      626,647        None         None
Beaverton        OR          115,232      534,301        None         None
Charleston       SC          125,593      278,947        None         None
Charleston       SC          140,700      312,498        None         None
Columbia         SC           58,160      269,643        None        1,042
Elgin            SC          160,831      313,600        None         None
Goose Creek      SC           61,635      192,905        None          292
Ladson           SC           31,543      177,457        None          292
Lexington        SC           55,869      274,742        None          741
Mt. Pleasant     SC           40,700      180,400        None         None
Summerville      SC           44,400      174,500        None         None
Sumter           SC           56,010      268,903        None          134
Memphis          TN          238,263      504,897        None         None
Memphis          TN          238,000      528,608        None         None
Memphis          TN          221,501      491,962        None         None
Nashville        TN          274,298      609,223        None         None
Atascocita       TX          278,915    1,034,796        None         None
Colleyville      TX          250,000    1,070,310        None         None
Corinth          TX          285,000    1,040,521        None         None
Flower Mound     TX          281,735    1,099,589        None         None
Sugarland        TX          339,310    1,000,840        None         None

                                                             Page F-40

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Dublin           OH             84,000          389,446           473,446
Englewood        OH             74,000          343,083           417,083
Forest Park      OH            170,778          379,305           550,083
Gahanna          OH             86,000          398,718           484,718
Huber Heights    OH            245,000          544,153           789,153
Loveland         OH            206,136          457,829           663,965
Maineville       OH            173,105          384,468           557,573
Pickerington     OH             87,580          406,055           493,635
Westerville      OH             82,000          380,173           462,173
Westerville      OH            294,350          646,557           940,907
Broken Arrow     OK             78,705          220,713           299,418
Midwest City     OK             67,800          314,617           382,417
Oklahoma City    OK             50,800          214,474           265,274
Oklahoma City    OK             79,000          366,540           445,540
Yukon            OK             61,000          282,812           343,812
Beaverton        OR            135,148          626,647           761,795
Beaverton        OR            115,232          534,301           649,533
Charleston       SC            125,593          278,947           404,540
Charleston       SC            140,700          312,498           453,198
Columbia         SC             58,160          270,685           328,845
Elgin            SC            160,831          313,600           474,431
Goose Creek      SC             61,635          193,197           254,832
Ladson           SC             31,543          177,749           209,292
Lexington        SC             55,869          275,483           331,352
Mt. Pleasant     SC             40,700          180,400           221,100
Summerville      SC             44,400          174,500           218,900
Sumter           SC             56,010          269,037           325,047
Memphis          TN            238,263          504,897           743,160
Memphis          TN            238,000          528,608           766,608
Memphis          TN            221,501          491,962           713,463
Nashville        TN            274,298          609,223           883,521
Atascocita       TX            278,915        1,034,796         1,313,711
Colleyville      TX            250,000        1,070,310         1,320,310
Corinth          TX            285,000        1,040,521         1,325,521
Flower Mound     TX            281,735        1,099,589         1,381,324
Sugarland        TX            339,310        1,000,840         1,340,150

                                                             Page F-41

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Dublin           OH        253,041                  10/08/85       300
Englewood        OH        221,891                  10/23/85       300
Forest Park      OH        171,231                  09/28/87       300
Gahanna          OH        256,332                  11/26/85       300
Huber Heights    OH        187,850                  09/27/90       300
Loveland         OH        213,609                  03/20/87       300
Maineville       OH        179,382                  03/06/87       300
Pickerington     OH        241,700                  12/11/86       300
Westerville      OH        247,017                  10/08/85       300
Westerville      OH        228,744                  09/26/90       300
Broken Arrow     OK        220,503                  01/27/83       180
Midwest City     OK        206,934                  08/14/85       300
Oklahoma City    OK        214,474                  06/15/82       180
Oklahoma City    OK        260,598                  11/14/84       300
Yukon            OK        192,022                  05/02/85       300
Beaverton        OR        371,080                  12/17/86       300
Beaverton        OR        316,397                  12/22/86       300
Charleston       SC        118,743                  05/26/88       300
Charleston       SC        123,990                  03/28/89       300
Columbia         SC        191,851                  11/14/84       300
Elgin            SC        125,702                  12/14/89       300
Goose Creek      SC        192,905                  12/22/81       180
Ladson           SC        177,530                  12/22/81       180
Lexington        SC        195,479                  11/13/84       300
Mt. Pleasant     SC        180,400                  12/22/81       180
Summerville      SC        174,500                  12/22/81       180
Sumter           SC        178,058                  06/18/85       300
Memphis          TN        209,072                  09/29/88       300
Memphis          TN        218,893                  09/30/88       300
Memphis          TN        171,235                  08/31/90       300
Nashville        TN        241,720                  03/30/89       300
Atascocita       TX         12,013     07/19/99     05/14/99       300
Colleyville      TX          8,880     08/17/99     05/14/99       300
Corinth          TX         15,536     06/04/99     05/28/99       300
Flower Mound     TX         23,700     04/23/99     01/19/99       300
Sugarland        TX         18,256     05/30/99     01/21/99       300

                                                             Page F-42

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Allen            TX          177,637      394,538        None         None
Arlington        TX           82,109      380,677        None         None
Arlington        TX           70,000      324,538        None         None
Arlington        TX          238,000      528,604        None         None
Arlington        TX          241,500      550,559        None         None
Arlington        TX          195,650      387,355        None         None
Austin           TX          103,600      230,532        None           75
Austin           TX           88,872      222,684        None           75
Austin           TX          134,383      623,103        None         None
Austin           TX          188,144      417,872        None         None
Austin           TX          236,733      528,608        None         None
Austin           TX          191,636      425,629        None         None
Austin           TX          224,878      499,460        None         None
Austin           TX          238,000      528,604        None         None
Austin           TX          217,878      483,913        None         None
Bedford          TX          241,500      550,559        None         None
Carrollton       TX          277,850      617,113        None         None
Cedar Park       TX          168,857      375,036        None         None
Colleyville      TX           68,000      315,266        None         None
Converse         TX          217,000      481,963        None         None
Coppell          TX          139,224      645,550        None         None
Coppell          TX          208,641      463,398        None         None
Desoto           TX           86,000      398,715        None        2,027
Duncanville      TX           93,000      431,172        None         None
Euless           TX          234,111      519,962        None         None
Flower Mound     TX          202,773      442,845        None         None
Fort Worth       TX           85,518      396,495        None         None
Fort Worth       TX          238,000      528,608        None         None
Fort Worth       TX          210,007      444,460        None         None
Fort Worth       TX          216,160      427,962        None         None
Garland          TX          211,050      468,749        None         None
Grand Prairie    TX          167,164      371,276        None         None
Houston          TX           58,000      268,901        None          155
Houston          TX           60,000      278,175        None          135
Houston          TX          102,000      472,898        None          155
Houston          TX          139,125      308,997        None          155

                                                             Page F-43

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Allen            TX            177,637          394,538           572,175
Arlington        TX             82,109          380,677           462,786
Arlington        TX             70,000          324,538           394,538
Arlington        TX            238,000          528,604           766,604
Arlington        TX            241,500          550,559           792,059
Arlington        TX            195,650          387,355           583,005
Austin           TX            103,600          230,607           334,207
Austin           TX             88,872          222,759           311,631
Austin           TX            134,383          623,103           757,486
Austin           TX            188,144          417,872           606,016
Austin           TX            236,733          528,608           765,341
Austin           TX            191,636          425,629           617,265
Austin           TX            224,878          499,460           724,338
Austin           TX            238,000          528,604           766,604
Austin           TX            217,878          483,913           701,791
Bedford          TX            241,500          550,559           792,059
Carrollton       TX            277,850          617,113           894,963
Cedar Park       TX            168,857          375,036           543,893
Colleyville      TX             68,000          315,266           383,266
Converse         TX            217,000          481,963           698,963
Coppell          TX            139,224          645,550           784,774
Coppell          TX            208,641          463,398           672,039
Desoto           TX             86,000          400,742           486,742
Duncanville      TX             93,000          431,172           524,172
Euless           TX            234,111          519,962           754,073
Flower Mound     TX            202,773          442,845           645,618
Fort Worth       TX             85,518          396,495           482,013
Fort Worth       TX            238,000          528,608           766,608
Fort Worth       TX            210,007          444,460           654,467
Fort Worth       TX            216,160          427,962           644,122
Garland          TX            211,050          468,749           679,799
Grand Prairie    TX            167,164          371,276           538,440
Houston          TX             58,000          269,056           327,056
Houston          TX             60,000          278,310           338,310
Houston          TX            102,000          473,053           575,053
Houston          TX            139,125          309,152           448,277

                                                             Page F-44

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Allen            TX        161,088                  11/21/88       300
Arlington        TX        269,372                  12/13/84       300
Arlington        TX        220,352                  05/08/85       300
Arlington        TX        218,890                  09/26/88       300
Arlington        TX        272,272                  09/22/89       300
Arlington        TX        128,213                  02/07/91       300
Austin           TX        230,551                  10/29/82       180
Austin           TX        222,695                  01/12/83       180
Austin           TX        368,983                  12/23/86       300
Austin           TX        177,882                  05/11/88       300
Austin           TX        218,893                  09/27/88       300
Austin           TX        172,557                  12/22/88       300
Austin           TX        201,051                  01/03/89       300
Austin           TX        208,211                  04/06/89       300
Austin           TX        187,823                  06/22/89       300
Bedford          TX        272,272                  09/22/89       300
Carrollton       TX        271,672                  12/11/87       300
Cedar Park       TX        153,125                  11/21/88       300
Colleyville      TX        214,057                  05/01/85       300
Converse         TX        199,577                  09/28/88       300
Coppell          TX        382,275                  12/17/86       300
Coppell          TX        204,002                  12/11/87       300
Desoto           TX        284,019                  10/24/84       300
Duncanville      TX        292,753                  05/08/85       300
Euless           TX        239,547                  05/08/87       300
Flower Mound     TX        205,317                  04/20/87       300
Fort Worth       TX        236,010                  12/03/86       300
Fort Worth       TX        218,893                  09/26/88       300
Fort Worth       TX        164,994                  02/01/90       300
Fort Worth       TX        141,654                  02/07/91       300
Garland          TX        173,868                  12/12/89       300
Grand Prairie    TX        150,521                  12/13/88       300
Houston          TX        192,370                  10/11/84       300
Houston          TX        188,873                  05/01/85       300
Houston          TX        321,083                  05/01/85       300
Houston          TX        142,354                  05/22/87       300

                                                             Page F-45

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Houston          TX          139,125      308,997        None          135
Houston          TX          141,296      313,824        None         None
Houston          TX          219,100      486,631        None         None
Houston          TX          219,100      486,628        None         None
Houston          TX          149,109      323,314        None         None
Houston          TX          294,582      919,261        None         None
Katy             TX          309,898      982,998        None         None
Lewisville       TX           79,000      366,264        None         None
Lewisville       TX          192,777      428,121        None         None
Lewisville       TX          192,218      426,922        None         None
Mansfield        TX          181,375      402,839        None         None
Mesquite         TX           85,000      394,079        None          107
Mesquite         TX          139,466      326,525        None         None
Missouri City    TX          221,025      437,593        None         None
N. Richland HillsTX          238,000      528,608        None         None
Pasadena         TX           60,000      278,173        None          155
Plano            TX          261,912      581,658        None         None
Plano            TX          250,514      556,399        None         None
Plano            TX          259,000      575,246        None         None
Round Rock       TX           80,525      373,347        None         None
Round Rock       TX          186,380      413,957        None         None
San Antonio      TX          130,833      606,596        None         None
San Antonio      TX          102,512      475,288        None         None
San Antonio      TX           81,530      378,007        None         None
San Antonio      TX          139,125      308,997        None         None
San Antonio      TX          181,412      402,923        None         None
San Antonio      TX          162,161      360,166        None         None
San Antonio      TX          234,500      520,831        None         None
San Antonio      TX          217,000      481,967        None         None
San Antonio      TX          182,868      406,155        None         None
San Antonio      TX          220,500      447,108        None         None
Southlake        TX          228,279      511,750        None         None
Sugarland        TX          193,800      430,437        None         None
The Woodlands    TX          193,801      430,440        None         None
Watauga          TX          165,914      368,502        None         None
Layton           UT          136,574      269,008        None         None

                                                             Page F-46

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Houston          TX            139,125          309,132           448,257
Houston          TX            141,296          313,824           455,120
Houston          TX            219,100          486,631           705,731
Houston          TX            219,100          486,628           705,728
Houston          TX            149,109          323,314           472,423
Houston          TX            294,582          919,261         1,213,843
Katy             TX            309,898          982,998         1,292,896
Lewisville       TX             79,000          366,264           445,264
Lewisville       TX            192,777          428,121           620,898
Lewisville       TX            192,218          426,922           619,140
Mansfield        TX            181,375          402,839           584,214
Mesquite         TX             85,000          394,186           479,186
Mesquite         TX            139,466          326,525           465,991
Missouri City    TX            221,025          437,593           658,618
N. Richland HillsTX            238,000          528,608           766,608
Pasadena         TX             60,000          278,328           338,328
Plano            TX            261,912          581,658           843,570
Plano            TX            250,514          556,399           806,913
Plano            TX            259,000          575,246           834,246
Round Rock       TX             80,525          373,347           453,872
Round Rock       TX            186,380          413,957           600,337
San Antonio      TX            130,833          606,596           737,429
San Antonio      TX            102,512          475,288           577,800
San Antonio      TX             81,530          378,007           459,537
San Antonio      TX            139,125          308,997           448,122
San Antonio      TX            181,412          402,923           584,335
San Antonio      TX            162,161          360,166           522,327
San Antonio      TX            234,500          520,831           755,331
San Antonio      TX            217,000          481,967           698,967
San Antonio      TX            182,868          406,155           589,023
San Antonio      TX            220,500          447,108           667,608
Southlake        TX            228,279          511,750           740,029
Sugarland        TX            193,800          430,437           624,237
The Woodlands    TX            193,801          430,440           624,241
Watauga          TX            165,914          368,502           534,416
Layton           UT            136,574          269,008           405,582

                                                             Page F-47

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Houston          TX        142,354                  05/22/87       300
Houston          TX        142,740                  07/24/87       300
Houston          TX        201,511                  09/30/88       300
Houston          TX        198,695                  11/16/88       300
Houston          TX        139,528                  06/26/89       300
Houston          TX         28,991     01/11/99     08/14/98       300
Katy             TX         37,540     11/30/98     08/14/98       300
Lewisville       TX        242,526                  06/26/85       300
Lewisville       TX        201,828                  01/07/87       300
Lewisville       TX        173,083                  12/29/88       300
Mansfield        TX        149,421                  12/20/89       300
Mesquite         TX        280,715                  10/24/84       300
Mesquite         TX        127,563                  10/08/92       300
Missouri City    TX        147,329                  12/13/90       300
N. Richland HillsTX        218,893                  09/26/88       300
Pasadena         TX        198,152                  10/23/84       300
Plano            TX        274,807                  01/06/87       300
Plano            TX        244,943                  12/10/87       300
Plano            TX        238,205                  09/27/88       300
Round Rock       TX        221,085                  12/16/86       300
Round Rock       TX        163,053                  04/19/89       300
San Antonio      TX        380,562                  03/24/86       300
San Antonio      TX        282,913                  12/03/86       300
San Antonio      TX        225,005                  12/11/86       300
San Antonio      TX        142,354                  05/22/87       300
San Antonio      TX        183,264                  07/07/87       300
San Antonio      TX        163,818                  07/07/87       300
San Antonio      TX        229,285                  12/29/87       300
San Antonio      TX        198,185                  10/14/88       300
San Antonio      TX        164,663                  12/06/88       300
San Antonio      TX        177,399                  03/30/89       300
Southlake        TX        168,206                  03/10/93       300
Sugarland        TX        195,779                  07/31/87       300
The Woodlands    TX        194,521                  08/11/87       300
Watauga          TX        167,608                  07/07/87       300
Layton           UT        107,017                  02/01/90       300

                                                             Page F-48

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Child Care
- ----------
Sandy            UT          168,089      373,330        None         None
Centreville      VA          371,000      824,003        None         None
Chesapeake       VA          190,050      422,107        None         None
Glen Allen       VA           74,643      346,060        None         None
Portsmouth       VA          171,575      381,073        None         None
Richmond         VA           71,001      327,771        None          322
Richmond         VA          269,500      598,567        None         None
Virginia Beach   VA           69,080      320,270        None          322
Virginia Beach   VA          124,988      579,496        None         None
Woodbridge       VA          358,050      795,239        None         None
Everett          WA          120,000      540,363        None         None
Federal Way      WA          150,785      699,101        None         None
Federal Way      WA          261,943      581,782        None         None
Kent             WA          128,300      539,141        None         None
Kent             WA          140,763      678,809        None         None
Kirkland         WA          301,000      668,534        None         None
Puyallup         WA          195,552      434,327        None         None
Redmond          WA          279,830      621,513        None         None
Renton           WA          111,183      515,490        None         None
Appleton         WI          196,000      424,038        None         None
Brookfield       WI          233,100      461,500        None         None
Waukesha         WI          215,950      427,546        None         None
Cheyenne         WY           59,856      277,506        None         None
Consumer Electronics
- --------------------
Oxford           AL          323,085      406,655        None         None
Tuscaloosa       AL          204,790      585,115        None         None
Thousand Oaks    CA        2,703,726    6,125,829        None           68
Bradenton        FL          174,948      240,928        None         None
MaryEsther       FL          149,696      363,263        None         None
Melbourne        FL          269,697      522,414        None         None
Merritt Island   FL          309,652      482,459        None         None
Ocala            FL          339,690      543,504        None         None
Pensacola        FL          419,842    1,899,287        None         None
Tallahassee      FL          319,807      502,697        None          283
Titusville       FL          176,459      579,793        None         None

                                                             Page F-49

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Child Care
- ----------
Sandy            UT            168,089          373,330           541,419
Centreville      VA            371,000          824,003         1,195,003
Chesapeake       VA            190,050          422,107           612,157
Glen Allen       VA             74,643          346,060           420,703
Portsmouth       VA            171,575          381,073           552,648
Richmond         VA             71,001          328,093           399,094
Richmond         VA            269,500          598,567           868,067
Virginia Beach   VA             69,080          320,592           389,672
Virginia Beach   VA            124,988          579,496           704,484
Woodbridge       VA            358,050          795,239         1,153,289
Everett          WA            120,000          540,363           660,363
Federal Way      WA            150,785          699,101           849,886
Federal Way      WA            261,943          581,782           843,725
Kent             WA            128,300          539,141           667,441
Kent             WA            140,763          678,809           819,572
Kirkland         WA            301,000          668,534           969,534
Puyallup         WA            195,552          434,327           629,879
Redmond          WA            279,830          621,513           901,343
Renton           WA            111,183          515,490           626,673
Appleton         WI            196,000          424,038           620,038
Brookfield       WI            233,100          461,500           694,600
Waukesha         WI            215,950          427,546           643,496
Cheyenne         WY             59,856          277,733           337,589
Consumer Electronics
- --------------------
Oxford           AL            323,085          406,655           729,740
Tuscaloosa       AL            204,790          585,115           789,905
Thousand Oaks    CA          2,703,726        6,125,897         8,829,623
Bradenton        FL            174,948          240,928           415,876
MaryEsther       FL            149,696          363,263           512,959
Melbourne        FL            269,697          522,414           792,111
Merritt Island   FL            309,652          482,459           792,111
Ocala            FL            339,690          543,504           883,194
Pensacola        FL            419,842        1,899,287         2,319,129
Tallahassee      FL            319,807          502,980           822,787
Titusville       FL            176,459          579,793           756,252

                                                             Page F-50

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Child Care
- ----------
Sandy            UT        136,338                  02/01/90       300
Centreville      VA        312,724                  09/29/89       300
Chesapeake       VA        167,479                  03/28/89       300
Glen Allen       VA        251,876                  06/20/84       300
Portsmouth       VA        154,494                  12/21/88       300
Richmond         VA        214,206                  09/04/85       300
Richmond         VA        237,492                  03/28/89       300
Virginia Beach   VA        227,875                  11/15/84       300
Virginia Beach   VA        363,561                  03/25/86       300
Woodbridge       VA        329,302                  09/29/88       300
Everett          WA        540,363                  11/22/82       180
Federal Way      WA        413,987                  12/17/86       300
Federal Way      WA        237,541                  11/21/88       300
Kent             WA        539,141                  06/03/83       180
Kent             WA        401,971                  12/17/86       300
Kirkland         WA        288,470                  03/31/88       300
Puyallup         WA        176,083                  12/06/88       300
Redmond          WA        282,688                  07/27/87       300
Renton           WA        323,404                  03/24/86       300
Appleton         WI        152,547                  07/10/90       300
Brookfield       WI        155,377                  12/13/90       300
Waukesha         WI        143,946                  12/13/90       300
Cheyenne         WY        196,595                  11/20/84       300
Consumer Electronics
- --------------------
Oxford           AL         50,832                  11/26/96       300
Tuscaloosa       AL         73,139                  11/26/96       300
Thousand Oaks    CA        806,563                  09/09/96       300
Bradenton        FL         30,116                  11/26/96       300
MaryEsther       FL         45,408                  11/26/96       300
Melbourne        FL         65,302                  11/26/96       300
Merritt Island   FL         60,307                  11/26/96       300
Ocala            FL         67,938                  11/26/96       300
Pensacola        FL        237,411                  11/26/96       300
Tallahassee      FL         62,837                  11/26/96       300
Titusville       FL         72,474                  11/26/96       300

                                                             Page F-51

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Consumer Electronics
- --------------------
Venice           FL          259,686      362,562        None         None
Rome             GA          254,902      486,812        None         None
Smyrna           GA        1,094,058    3,090,236        None         None
Council Bluffs   IA          255,217      117,792        None         None
Des Moines       IA          188,520      367,614        None         None
Peoria           IL          193,868      387,737        None         None
Rockford         IL          159,587      618,398        None         None
Springfield      IL          219,859      630,595        None         None
Anderson         IN          180,628      653,162        None         None
Muncie           IN          148,901      645,235        None         None
Richmond         IN           93,999      193,753        None         None
Topeka           KS          974,960    3,472,226        None         None
Columbus         MS          144,908      463,707        None         None
Greenville       MS          144,588      433,764        None         None
Gulfport         MS          299,464      502,326        None         None
Hattiesburg      MS          198,659      457,379        None         None
Jackson          MS          405,360      656,296        None         None
Meridian         MS          181,156      515,598        None         None
Tupelo           MS          121,697      637,691        None         None
Vicksburg        MS          494,532      174,541        None         None
Lakewood         NY          144,859      526,301        None         None
Defiance         OH           97,978      601,863        None         None
Kettering        OH          229,246      488,393        None         None
Bristol          TN          344,365      468,719        None         None
Clarksville      TN          290,775      395,870        None         None
Vienna           WV          324,797      526,670        None         None
Convenience Stores
- ------------------
Fullerton        CA           29,170       41,003       2,214       11,934
Manchester       CT          118,262      305,510        None         None
Vernon           CT          179,646      319,372        None         None
Westbrook        CT           98,247      373,340        None         None
Archer           FL          296,238      578,145        None         None
Gainesville      FL          515,834      873,187        None         None
Gainesville      FL          480,318      600,633        None         None
Gainesville      FL          347,310      694,859        None         None

                                                             Page F-52

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Consumer Electronics
- --------------------
Venice           FL            259,686          362,562           622,248
Rome             GA            254,902          486,812           741,714
Smyrna           GA          1,094,058        3,090,236         4,184,294
Council Bluffs   IA            255,217          117,792           373,009
Des Moines       IA            188,520          367,614           556,134
Peoria           IL            193,868          387,737           581,605
Rockford         IL            159,587          618,398           777,985
Springfield      IL            219,859          630,595           850,454
Anderson         IN            180,628          653,162           833,790
Muncie           IN            148,901          645,235           794,136
Richmond         IN             93,999          193,753           287,752
Topeka           KS            974,960        3,472,226         4,447,186
Columbus         MS            144,908          463,707           608,615
Greenville       MS            144,588          433,764           578,352
Gulfport         MS            299,464          502,326           801,790
Hattiesburg      MS            198,659          457,379           656,038
Jackson          MS            405,360          656,296         1,061,656
Meridian         MS            181,156          515,598           696,754
Tupelo           MS            121,697          637,691           759,388
Vicksburg        MS            494,532          174,541           669,073
Lakewood         NY            144,859          526,301           671,160
Defiance         OH             97,978          601,863           699,841
Kettering        OH            229,246          488,393           717,639
Bristol          TN            344,365          468,719           813,084
Clarksville      TN            290,775          395,870           686,645
Vienna           WV            324,797          526,670           851,467
Convenience Stores
- ------------------
Fullerton        CA             29,170           55,151            84,321
Manchester       CT            118,262          305,510           423,772
Vernon           CT            179,646          319,372           499,018
Westbrook        CT             98,247          373,340           471,587
Archer           FL            296,238          578,145           874,383
Gainesville      FL            515,834          873,187         1,389,021
Gainesville      FL            480,318          600,633         1,080,951
Gainesville      FL            347,310          694,859         1,042,169

                                                             Page F-53

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Consumer Electronics
- --------------------
Venice           FL         45,320                  11/26/96       300
Rome             GA         60,852                  11/26/96       300
Smyrna           GA        313,464                  06/09/97       300
Council Bluffs   IA         14,724                  11/26/96       300
Des Moines       IA         45,952                  11/26/96       300
Peoria           IL         48,467                  11/26/96       300
Rockford         IL         77,300                  11/26/96       300
Springfield      IL         78,824                  11/26/96       300
Anderson         IN         81,630                  11/11/96       300
Muncie           IN         80,654                  11/26/96       300
Richmond         IN         24,219                  11/26/96       300
Topeka           KS        422,454                  12/26/96       300
Columbus         MS         57,963                  11/26/96       300
Greenville       MS         54,221                  11/26/96       300
Gulfport         MS         62,791                  11/26/96       300
Hattiesburg      MS         57,172                  11/26/96       300
Jackson          MS         82,037                  11/26/96       300
Meridian         MS         64,450                  11/26/96       300
Tupelo           MS         79,711                  11/26/96       300
Vicksburg        MS         21,818                  11/26/96       300
Lakewood         NY         65,788                  11/26/96       300
Defiance         OH         75,233                  11/26/96       300
Kettering        OH         61,049                  11/26/96       300
Bristol          TN         58,590                  11/26/96       300
Clarksville      TN         49,484                  11/26/96       300
Vienna           WV         65,834                  11/26/96       300
Convenience Stores
- ------------------
Fullerton        CA         49,356                  11/08/72       234
Manchester       CT         58,556                  03/03/95       300
Vernon           CT         61,213                  03/09/95       300
Westbrook        CT         71,557                  03/09/95       300
Archer           FL         14,448                  05/07/99       300
Gainesville      FL         21,824                  05/07/99       300
Gainesville      FL         15,010                  05/07/99       300
Gainesville      FL         17,366                  05/07/99       300

                                                             Page F-54

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Convenience Stores
- ------------------
Gainesville      FL          339,263      658,807        None         None
Gainesville      FL          351,921      552,557        None         None
Gainesville      FL          500,032      850,291        None         None
Jacksonville Bch FL          522,188      371,885        None         None
Orange Park      FL          425,820      416,154        None         None
Augusta          GA          320,000      382,323        None         None
Augusta          GA          620,000      383,232        None         None
Augusta          GA          540,000      337,853        None         None
Augusta          GA          510,000      392,929        None         None
Augusta          GA          180,000      422,020        None         None
Augusta          GA          260,000      392,171        None         None
Hephzibah        GA          580,000      523,535        None         None
Martinez         GA          450,000      402,777        None         None
Dunwoody         GA          545,462      724,254        None         None
Lithonia         GA          386,784      776,436        None         None
Mabelton         GA          491,069      355,957        None         None
Norcross         GA          384,162      651,273        None         None
Stone Mountain   GA          529,383      532,429        None         None
Godfrey          IL          374,586      733,190        None         None
Granite City     IL          362,287      737,255        None         None
Madison          IL          173,812      625,030        None         None
New Albany       IN          181,459      289,353        None         None
New Albany       IN          262,465      331,796        None         None
Berea            KY          252,077      360,815        None         None
Elizabethtown    KY          286,106      286,106        None         None
Henderson        KY          225,000      515,000        None         None
Lebanon          KY          158,052      316,105        None         None
Louisville       KY          198,926      368,014        None         None
Louisville       KY          216,849      605,697        None         None
Mt. Washington   KY          327,245      479,593        None         None
Owensboro        KY          360,000      590,000        None         None
Seekonk          MA          298,354      268,518        None         None
Flint            MI          194,492      476,504        None         None
Greensboro       NC          700,000      655,000        None         None
Cary             NC          450,000      825,000        None         None
Greenville       NC          330,000      515,000        None         None

                                                             Page F-55

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Convenience Stores
- ------------------
Gainesville      FL            339,263          658,807           998,070
Gainesville      FL            351,921          552,557           904,478
Gainesville      FL            500,032          850,291         1,350,323
Jacksonville Bch FL            522,188          371,885           894,073
Orange Park      FL            425,820          416,154           841,974
Augusta          GA            320,000          382,323           702,323
Augusta          GA            620,000          383,232         1,003,232
Augusta          GA            540,000          337,853           877,853
Augusta          GA            510,000          392,929           902,929
Augusta          GA            180,000          422,020           602,020
Augusta          GA            260,000          392,171           652,171
Hephzibah        GA            580,000          523,535         1,103,535
Martinez         GA            450,000          402,777           852,777
Dunwoody         GA            545,462          724,254         1,269,716
Lithonia         GA            386,784          776,436         1,163,220
Mabelton         GA            491,069          355,957           847,026
Norcross         GA            384,162          651,273         1,035,435
Stone Mountain   GA            529,383          532,429         1,061,812
Godfrey          IL            374,586          733,190         1,107,776
Granite City     IL            362,287          737,255         1,099,542
Madison          IL            173,812          625,030           798,842
New Albany       IN            181,459          289,353           470,812
New Albany       IN            262,465          331,796           594,261
Berea            KY            252,077          360,815           612,892
Elizabethtown    KY            286,106          286,106           572,212
Henderson        KY            225,000          515,000           740,000
Lebanon          KY            158,052          316,105           474,157
Louisville       KY            198,926          368,014           566,940
Louisville       KY            216,849          605,697           822,546
Mt. Washington   KY            327,245          479,593           806,838
Owensboro        KY            360,000          590,000           950,000
Seekonk          MA            298,354          268,518           566,872
Flint            MI            194,492          476,504           670,996
Greensboro       NC            700,000          655,000         1,355,000
Cary             NC            450,000          825,000         1,275,000
Greenville       NC            330,000          515,000           845,000

                                                             Page F-56

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Convenience Stores
- ------------------
Gainesville      FL         16,464                  05/07/99       300
Gainesville      FL         13,808                  05/07/99       300
Gainesville      FL         21,251                  05/07/99       300
Jacksonville Bch FL          9,291                  05/13/99       300
Orange Park      FL         10,398                  05/14/99       300
Augusta          GA          7,002                  07/22/99       300
Augusta          GA          7,017                  07/22/99       300
Augusta          GA          6,186                  07/22/99       300
Augusta          GA          7,195                  07/22/99       300
Augusta          GA          7,730                  07/22/99       300
Augusta          GA          7,183                  07/22/99       300
Hephzibah        GA          9,589                  07/22/99       300
Martinez         GA          7,376                  07/22/99       300
Dunwoody         GA         73,280                  06/27/97       300
Lithonia         GA         78,646                  06/27/97       300
Mabelton         GA         35,946                  06/27/97       300
Norcross         GA         65,908                  06/27/97       300
Stone Mountain   GA         53,821                  06/27/97       300
Godfrey          IL         74,213                  06/27/97       300
Granite City     IL         74,634                  06/25/97       300
Madison          IL         63,321                  06/27/97       300
New Albany       IN         55,459                  03/03/95       300
New Albany       IN         63,594                  03/06/95       300
Berea            KY         69,156                  03/08/95       300
Elizabethtown    KY         54,837                  03/03/95       300
Henderson        KY         90,125                  07/06/95       300
Lebanon          KY         60,587                  03/03/95       300
Louisville       KY         70,536                  03/03/95       300
Louisville       KY         85,668     06/18/96     09/15/95       300
Mt. Washington   KY         59,973     10/28/96     04/09/96       300
Owensboro        KY        103,250                  08/25/95       300
Seekonk          MA         51,466                  03/03/95       300
Flint            MI         77,035                  12/13/95       300
Greensboro       NC          5,458                  11/16/99       300
Cary             NC        144,375                  08/25/95       300
Greenville       NC         90,125                  08/25/95       300

                                                             Page F-57

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Convenience Stores
- ------------------
Greenville       NC          225,000      405,000        None         None
Jacksonville     NC          150,000      530,000        None         None
Kinston          NC          550,000    1,057,833        None         None
Kingston         NY          257,763      456,042        None         None
Atwater          OH          118,555      266,748        None         None
Columbus         OH          147,296      304,411        None         None
Columbus         OH          273,085      471,693        None         None
Cuyahoga Falls   OH          297,982      357,579        None         None
Galion           OH          138,981      327,597        None         None
Groveport        OH          277,198      445,497        None         None
Perrysburg       OH          211,678      390,680        None         None
Streetsboro      OH          402,988      485,031        None         None
Tipp City        OH          355,009      588,111        None         None
Triffin          OH          117,017      273,040        None         None
Wadsworth        OH          266,507      496,917        None         None
Tulsa            OK          126,545      508,266        None         None
Aiken            SC          320,000      432,527        None         None
Aiken            SC          330,000      472,679        None         None
Aiken            SC          560,000      543,588        None         None
Aiken            SC          360,000      542,982        None         None
Aiken            SC          540,000      388,058        None         None
Aiken            SC          250,000      251,770        None         None
Belvedere        SC          490,000      463,080        None         None
Greenville       SC          390,000      462,847        None         None
Greenville       SC          300,000      402,392        None         None
Greenville       SC          370,000      432,695        None         None
Greenville       SC          620,000      483,604        None         None
Greenville       SC          720,000      534,059        None         None
Greenville       SC          680,000      423,604        None         None
Greer            SC          400,000      502,879        None         None
Jackson          SC          170,000      632,626        None         None
Lexington        SC          640,000      563,891        None         None
Lexington        SC          540,000      563,588        None         None
Lexington        SC          360,000      843,891        None         None
Mauldin          SC          490,000      412,879        None         None
North Augusta    SC          400,000      452,777        None         None

                                                             Page F-58

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Convenience Stores
- ------------------
Greenville       NC            225,000          405,000           630,000
Jacksonville     NC            150,000          530,000           680,000
Kinston          NC            550,000        1,057,833         1,607,833
Kingston         NY            257,763          456,042           713,805
Atwater          OH            118,555          266,748           385,303
Columbus         OH            147,296          304,411           451,707
Columbus         OH            273,085          471,693           744,778
Cuyahoga Falls   OH            297,982          357,579           655,561
Galion           OH            138,981          327,597           466,578
Groveport        OH            277,198          445,497           722,695
Perrysburg       OH            211,678          390,680           602,358
Streetsboro      OH            402,988          485,031           888,019
Tipp City        OH            355,009          588,111           943,120
Triffin          OH            117,017          273,040           390,057
Wadsworth        OH            266,507          496,917           763,424
Tulsa            OK            126,545          508,266           634,811
Aiken            SC            320,000          432,527           752,527
Aiken            SC            330,000          472,679           802,679
Aiken            SC            560,000          543,588         1,103,588
Aiken            SC            360,000          542,982           902,982
Aiken            SC            540,000          388,058           928,058
Aiken            SC            250,000          251,770           501,770
Belvedere        SC            490,000          463,080           953,080
Greenville       SC            390,000          462,847           852,847
Greenville       SC            300,000          402,392           702,392
Greenville       SC            370,000          432,695           802,695
Greenville       SC            620,000          483,604         1,103,604
Greenville       SC            720,000          534,059         1,254,059
Greenville       SC            680,000          423,604         1,103,604
Greer            SC            400,000          502,879           902,879
Jackson          SC            170,000          632,626           802,626
Lexington        SC            640,000          563,891         1,203,891
Lexington        SC            540,000          563,588         1,103,588
Lexington        SC            360,000          843,891         1,203,891
Mauldin          SC            490,000          412,879           902,879
North Augusta    SC            400,000          452,777           852,777

                                                             Page F-59

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Convenience Stores
- ------------------
Greenville       NC         70,875                  08/25/95       300
Jacksonville     NC         92,750                  08/25/95       300
Kinston          NC         92,750                  10/01/97       300
Kingston         NY         85,888                  04/06/95       300
Atwater          OH         51,127                  03/03/95       300
Columbus         OH         58,346                  03/03/95       300
Columbus         OH         76,257                  12/21/95       300
Cuyahoga Falls   OH         68,536                  03/03/95       300
Galion           OH         62,789                  03/06/95       300
Groveport        OH         72,022                  12/21/95       300
Perrysburg       OH         47,872     01/10/96     08/25/95       300
Streetsboro      OH         37,363     01/27/97     07/24/96       300
Tipp City        OH         46,028     01/31/97     05/31/96       300
Triffin          OH         52,333                  03/07/95       300
Wadsworth        OH         45,675     11/26/96     06/28/96       300
Tulsa            OK         51,462                  06/27/97       300
Aiken            SC          7,921                  07/22/99       300
Aiken            SC          8,657                  07/22/99       300
Aiken            SC          9,956                  07/22/99       300
Aiken            SC          9,945                  07/22/99       300
Aiken            SC          7,105                  07/22/99       300
Aiken            SC          4,609                  07/22/99       300
Belvedere        SC          8,481                  07/22/99       300
Greenville       SC          8,476                  07/22/99       300
Greenville       SC          7,369                  07/22/99       300
Greenville       SC          7,924                  07/22/99       300
Greenville       SC          8,856                  07/22/99       300
Greenville       SC          9,780                  07/22/99       300
Greenville       SC          7,756                  07/22/99       300
Greer            SC          9,212                  07/22/99       300
Jackson          SC         11,590                  07/22/99       300
Lexington        SC         10,327                  07/22/99       300
Lexington        SC         10,322                  07/22/99       300
Lexington        SC         15,461                  07/22/99       300
Mauldin          SC          7,562                  07/22/99       300
North Augusta    SC          8,293                  07/22/99       300

                                                             Page F-60

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Convenience Stores
- ------------------
North Augusta    SC          350,000      352,323        None         None
Simpsonville     SC          530,000      573,485        None         None
Spartanburg      SC          470,000      432,879        None         None
W. Columbia      SC          410,000      693,574        None         None
West Aiken       SC          400,000      402,665        None         None
Columbia         SC          150,000      450,000        None         None
John's Isle      SC          170,000      350,000        None         None
Lexington        SC          255,000      545,000        None         None
Myrtle Beach     SC          140,000      590,000        None         None
N. Charleston    SC          400,000      650,000        None         None
Summerville      SC          115,000      515,000        None         None
La Vergne        TN          340,000      650,000        None         None
Shelbyville      TN          200,000      465,000        None         None
Hampton          VA          433,985      459,108        None         None
Midlothian       VA          325,000      302,872        None         None
Newport News     VA          490,616      205,304        None         None
Richmond         VA          700,000      400,740        None         None
Richmond         VA          700,000      440,965        None         None
Richmond         VA          400,000      250,875        None         None
Richmond         VA        1,000,000          740        None         None
Richmond         VA          700,000      100,695        None         None
Stafford         VA          271,865      601,997        None         None
Warrenton        VA          515,971      649,125        None         None
Yorktown         VA          309,435      447,144        None         None
Craft and Novelty
- -----------------
Cutler Ridge     FL          743,498      657,485        None          820
Stony Brook      NY          980,000    1,801,586        None         None
Drug Stores
- -----------
Casselberry      FL               --    1,664,284        None         None
Entertainment
- -------------
Vista            CA        2,300,000           22        None         None
Dania            FL        8,272,080        1,713        None         None
Roswell          GA        3,383,780        1,126        None         None

                                                             Page F-61

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Convenience Stores
- ------------------
North Augusta    SC            350,000          352,323           702,323
Simpsonville     SC            530,000          573,485         1,103,485
Spartanburg      SC            470,000          432,879           902,879
W. Columbia      SC            410,000          693,574         1,103,574
West Aiken       SC            400,000          402,665           802,665
Columbia         SC            150,000          450,000           600,000
John's Isle      SC            170,000          350,000           520,000
Lexington        SC            255,000          545,000           800,000
Myrtle Beach     SC            140,000          590,000           730,000
N. Charleston    SC            400,000          650,000         1,050,000
Summerville      SC            115,000          515,000           630,000
La Vergne        TN            340,000          650,000           990,000
Shelbyville      TN            200,000          465,000           665,000
Hampton          VA            433,985          459,108           893,093
Midlothian       VA            325,000          302,872           627,872
Newport News     VA            490,616          205,304           695,920
Richmond         VA            700,000          400,740         1,100,740
Richmond         VA            700,000          440,965         1,140,965
Richmond         VA            400,000          250,875           650,875
Richmond         VA          1,000,000              740         1,000,740
Richmond         VA            700,000          100,695           800,695
Stafford         VA            271,865          601,997           873,862
Warrenton        VA            515,971          649,125         1,165,096
Yorktown         VA            309,435          447,144           756,579
Craft and Novelty
- -----------------
Cutler Ridge     FL            743,498          658,305         1,401,803
Stony Brook      NY            980,000        1,801,586         2,781,586
Drug Stores
- -----------
Casselberry      FL                 --        1,664,284         1,664,284
Entertainment
- -------------
Vista            CA          2,300,000               22         2,300,022
Dania            FL          8,272,080            1,713         8,273,793
Roswell          GA          3,383,780            1,126         3,384,906

                                                             Page F-62

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Convenience Stores
- ------------------
North Augusta    SC          6,452                  07/22/99       300
Simpsonville     SC         10,506                  07/23/99       300
Spartanburg      SC          7,929                  07/23/99       300
W. Columbia      SC         12,706                  07/22/99       300
West Aiken       SC          7,374                  07/22/99       300
Columbia         SC         78,750                  08/25/95       300
John's Isle      SC         61,250                  08/25/95       300
Lexington        SC         95,375                  08/25/95       300
Myrtle Beach     SC        103,250                  08/25/95       300
N. Charleston    SC        113,750                  08/25/95       300
Summerville      SC         90,125                  08/25/95       300
La Vergne        TN        113,750                  08/25/95       300
Shelbyville      TN         81,375                  08/25/95       300
Hampton          VA         31,298                  04/17/98       300
Midlothian       VA         28,500                  08/08/97       300
Newport News     VA         13,966                  04/17/98       300
Richmond         VA         27,333                  04/07/98       300
Richmond         VA         30,067                  04/17/98       300
Richmond         VA         17,083                  04/17/98       300
Richmond         VA             --                  04/17/98       300
Richmond         VA          6,833                  04/17/98       300
Stafford         VA         73,242                  12/20/96       300
Warrenton        VA         78,977                  11/26/96       300
Yorktown         VA         30,447                  04/17/98       300
Craft and Novelty
- -----------------
Cutler Ridge     FL         27,358                  12/30/98       300
Stony Brook      NY         69,040                  12/31/98       300
Drug Stores
- -----------
Casselberry      FL         85,773                  09/30/98       300
Entertainment
- -------------
Vista            CA             --                  04/02/99       300
Dania            FL             --                  05/07/99       300
Roswell          GA             --                  06/30/99       300

                                                             Page F-63

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Entertainment
- -------------
Flanders         NJ        2,222,205          890        None         None
Brookhaven       NY        1,500,000          745        None         None
Riverhead        NY        3,800,000          744        None         None
General Merchandise
- -------------------
Monte Vista      CO           47,652      582,159        None         None
Groveland        FL          101,782      189,258        None         None
Garnett          KS           59,690      518,121        None         None
Caledonia        MN           89,723      559,300        None         None
Long Prairie     MN           88,892      553,997        None         None
Paynesville      MN           49,483      525,406        None         None
Spring Valley    MN           69,785      579,238        None         None
Warroad          MN           70,000      580,000        None         None
Mayville         ND           59,333      565,562        None         None
Bloomfield       NM           59,559      616,252        None         None
Colorado City    TX           92,535      505,276        None         None
Grocery
- -------
Boulder          CO          426,675    1,199,508      18,000       91,455
Sheboygan        WI        1,513,216    4,339,469        None         None
Health and Fitness
- ------------------
Diamond Bar      CA        3,038,879    4,296,300        None         None
Norco            CA        1,247,243    2,603,321        None         None
Paramount        CA           86,400      278,827        None         None
Coral Springs    FL          891,496    2,798,204        None         None
Pembroke Pines   FL        1,714,388      357,703        None         None
West Kendall     FL        3,115,101    2,031,834        None         None
Fort Worth       TX        1,445,901    2,931,162        None         None
Home Furnishings
- ----------------
Cathedral City   CA        1,006,923    2,293,077        None        3,600
Danbury          CT          630,171    3,621,163        None         None
Brandon          FL          430,000    1,020,608        None         None
Tampa            FL          685,000      885,624        None         None
Winter Park      FL        2,404,598    3,382,402        None          376

                                                             Page F-64

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Entertainment
- -------------
Flanders         NJ          2,222,205              890         2,223,095
Brookhaven       NY          1,500,000              745         1,500,745
Riverhead        NY          3,800,000              744         3,800,744
General Merchandise
- -------------------
Monte Vista      CO             47,652          582,159           629,811
Groveland        FL            101,782          189,258           291,040
Garnett          KS             59,690          518,121           577,811
Caledonia        MN             89,723          559,300           649,023
Long Prairie     MN             88,892          553,997           642,889
Paynesville      MN             49,483          525,406           574,889
Spring Valley    MN             69,785          579,238           649,023
Warroad          MN             70,000          580,000           650,000
Mayville         ND             59,333          565,562           624,895
Bloomfield       NM             59,559          616,252           675,811
Colorado City    TX             92,535          505,276           597,811
Grocery
- -------
Boulder          CO            426,675        1,308,963         1,735,638
Sheboygan        WI          1,513,216        4,339,469         5,852,685
Health and Fitness
- ------------------
Diamond Bar      CA          3,038,879        4,296,300         7,335,179
Norco            CA          1,247,243        2,603,321         3,850,564
Paramount        CA             86,400          278,827           365,227
Coral Springs    FL            891,496        2,798,204         3,689,700
Pembroke Pines   FL          1,714,388          357,703         2,072,091
West Kendall     FL          3,115,101        2,031,834         5,146,935
Fort Worth       TX          1,445,901        2,931,162         4,377,063
Home Furnishings
- ----------------
Cathedral City   CA          1,006,923        2,296,677         3,303,600
Danbury          CT            630,171        3,621,163         4,251,334
Brandon          FL            430,000        1,020,608         1,450,608
Tampa            FL            685,000          885,624         1,570,624
Winter Park      FL          2,404,598        3,382,778         5,787,376

                                                             Page F-65

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Entertainment
- -------------
Flanders         NJ             --                  06/30/99       300
Brookhaven       NY             --                  10/01/99       300
Riverhead        NY             --                  08/24/99       300
General Merchandise
- -------------------
Monte Vista      CO         24,223                  12/23/98       300
Groveland        FL          5,986                  03/31/99       300
Garnett          KS         21,555                  12/23/98       300
Caledonia        MN         23,262                  12/23/98       300
Long Prairie     MN         23,046                  12/23/98       300
Paynesville      MN         21,855                  12/18/98       300
Spring Valley    MN         24,092                  12/23/98       300
Warroad          MN         24,167                  12/23/98       300
Mayville         ND         23,486                  12/23/98       300
Bloomfield       NM         25,643                  12/23/98       300
Colorado City    TX         21,019                  12/23/98       300
Grocery
- -------
Boulder          CO        866,509                  01/05/84       180
Sheboygan        WI         64,433     06/03/99     08/24/98       300
Health and Fitness
- ------------------
Diamond Bar      CA         35,158     09/25/99     09/29/98       300
Norco            CA             --   In Process     06/30/99       300
Paramount        CA        278,827                  11/22/83       180
Coral Springs    FL        132,789     11/03/98     03/30/98       300
Pembroke Pines   FL             --   In Process     11/08/99       300
West Kendall     FL             --   In Process     06/14/99       300
Fort Worth       TX             --   In Process     07/01/99       300
Home Furnishings
- ----------------
Cathedral City   CA        424,219                  05/26/95       300
Danbury          CT        330,045                  09/30/97       300
Brandon          FL         62,900                  06/26/98       300
Tampa            FL         54,575                  06/26/98       300
Winter Park      FL        625,744                  05/31/95       300

                                                             Page F-66

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Home Furnishings
- ----------------
Davenport        IA          270,000      930,689        None         None
Joilet           IL          440,000      910,689        None         None
Wichita          KS          430,000      740,725        None         None
Alexandria       LA          400,000      810,608        None         None
Monroe           LA          450,000      835,608        None         None
Shreveport       LA          525,000      725,642        None         None
Battle Creek     MI          485,000      895,689        None         None
Eden Prairie     MN          500,502    1,055,244        None         None
Hattiesburg      MS          300,000      660,608        None         None
Ridgeland        MS          281,867      769,890        None         None
Omaha            NE        1,956,296    3,949,402        None         None
Henderson        NV        1,268,655    3,109,995        None         None
Staten Island    NY        3,190,883    2,569,802        None         None
Lancaster        OH          250,000      830,689        None         None
Altoona          PA          455,000      745,694        None         None
Erie             PA          510,000      900,689        None         None
Muncy            PA          315,000      835,648        None         None
Whitehall        PA          515,525    1,146,868        None         None
Columbia         SC          600,000      900,725        None         None
Jackson          TN          380,000      750,608        None         None
Memphis          TN          804,262    1,432,520        None         None
Abilene          TX          400,000      680,616        None         None
Arlington        TX          475,069    1,374,167        None         None
Cedar Park       TX          253,591      827,237        None         None
Houston          TX          867,767      687,042        None         None
Spring           TX        1,794,872    1,810,069        None         None
Webster          TX          283,604      538,002        None         None
Eau Claire       WI          260,000      820,689        None         None
La Crosse        WI          372,883      877,812        None         None
Home Improvement
- ----------------
Mesa             AZ          619,035      867,013        None         None
Lawndale         CA          667,007    1,238,841        None         None
Los Angeles      CA          902,494    1,676,204        None         None
Los Angeles      CA          163,668      304,097        None         None
Van Nuys         CA          750,293    1,393,545        None         None

                                                             Page F-67

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Home Furnishings
- ----------------
Davenport        IA            270,000          930,689         1,200,689
Joilet           IL            440,000          910,689         1,350,689
Wichita          KS            430,000          740,725         1,170,725
Alexandria       LA            400,000          810,608         1,210,608
Monroe           LA            450,000          835,608         1,285,608
Shreveport       LA            525,000          725,642         1,250,642
Battle Creek     MI            485,000          895,689         1,380,689
Eden Prairie     MN            500,502        1,055,244         1,555,746
Hattiesburg      MS            300,000          660,608           960,608
Ridgeland        MS            281,867          769,890         1,051,757
Omaha            NE          1,956,296        3,949,402         5,905,698
Henderson        NV          1,268,655        3,109,995         4,378,650
Staten Island    NY          3,190,883        2,569,802         5,760,685
Lancaster        OH            250,000          830,689         1,080,689
Altoona          PA            455,000          745,694         1,200,694
Erie             PA            510,000          900,689         1,410,689
Muncy            PA            315,000          835,648         1,150,648
Whitehall        PA            515,525        1,146,868         1,662,393
Columbia         SC            600,000          900,725         1,500,725
Jackson          TN            380,000          750,608         1,130,608
Memphis          TN            804,262        1,432,520         2,236,782
Abilene          TX            400,000          680,616         1,080,616
Arlington        TX            475,069        1,374,167         1,849,236
Cedar Park       TX            253,591          827,237         1,080,828
Houston          TX            867,767          687,042         1,554,809
Spring           TX          1,794,872        1,810,069         3,604,941
Webster          TX            283,604          538,002           821,606
Eau Claire       WI            260,000          820,689         1,080,689
La Crosse        WI            372,883          877,812         1,250,695
Home Improvement
- ----------------
Mesa             AZ            619,035          867,013         1,486,048
Lawndale         CA            667,007        1,238,841         1,905,848
Los Angeles      CA            902,494        1,676,204         2,578,698
Los Angeles      CA            163,668          304,097           467,765
Van Nuys         CA            750,293        1,393,545         2,143,838

                                                             Page F-68

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Home Furnishings
- ----------------
Davenport        IA         57,350                  06/26/98       300
Joilet           IL         56,117                  06/26/98       300
Wichita          KS         45,633                  06/26/98       300
Alexandria       LA         49,950                  06/26/98       300
Monroe           LA         51,492                  06/26/98       300
Shreveport       LA         44,708                  06/26/98       300
Battle Creek     MI         55,192                  06/26/98       300
Eden Prairie     MN         36,857                  03/04/99       300
Hattiesburg      MS         40,700                  06/26/98       300
Ridgeland        MS         77,840                  06/27/97       300
Omaha            NE        427,059                  04/02/97       300
Henderson        NV        283,465                  09/18/97       300
Staten Island    NY        182,944                  03/26/98       300
Lancaster        OH         51,183                  06/26/98       300
Altoona          PA         45,942                  06/26/98       300
Erie             PA         55,500                  06/26/98       300
Muncy            PA         51,492                  06/26/98       300
Whitehall        PA         70,680                  06/30/98       300
Columbia         SC         55,500                  06/26/98       300
Jackson          TN         46,250                  06/26/98       300
Memphis          TN        144,950                  06/27/97       300
Abilene          TX         41,933                  06/12/98       300
Arlington        TX        152,967                  03/10/97       300
Cedar Park       TX         92,088                  03/13/97       300
Houston          TX         76,264                  03/07/97       300
Spring           TX        164,530                  09/26/97       300
Webster          TX         54,417                  06/12/97       300
Eau Claire       WI         50,567                  06/26/98       300
La Crosse        WI         54,089                  06/26/98       300
Home Improvement
- ----------------
Mesa             AZ         30,333                  02/24/99       300
Lawndale         CA         51,614                  12/31/98       300
Los Angeles      CA         69,836                  12/31/98       300
Los Angeles      CA         12,665                  12/31/98       300
Van Nuys         CA         58,058                  12/31/98       300

                                                             Page F-69

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Home Improvement
- ----------------
West Covina      CA          311,040      577,733        None         None
Arvada           CO          800,000      115,119        None         None
Boca Raton       FL          355,000      864,636        None         None
Clearwater       FL          476,179      725,023        None         None
Deerfield Beach  FL          475,000      868,890        None         None
Jacksonville     FL          478,314      618,348        None         None
Port Orange      FL          500,000    1,209,769        None         None
Seminole         FL          593,304      767,184        None         None
Tampa            FL          494,763      767,737        None         None
Tampa            FL          347,794      905,117        None         None
West Palm Beach  FL          698,664    1,223,504        None         None
West Palm Beach  FL          347,651      706,081        None         None
Des Moines       IA          225,771      682,604        None         None
Broadview        IL          345,166      641,739        None         None
Indianapolis     IN          350,000      671,381        None         None
Baltimore        MD          171,320      318,882        None         None
Huntersville     NC          530,000    1,018,907        None         None
Matthews         NC          768,222      843,401        None         None
Pineville        NC          567,864      840,284        None         None
Albuquerque      NM          684,036      874,914        None         None
Rochester        NY          158,168      294,456        None         None
Reading          PA          201,569      375,056        None         None
Pasadena         TX          147,535      274,521        None         None
Plano            TX          363,851      676,249        None         None
San Antonio      TX          367,890      683,750        None         None
San Antonio      TX          432,389      816,532        None         None
San Antonio      TX          323,451      637,991        None         None
Riverdale        UT          346,861      694,612        None         None
Chesapeake       VA          144,014      649,869        None       11,754
Office Supplies
- ---------------
Lakewood         CA        1,398,387    3,098,607        None         None
Riverside        CA        1,410,177    1,659,850        None         None
Hutchinson       KS          269,964    1,704,013        None         None
Salina           KS          240,423    1,829,837        None         None
Helena           MT          564,241    1,503,118        None         None

                                                             Page F-70

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Home Improvement
- ----------------
West Covina      CA            311,040          577,733           888,773
Arvada           CO            800,000          115,119           915,119
Boca Raton       FL            355,000          864,636         1,219,636
Clearwater       FL            476,179          725,023         1,201,202
Deerfield Beach  FL            475,000          868,890         1,343,890
Jacksonville     FL            478,314          618,348         1,096,662
Port Orange      FL            500,000        1,209,769         1,709,769
Seminole         FL            593,304          767,184         1,360,488
Tampa            FL            494,763          767,737         1,262,500
Tampa            FL            347,794          905,117         1,252,911
West Palm Beach  FL            698,664        1,223,504         1,922,168
West Palm Beach  FL            347,651          706,081         1,053,732
Des Moines       IA            225,771          682,604           908,375
Broadview        IL            345,166          641,739           986,905
Indianapolis     IN            350,000          671,381         1,021,381
Baltimore        MD            171,320          318,882           490,202
Huntersville     NC            530,000        1,018,907         1,548,907
Matthews         NC            768,222          843,401         1,611,623
Pineville        NC            567,864          840,284         1,408,148
Albuquerque      NM            684,036          874,914         1,558,950
Rochester        NY            158,168          294,456           452,624
Reading          PA            201,569          375,056           576,625
Pasadena         TX            147,535          274,521           422,056
Plano            TX            363,851          676,249         1,040,100
San Antonio      TX            367,890          683,750         1,051,640
San Antonio      TX            432,389          816,532         1,248,921
San Antonio      TX            323,451          637,991           961,442
Riverdale        UT            346,861          694,612         1,041,473
Chesapeake       VA            144,014          661,623           805,637
Office Supplies
- ---------------
Lakewood         CA          1,398,387        3,098,607         4,496,994
Riverside        CA          1,410,177        1,659,850         3,070,027
Hutchinson       KS            269,964        1,704,013         1,973,977
Salina           KS            240,423        1,829,837         2,070,260
Helena           MT            564,241        1,503,118         2,067,359

                                                             Page F-71

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Home Improvement
- ----------------
West Covina      CA         24,069                  12/31/98       300
Arvada           CO             --   In Process     06/30/99       300
Boca Raton       FL          8,958     09/01/99     01/29/99       300
Clearwater       FL         30,175                  12/31/98       300
Deerfield Beach  FL         26,404     02/25/99     01/29/99       300
Jacksonville     FL         25,743                  12/31/98       300
Port Orange      FL         26,234     05/11/99     01/29/99       300
Seminole         FL         31,931                  12/31/98       300
Tampa            FL         31,953                  12/31/98       300
Tampa            FL         37,678                  12/31/98       300
West Palm Beach  FL         50,944                  12/31/98       300
West Palm Beach  FL         29,385                  12/31/98       300
Des Moines       IA         26,152                  02/11/99       300
Broadview        IL         26,709                  12/31/98       300
Indianapolis     IN         16,662     03/29/99     02/10/99       300
Baltimore        MD         13,257                  12/31/98       300
Huntersville     NC         18,648     12/18/98     01/29/99       300
Matthews         NC         35,107                  12/31/98       300
Pineville        NC         34,977                  12/31/98       300
Albuquerque      NM         36,407                  12/31/98       300
Rochester        NY         12,239                  12/31/98       300
Reading          PA         15,598                  12/31/98       300
Pasadena         TX         11,416                  12/31/98       300
Plano            TX         28,155                  12/31/98       300
San Antonio      TX         28,468                  12/31/98       300
San Antonio      TX         33,985                  12/31/98       300
San Antonio      TX         26,546                  12/31/98       300
Riverdale        UT         28,905                  12/31/98       300
Chesapeake       VA        397,491                  12/22/86       300
Office Supplies
- ---------------
Lakewood         CA        366,411                  12/27/96       300
Riverside        CA        151,554                  09/05/97       300
Hutchinson       KS        172,810                  06/25/97       300
Salina           KS        185,563                  06/20/97       300
Helena           MT        152,141                  06/06/97       300

                                                             Page F-72

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Office Supplies
- ---------------
Asheboro         NC          465,557    2,176,416        None         None
Westbury         NY        3,808,076    2,377,932        None         None
New Philadelphia OH          726,636    1,650,672        None         None
Pet Supplies and Services
- -------------------------
Duluth           GA          254,100    1,121,270        None         None
Marrietta        GA          350,000    1,069,043        None         None
Indianapolis     IN          427,000      764,514        None         None
Sudbury          MA          385,000    1,594,430        None         None
Tyngsborough     MA          312,204    1,222,522        None         None
Matthews         NC          610,177    1,394,743        None         None
North Plainfield NJ               --    1,038,855        None         None
Dickson City     PA          659,790    1,880,722        None         None
Private Education
- -----------------
Coconut Creek    FL          310,111    1,243,682        None         None
North Lauderdale FL        1,050,000    2,567,811        None         None
Las Vegas        NV        1,080,444    3,346,772        None         None
Springfield      VA          300,000      213,116        None         None
Centerville      VA          688,917    2,339,597        None         None
University Place WA          255,000      718,614      53,612       24,142
Restaurants
- -----------
Siloam Springs   AR          190,000      352,808        None         None
Douglas          AZ           75,000      347,719        None         None
Glendale         AZ          624,761      895,976        None           76
Tucson           AZ          107,393      497,904        None         None
Yuma             AZ          236,121      541,651        None         None
Barstow          CA          689,842      690,204        None         None
Chino            CA           79,984      154,303        None        3,000
Diamond Bar      CA           76,117      183,052        None       25,858
Fullerton        CA           36,296       51,020        None       14,628
Hemet            CA          106,164      199,179      11,922            7
Livermore        CA          662,161      823,242        None         None
Rancho Cucamonga CA          230,733      481,225        None         None
Rancho Cucamonga CA           95,192      441,334        None         None

                                                             Page F-73

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Office Supplies
- ---------------
Asheboro         NC            465,557        2,176,416         2,641,973
Westbury         NY          3,808,076        2,377,932         6,186,008
New Philadelphia OH            726,636        1,650,672         2,377,308
Pet Supplies and Services
- -------------------------
Duluth           GA            254,100        1,121,270         1,375,370
Marrietta        GA            350,000        1,069,043         1,419,043
Indianapolis     IN            427,000          764,514         1,191,514
Sudbury          MA            385,000        1,594,430         1,979,430
Tyngsborough     MA            312,204        1,222,522         1,534,726
Matthews         NC            610,177        1,394,743         2,004,920
North Plainfield NJ                 --        1,038,855         1,038,855
Dickson City     PA            659,790        1,880,722         2,540,512
Private Education
- -----------------
Coconut Creek    FL            310,111        1,243,682         1,553,793
North Lauderdale FL          1,050,000        2,567,811         3,617,811
Las Vegas        NV          1,080,444        3,346,772         4,427,216
Springfield      VA            300,000          213,116           513,116
Centerville      VA            688,917        2,339,597         3,028,514
University Place WA            255,000          796,368         1,051,368
Restaurants
- -----------
Siloam Springs   AR            190,000          352,808           542,808
Douglas          AZ             75,000          347,719           422,719
Glendale         AZ            624,761          896,052         1,520,813
Tucson           AZ            107,393          497,904           605,297
Yuma             AZ            236,121          541,651           777,772
Barstow          CA            689,842          690,204         1,380,046
Chino            CA             79,984          157,303           237,287
Diamond Bar      CA             76,117          208,910           285,027
Fullerton        CA             36,296           65,648           101,944
Hemet            CA            106,164          211,108           317,272
Livermore        CA            662,161          823,242         1,485,403
Rancho Cucamonga CA            230,733          481,225           711,958
Rancho Cucamonga CA             95,192          441,334           536,526

                                                             Page F-74

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Office Supplies
- ---------------
Asheboro         NC        155,394                  03/27/98       300
Westbury         NY        216,093                  09/29/97       300
New Philadelphia OH        172,836                  05/28/97       300
Pet Supplies and Services
- -------------------------
Duluth           GA         34,954     01/27/99     09/29/98       300
Marrietta        GA         17,105     05/28/99     09/29/98       300
Indianapolis     IN             --   In Process     01/29/99       300
Sudbury          MA             --   In Process     09/29/98       300
Tyngsborough     MA         75,260                  06/12/98       300
Matthews         NC         81,207                  07/16/98       300
North Plainfield NJ         53,183                  09/24/98       300
Dickson City     PA        190,056                  06/12/97       300
Private Education
- -----------------
Coconut Creek    FL         18,529     08/02/99     11/23/98       300
North Lauderdale FL        183,467                  03/27/98       300
Las Vegas        NV        239,335                  02/27/98       300
Springfield      VA             --   In Process     11/18/99       300
Centerville      VA         50,445     05/07/99     09/30/98       300
University Place WA        521,747                  11/06/84       300
Restaurants
- -----------
Siloam Springs   AR         29,750                  11/14/97       300
Douglas          AZ        223,545                  11/27/85       300
Glendale         AZ        135,890                  02/19/96       300
Tucson           AZ        318,421                  01/17/86       300
Yuma             AZ         35,172                  04/23/98       300
Barstow          CA         35,642                  09/23/98       300
Chino            CA        154,504                  06/23/75       300
Diamond Bar      CA        181,395                  09/25/78       300
Fullerton        CA         59,309                  11/08/72       234
Hemet            CA        191,353                  04/15/77       300
Livermore        CA         42,505                  09/21/98       300
Rancho Cucamonga CA        481,225                  04/03/81       180
Rancho Cucamonga CA        282,020                  12/20/85       300

                                                             Page F-75

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Restaurants
- -----------
Red Bluff        CA          136,740      633,984        None         None
Riverside        CA           90,000      170,394        None         None
Sacramento       CA          386,793      417,290        None         None
San Dimas        CA          240,562      445,521        None         None
San Ramon        CA          406,000    1,126,930        None         None
Colorado Springs CO          152,000      704,736        None         None
Colorado Springs CO          313,250      695,730        None         None
Montrose         CO          217,595      483,284        None         None
Sterling         CO           95,320      441,928        None         None
Westminster      CO          338,940    1,571,401      20,000       13,440
Oviedo           FL          204,200      659,585        None         None
Casselberry      FL          403,900      897,075        None         None
Green Cove Sprgs FL           86,240      399,828        None         None
Jacksonville     FL          150,210      693,445        None         None
Jacksonville     FL          143,299      664,373        None         None
Orlando          FL          230,000    1,066,339        None         None
Orlando          FL          209,800      972,679        None         None
Orlando          FL          339,500      746,333        None         None
Orlando          FL          600,000      949,489        None         None
Palm Bay         FL          330,000      556,668        None         None
Garden City      GA          197,225      438,043        None         None
Hinesville       GA           89,220      413,644        None         None
Hinesville       GA          172,611      383,376        None         None
Lithonia         GA           89,220      413,647        None         None
Savannah         GA          143,993      345,548        None         None
Savannah         GA          165,409      367,380        None         None
Statesboro       GA          201,250      446,983        None         None
Stone Mountain   GA          215,940    1,001,188        None         None
Ankeny           IA          100,000      349,218        None         None
Boone            IA           76,000      386,170        None         None
Boise            ID          190,894      423,981        None         None
Boise            ID          161,352      334,041        None         None
Nampa            ID           74,156      343,820        None         None
Rexburg          ID           90,760      420,787        None         None
Alton            IL          225,785      419,315        None         None
Dixon            IL          230,090      511,036        None         None

                                                             Page F-76

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Restaurants
- -----------
Red Bluff        CA            136,740          633,984           770,724
Riverside        CA             90,000          170,394           260,394
Sacramento       CA            386,793          417,290           804,083
San Dimas        CA            240,562          445,521           686,083
San Ramon        CA            406,000        1,126,930         1,532,930
Colorado Springs CO            152,000          704,736           856,736
Colorado Springs CO            313,250          695,730         1,008,980
Montrose         CO            217,595          483,284           700,879
Sterling         CO             95,320          441,928           537,248
Westminster      CO            338,940        1,604,841         1,943,781
Oviedo           FL            204,200          659,585           863,785
Casselberry      FL            403,900          897,075         1,300,975
Green Cove Sprgs FL             86,240          399,828           486,068
Jacksonville     FL            150,210          693,445           843,655
Jacksonville     FL            143,299          664,373           807,672
Orlando          FL            230,000        1,066,339         1,296,339
Orlando          FL            209,800          972,679         1,182,479
Orlando          FL            339,500          746,333         1,085,833
Orlando          FL            600,000          949,489         1,549,489
Palm Bay         FL            330,000          556,668           886,668
Garden City      GA            197,225          438,043           635,268
Hinesville       GA             89,220          413,644           502,864
Hinesville       GA            172,611          383,376           555,987
Lithonia         GA             89,220          413,647           502,867
Savannah         GA            143,993          345,548           489,541
Savannah         GA            165,409          367,380           532,789
Statesboro       GA            201,250          446,983           648,233
Stone Mountain   GA            215,940        1,001,188         1,217,128
Ankeny           IA            100,000          349,218           449,218
Boone            IA             76,000          386,170           462,170
Boise            ID            190,894          423,981           614,875
Boise            ID            161,352          334,041           495,393
Nampa            ID             74,156          343,820           417,976
Rexburg          ID             90,760          420,787           511,547
Alton            IL            225,785          419,315           645,100
Dixon            IL            230,090          511,036           741,126

                                                             Page F-77

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Restaurants
- -----------
Red Bluff        CA        375,428                  12/18/86       300
Riverside        CA        164,892                  12/09/76       300
Sacramento       CA         24,321                  07/29/98       300
San Dimas        CA        445,521                  03/12/81       180
San Ramon        CA      1,126,930                  12/08/83       180
Colorado Springs CO        425,622                  09/30/86       300
Colorado Springs CO        324,608                  03/10/87       300
Montrose         CO        212,755                  12/17/87       300
Sterling         CO        311,353                  12/27/84       300
Westminster      CO      1,175,748                  06/28/84       300
Oveido           FL             --                  10/27/99       300
Casselberry      FL        325,934                  12/29/89       300
Green Cove Sprgs FL        281,693                  12/19/84       300
Jacksonville     FL        453,184                  09/13/85       300
Jacksonville     FL        426,546                  12/13/85       300
Orlando          FL        685,539                  11/18/85       300
Orlando          FL        594,238                  08/15/86       300
Orlando          FL        324,211                  02/03/88       300
Orlando          FL         23,532     05/27/99     12/18/98       300
Palm Bay         FL         17,441     02/17/99     12/29/98       300
Garden City      GA        172,540                  04/20/89       300
Hinesville       GA        291,424                  12/20/84       300
Hinesville       GA        168,774                  12/22/87       300
Lithonia         GA        291,083                  01/04/85       300
Savannah         GA        152,121                  12/22/87       300
Savannah         GA        161,732                  12/22/87       300
Statesboro       GA        167,075                  11/14/89       300
Stone Mountain   GA        600,739                  10/30/86       300
Ankeny           IA        349,218                  07/28/83       180
Boone            IA        386,170                  12/27/83       180
Boise            ID        180,483                  05/17/88       300
Boise            ID        137,357                  10/07/88       300
Nampa            ID        203,601                  12/31/86       300
Rexburg          ID        270,521                  11/25/85       300
Alton            IL        172,422                  10/18/88       300
Dixon            IL        224,957                  12/28/87       300

                                                             Page F-78

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Restaurants
- -----------
Salem            IL          213,815      474,892        None         None
Anderson         IN          197,523      438,706        None         None
Bedford          IN          311,815      692,543        None         None
Decatur          IN          181,020      385,618        None         None
Goshen           IN          115,000      533,165        None         None
Muncie           IN          136,400      632,380       8,000       13,335
Muncie           IN           67,156      149,157        None         None
New Castle       IN          246,192      320,572        None         None
Shelbyville      IN          128,820      597,263        None         None
South Bend       IN          133,200      617,545        None       19,211
Westfield        IN          213,341      477,300        None         None
Derby            KS           96,060      445,359        None         None
El Dorado        KS           87,400      405,206        None         None
Great Bend       KS           95,800      444,154        None         None
Wichita          KS           98,000      454,350        None         None
Lexington        KY          122,200      490,200        None         None
Alexandria       LA          143,000      662,985        None       15,000
Jennings         LA          107,120      496,636        None         None
La Plata         MD          120,140      557,000        None         None
Flint            MI          827,853           --        None         None
Sturgis          MI          210,560      467,659        None         None
Albert Lea       MN          213,150      473,412        None         None
Red Wing         MN          248,325      551,541        None         None
Roseville        MN          281,600    1,305,560        None         None
Belton           MO           89,328      418,187        None         None
Blue Springs     MO          111,440      516,665        None         None
Carthage         MO           85,020      394,175        None         None
Chillicothe      MO           81,080      375,908        None         None
Fulton           MO          210,199      466,861        None         None
Hannibal         MO          266,011      590,822        None         None
Hazelwood        MO          157,117      725,327        None       12,930
Jackson          MO          210,199      466,860        None         None
Mt. Vernon       MO          160,000      282,586        None         None
Nevada           MO          222,552      494,296        None         None
Ozark            MO          140,000      292,482        None         None
Sedalia          MO          269,798      599,231        None         None

                                                             Page F-79

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Restaurants
- -----------
Salem            IL            213,815          474,892           688,707
Anderson         IN            197,523          438,706           636,229
Bedford          IN            311,815          692,543         1,004,358
Decatur          IN            181,020          385,618           566,638
Goshen           IN            115,000          533,165           648,165
Muncie           IN            136,400          653,715           790,115
Muncie           IN             67,156          149,157           216,313
New Castle       IN            246,192          320,572           566,764
Shelbyville      IN            128,820          597,263           726,083
South Bend       IN            133,200          636,756           769,956
Westfield        IN            213,341          477,300           690,641
Derby            KS             96,060          445,359           541,419
El Dorado        KS             87,400          405,206           492,606
Great Bend       KS             95,800          444,154           539,954
Wichita          KS             98,000          454,350           552,350
Lexington        KY            122,200          490,200           612,400
Alexandria       LA            143,000          677,985           820,985
Jennings         LA            107,120          496,636           603,756
La Plata         MD            120,140          557,000           677,140
Flint            MI            827,853               --           827,853
Sturgis          MI            210,560          467,659           678,219
Albert Lea       MN            213,150          473,412           686,562
Red Wing         MN            248,325          551,541           799,866
Roseville        MN            281,600        1,305,560         1,587,160
Belton           MO             89,328          418,187           507,515
Blue Springs     MO            111,440          516,665           628,105
Carthage         MO             85,020          394,175           479,195
Chillicothe      MO             81,080          375,908           456,988
Fulton           MO            210,199          466,861           677,060
Hannibal         MO            266,011          590,822           856,833
Hazelwood        MO            157,117          738,257           895,374
Jackson          MO            210,199          466,860           677,059
Mt. Vernon       MO            160,000          282,586           442,586
Nevada           MO            222,552          494,296           716,848
Ozark            MO            140,000          292,482           432,482
Sedalia          MO            269,798          599,231           869,029

                                                             Page F-80

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Restaurants
- -----------
Salem            IL        211,833                  10/30/87       300
Anderson         IN        185,478                  03/25/88       300
Bedford          IN        314,994                  07/15/87       300
Decatur          IN        179,917                  03/31/87       300
Goshen           IN        327,807                  07/07/86       300
Muncie           IN        400,113                  03/18/86       300
Muncie           IN         64,361                  03/30/88       300
New Castle       IN        149,443                  01/07/87       300
Shelbyville      IN        353,682                  12/18/86       300
South Bend       IN        397,674                  04/28/86       300
Westfield        IN        175,016                  12/21/89       300
Derby            KS        288,039                  10/29/85       300
El Dorado        KS        253,870                  04/10/86       300
Great Bend       KS        312,919                  12/26/84       300
Wichita          KS        277,574                  08/08/86       300
Lexington        KY        291,797                  12/03/86       300
Alexandria       LA        432,840                  01/17/86       300
Jennings         LA        321,203                  10/17/85       300
La Plata         MD        357,610                  12/03/85       300
Flint            MI             --                  04/13/95       300
Sturgis          MI        207,241                  11/12/87       300
Albert Lea       MN        208,424                  12/16/87       300
Red Wing         MN        242,779                  12/30/87       300
Roseville        MN        919,807                  12/18/84       300
Belton           MO        294,627                  12/18/84       300
Blue Springs     MO        364,007                  12/28/84       300
Carthage         MO        253,071                  12/03/85       300
Chillicothe      MO        264,840                  12/26/84       300
Fulton           MO        212,346                  07/30/87       300
Hannibal         MO        268,728                  07/30/87       300
Hazelwood        MO        477,556                  08/28/85       300
Jackson          MO        212,346                  07/30/87       300
Mt. Vernon       MO         23,800                  11/20/97       300
Nevada           MO        224,825                  07/30/87       300
Ozark            MO         24,650                  11/20/97       300
Sedalia          MO        234,592                  07/31/89       300

                                                             Page F-81

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Restaurants
- -----------
St. Charles      MO          175,413      809,791        None       10,000
St. Charles      MO          695,121    1,001,878        None          896
St. Joseph       MO          107,648      496,958        None         None
Sullivan         MO           85,500      396,400        None         None
Clinton          MS          100,000      337,371        None         None
Southaven        MS          263,900      582,303        None         None
Fayetteville     NC          116,240      538,919        None         None
Wilkesboro       NC          183,050      406,562        None         None
Omaha            NE          629,592    1,051,244        None          887
Amherst          NY          935,355      896,819        None           12
Fulton           NY          294,009      653,006        None         None
Watertown        NY          139,199      645,355        None         None
Akron            OH          723,347           17        None         None
Ashland          OH          120,740      559,801        None         None
Celina           OH          207,060      459,841        None         None
Lebanon          OH          210,134      466,717        None         None
Stow             OH          317,546      712,455        None         None
Troy             OH          130,540      605,238        None         None
Wash. Courthouse OH          123,120      570,836        None         None
Wilmington       OH          119,320      553,217        None         None
Broken Arrow     OK          245,000      369,002        None         None
Norman           OK          734,335           --        None         None
Oklahoma City    OK          759,826           --        None         None
Owasso           OK          247,450      549,597        None         None
Ponca City       OK          234,990      521,923        None         None
Corvallis        OR          172,788      383,766        None         None
Hermiston        OR           85,560      396,675        None         None
Lake Oswego      OR          175,899      815,508        None         None
Milwaukie        OR          179,174      830,689        None         None
Salem            OR          198,540      440,964        None         None
Connellsville    PA          264,670      587,843        None         None
Waynesburg       PA          222,285      493,704        None         None
Pierre           SD          251,790      559,232        None         None
Memphis          TN          405,274    1,060,680        None        1,700
Nashville        TN          484,975    1,192,627      20,000       31,098
Allen            TX          165,000      306,771        None         None

                                                             Page F-82

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Restaurants
- -----------
St. Charles      MO            175,413          819,791           995,204
St. Charles      MO            695,121        1,002,774         1,697,895
St. Joseph       MO            107,648          496,958           604,606
Sullivan         MO             85,500          396,400           481,900
Clinton          MS            100,000          337,371           437,371
Southaven        MS            263,900          582,303           846,203
Fayetteville     NC            116,240          538,919           655,159
Wilkesboro       NC            183,050          406,562           589,612
Omaha            NE            629,592        1,052,131         1,681,723
Amherst          NY            935,355          896,831         1,832,186
Fulton           NY            294,009          653,006           947,015
Watertown        NY            139,199          645,355           784,554
Akron            OH            723,347               17           723,364
Ashland          OH            120,740          559,801           680,541
Celina           OH            207,060          459,841           666,901
Lebanon          OH            210,134          466,717           676,851
Stow             OH            317,546          712,455         1,030,001
Troy             OH            130,540          605,238           735,778
Wash. Courthouse OH            123,120          570,836           693,956
Wilmington       OH            119,320          553,217           672,537
Broken Arrow     OK            245,000          369,002           614,002
Norman           OK            734,335               --           734,335
Oklahoma City    OK            759,826               --           759,826
Owasso           OK            247,450          549,597           797,047
Ponca City       OK            234,990          521,923           756,913
Corvallis        OR            172,788          383,766           556,554
Hermiston        OR             85,560          396,675           482,235
Lake Oswego      OR            175,899          815,508           991,407
Milwaukie        OR            179,174          830,689         1,009,863
Salem            OR            198,540          440,964           639,504
Connellsville    PA            264,670          587,843           852,513
Waynesburg       PA            222,285          493,704           715,989
Pierre           SD            251,790          559,232           811,022
Memphis          TN            405,274        1,062,380         1,467,654
Nashville        TN            484,975        1,243,725         1,728,700
Allen            TX            165,000          306,771           471,771

                                                             Page F-83

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Restaurants
- -----------
St. Charles      MO        534,084                  08/28/85       300
St. Charles      MO        161,266     12/22/95     03/16/95       300
St. Joseph       MO        324,770                  09/04/85       300
Sullivan         MO        279,275                  12/27/84       300
Clinton          MS        337,371                  07/28/83       180
Southaven        MS        268,267                  05/11/87       300
Fayetteville     NC        379,685                  12/20/84       300
Wilkesboro       NC        184,920                  07/24/87       300
Omaha            NE        190,976     06/02/95     02/24/95       300
Amherst          NY        146,929     12/21/95     05/31/95       300
Fulton           NY        286,606                  12/24/87       300
Watertown        NY        392,288                  08/18/86       300
Akron            OH             --                  12/22/94       300
Ashland          OH        331,497                  12/19/86       300
Celina           OH        217,254                  01/02/87       300
Lebanon          OH        212,280                  07/31/87       300
Stow             OH        312,922                  12/31/87       300
Troy             OH        360,275                  12/05/86       300
Wash. Courthouse OH        338,032                  12/19/86       300
Wilmington       OH        327,600                  12/31/86       300
Broken Arrow     OK         29,808                  12/10/97       300
Norman           OK             --     09/29/95     05/31/95       300
Oklahoma City    OK             --                  06/05/95       300
Owasso           OK        241,950                  12/28/87       300
Ponca City       OK        229,766                  12/30/87       300
Corvallis        OR        168,946                  12/22/87       300
Hermiston        OR        279,469                  12/18/84       300
Lake Oswego      OR        596,707                  05/16/84       300
Milwaukie        OR        610,320                  05/08/84       300
Salem            OR        170,031                  05/23/89       300
Connellsville    PA        265,653                  08/17/87       300
Waynesburg       PA        223,110                  08/17/87       300
Pierre           SD        246,190                  12/01/87       300
Memphis          TN        189,155     06/30/95     03/17/95       300
Nashville        TN      1,227,011                  05/20/83       180
Allen            TX          5,558     07/09/99     06/07/99       300

                                                             Page F-84

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Restaurants
- -----------
Athens           TX          245,245      544,700        None         None
Bedford          TX          919,303       98,231        None         None
Beeville         TX          250,490      556,349        None         None
Brownwood        TX          288,225      640,160        None         None
Crockett         TX           90,780      420,880        None         None
Dallas           TX          242,025      479,170        None         None
Dallas           TX          742,507           --        None         None
El Campo         TX           98,060      454,631        None         None
Ennis            TX          173,250      384,793        None         None
Fort Worth       TX          223,195      492,067        None         None
Fort Worth       TX          423,281      382,059        None         None
Gainesville      TX           89,220      413,644        None         None
Hewitt           TX          120,240      207,216        None         None
Hillsboro        TX           75,992      352,316        None         None
Houston          TX          194,994      386,056        None         None
Houston          TX          184,175      364,636        None         None
Killeen          TX          262,500      583,014        None       14,398
League City      TX          126,822      588,000        None          155
Lufkin           TX          105,904      490,998        None         None
Mesquite         TX          134,940      625,612        None         None
Mesquite         TX          729,596      120,820        None         None
Mexia            TX           93,620      434,046        None         None
New Braunfels    TX          185,500      411,997        None         None
Orange           TX           93,560      433,768        None         None
Plainview        TX          125,000      350,767        None         None
Port Lavaca      TX          244,759      543,619        None         None
Porter           TX          227,067      333,031        None         None
Rowlett          TX          126,933      585,986        None         None
Santa Fe         TX          304,414      623,331        None         None
Sealy            TX          197,871      391,753        None         None
Stafford         TX          214,024      423,733        None         None
Temple           TX          302,505      291,414        None         None
Vidor            TX           90,618      420,124        None         None
Waxahachie       TX          326,935      726,137        None         None
Cedar City       UT          130,000      296,544        None         None
Orem             UT          516,129    1,004,608        None         None

                                                             Page F-85

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Restaurants
- -----------
Athens           TX            245,245          544,700           789,945
Bedford          TX            919,303           98,231         1,017,534
Beeville         TX            250,490          556,349           806,839
Brownwood        TX            288,225          640,160           928,385
Crockett         TX             90,780          420,880           511,660
Dallas           TX            242,025          479,170           721,195
Dallas           TX            742,507               --           742,507
El Campo         TX             98,060          454,631           552,691
Ennis            TX            173,250          384,793           558,043
Fort Worth       TX            223,195          492,067           715,262
Fort Worth       TX            423,281          382,059           805,340
Gainesville      TX             89,220          413,644           502,864
Hewitt           TX            120,240          207,216           327,456
Hillsboro        TX             75,992          352,316           428,308
Houston          TX            194,994          386,056           581,050
Houston          TX            184,175          364,636           548,811
Killeen          TX            262,500          597,412           859,912
League City      TX            126,822          588,155           714,977
Lufkin           TX            105,904          490,998           596,902
Mesquite         TX            134,940          625,612           760,552
Mesquite         TX            729,596          120,820           850,416
Mexia            TX             93,620          434,046           527,666
New Braunfels    TX            185,500          411,997           597,497
Orange           TX             93,560          433,768           527,328
Plainview        TX            125,000          350,767           475,767
Port Lavaca      TX            244,759          543,619           788,378
Porter           TX            227,067          333,031           560,098
Rowlett          TX            126,933          585,986           712,919
Santa Fe         TX            304,414          623,331           927,745
Sealy            TX            197,871          391,753           589,624
Stafford         TX            214,024          423,733           637,757
Temple           TX            302,505          291,414           593,919
Vidor            TX             90,618          420,124           510,742
Waxahachie       TX            326,935          726,137         1,053,072
Cedar City       UT            130,000          296,544           426,544
Orem             UT            516,129        1,004,608         1,520,737

                                                             Page F-86

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Restaurants
- -----------
Athens           TX        239,794                  12/01/87       300
Bedford          TX         98,231                  12/27/94       300
Beeville         TX        253,049                  07/31/87       300
Brownwood        TX        281,707                  12/28/87       300
Crockett         TX        268,952                  12/17/85       300
Dallas           TX        153,166                  06/25/91       300
Dallas           TX             --                  04/13/95       300
El Campo         TX        292,278                  11/25/85       300
Ennis            TX        169,398                  12/28/87       300
Fort Worth       TX        166,640                  06/26/91       300
Fort Worth       TX         74,502                  02/10/95       300
Gainesville      TX        291,424                  12/18/84       300
Hewitt           TX          5,170                  06/07/99       300
Hillsboro        TX        255,071                  08/01/84       300
Houston          TX        123,402                  06/25/91       300
Houston          TX        116,555                  06/25/91       300
Killeen          TX        272,071                  05/29/87       300
League City      TX        348,195                  12/30/86       300
Lufkin           TX        319,025                  10/08/85       300
Mesquite         TX        392,492                  03/20/86       300
Mesquite         TX        120,820                  12/23/94       300
Mexia            TX        277,365                  12/18/85       300
New Braunfels    TX        192,225                  03/26/87       300
Orange           TX        278,491                  12/10/85       300
Plainview        TX        350,767                  01/24/84       180
Port Lavaca      TX        247,259                  07/30/87       300
Porter           TX         64,941                  02/09/95       300
Rowlett          TX        382,953                  09/06/85       300
Santa Fe         TX         44,360                  03/20/98       300
Sealy            TX        125,223                  06/25/91       300
Stafford         TX        135,445                  06/26/91       300
Temple           TX         56,826                  02/09/95       300
Vidor            TX        304,160                  08/01/84       300
Waxahachie       TX        319,608                  12/29/87       300
Cedar City       UT        296,544                  08/04/83       180
Orem             UT        162,412                  11/17/95       300

                                                             Page F-87

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Restaurants
- -----------
Sandy            UT          635,945      884,792        None         None
Norfolk          VA          251,207      575,250        None       12,983
Virginia Beach   VA          314,790      699,161        None          322
Auburn           WA          301,595      669,851        None         None
Marysville       WA          276,273      613,612        None         None
Oak Harbor       WA          275,940      612,874        None         None
Redmond          WA          610,334    1,262,104        None         None
Spokane          WA          479,531      646,719        None         None
Tacoma           WA          198,857      921,947        None          653
Grafton          WI          149,778      332,664        None         None
Monroe           WI          193,130      428,947        None         None
Portage          WI          199,605      443,328        None         None
Shawano          WI          205,730      456,932        None         None
Sturgeon Bay     WI          214,865      477,221        None         None
Oak Hill         WV           85,860      398,069        None         None
Laramie          WY          210,000      466,417        None         None
Riverton         WY          216,685      481,267        None         None
Sheridan         WY          117,160      543,184        None         None
Shoe Stores
- -----------
Little Rock      AR        1,079,232    2,594,956        None         None
Maplewood        MN          785,023    2,715,629        None         None
Houston          TX        1,096,376    2,300,690        None         None
Midland          TX          544,075    1,322,431        None         None
Theaters
- --------
Jacksonville     FL        4,510,272    9,011,426        None         None
Buchanan         WI        1,453,414    7,607,254        None         None
Video Rental
- ------------
Birmingham       AL          392,795      865,115        None         None
Southington      CT          399,562    1,009,125        None         None
Port St. Lucie   FL          612,695      701,759        None         None
Tampa            FL          401,874      933,768        None         None
Atlanta          GA          652,551      763,360        None         None
Brunswick        GA          290,369      788,880        None         None

                                                             Page F-88

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Restaurants
- -----------
Sandy            UT            635,945          884,792         1,520,737
Norfolk          VA            251,207          588,233           839,440
Virginia Beach   VA            314,790          699,483         1,014,273
Auburn           WA            301,595          669,851           971,446
Marysville       WA            276,273          613,612           889,885
Oak Harbor       WA            275,940          612,874           888,814
Redmond          WA            610,334        1,262,104         1,872,438
Spokane          WA            479,531          646,719         1,126,250
Tacoma           WA            198,857          922,600         1,121,457
Grafton          WI            149,778          332,664           482,442
Monroe           WI            193,130          428,947           622,077
Portage          WI            199,605          443,328           642,933
Shawano          WI            205,730          456,932           662,662
Sturgeon Bay     WI            214,865          477,221           692,086
Oak Hill         WV             85,860          398,069           483,929
Laramie          WY            210,000          466,417           676,417
Riverton         WY            216,685          481,267           697,952
Sheridan         WY            117,160          543,184           660,344
Shoe Stores
- -----------
Little Rock      AR          1,079,232        2,594,956         3,674,188
Maplewood        MN            785,023        2,715,629         3,500,652
Houston          TX          1,096,376        2,300,690         3,397,066
Midland          TX            544,075        1,322,431         1,866,506
Theaters
- --------
Jacksonville     FL          4,510,272        9,011,426        13,521,698
Buchanan         WI          1,453,414        7,607,254         9,060,668
Video Rental
- ------------
Birmingham       AL            392,795          865,115         1,257,910
Southington      CT            399,562        1,009,125         1,408,687
Port St. Lucie   FL            612,695          701,759         1,314,454
Tampa            FL            401,874          933,768         1,335,642
Atlanta          GA            652,551          763,360         1,415,911
Brunswick        GA            290,369          788,880         1,079,249

                                                             Page F-89

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Restaurants
- -----------
Sandy            UT        143,041                  12/22/95       300
Norfolk          VA        262,946                  10/15/87       300
Virginia Beach   VA        313,915                  09/03/87       300
Auburn           WA        294,888                  12/16/87       300
Marysville       WA        277,299                  08/27/87       300
Oak Harbor       WA        278,757                  07/16/87       300
Redmond          WA      1,262,104                  12/10/82       180
Spokane          WA         46,065                  03/26/98       300
Tacoma           WA        674,587                  05/29/84       300
Grafton          WI        148,390                  10/29/87       300
Monroe           WI        188,834                  12/17/87       300
Portage          WI        195,150                  12/23/87       300
Shawano          WI        201,141                  12/17/87       300
Sturgeon Bay     WI        210,087                  12/01/87       300
Oak Hill         WV        280,452                  12/28/84       300
Laramie          WY        167,544                  03/12/90       300
Riverton         WY        211,868                  12/01/87       300
Sheridan         WY        347,106                  12/31/85       300
Shoe Stores
- -----------
Little Rock      AR        151,360                  07/17/98       300
Maplewood        MN         76,927                  05/07/99       300
Houston          TX        210,139                  09/02/97       300
Midland          TX         98,675                  01/30/98       300
Theaters
- --------
Jacksonville     FL         14,943     12/30/99     07/22/99       300
Buchanan         WI        139,435                  07/22/99       300
Video Rental
- ------------
Birmingham       AL         78,797                  09/30/97       300
Southington      CT         42,037                  12/23/98       300
Port St. Lucie   FL         26,559     12/09/98     08/24/98       300
Tampa            FL         75,798                  12/19/97       300
Atlanta          GA         31,755                  12/04/98       300
Brunswick        GA         63,989                  12/31/97       300

                                                             Page F-90

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Video Rental
- ------------
Norcross         GA          431,284      724,037        None         None
Plainfield       IN          453,645      908,485        None         None
Topeka           KS          285,802      966,286        None         None
Wichita          KS          289,714      797,856        None         None
Winchester       KY          355,474      929,177        None         None
Warren           MI          356,348      903,351        None         None
Centerville      OH          601,408      758,192        None         None
Dayton           OH          401,723      698,872        None         None
Forest Park      OH          328,187      921,232        None         None
Franklin         OH          337,572      777,943        None         None
Springboro       OH          261,916      897,489        None         None
Oklahoma City    OK          307,658      474,096        None         None
Tulsa            OK          318,441    1,004,663        None         None
Bartlett         TN          420,000      612,285        None         None
Clarksville      TN          499,885      840,869        None         None
Columbia         TN          466,469      716,723        None         None
Hendersonville   TN          333,677      938,592        None         None
Jackson          TN          381,076      857,261        None         None
Memphis          TN          381,265      900,580        None         None
Murfreesboro     TN          385,437      782,396        None         None
Murfreesboro     TN          406,056      886,293        None         None
Smyrna           TN          302,372      836,214        None         None
Austin           TX          407,910      885,113        None         None
Beaumont         TX          293,919      832,154        None         None
Hurst            TX          373,084      871,163        None         None
Lubbock          TX          266,805      857,492        None         None
Woodway          TX          372,487      835,198        None         None
Hampton          VA          373,499      836,071        None         None
Virginia Beach   VA          551,588      797,260        None         None
Other
- -----
Mesa             AZ          271,754    1,259,911      38,949       20,017
Phoenix          AZ          322,708    1,496,144     242,472       10,462
Escondido        CA               --           --      13,900         None
Fresno           CA          428,900    3,434,562        None         None
San Diego        CA        3,745,000    8,885,351      15,693       20,410

                                                             Page F-91

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Video Rental
- ------------
Norcross         GA            431,284          724,037         1,155,321
Plainfield       IN            453,645          908,485         1,362,130
Topeka           KS            285,802          966,286         1,252,088
Wichita          KS            289,714          797,856         1,087,570
Winchester       KY            355,474          929,177         1,284,651
Warren           MI            356,348          903,351         1,259,699
Centerville      OH            601,408          758,192         1,359,600
Dayton           OH            401,723          698,872         1,100,595
Forest Park      OH            328,187          921,232         1,249,419
Franklin         OH            337,572          777,943         1,115,515
Springboro       OH            261,916          897,489         1,159,405
Oklahoma City    OK            307,658          474,096           781,754
Tulsa            OK            318,441        1,004,663         1,323,104
Bartlett         TN            420,000          612,285         1,032,285
Clarksville      TN            499,885          840,869         1,340,754
Columbia         TN            466,469          716,723         1,183,192
Hendersonville   TN            333,677          938,592         1,272,269
Jackson          TN            381,076          857,261         1,238,337
Memphis          TN            381,265          900,580         1,281,845
Murfreesboro     TN            385,437          782,396         1,167,833
Murfreesboro     TN            406,056          886,293         1,292,349
Smyrna           TN            302,372          836,214         1,138,586
Austin           TX            407,910          885,113         1,293,023
Beaumont         TX            293,919          832,154         1,126,073
Hurst            TX            373,084          871,163         1,244,247
Lubbock          TX            266,805          857,492         1,124,297
Woodway          TX            372,487          835,198         1,207,685
Hampton          VA            373,499          836,071         1,209,570
Virginia Beach   VA            551,588          797,260         1,348,848
Other
- -----
Mesa             AZ            271,754        1,318,877         1,590,631
Phoenix          AZ            322,708        1,749,078         2,071,786
Escondido        CA                 --           13,900            13,900
Fresno           CA            428,900        3,434,562         3,863,462
San Diego        CA          3,745,000        8,921,454        12,666,454

                                                             Page F-92

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Video Rental
- ------------
Norcross         GA         63,318                  09/30/97       300
Plainfield       IN         70,716                  01/09/98       300
Topeka           KS         78,579                  12/16/97       300
Wichita          KS         35,852                  11/10/98       300
Winchester       KY         57,238                  06/30/98       300
Warren           MI         70,343                  12/31/97       300
Centerville      OH         46,698                  06/29/98       300
Dayton           OH         43,058                  06/26/98       300
Forest Park      OH         77,859                  11/05/97       300
Franklin         OH         63,014                  12/30/97       300
Springboro       OH         46,305                  09/08/98       300
Oklahoma City    OK         32,213                  04/17/98       300
Tulsa            OK         91,613                  09/26/97       300
Bartlett         TN         15,110     05/12/99     02/26/99       300
Clarksville      TN         40,605                  09/30/98       300
Columbia         TN         65,265                  09/26/97       300
Hendersonville   TN         76,301                  12/05/97       300
Jackson          TN         78,160                  09/26/97       300
Memphis          TN         64,211                  03/30/98       300
Murfreesboro     TN         24,709                  03/31/99       300
Murfreesboro     TN         80,799                  09/26/97       300
Smyrna           TN         76,223                  08/29/97       300
Austin           TX         71,843                  11/20/97       300
Beaumont         TX         75,888                  09/05/97       300
Hurst            TX         50,689                  07/28/98       300
Lubbock          TX         81,018                  08/21/97       300
Woodway          TX         67,859                  12/12/97       300
Hampton          VA         67,868                  12/19/97       300
Virginia Beach   VA         59,356                  02/20/98       300
Other
- -----
Mesa             AZ        793,513                  06/30/86       300
Phoenix          AZ        961,046                  06/30/86       300
Escondido        CA            162
Fresno           CA      3,434,562                  10/29/82       180
San Diego        CA      5,395,848     03/08/86     03/25/86       300

                                                             Page F-93

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                        Cost Capitalized
                                                           Subsequent
                          Initial Cost to Company        to Acquisition
                          -----------------------    ----------------------
                                       Buildings,
                                     Improvements
                                          and
Description                           Acquisition                  Carrying
  (Note 1)                   Land        Fees        Improvements    Costs
- -------------------        ---------  -----------    ------------    ------
Other
- -----
San Diego        CA        2,485,160    8,697,822      32,587       14,574
San Diego        CA        5,797,411   15,473,497      40,214       19,115
Humble           TX          106,000      545,518      10,422        5,990
Plano            TX          565,000    6,935,000        None      174,352
Other                             --      401,553        None       28,571
                         -----------  -----------     -------      -------
                         350,517,264  710,782,659     532,276      646,931
                         ===========  ===========     =======      =======





























                                                             Page F-94

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                       Gross Amount at Which Carried
                    at Close of Period (Notes 2, 3 and 5)

                                            Buildings,
                                           Improvements
                                               and
Description                                Acquisition
  (Note 1)                    Land             Fees              Total
- -------------------       ------------     ------------        ----------
Other
- -----
San Diego        CA          2,485,160        8,744,983        11,230,143
San Diego        CA          5,797,411       15,532,826        21,330,237
Humble           TX            106,000          561,930           667,930
Plano            TX            565,000        7,109,352         7,674,352
Other                               --          430,124           430,124
                           -----------      -----------     -------------
                           350,517,264      711,961,866     1,062,479,130
                           ===========      ===========     =============





























                                                             Page F-95

                REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                                 Life on
                                                                  which
                                                                in latest
                                                                 Income
                      Accumulated                               Statement
Description           Depreciation     Date of        Date     is Computed
  (Note 1)              (Note 4)     Construction   Acquired   (in Months)
- -------------------   ------------   ------------   --------   -----------
Other
- -----
San Diego        CA      3,967,897     01/23/89     09/19/86       300
San Diego        CA      6,600,995     01/20/89     08/05/87       300
Humble           TX        433,549                  03/25/86       300
Plano            TX      1,114,949                  05/26/95       300
Other                      381,290
                       -----------
                       195,386,310
                       ===========



</TABLE>

























                                                             Page F-96

                 REALTY INCOME CORPORATION AND SUBSIDIARIES
           SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


Note 1.  One thousand seventy-two of the properties are single unit retail
outlets.  One grocery property located in Sheboygan, WI and three other
properties located in San Diego, CA are multi-tenant commercial properties.
All properties were acquired on an all cash basis except one; no
encumbrances were outstanding for the periods presented.

Note 2.  The aggregate cost for federal income tax purposes is
$998,424,738.

Note 3.  Reconciliation of total real estate carrying value for the three
years ended December 31, 1999 are as follows:

<TABLE>
                                    1999            1998            1997
                                -----------     -----------     -----------
<S>                             <C>             <C>             <C>
Balance at beginning of period  889,835,701     699,797,446     564,539,993

  Additions during period:
    Acquisitions                181,375,766     193,436,163     142,286,618
    Equipment                            --          14,685              --
    Improvements, etc.              198,565          79,790          16,683
    Other (leasing costs)           191,391         168,425          36,266
                              -------------     -----------     -----------
      Total additions           181,765,722     193,699,063     142,339,567
                              -------------     -----------     -----------
  Deductions during period:
    Cost of real estate sold      9,109,061       3,520,108       6,917,114
    Cost of equipment sold               --          58,000              --
    Other (fully amortized
      commissions)                   13,232          82,700              --
    Other (provision for
      impairment losses)                 --              --         165,000
                              -------------     -----------     -----------
      Total deductions            9,122,293       3,660,808       7,082,114
                              -------------     -----------     -----------
Balance at close of period:   1,062,479,130     889,835,701     699,797,446
                              =============     ===========     ===========

Note 4.  Reconciliation of accumulated depreciation for the three years
ended December 31, 1999 are as follows:





(table continued)

                                                             Page F-97

<PAGE>
(continued)
                                    1999            1998            1997
                                -----------     -----------     -----------
Balance at beginning of period: 171,555,267     152,206,136     138,307,408

  Additions during period -
    provision for depreciation   23,844,275      20,766,430      17,465,979

  Deductions during period:
    Accumulated depreciation
      of real estate and
      equipment sold                     --       1,334,599       3,567,251
    Other (fully amortized
      commissions)                   13,232          82,700              --
                                -----------     -----------     -----------
Balance at close of period      195,386,310     171,555,267     152,206,136
                                ===========     ===========     ===========
</TABLE>

Note 5.  In 1997, a provision for impairment loss was made on two vacant
properties in Riverside, CA and Irving, TX which was sold in 1998 and a
restaurant property in McMinnville, OR which was sold in 1997.































                                                             Page F-98











                             EXHIBIT 10.1



                                                        EXECUTION COPY



                      REVOLVING CREDIT AGREEMENT


                     dated as of December 14, 1999


                                 among


                       REALTY INCOME CORPORATION


                        THE BANKS NAMED HEREIN,


                         THE BANK OF NEW YORK,
            as Administrative Agent and as Swing Line Bank,


                      FIRST UNION NATIONAL BANK,
                         as Syndication Agent,


                 WELLS FARGO BANK, NATIONAL ASSOCIATION
                        as Documentation Agent,


                           BANK OF MONTREAL,
                              as Co-Agent


                                  AND


                       BNY CAPITAL MARKETS, INC.,
                  as Lead Arranger and as Book Manager








                           TABLE OF CONTENTS
<TABLE>
                                                                 Page
                                                                ------
<S>            <C>                                              <C>
                               ARTICLE I

                              DEFINITIONS

Section 1.01   Definitions........................................  6

                               ARTICLE II

                               THE LOANS

Section 2.01   The Loans.......................................... 24
Section 2.02   Procedure for Pro Rata Loans....................... 24
Section 2.03   Pro Rata Notes..................................... 26
Section 2.04   Certain Fees....................................... 26
Section 2.05   Cancellation or Reduction of the Commitment........ 27
Section 2.06   Optional Prepayment................................ 27
Section 2.07   Mandatory Prepayment............................... 27
Section 2.08   Procedure for Competitive Loans.................... 28
Section 2.09   Competitive Notes.................................. 32
Section 2.10   Swing Line Advances................................ 32

                              ARTICLE III

             INTEREST, METHOD OF PAYMENT, CONVERSION, ETC.

Section 3.01   Procedure for Interest Rate Determination.......... 35
Section 3.02   Interest on ABR Loans.............................. 35
Section 3.03   Interest on Eurodollar Loans....................... 36
Section 3.04   Interest on Absolute Rate Competitive Loans........ 37
Section 3.05   Conversion/Continuance............................. 37
Section 3.06   Post Default Interest.............................. 37
Section 3.07   Maximum Interest Rate.............................. 38

                               ARTICLE IV

                        DISBURSEMENT AND PAYMENT

Section 4.01   Pro Rata Treatment................................. 38
Section 4.02   Method of Payment.................................. 38
Section 4.03   Compensation for Losses............................ 39
Section 4.04   Withholding, Reserves and Additional Costs......... 40
Section 4.05   Unavailability..................................... 45



(table continued next page)

                                                             Page 2

<PAGE>
(table continued)
                           TABLE OF CONTENTS (continued)

                                                                 Page
                                                                ------

                               ARTICLE V

                     REPRESENTATIONS AND WARRANTIES

Section 5.01   Representations and Warranties..................... 46

                               ARTICLE VI

                         CONDITIONS OF LENDING

Section 6.01   Conditions to the Availability of the Commitment... 53
Section 6.02   Conditions to All Loans............................ 55

                              ARTICLE VII

                               COVENANTS

Section 7.01   Affirmative Covenants.............................. 56
Section 7.02   Negative Covenants................................. 61
Section 7.03   Financial Covenants................................ 65

                              ARTICLE VIII

                           EVENTS OF DEFAULT

Section 8.01   Events of Default.................................. 66

                               ARTICLE IX

                 THE ADMINISTRATIVE AGENT AND THE BANKS

Section 9.01   The Agency......................................... 69
Section 9.02   The Administrative Agent's Duties.................. 69
Section 9.03   Sharing of Payment and Expenses.................... 70
Section 9.04   The Administrative Agent's Liabilities............. 70
Section 9.05   The Administrative Agent as a Bank................. 71
Section 9.06   Bank Credit Decision............................... 71
Section 9.07   Indemnification.................................... 72
Section 9.08   Successor Administrative Agent..................... 72

                               ARTICLE X
                        CONSENT TO JURISDICTION

Section 10.01  Consent to Jurisdiction............................ 73

(table continued next page)

                                                             Page 3

<PAGE>
(table continued
                           TABLE OF CONTENTS (continued)

                                                                 Page
                                                                ------

                               ARTICLE XI

                             MISCELLANEOUS

Section 11.01  APPLICABLE LAW..................................... 73
Section 11.02  Set-off............................................ 74
Section 11.03  Expenses........................................... 74
Section 11.04  Amendments......................................... 74
Section 11.05  Cumulative Rights and No Waiver.................... 75
Section 11.06  Notices............................................ 75
Section 11.07  Separability....................................... 76
Section 11.08  Assignments and Participations..................... 76
Section 11.09  WAIVER OF JURY TRIAL............................... 78
Section 11.10  Confidentiality.................................... 78
Section 11.11  Indemnity.......................................... 78
Section 11.12  Extension of Termination Dates; Removal of Banks;
               Substitutions of Banks............................. 79
Section 11.13  Knowledge of the Company........................... 81
Section 11.14  Execution in Counterparts.......................... 81
</TABLE>



























                                                             Page 4

<PAGE>
<TABLE>
                         EXHIBITS AND SCHEDULES
                         ----------------------
<S>                            <C>
EXHIBIT A                      Form of Conversion/Continuance Request
EXHIBIT B                      Form of Pro Rata Loan Request
EXHIBIT C-1                    Form of Competitive Loan Request
EXHIBIT C-2                    Form of Notice to Banks
EXHIBIT C-3                    Form of Competitive Bid
EXHIBIT C-4                    Form of Competitive Bid Accept/Reject
                               Notice
EXHIBIT D-1                    Form of Pro Rata Note
EXHIBIT D-2                    Form of Competitive Note
EXHIBIT D-3                    Form of Swing Line Note
EXHIBIT E                      Form of Swing Line Advance Request
EXHIBIT F-1                    Form of Opinion of Latham & Watkins
EXHIBIT F-2                    Form of Opinion of Michael R. Pfeiffer,
                               General Counsel of the Company
EXHIBIT G                      Form of Property Management Exception
                               Report
EXHIBIT H                      Form of Real Estate Investment Criteria
EXHIBIT I                      Subsidiary Guarantee
SCHEDULE 1                     Commitments
SCHEDULE 5.01(a)               Subsidiaries and Joint Ventures of the
                               Company
SCHEDULE 5.01(q)               ERISA Liabilities
SCHEDULE 5.01(r)               Intellectual Property
</TABLE>

























                                                             Page 5

                       REVOLVING CREDIT AGREEMENT
                       --------------------------

REVOLVING CREDIT AGREEMENT, dated as of December 14, 1999 (this
"Agreement"), among Realty Income Corporation, a Maryland corporation
(the "Company"), each of the banks identified on the signature pages
hereof (each, a "Bank" and, collectively, the "Banks") and The Bank of
New York, as Administrative Agent for the Banks (the "Administrative
Agent") and as the Swing Line Bank with respect to Swing Line Advances
(as defined below).

                         W I T N E S S E T H:
                         - - - - - - - - - -

WHEREAS, the Company has requested the Banks to lend up to
$200,000,000 to the Company on a revolving basis for the acquisition
of property in the ordinary course of the Company's business,
including related costs and expenses and for the payment of fees and
expenses incurred in connection with this Agreement and up to
$15,000,000 in Swing Line Advances (as defined herein) for the
purposes stated above and for working capital.

NOW, THEREFORE, the parties hereby agree as follows:


                               ARTICLE I

                              DEFINITIONS

Section 1.01    Definitions
                -----------

(a)  TERMS GENERALLY.  The definitions ascribed to terms in this
Section 1.01 and elsewhere in this Agreement shall apply equally to
both the singular and plural forms of the terms defined.  Whenever the
context may require, any pronoun shall include the corresponding
masculine, feminine and neuter forms.  The words "include", "includes"
and "including" shall be deemed to be followed by the phrase "without
limitation".  The words "hereby", "herein", "hereof", "hereunder" and
words of similar import refer to this Agreement as a whole (including
any exhibits and schedules hereto) and not merely to the specific
section, paragraph or clause in which such word appears.  All
references herein to Articles, Sections, Exhibits and Schedules shall
be deemed references to Articles and Sections of, and Exhibits and
Schedules to, this Agreement unless the context shall otherwise
require.  Except as otherwise expressly provided herein, all
references to "dollars" or "$" shall be deemed references to the
lawful money of the United States of America.

(b)  ACCOUNTING TERMS.  Except as otherwise expressly provided herein,
all terms of an accounting or financial nature shall be construed in

                                                             Page 6

<PAGE>
accordance with GAAP, as in effect from time to time; provided,
however, that, for purposes of determining compliance with any
covenant set forth in Article VII which requires financial
computations, such terms shall be construed in accordance with GAAP as
in effect on the Effective Date applied on a basis consistent with the
construction thereof applied in preparing the Company's audited
financial statements referred to in Section 5.01(h).  In the event
there shall occur a change in GAAP which but for the foregoing proviso
would affect the computation used to determine compliance with any
covenant set forth in Article VII which requires financial
computations, the Company and the Banks agree to negotiate in good
faith in an effort to agree upon an amendment to this Agreement that
will permit compliance with such covenant to be determined by
reference to GAAP as so changed while affording the Banks the
protection afforded by such covenant prior to such change (it being
understood, however, that such covenant shall remain in full force and
effect in accordance with its existing terms pending the execution by
the Company and the Banks of any such amendment).

(c)  OTHER TERMS.  The following terms shall have the meanings
ascribed to them below or in the Sections of this Agreement indicated
below:

"ABR Loans" shall mean Loans which bear interest at a rate based upon
the Base Rate and in the manner set forth in Section 3.02.

"Absolute Rate Competitive Loan" shall mean a Competitive Loan bearing
interest at the Competitive Rate in the manner set forth in Section
3.04.

"Administrative Agent" shall have the meaning given to such term in
the preamble of this Agreement and shall also include any successor
agent hereunder.

"Adverse Environmental Condition" shall mean any of the matters
referred to in clauses (i) or (ii) of the definition of Environmental
Claim.

"Affiliate" shall mean, with respect to any Person, any other Person
directly or indirectly controlling, controlled by, or under direct or
indirect common control with such Person.  A Person shall be deemed to
control another Person if such first Person possesses, directly or
indirectly, the power to direct or cause the direction of the
management and policies of such other Person, whether through
ownership of stock, by contract or otherwise.








                                                             Page 7

<PAGE>
"Applicable Margin" shall mean the margin set forth in the following
chart applicable to the Pricing Level then in effect:

<TABLE>
          Pricing Level             Applicable LIBOR Margin
          -------------             -----------------------
          <S>                       <C>
               I                            0.875%
               II                           1.000%
               III                          1.125%
               IV                           1.225%
               V                            1.450%
</TABLE>

"Pricing Level I" shall be applicable for so long as the Company's
Debt Rating is better than or equal to A-/A3; "Pricing Level II" shall
be applicable for so long as the Company's Debt Rating is lower than
A-/A3 but better than or equal to BBB+/Baal; "Pricing Level III" shall
be applicable for so long as the Company's Debt Rating is lower than
BBB+/Baal but better than or equal to BBB/Baa2; "Pricing Level IV"
shall be applicable for so long as the Company's Debt Rating is lower
than BBB/Baa2 but better than or equal to BBB-/Baa3; "Pricing Level V"
shall be applicable for so long as the Company's Debt Rating is lower
than BBB-/Baa3, or if the Company does not have a Debt Rating.
Changes in the applicable Pricing Level shall be effective as of the
first day of the calendar quarter following a change in the Company's
Debt Rating.

"Assignee" has the meaning ascribed to such term in Section 11.08(c).

"Available Commitment" shall mean (a) on any date prior to the
Termination Date, an amount equal to the remainder of (i) the Total
Commitment on such date minus (ii) the aggregate outstanding principal
amount of Loans and Swing Line Advances on such date and (b) on and
after the Termination Date, $0.

"Bank" shall have the meaning given to such term in the preamble of
this Agreement and shall also include any other financial institution
which pursuant to the provisions hereof becomes a party to this
Agreement.

"Base LIBOR" shall mean, with respect to any Eurodollar Loan for any
Interest Period, the rate appearing on Page 3750 of the Telerate
Service (or any successor or substitute page of such Service, or any
successor to or substitute for such Service, providing rate quotations
comparable to those currently provided on such page of such Service,
as determined by the Administrative Agent from time to time for
purposes of providing quotations of interest rates applicable to
dollar deposits in the London interbank market) at approximately 11:00
a.m., London time, two Business Days prior to the commencement of such
Interest Period, as the rate for dollar deposits with a maturity
comparable to such Interest Period.  In the event that such rate does

                                                             Page 8

<PAGE>
not appear on such Page 3750 (or any successor or substitute page, or
any successor to or substitute for such Service) at such time for any
reason, then "Base LIBOR" with respect to such Eurodollar Loan for
such Interest Period shall be the rate at which dollar deposits of
$5,000,000 and for a maturity comparable to such Interest Period are
offered by the principal London office of the Administrative Agent in
immediately available funds in the London interbank market at
approximately 11:00 a.m., London time, two Business Days prior to the
commencement of such Interest Period.

"Base Rate" shall mean a fluctuating interest rate per annum as shall
be in effect from time to time, which rate per annum shall on any day
be equal to the higher of:

  (a)  the rate of interest publicly announced by the Administrative
       Agent from time to time as its prime commercial loan rate in
       effect on such day; and

  (b)  the sum of (i) 1/2 of 1% per annum and (ii) the Federal Funds
       Rate.

"Borrowing Date" shall mean the date set forth in each Loan Request as
the date upon which the Company desires to borrow Loans pursuant to
the terms of this Agreement.

"Business Day" shall mean (i) with respect to any ABR Loan or any
payment of the Facility Fee, any day except a Saturday, Sunday or
other day on which commercial banks in New York City or Los Angeles
are authorized by law to close and (ii) with respect to any Eurodollar
Loan, any day on which commercial banks are open for domestic and
international business (including dealings in U.S. dollar deposits) in
London, New York City and Los Angeles.

"Capital Lease" shall mean, with respect to any Person, any obligation
of such Person to pay rent or other amounts under a lease with respect
to any property (whether real, personal or mixed) acquired or leased
by such Person that is required to be accounted for as a liability on
a balance sheet of such Person in accordance with GAAP.

"Capital Lease Obligations" shall mean the obligation of any Person to
pay rent or other amounts under a Capital Lease.

"Change of Control" shall mean any person or group of Persons (within
the meaning of Section 13(d) or 14(d)(2) of the Securities Exchange
Act of 1934, as amended) who shall become the beneficial owner(s),
directly or indirectly, of capital stock of the Company representing
50% or more of the voting power of the Company or otherwise enabling
such Person or group of Persons to exercise effective control over the
management of the Company.

"Code" shall mean the Internal Revenue Code of 1986, as amended.


                                                             Page 9

<PAGE>
"Commitment" of any Bank shall mean, in the case of each Bank (i)
prior to any such Bank's Termination Date, the amount set forth
opposite such Bank's name under the heading "Commitment" on Schedule 1
hereto, or set forth in the assignment agreement executed by such Bank
if it is not a Bank on the date hereof, as such amount may be adjusted
from time to time pursuant to assignments of such Bank and as such
amount may be reduced from time to time pursuant to Section 2.05 and
(ii) after such Bank's Termination Date, zero.

"Competitive Accept/Reject Notice" has the meaning ascribed to such
term in Section 2.08(d).

"Competitive Bid" means an offer by a Bank to make a Competitive Loan
pursuant to Section 2.08(c).

"Competitive Bid Rate" means, with respect to any Competitive Bid, (i)
in the case of a Eurodollar Competitive Loan, the sum of the
Competitive Margin plus LIBOR, and (ii) in the case of a Absolute Rate
Competitive Loan, the fixed rate of interest at which the Bank making
the Competitive Bid thereby offers to make a Competitive Loan.

"Competitive Loan" has the meaning ascribed to such term in Section
2.01.

"Competitive Loan Request" means a request for Competitive Bids made
pursuant to Section 2.08(b).

"Competitive Margin" means, with respect to any Eurodollar Competitive
Loan for any Interest Period, the margin (expressed as a percentage
rate per annum in the form of a decimal to no more than four decimal
places) to be added to or subtracted from LIBOR, in order to determine
the interest rate applicable to such Loan during such Interest Period,
as specified in the related Competitive Bid and the Competitive
Accept/Reject Notice.

"Competitive Notes" means, collectively, promissory notes of the
Borrower evidencing Competitive Loans, each substantially in the form
of Exhibit D-2.

"Competitive Rate" means, with respect to any Absolute Rate
Competitive Loan, the fixed rate of interest (expressed as a
percentage rate per annum in the form of a decimal to no more than
four decimal places) for such Loan, as specified in the related
Competitive Bid and Competitive Accept/Reject Notice.

"Compliance Date" shall mean each of the date of this Agreement, each
Borrowing Date, each Conversion Date and the date of each delivery by
the Company of a certificate requiring the Company to certify as to
the accuracy of the representations and warranties contained in
Article V.



                                                             Page 10

<PAGE>
"Consolidated Annualized Base Rent" shall mean, in respect of any
fiscal quarter, (A) the product of (i) the monthly contractual base
rents at the end of such fiscal quarter multiplied by (ii) twelve plus

(B) the previous twelve month's historical percentage rents at such
time, determined on a consolidated basis for the Company and its
Subsidiaries.

"Consolidated Depreciation and Amortization" shall mean, at any date
of determination, "Depreciation and Amortization" or the similar item,
determined on a consolidated basis for the Company and its
Subsidiaries, as shown on the most recent consolidated statement of
income for the Company and its Subsidiaries which has been delivered
to the Administrative Agent pursuant to Section 7.01(a).

"Consolidated Funds from Operations" shall mean, for any period,
Consolidated Net Income, after dividends on preferred stock, excluding
gain or loss from debt restructurings or sales of properties, plus
provision for impairment losses, plus Consolidated Depreciation and
Amortization, and after adjustments for unconsolidated partnerships
and joint ventures, determined on a consolidated basis for the Company
and its Subsidiaries, as shown on the most recent consolidated
statement of cash flow for the Company and its Subsidiaries which has
been delivered to the Administrative Agent pursuant to Section
7.01(a).

"Consolidated Interest Expense" shall mean, for any period, total
interest expense (including that attributable to Capital Leases in
accordance with GAAP) of the Company and its Subsidiaries, determined
on a consolidated basis, in accordance with GAAP with respect to all
outstanding Indebtedness of the Company and its Subsidiaries,
including, without limitation, paid-in-kind (PIK) interest and all net
costs under Interest Rate Protection Agreements.

"Consolidated Net Income" shall mean, for any period, "Net Income" or
the similar item, determined on a consolidated basis for the Company
and its Subsidiaries, as shown on the most recent consolidated
statement of income for the Company and its Subsidiaries which has
been delivered to the Administrative Agent pursuant to Section
7.01(a).

"Consolidated Stockholders' Equity" shall mean, for any period, "Total
Stockholders' Equity" or the similar item, determined on a
consolidated basis for the Company and its subsidiaries, as shown on
the most recent consolidated balance sheet for the Company and its
Subsidiaries which has been delivered to the Administrative Agent
pursuant to Section 7.01(a).

"Consolidated Tangible Stockholders' Equity" shall mean Consolidated
Stockholders' Equity less all intangible assets of the Company and its
Subsidiaries.  For purposes of the foregoing, "intangible assets"
means goodwill, patents, trade names, trademarks, copyrights,

                                                             Page 11

<PAGE>
franchises, organization expenses and any other assets that are
properly classified as intangible assets in accordance with GAAP.

"Consolidated Total Assets" shall mean, at any date of determination,
"Total Assets" or the similar item, determined on a consolidated basis
for the Company and its Subsidiaries, as shown on the most recent
consolidated balance sheet for the Company and its Subsidiaries which
has been delivered to the Administrative Agent pursuant to Section
7.01(a).

"Consolidated Total Indebtedness" shall mean total Indebtedness,
determined on a consolidated basis for the Company and its
Subsidiaries, as shown on the most recent consolidated balance sheet
for the Company and its Subsidiaries which has been delivered to the
Administrative Agent pursuant to Section 7.01(a).

"Consolidated Total Liabilities" shall mean, at any date of
determination, "Total Liabilities" or the similar item, determined on
a consolidated basis for the Company and its Subsidiaries, as shown on
the most recent consolidated balance sheet for the Company and its
Subsidiaries which has been delivered to the Administrative Agent
pursuant to Section 7.01(a).

"Conversion/Continuance Date" shall mean the date on which a
conversion of interest rates on outstanding Loans, pursuant to a
Conversion/Continuance Request, shall take effect.

"Conversion/Continuance Request" shall mean a request by the Company
to convert or continue the interest rate on all or portions of
outstanding Loans pursuant to the terms hereof, which shall be
substantially in the form of Exhibit A and shall specify, with respect
to such outstanding Loans, (i) the requested Conversion/Continuance
Date, which shall be not less than three Business Days after the date
of such Conversion/Continuance Request, (ii) the aggregate amount of
the Loans, from and after the Conversion/Continuance Date, which are
to bear interest as ABR Loans or Eurodollar Loans and (iii) if any
Loans are Eurodollar Loans, the term of the Interest Periods therefor,
if any.

"Covered Tax" means any Tax that is not an Excluded Tax.

"Credit Documents" shall mean this Agreement and the Notes.

"Debt Rating" shall mean the highest rating published by at least two
of the three Rating Agencies with respect to the senior unsecured
long-term debt of the Company, provided, that if no two Rating
Agencies have published the same rating with respect to the Company's
senior unsecured debt, the Debt Rating shall be the rating that is at
the middle of the three published ratings.

"Default" shall mean any event or circumstance which, with the giving
of notice or the passage of time, or both, would become an Event of
Default.
                                                             Page 12

<PAGE>
"Effective Date" shall have the meaning ascribed to such term in
Section 6.01.

"Environmental Claim" shall mean any notice, request for information,
action, claim, order, proceeding, demand or direction (conditional or
otherwise) based on, relating to or arising out of (i) any violation
of any Environmental Law by the Company, any person acting on behalf
of the Company or any subsidiary of the Company, or (ii) any
liabilities under any Environmental Law arising out of or otherwise in
respect of any act, omission, event, condition or circumstance
existing or occurring in connection with the Company and its
Subsidiaries, including without limitation liabilities relating to the
release of hazardous substances (whether on-site or off-site), any
claim by any third party (including, without limitation, tort suits
for personal or bodily injury, tangible or intangible property damage,
damage to the environment, nuisance and injunctive relief), fines,
penalties or restrictions, or the transportation, storage, treatment
or disposal of any Hazardous Substances.

"Environmental Law" means (i) any applicable federal, state, foreign
and local law, statute, ordinance, rule, regulation, code, license,
permit, authorization, approval, consent, legal doctrine, order,
judgment, decree, injunction, requirement or agreement with any
governmental entity, relating to (x) the protection, preservation or
restoration of the environment, (including, without limitation, air,
water vapor, surface water, groundwater, drinking water supply,
surface land, subsurface land, plant and animal life or any other
natural resource), or to human health or safety, or (y) the exposure
to, or the use, storage, recycling, treatment, generation,
transportation, processing, handling, labeling, production, release or
disposal of Hazardous Substances, in each case as amended and as now
or hereafter in effect.  The term Environmental Law includes, without
limitation, the federal Comprehensive Environmental Response
Compensation and Liability Act of 1980, the Superfund Amendments and
Reauthorization Act, the federal Water Pollution Control Act of 1972,
the federal Clean Air Act, the federal Clean Water Act, the federal
Resource Conservation and Recovery Act of 1976 (including the
Hazardous and Solid Waste Amendments thereto), the federal Solid Waste
Disposal Act and the federal Toxic Substances Control Act, the Federal
Insecticide, Fungicide and Rodenticide Act and the Federal
Occupational Safety and Health Act of 1970, each as amended and as now
or hereafter in effect (collectively, "Environmental Ordinances"), and
(ii) any common law or equitable doctrine (including, without
limitation, injunctive relief and tort doctrines such as negligence,
nuisance, trespass and strict liability) that may impose liability or
obligations for injuries or damages due to, or threatened as a result
of, the presence of or exposure to any Hazardous Substance.

"ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended from time to time.



                                                             Page 13

<PAGE>
"ERISA Affiliate" shall mean a corporation, partnership or other
entity which is considered one employer with the Company under Section
4001 of ERISA or Section 414 (b), (c), (m) or (o) of the Code.

"Eurodollar Competitive Loan" means a Competitive Loan that bears
interest by reference to LIBOR and in the manner set forth in Section
3.03.

"Eurodollar Loans" means, collectively, Eurodollar Pro Rata Loans and
Eurodollar Competitive Loans.

"Eurodollar Pro Rata Loans" shall mean Pro Rata Loans which bear
interest at a rate based upon Base LIBOR and in the manner set forth
in Section 3.03.

"Eurodollar Reserve Percentage" shall mean for any day, that
percentage, expressed as a decimal, which is in effect on such day, as
prescribed by the Board of Governors of the Federal Reserve System (or
any successor) for determining the maximum reserve requirement
(including any marginal, supplemental or emergency reserve
requirements) for a member bank of the Federal Reserve System in New
York City with deposits exceeding one billion dollars in respect of
eurocurrency funding liabilities.  LIBOR shall be adjusted
automatically on and as of the effective date of any change in the
Eurodollar Reserve Percentage.

"Event of Default" shall mean any of the events described in Section
8.01.

"Excluded Asset Sales" shall mean, in respect of each fiscal year, the
sale, lease (not entered into in the ordinary course of business),
transfer or disposal during such year of assets, the aggregate
proceeds of which, in one or more transactions, are less than
$50,000,000.

"Excluded Tax" means, in respect of any Bank, Participant, Assignee or
the Administrative Agent, as the case may be, any of the following
taxes, levies, imposts, duties, deductions, withholdings or charges,
and all liabilities with respect thereto: (i) Taxes imposed on the net
income of a Bank, the Administrative Agent, Participant or Assignee
(including without limitation branch profits taxes, minimum taxes and
taxes computed under alternative methods, at least one of which is
based on net income (collectively referred to as "net income taxes")
by (A) the jurisdiction under the laws of which such Bank, the
Administrative Agent, Participant or Assignee is organized or any
political subdivision thereof, (B) the jurisdiction of such Bank's,
Participant's, Assignee's or the Administrative Agent's applicable
lending office or any political subdivision thereof or (C) any
jurisdiction in which the Bank, the Administrative Agent, Participant
or Assignee is doing business (other than solely as a result of
actions contemplated or required by this Agreement); (ii) any Taxes to
the extent that they are in effect and would apply to a payment to

                                                             Page 14

<PAGE>
such Bank or the Administrative Agent, as applicable, as of the
Closing Date, or as of the date such Person becomes a Bank, in the
case of any Participant or Assignee pursuant to Section 11.08; (iii)
any Taxes resulting from a failure to take the actions, if any,
required by subsection 4.04(a)(iv); (iv) any Taxes to the extent of
any credit or other Tax benefit which, in the reasonable good faith
judgment of such Bank, Participant, Assignee or the Administrative
Agent, as the case may be, is available to such Bank, Participant,
Assignee or the Administrative Agent, as applicable, as a result
thereof and is allocable to the transactions contemplated by this
Agreement; (v) any Taxes imposed on or measured by the overall net
income of any Bank by the United States of America or any political
subdivision or taxing authority thereof or therein; or (vi) any Taxes
that would not have been imposed but for the failure by the
Administrative Agent or such Bank, Participant or Assignee as
applicable to provide and keep current any certification or other
documentation required to qualify for an exemption from or reduced
rate of any Tax.

"Facility Fee" shall have the meaning ascribed to such term in Section
2.04(a).

"Facility Fee Rate" with respect to any Facility Fee payment shall
mean the facility fee rate set forth in the following chart applicable
to the Pricing Level (determined as set forth under "Applicable
Margin" above) in effect on the date on which such Facility Fee
payment is due:

<TABLE>
             Pricing Level              Facility Fee
             -------------              ------------
             <S>                        <C>
                  I                        0.125%
                  II                       0.150%
                  III                      0.175%
                  IV                       0.225%
                  V                        0.300%
</TABLE>

"Federal Funds Rate" for any day shall mean the rate on such day for
Federal Funds as published by the Board of Governors of the Federal
Reserve System in "Statistical Release H. 15 (519), Selected Interest
Rates", or any successor publication, under the heading "Federal Funds
(Effective)".  In the event that such rate or such publication is not
published with respect to such day, the Federal Funds Rate on such day
shall be the "Federal Funds/Effective Rate" as posted by the Federal
Reserve Bank of New York for that day in its publication "Composite
Closing Quotations for U.S. Government Securities".  The Federal Funds
Rate for Saturdays, Sundays and any other day on which the Federal
Reserve Bank of New York is closed shall be the Federal Funds Rate as
in effect for the next preceding day for which such rates are
published or posted, as the case may be.

                                                             Page 15

<PAGE>
"GAAP" shall mean generally accepted accounting principles set forth
in the opinions and pronouncements of the Accounting Principles Board
of the American Institute of Certified Public Accountants and
statements and pronouncements of the Financial Accounting Standards
Board or in such other statements by such other entities as may be
approved by a significant segment of the accounting profession, which
are applicable to the circumstances as of the date of determination.

"Guarantee" by any person shall mean any obligation, contingent or
otherwise, of such Person guaranteeing or having the economic effect
of guaranteeing any Indebtedness of any other Person (the "primary
obligor") in any manner, whether directly or indirectly, and including
any obligation of such Person, (i) to purchase or pay (or advance or
supply funds for the purchase or payment of) such Indebtedness or to
purchase (or to advance or supply funds for the purchase of) any
security for the payment of such Indebtedness, (ii) to purchase
property, securities or services for the purpose of assuring the
holder of such Indebtedness of the payment of such Indebtedness, or
(iii) to maintain working capital, equity capital or other financial
statement condition or liquidity of the primary obligor so as to
enable the primary obligor to pay such Indebtedness (and "Guaranteed",
"Guaranteeing" and "Guarantor" shall have meanings correlative to the
foregoing); provided that the term "Guarantee" shall not include
endorsements for collection or deposit in the ordinary course of
business.

"Governmental Authority" shall mean any nation or government, any
state or other political subdivision thereof and any entity exercising
executive, legislative, judicial, regulatory or administrative
functions of or pertaining to government.

"Hazardous Substance" means any substance presently or hereafter
listed, defined, designated or classified as hazardous, toxic,
radioactive or dangerous, or otherwise regulated, under any
Environmental Ordinance, whether by type or by quantity, including any
substance containing any such substance as a component.  Hazardous
Substance includes, without limitation, any toxic waste, pollutant,
contaminant, hazardous substance, toxic substance, hazardous waste,
special waste or petroleum or any derivative or by-product thereof,
radon, radioactive material, asbestos, asbestos containing material,
urea formaldehyde foam insulation, lead and polychlorinated biphenyl.

"Indebtedness" of any Person shall mean, without duplication, (a) all
indebtedness of such Person for borrowed money or for the deferred
purchase price of property or services (including all obligations,
contingent or otherwise, of such Person in connection with letter of
credit facilities, bankers' acceptance facilities, Interest Rate
Protection Agreements or other similar facilities including currency
swaps) other than indebtedness to trade creditors and service
providers incurred in the ordinary course of business; (b) all
obligations of such Person evidenced by bonds, notes, debentures or
other similar instruments; (c) all indebtedness created or arising

                                                             Page 16

<PAGE>
under any conditional sale or other title retention agreement with
respect to property acquired by such Person (even though the rights
and remedies of the seller or lender under such agreement in the event
of default are limited to repossession or sale of such property); (d)
all Capital Lease obligations of such Person; (e) that portion of the
Indebtedness of any joint venture of which such Person is a joint
venturer that bears the same proportion to the total Indebtedness of
such joint venture as such Person's equity interest in such joint
venture (however denominated) bears to the total equity of such joint
venture, expressed as a percentage in the form of a decimal to no more
than four decimal places; (f) without duplication of clause (e) above,
all Indebtedness of unconsolidated joint venturers in which such
Person is a joint venturer to the extent recourse may be had to such
Person or its assets; (g) all obligations of such Person in respect of
any "forward equity purchase", or other arrangement, however
characterized, pursuant to which such Person makes a forward purchase
of its own capital stock from a counterparty and which is settled in
such capital stock, and having such other terms as may be agreed, and
having a value, for purposes hereof, equal to its mark-to-market
valuation on any date of determination; (h) all Indebtedness referred
to in clauses (a), (b), (c), (d), (e), (f) or (g) above secured by (or
for which the holder of such Indebtedness has an existing right,
contingent or otherwise, to be secured by) any Lien upon or in
property (including accounts and contract rights) owned by such
Person, even though such Person has not assumed or become liable for
the payment of such Indebtedness; (i) all preferred stock issued by
such Person which is redeemable, prior to the full satisfaction of the
Company's obligations under the Credit Documents (including repayment
in full of the Loans and all interest accrued thereon), other than at
the option of such Person, valued at the greater of its voluntary or
involuntary liquidation preference plus accumulated and unpaid
dividends and (j) all Indebtedness of others Guaranteed by such
Person.  For purposes of this Agreement, the amount of any
Indebtedness under clauses (c) and (h) shall be the lesser of (x) the
principal amount of such Indebtedness and (y) the value of the
property subject to the Lien referred to therein.  For purposes of
this Agreement tenant security deposits shall not be deemed to be
Indebtedness.

"Initial Loan" shall mean the first Loan which is made pursuant to the
terms hereof.

"Interest Period" shall mean each one, two, three or six-month period
selected by the Company in a Pro Rata Loan Request or Competitive Loan
Request, or, if no Eurodollar Loans are then outstanding, at the time
of a Conversion/Continuance Request, or pursuant to Section 3.03
hereof and commencing on the date the relevant loan is made or the
last day of the current Interest Period, as the case may be.

"Interest Rate Protection Agreements" shall mean any interest rate
swap, collar or cap agreement or similar arrangement used by a Person
to fix or cap a floating rate of interest on Indebtedness to a
negotiated maximum rate or amount.
                                                             Page 17

<PAGE>
"Leverage Ratio" shall mean the ratio of Consolidated Total
Indebtedness to Consolidated Tangible Stockholders' Equity.

"Lien" shall mean, with respect to any asset, any mortgage, deed of
trust, lien, pledge, encumbrance, charge or security interest in or on
such asset.

"LIBOR" shall mean with respect to any Interest Period the rate per
annum determined pursuant to the following formula:

                                 Base LIBOR
                       ---------------------------------
     LIBOR      =      (1-Eurodollar Reserve Percentage)

"Loan Request" shall mean either a Pro Rata Loan Request or a
Competitive Loan Request.

"Loans" shall mean, collectively, Pro Rata Loans and Competitive Loans
outstanding hereunder from time to time but shall not include Swing
Line Advances.

"Material Adverse Change" shall mean a material adverse change in the
business, properties, condition (financial or otherwise) or operations
of the Company and its Subsidiaries, taken as a whole since
December 31, 1998.

"Material Adverse Effect" shall mean (i) any material adverse effect
on the business, properties, condition (financial or otherwise) or
operations of the Company and its Subsidiaries taken as a whole, from
and after the date of any determination, (ii) any material adverse
effect on the ability of the Company to perform its obligations
hereunder and under the Credit Documents, or (iii) any adverse effect
on the legality, validity, binding effect or enforceability of this
Agreement or the Notes.

"Maturity Date" means, with respect to a Competitive Loan, the date
for repayment of such Competitive Loan, which date shall be not less
than seven days after the Borrowing Date and not more than (i) 180
days after the Borrowing Date, in the case of an Absolute Rate
Competitive Loan, or (ii) six months after the Borrowing Date, in the
case of a Eurodollar Competitive Loan, and in any event shall not be
later than the Termination Date to be in effect on the Borrowing Date.

"Net Cash Proceeds" shall mean (i) when used in respect of any sale or
disposition of assets of the Company or any Subsidiary, the gross cash
proceeds received by the Company or the relevant Subsidiary from such
sale or disposition, less:  (x) the costs of sale, including payment
of the outstanding principal amount of, and premium or penalty, if
any, and interest on, any Indebtedness which is paid or required to be
paid as a result of such sale, all legal, accounting, title and
recording tax expenses, commissions and other fees and expenses paid
or to be paid in cash solely as a result of such sale, and all other

                                                             Page 18

<PAGE>
federal, state, local and foreign taxes paid or payable in connection
therewith; (y) the portion of gross cash proceeds from such sale or
disposal which the Company must distribute to its stockholders in
order to avoid the imposition of any income or excise tax with respect
to a taxable gain (if any) associated with such sale or disposition;
and (z) the portion of gross cash proceeds from such sale or disposal
by any Subsidiary which are distributed pro rata to stockholders or
other equity holders of such Subsidiary other than the Company; (ii)
when used with respect to any loss, casualty, fire damage, theft,
destruction or condemnation of any capital asset of the Company or any
Subsidiary, the gross cash proceeds received by the Company or the
relevant Subsidiary under any insurance policy or any award or
compensation received, as the case may be, in each case as a result of
any such loss, casualty, fire damage, theft, destruction or
condemnation, net of all legal, accounting and other fees and expenses
paid or to be paid in cash as a result of such loss, casualty, fire
damage, theft, destruction or condemnation, and all other federal,
state, local and foreign taxes paid or payable in connection
therewith, less the portion of gross cash proceeds from such award or
compensation which the Company must distribute to its stockholders in
order to avoid the imposition of any income or excise tax with respect
to a taxable gain (if any) associated with such award or compensation,
provided that such award or compensation shall not be deemed to be Net
Cash Proceeds if such proceeds have been reinvested in or have been
committed to be reinvested in, or in replacement of, the lost,
damaged, stolen, destroyed or condemned property within twelve months
from the date of such award or compensation, and less the portion of
gross cash proceeds from such award or compensation which are
distributed pro rata to stockholders or other equity holders of such
Subsidiary other than the Company; and (iii) when used in respect of
the issuance, assumption or incurrence of Specified Additional
Indebtedness by the Company or any of its Subsidiaries, the gross cash
proceeds received by the Company or the relevant Subsidiary from such
issuance, assumption or incurrence, less the costs of issuance,
assumption or incurrence.  Net Cash Proceeds shall equal $0 if it
would otherwise be a negative number hereunder.

"Notes" means the Pro Rata Notes, the Competitive Notes and the Swing
Line Note.

"Participant" shall have the meaning ascribed to such term in Section
11.08(b).

"PBGC" shall mean the Pension Benefit Guaranty Corporation or any
successor thereto.

"Permitted Encumbrances" shall mean (i) Liens for taxes not delinquent
or being contested in good faith and by appropriate proceedings and
for which adequate reserves (in accordance with GAAP) are being
maintained, (ii) deposits or pledges to secure obligations under
workers' compensation, social security or similar laws, or under
unemployment insurance, (iii) deposits or pledges to secure bids,

                                                             Page 19

<PAGE>
tenders, contracts (other than contracts for the payment of money),
leases (other than Capital Leases), statutory obligations, surety and
appeal bonds and other obligations of like nature arising in the
ordinary course of business, (iv) mechanics', workers', materialmen's
or other like Liens arising in the ordinary course of business with
respect to obligations which are not due or which are being contested
in good faith, (v) minor imperfections of title on real estate,
provided such imperfections do not render title unmarketable, (vi) all
other Liens existing on the date of this Agreement and disclosed to
the Banks in writing prior to the date hereof (including in the notes
of the Company's financial statements), (vii) leases or subleases
granted to others in the ordinary course of business of the Company
and its Subsidiaries, (viii) any interest or title of a lessor in the
property subject to any Capital Lease or operating lease, (ix) Liens
arising from filing Uniform Commercial Code financing statements
regarding leases or sub-leases, (x) any attachment or judgment Lien
arising from a judgment or order against the Company or any Subsidiary
that does not give rise to a Default or an Event of Default, provided
that such Lien is not in place for more than sixty days or has been
stayed, (xi) Liens encumbering customary initial deposits and margin
deposits, and other Liens securing Indebtedness under Interest Rate
Protection Agreements that are within the general parameters customary
in the industry and incurred in the ordinary course of business, (xii)
any option, contract or other agreement to sell an asset provided such
sale is otherwise permitted by this Agreement, (xiii) any statutory
right of a lender to which the Company or a Subsidiary may be indebted
to offset against, or appropriate and apply to the payment of, such
Indebtedness any and all balances, credits, deposits, accounts or
monies of the Company or a Subsidiary with or held by such lender,
(xiv) any pledge or deposit of cash or property in conjunction with
obtaining bonds or letters of credit required to engage in
constructing on-site and off-site improvements required by
municipalities or other governmental authorities in the ordinary
course of business of the Company and its Subsidiaries, (xv) Liens in
favor of all of the Banks collectively, and (xvi) purchase money
security interests in personal property, with such encumbrances, in
the aggregate, not to exceed $3,500,000.

"Permitted Subsidiary Indebtedness" shall have the meaning ascribed to
such term in Section 7.02(a).

"Person" shall mean any individual, sole proprietorship, partnership,
joint venture, trust, unincorporated organization, association,
corporation, limited liability company, institution, public benefit
corporation, entity or government (whether Federal, state, county,
city, municipal or otherwise, including any instrumentality, division,
agency, body or department thereof).

"Plan" shall mean an employee benefit plan as defined in Section 3(3)
of ERISA which is maintained or contributed to by the Company or an
ERISA Affiliate while such entity is an ERISA Affiliate.


                                                             Page 20

<PAGE>
"Pro Rata Loan Request" shall mean a request by the Company to borrow
Pro Rata Loans pursuant to the terms hereof, which shall be
substantially in the form of Exhibit B and shall specify, with respect
to such requested Loans, (i) the requested Borrowing Date, (ii) the
aggregate amount of Pro Rata Loans which the Company desires to borrow
on such date, (iii) whether such requested Loans are to bear interest
as ABR Loans or Eurodollar Loans, and (iv) if the requested Loans are
to bear interest as Eurodollar Loans the requested term of the
Interest Period therefor.

"Pro Rata Loans" shall have the meaning ascribed to such term in
Section 2.01.

"Pro Rata Notes" shall mean, collectively, the promissory notes of the
Company evidencing Pro Rata Loans, each substantially in the form of
Exhibit D-1.

"Pro Rata Share" shall mean, with respect to any Bank, the proportion
of such Bank's Commitment to the Total Commitment of all the Banks or,
if the Total Commitment shall have been canceled or reduced to $0 or
expired, the proportion of such Bank's then outstanding Loans to the
aggregate amount of Loans then outstanding.

"Rating Agency" shall mean Moody's Investors Service, Inc., Standard &
Poor's Rating Services, a division of the McGraw Hill Companies, Inc.,
or Duff & Phelps Credit Rating Co.

"Real Estate Development Project" shall mean any real estate
development activity not related to current income-producing
properties, including, without limitation, the development of
undeveloped land.

"Real Estate Investment Criteria" shall mean the Real Estate
Investment Criteria established by the Company's Board of Directors as
amended, restated, supplemented or revised from time to time, the
current version (as of the date hereof) of which are attached hereto
as Exhibit H.

"Reference Amount", with respect to any Bank and Interest Period,
shall mean the amount of that Bank's Eurodollar Loan scheduled to be
outstanding during that Interest Period (i) without taking into
account any reduction in the amount of any Bank's Loan through any
assignment or transfer and (ii) rounded up to the nearest integral
multiple of $1,000,000.

"REIT" shall have the meaning ascribed to such term in Section
5.01(w).

"Required Banks" shall mean at any date Banks having at least 60% of
the Total Commitment, or if the Total Commitment has been canceled or
terminated, holding Notes evidencing at least 60% of the aggregate
unpaid principal amount of the Loans, provided that for purposes of

                                                             Page 21

<PAGE>
this definition, the Commitment of any Bank shall be deemed reduced by
the principal amount of any Pro Rata Loan which such Bank is obligated
to advance pursuant to Section 2.02 hereof but which fails to do so.

"SIC Code" shall mean the Standard Industrial Classification Code,
published by the United States Office of Management and Budget.

"Single-Employer Plan" shall mean any Plan that is a single-employer
plan as defined in Section 4001(a)(15) of ERISA which is subject to
the provisions of Title IV of ERISA.

"Solvent" shall mean, when used with respect to any Person, that:

  (a)  at the date of determination, the present fair salable value of
       such Person's assets is in excess of the total amount of such
       Person's liabilities;

  (b)  at the date of determination, such Person is able to pay its
       debts as they become due; and

  (c)  such Person does not have unreasonably small capital to carry
       on such Person's business as theretofore operated and all
       businesses in which such Person then is about to engage.

"Specified Additional Indebtedness" of any Person shall mean
Indebtedness which is not outstanding as of the date hereof, excluding
(i) Indebtedness to the Administrative Agent, the Swing Line Bank, or
the Banks hereunder and under the Notes, (ii) Indebtedness incurred in
connection with the payment of any dividend necessary for the Company
to maintain its qualification as a REIT, (iii) up to $10,000,000
principal amount of additional unsecured Indebtedness that matures and
becomes due and payable on a date not more than one year from the date
such Indebtedness was incurred by the Company and (iv) Permitted
Subsidiary Indebtedness.

"Subsidiary" shall mean any Person of which or in which the Company
and its other Subsidiaries own directly or indirectly 50% or more of:

  (a)  the combined voting power of all classes of stock having
       general voting power under ordinary circumstances to elect a
       majority of the board of directors of such Person, if it is a
       corporation,

  (b)  the capital interest or profits interest of such Person, if it
       is a partnership, joint venture or similar entity, or a
       corporation whose capital stock so owned are non-voting, or

  (c)  the beneficial interest of such Person, if it is a trust,
       association or other unincorporated organization;

provided, however, that "Subsidiary" shall not include any such entity
that the Company does not control.  For the purpose of this

                                                             Page 22

<PAGE>
definition, the term "control" shall mean the possession, directly or
indirectly, of the power to direct or cause the direction of the
management and policies of a person, whether through the ownership of
voting equity interests, by contract or otherwise.

"Subsidiary Guaranty" shall mean a guaranty of a Subsidiary furnished
pursuant to Section 7.02(e)(vii), in the form of Exhibit I hereto.

"Swing Line Advance" means an advance made by the Swing Line Bank
pursuant to Section 2.10.

"Swing Line Advance Request" shall have the meaning ascribed to such
term in Section 2.10(d) hereof.

"Swing Line Bank" means The Bank of New York, or any successor to the
duties, obligations and rights of The Bank of New York, in its
capacity as the bank making Swing Line Advances hereunder.

"Swing Line Borrowing" means a borrowing consisting of a Swing Line
Advance made by the Swing Line Bank.

"Swing Line Facility" shall have the meaning ascribed to such term in
Section 2.10(a) hereof.

"Swing Line Note" shall mean the promissory note of the Company in the
form of Exhibit D-3.

"Tax" means any present or future tax, levy, impost, duty,
governmental fee, deduction, withholding or charge, and all
liabilities with respect thereto of any nature and whatever called, by
whomsoever, on whomsoever and wherever imposed, levied, collected,
withheld or assessed.

"Termination Date" shall mean, with respect to any Bank, the earliest
to occur of (i) December 30, 2002 or such later date as may be agreed
to by such Bank pursuant to Section 11.12, (ii) the date on which the
obligations of the Banks to make loans hereunder shall terminate
pursuant to Section 8.01 or the Commitments shall be reduced to zero
pursuant to Section 2.05, and (iii) the date specified as such Bank's
Termination Date pursuant to Section 11.12, or, if in any case (other
than clause (ii) above) such day is not a Business Day, the next
succeeding Business Day; in all cases, subject to the provisions of
Section 11.12(d).

"Total Commitment" shall mean the aggregate Commitments of all the
Banks.

"Unmatured Surviving Obligations" shall mean, as of any date, any
obligations under this Agreement which are contingent and unliquidated
and not then due and payable on such date and which pursuant to the
provisions of this Agreement survive termination of this Agreement.


                                                             Page 23

<PAGE>
"Wholly owned Subsidiary" shall mean any Subsidiary all the equity
interests of which (other than directors' qualifying shares, if a
corporation) at the time are owned directly or indirectly by the
Company and/or one or more Wholly owned Subsidiaries of the Company.

"Year 2000 Issue" means failure of computer software, hardware and
firmware systems and equipment containing or relying on embedded
computer chips to properly receive, transmit, process, manipulate,
store, retrieve, retransmit, or in any other way utilize data or
information due to the occurrence of the year 2000 or the inclusion of
dates on or after January 1, 2000.


                               ARTICLE II

                               THE LOANS

Section 2.01    The Loans.
                ----------

Prior to the Termination Date, and subject to the terms and conditions
of this Agreement, upon the request of the Company, and upon the
satisfaction by the Company or the waiver by each of the Banks of each
of the conditions precedent contained in Section 6.02, each of the
Banks, severally and not jointly with the other Banks, agrees to make
revolving credit loans (collectively, "Pro Rata Loans") and, to the
extent offered by such Bank and accepted by the Company, competitive
rate loans (collectively, "Competitive Loans" and, together with the
Pro Rata Loans, the "Loans") to the Company from time to time in an
aggregate principal amount at any one time outstanding not to exceed
its Commitment; provided, however, that the sum of (i) aggregate
outstanding Loans and (ii) aggregate outstanding Swing Line Advances
may not exceed the Total Commitment.

Section 2.02    Procedure for Pro Rata Loans.
               ---------------------------

(a)  The Company may borrow Pro Rata Loans by delivering a written Pro
Rata Loan Request to the Administrative Agent on or before 5:00 P.M.,
New York time, one Business Day prior to the requested Borrowing Date
therefor, in the case of ABR Loans, or on the date not less than three
Business Days prior to the requested Borrowing Date therefor, in the
case of Eurodollar Pro Rata Loans.  ABR Loans shall be in the minimum
aggregate amount of $1,000,000 or in integral multiples of $100,000 in
excess thereof.  Eurodollar Pro Rata Loans shall be in the minimum
aggregate amount of $5,000,000 or in integral multiples of $100,000 in
excess thereof; provided, however, that Eurodollar Pro Rata Loans used
to pay Swing Line Advances may be in a minimum aggregate amount of
$2,500,000 or in integral multiples of $100,000 in excess thereof.




                                                             Page 24

<PAGE>
(b)  Upon receipt of any Pro Rata Loan Request from the Company, the
Administrative Agent shall forthwith give notice to each Bank of the
substance thereof.  Not later than 2:00 P.M., New York time, on the
Borrowing Date specified in such Pro Rata Loan Request, each Bank
shall make available to the Administrative Agent in immediately
available funds at the office of the Administrative Agent at its
address set forth on the signature pages hereof, such Bank's Pro Rata
Share of the requested Pro Rata Loans.

(c)  Upon receipt by the Administrative Agent of funds and
satisfaction by the Company or waiver by each of the Banks of each of
the conditions precedent contained in Section 6.02, the Administrative
Agent shall disburse to the Company on the requested Borrowing Date
the Pro Rata Loans requested in such Pro Rata Loan Request.  The
Administrative Agent may, but shall not be required to, advance on
behalf of any Bank such Bank's Pro Rata Share of the Pro Rata Loans on
a Borrowing Date unless such Bank shall have notified the
Administrative Agent prior to such Borrowing Date that it does not
intend to make available its Pro Rata Share of such Loans on such date
(it being understood that no action or inaction by the Administrative
Agent regarding such an advance shall affect the rights of the Company
with respect to any non-performing Bank).  If the Administrative Agent
makes such advance, the Administrative Agent shall be entitled to
recover such amount on demand from the Bank on whose behalf such
advance was made, and if such Bank does not pay the Administrative
Agent the amount of such advance on demand, the Company shall promptly
repay such amount to the Administrative Agent.  Until such amount is
repaid to the Administrative Agent by such Bank or the Company, such
advance shall be deemed for all purposes to be a Pro Rata Loan made by
the Administrative Agent.  The Administrative Agent shall be entitled
to recover from the Bank or the Company, as the case may be, interest
on the amount advanced by it for each day from the Borrowing Date
therefor until repaid to the Administrative Agent, at a rate per annum
equal to (i) in the case of the Bank, the Federal Funds Rate, for the
three-day period beginning on the Borrowing Date, and the applicable
rate on the Pro Rata Loans made on the Borrowing Date for the period
beginning on the fourth day after the Borrowing Date, and (ii) in the
case of the Company, the applicable rate on the Pro Rata Loans made on
the Borrowing Date.

(d)  In lieu of delivering the written notice described above, the
Company may give the Administrative Agent telephonic notice of any
request for borrowing by the time required under this Section 2.02;
provided that such telephonic notice shall be confirmed by delivery of
a written notice to the Administrative Agent promptly but in no event
later than 4:00 P.M., New York City time, on the date of such
telephonic notice.






                                                             Page 25

<PAGE>
Section 2.03    Pro Rata Notes.
                ---------------

The Company's obligation to repay the Pro Rata Loans shall be
evidenced by Pro Rata Notes, one such Pro Rata Note payable to the
order of each Bank.  The Pro Rata Note of each Bank shall (i) be in
the principal amount of such Bank's Commitment, (ii) be dated the date
of the initial Loan and (iii) be stated to mature on the Termination
Date as such date may be extended hereunder and bear interest from its
date until maturity on the principal balance (from time to time
outstanding thereunder) payable at the rates and in the manner
provided herein.  Each Bank is authorized to indicate upon the grid
attached to its Pro Rata Note all Pro Rata Loans made by it pursuant
to this Agreement, interest elections and payments of principal and
interest thereon.  Such notations shall be presumptive as to the
aggregate unpaid principal amount of all Pro Rata Loans made by such
Bank, and interest due thereon, but the failure by any Bank to make
such notations or the inaccuracy or incompleteness of any such
notations shall not affect the obligations of the Company hereunder or
under the Pro Rata Notes.

Section 2.04    Certain Fees.
                -------------

(a)  The Company shall pay to the Administrative Agent for the
accounts of the Banks a fee (the "Facility Fee") equal to the Facility
Fee Rate per annum (calculated on the basis of a 360-day year for the
actual number of days involved) on the daily average amount of the
Total Commitment, regardless of usage (excluding the amount of any
canceled or reduced portion of the Commitment for which the Facility
Fee was paid in connection with such cancellation or reduction
pursuant to Section 2.05 hereof) during the quarter with respect to
which such Facility Fee is being paid.  Such Facility Fee shall be
payable in arrears on the last Business Day of each calendar quarter,
commencing on the first such date after the date hereof, on any date
that the Total Commitment is canceled or reduced pursuant to Section
2.05 (but only with respect to the amount of such cancellation or
reduction) and on the Termination Date.

(b)  The Company shall pay to the Administrative Agent for its own
account such fees as have been or may hereinafter be agreed to between
the Administrative Agent and the Company, in the amounts and at the
times agreed upon.

(c)  On the Effective Date the Company shall pay to the Administrative
Agent for the account of each of the Banks (other than The Bank of New
York) such fees as have been or may hereinafter be agreed to between
the Administrative Agent and the Company, in the amounts and at the
times agreed upon.




                                                             Page 26

<PAGE>
Section 2.05    Cancellation or Reduction of the Commitment.
                --------------------------------------------
The Company shall have the right, upon not less than three Business
Days' written notice to the Administrative Agent and upon payment of
the Facility Fees relating to the amount of the Total Commitment
canceled or reduced which have accrued through the date of such
cancellation or reduction, with respect to the amount of the
cancellation or reduction, to cancel the Total Commitment in full or
to reduce the amount thereof; provided, however, that the Total
Commitment may not be canceled so long as any Loan or Swing Line
Advance remains outstanding; and provided, further, that the amount of
any partial reduction in the Total Commitment shall not exceed the
remainder of (i) the Total Commitment on such date minus (ii) the
aggregate outstanding principal amount of Loans and Swing Line
Advances on such date.  Partial reductions of the Total Commitment
shall be in the amount of $5,000,000 or in integral multiples of
$1,000,000 in excess thereof (or, if the aggregate outstanding amount
of Loans is less than $5,000,000, then all of such lesser amount).
All such cancellations or reductions shall be permanent.

Section 2.06    Optional Prepayment.
                --------------------

The Company shall have the right, on not less than three Business
Days' written notice to the Administrative Agent in the case of
Eurodollar Pro Rata Loans, and upon such written notice delivered by
11:00 A.M. New York City time the day of the proposed prepayment to
the Administrative Agent in the case of ABR Loans or Swing Line
Advances, to prepay Pro Rata Loans or Swing Line Advances bearing
interest on the same basis and having the same Interest Periods, if
any, in whole or in part, without premium or penalty, in the aggregate
principal amount of $1,000,000 ($100,000 in the case of Swing Line
Advances) or in integral multiples of $100,000 in excess thereof (or,
if the outstanding aggregate amount of such Loan or Swing Line Advance
is less than $1,000,000 or $100,000, respectively, then all of such
lesser amount), together with accrued interest on the principal being
prepaid to the date of prepayment and, in the case of Eurodollar
Loans, the amounts required by Section 4.03. Subject to the terms and
conditions hereof, prepaid Loans may be reborrowed.

Section 2.07    Mandatory Prepayment.
                ---------------------

(a)  If (i) the Company or any Subsidiary shall sell, lease (other
than in the ordinary course of business), assign, transfer or
otherwise dispose of any of its assets other than pursuant to Excluded
Asset Sales, in an exchange that qualifies under Section 1031 of the
Code, or to the extent that the Net Cash Proceeds received therefrom
are reinvested in similar assets within 180 days of such disposition
of such assets, (ii) the Company or a Subsidiary issues, assumes or



                                                             Page 27

<PAGE>
incurs Specified Additional Indebtedness or (iii) the Company sells or
issues equity securities for cash, other than pursuant to the
Company's Stock Incentive Plan, the Company shall prepay outstanding
Pro Rata Loans and Swing Line Advances with the Net Cash Proceeds
therefrom.  Notwithstanding the foregoing, if at the time a mandatory
prepayment shall be required to be made hereunder, a mandatory
prepayment shall also be required to be made under any similar
provision of any agreement evidencing Indebtedness permitted by
Section 7.02(a), in an aggregate principal amount not exceeding
$25,000,000, then the Company may apportion such mandatory prepayment
pro rata according to the relative principal amounts outstanding under
such Credit Agreement and under this Agreement, and the amount of such
mandatory prepayment hereunder shall be reduced accordingly.  Any such
reduction shall be described in reasonable detail in the officer's
certificate required under this Section 2.07(c).

(b)  Application of Prepayments.  All prepayments required to be made
pursuant to this Section 2.07 shall be applied in the following order:
first, to compensate the Banks for any amounts required by Section
4.03, in the case that such prepayment shall apply to any Eurodollar
Pro Rata Loans, second, to accrued interest on the principal amount of
Pro Rata Loans being prepaid, third, to the principal of the Pro Rata
Loans then outstanding, if any, fourth, to accrued interest on the
principal amount of Swing Line Advances being prepaid, and fifth, to
the principal of the Swing Line Advances then outstanding, if any;
provided that any prepayments shall be applied in a manner to minimize
the payments, if any, required by the Company pursuant to Section 4.03
with respect to such prepayment; and provided, further, that the
accrued interest on, and the outstanding principal of, Pro Rata Loans
to be prepaid shall be applied to prepayment of ABR Loans and
Eurodollar Pro Rata Loans in proportion to the outstanding aggregate
principal amount of such ABR Loans or Eurodollar Pro Rata Loans,
respectively, relative to that of all Pro Rata Loans.

(c)  Officer's Certificate.  Promptly upon receipt of any Net Cash
Proceeds, other than pursuant to any Excluded Asset Sales, the Company
shall deliver to the Administrative Agent a certificate signed by the
chief financial officer of the Company, which shall be in form and
substance satisfactory to the Administrative Agent, setting forth the
amount of the gross cash proceeds received and the items deducted
therefrom in reasonable detail in order to confirm the amount of such
Net Cash Proceeds and also setting forth the Company's year-to-date
asset sales.

Section 2.08    Procedure for Competitive Loans.
                --------------------------------

(a)  Prior to the Termination Date, the Company may request that the
Banks make offers to make Competitive Loans in dollars on the terms
and conditions hereinafter set forth; provided, however, that (i) the
aggregate principal amount of Competitive Loans that may be borrowed


                                                             Page 28

<PAGE>
on any Borrowing Date may not exceed the Available Commitment (after
giving effect to any Loans to be repaid or prepaid on such Borrowing
Date and any other Loans to be made on such Borrowing Date), (ii) the
aggregate amount of Competitive Loans outstanding on any day may not
exceed 50% of the Total Commitment (after giving effect, with respect
to any day, to any Loans being repaid or prepaid on such day and any
other Loans to be made on such day) and (iii) the Company may not
request Competitive Loans before the fifth Business Day after the
Effective Date.  Each Bank may, but shall have no obligation to, make
such offers and the Company may, but shall have no obligation to,
accept any such offers, in the manner set forth in this Section 2.08.

(b)  The Company may request Competitive Loans under this Section 2.08
by giving a Competitive Loan Request to the Administrative Agent, by
telephone, telex, telecopy or in writing not later than 12:00 Noon,
New York time (if not in writing, to be confirmed in writing in
substantially the form of Exhibit C-1 not later than 2:00 P.M., New
York time, on the same day), on (i) the fourth Business Day prior to
the proposed Borrowing Date, in the case of Eurodollar Competitive
Loans, and (ii) on the Business Day immediately prior to the proposed
Borrowing Date, in the case of Absolute Rate Competitive Loans.  The
Administrative Agent shall promptly notify each Bank, by a letter in
substantially the form of Exhibit C-2, of each such Competitive Loan
Request received by it from the Company and of the terms contained
therein.

(c)  Each Bank may, if it elects so to do, irrevocably offer to make a
Competitive Loan of the requested type to the Company at a Competitive
Bid Rate or Rates, as specified by such Bank in accordance with the
related Competitive Loan Request, by submitting a Competitive Bid, in
substantially the form of Exhibit C-3 and indicating the maximum and
minimum principal amounts of the Competitive Loan which such Bank
would be willing to make (which amount may, subject to the proviso to
the first sentence of Section 2.08(a), exceed such Bank's Commitment,
but shall be in a principal amount equal to $1,000,000 or in integral
multiples of $100,000 in excess thereof), the Competitive Rate, or
Competitive Margin for the relevant Interest Period, as the case may
be, and any other terms and conditions required by such Bank, not
later than 9:30 A.M., New York time, on (i) the third Business Day
prior to the proposed Borrowing Date, in the case of Eurodollar
Competitive Loans or (ii) the proposed Borrowing Date, in the case of
Absolute Rate Competitive Loans, to the Administrative Agent (which
shall give notice thereof to the Borrower as promptly as practicable
and in no event later than 10:00 A.M., New York time); provided that,
if the Administrative Agent, at such time (if any) as it is a Bank,
shall elect to submit a Competitive Bid, the Administrative Agent
shall communicate the substance of its Competitive Bid to the Company
not later than 15 minutes prior to the applicable deadline specified
above.  Banks may submit multiple Competitive Bids.  Any Competitive
Bid that does not conform substantially with Exhibit C-3 may be
rejected by the Administrative Agent, after conferring with the
Company, and the Administrative Agent shall notify the Bank that

                                                             Page 29

<PAGE>
submitted such Competitive Bid of such rejection as promptly as
practicable.  The Administrative Agent shall (i) disclose the
Competitive Bids received to the Company as promptly as reasonably
practicable after the deadline stated above for the submission of
Competitive Bids, (ii) maintain in confidence all Competitive Bids
until each of them has been disclosed to the Company and (iii) provide
copies of all Competitive Bids (or other written notice containing all
of the terms thereof) to the Company as soon as practicable after
completion of the bidding process described in this Section 2.08.

(d)  The Company shall, not later than (i) 12:00 Noon, New York time,
on the third Business Day prior to the proposed Borrowing Date, in the
case of Eurodollar Competitive Loans or (ii) 12:00 Noon, New York
time, on the proposed Borrowing Date, in the case of Absolute Rate
Competitive Loans, either

    (i)   cancel the Borrowing Request by giving the Administrative
          Agent notice to that effect or

    (ii)  accept one or more Competitive Bids, in its sole discretion,
          by giving notice to the Administrative Agent of the
          principal amount of each Competitive Loan (which principal
          amount shall be equal to or greater than the minimum amount
          offered by the relevant Bank and equal to or less than the
          maximum amount offered by such Bank for such Competitive
          Loan pursuant to Section 2.08(c)), to be made by each Bank,
          and reject any remaining Competitive Bids, by giving the
          Administrative Agent notice to that effect; provided that
          the aggregate principal amount of such offers accepted by
          the Company shall be in a principal amount equal to
          $1,000,000 or in an integral multiple of $100,000 in excess
          thereof, each such notice to be in substantially the form of
          Exhibit C-4 (a "Competitive Accept/Reject Notice"); provided
          further that

          (A)  the failure by the Company to give such notice in a
               timely fashion shall be deemed to be a rejection of all
               the Competitive Bids,

          (B)  the Company shall not accept a Competitive Bid made at
               a Competitive Bid Rate if such Company has rejected a
               Competitive Bid made at a lower Competitive Bid Rate,

          (C)  the aggregate principal amount of the Competitive Bids
               accepted by the Company shall not exceed the principal
               amount specified in the Competitive Loan Request,

          (D)  if the Company shall accept Competitive Bids made at a
               particular Competitive Bid Rate but shall be restricted
               by other conditions hereof from borrowing the principal
               amount of Competitive Loans specified in such
               Competitive Loan Request in respect of which

                                                             Page 30

<PAGE>
               Competitive Bids at such Competitive Bid Rate have been
               made or if the Company shall accept Competitive Bids
               made at a particular Competitive Bid Rate but the
               aggregate amount of Competitive Bids made at such
               Competitive Bid Rate shall exceed the amount specified
               in the Competitive Loan Request, then the Company shall
               accept a pro rata portion of each Competitive Bid made
               at such Competitive Bid Rate, aggregating such pro rata
               portions of Competitive Loans with respect to which
               Competitive Bids at such Competitive Bid Rate have been
               received (provided further that if the principal amount
               of Competitive Loans to be so allocated is not
               sufficient to enable Competitive Loans to be so
               allocated to each such Bank in a principal amount equal
               to $1,000,000 or in an integral multiple of $100,000 in
               excess thereof, the Company shall select the Banks to
               be allocated such Competitive Loans in a principal
               amount equal to not less than $1,000,000 but may round
               up allocations to the next higher integral multiple of
               $100,000 if necessary), and

          (E)  except as provided in clause (D) above, no Competitive
               Bid shall be accepted for a Competitive Loan unless
               such Competitive Loan is in a principal amount equal to
               $5,000,000 or an integral multiple of $1,000,000 in
               excess thereof.

(e)  If the Company notifies the Administrative Agent that a Borrowing
Notice for Competitive Loans is canceled, the Administrative Agent
shall give prompt notice thereof to the Banks.

(f)  If the Company accepts one or more Competitive Bids, the
Administrative Agent shall promptly give notice (i) to each Bank of
the date and aggregate amount of such Competitive Loan(s), the
Competitive Bid Rate therefor and whether or not any Competitive Bid
made by such Bank has been accepted by the Company, and (ii) to each
Bank whose Competitive Bid, or any portion thereof, has been accepted
by the Company, of the principal amount of the Competitive Loan to be
made by such Bank and the date for repayment thereof, together with
the Competitive Rate or Competitive Margin, as applicable, and any
other terms applicable to such Competitive Loan.

(g)  Following any acceptance by the Company and notification by the
Administrative Agent pursuant to Section 2.08(f), and upon
satisfaction, or waiver by the Banks, of each of the applicable
conditions precedent contained in Article VI, each such Bank shall
disburse to the Administrative Agent, by 2:00 P.M. on the specified
Borrowing Date, the aggregate principal amount of the Competitive
Loans accepted by the Company, whereupon the Administrative Agent
shall promptly disburse such funds to the Company in funds immediately
available at the Company's office specified in Section 11.06.


                                                             Page 31

<PAGE>
(h)  Nothing in this Section 2.08 shall be construed as a right of
first offer in favor of the Banks or to otherwise limit the ability of
the Company to request and accept credit facilities from any Person
(including any Bank).

Section 2.09    Competitive Notes.
                ------------------

The Company's obligation to repay the Competitive Loans shall be
evidenced by Competitive Notes, one such Competitive Note payable to
the order of each Bank making a Competitive Loan pursuant to Section
2.08.  The Competitive Note of each Bank shall (i) be in the principal
amount of 50% of the Total Commitment or, if less, the aggregate
principal amount outstanding under Competitive Loans made by such
Bank, (ii) be dated the date of the initial Competitive Loan made by
such Bank and (iii) be stated to mature on the Maturity Date of any
Competitive Loan made by such Bank (as such date may be extended
hereunder) and bear interest from its date until maturity on the
principal balance (from time to time outstanding thereunder) payable
at the rates and in the manner provided herein.  Each Bank is
authorized to indicate upon the grid attached to its Competitive Note
all Competitive Loans made by it pursuant to this Agreement, interest
elections and payments of principal and interest thereon.  Such
notations shall be presumptive as to the aggregate unpaid principal
amount of all Competitive Loans made by such Bank, and interest due
thereon, but the failure by any Bank to make such notations or the
inaccuracy or incompleteness of any such notations shall not affect
the obligations of the Company hereunder or under the Competitive
Notes.

Section 2.10    Swing Line Advances.
                --------------------

(a)  Prior to the Termination Date, and subject to the terms and
conditions of this Agreement, the Swing Line Bank shall make, on the
terms and conditions hereinafter set forth, Swing Line Advances to the
Company from time to time on any Business Day in an aggregate amount
not to exceed at any time outstanding $15,000,000 (the "Swing Line
Facility"); provided, however, that the sum of (i) the aggregate
outstanding Loans plus (ii) the aggregate outstanding Swing Line
Advances, may not exceed the Total Commitment.  Each Swing Line
Borrowing shall be in an amount of not less than $100,000 or an
integral multiple of $100,000 in excess thereof.  Each Bank other than
the Swing Line Bank shall be deemed to, and hereby agrees to, have
irrevocably and unconditionally purchased from the Swing Line Bank,
simultaneously with such Swing Line Advance, a participation in such
Swing Line Advance in an amount equal to such Bank's Pro Rata Share of
the principal amount thereof.

(b)  Interest.  Each Swing Line Advance shall bear interest at a rate
agreed upon by the Company and the Swing Line Bank but in no event


                                                             Page 32

<PAGE>
higher than a rate based upon the Base Rate and in the manner set
forth in Section 3.02, as if such Swing Line Advance were an ABR Loan.
Such interest shall be payable in arrears at the end of the applicable
interest period or as otherwise agreed by the Company and the Swing
Line Bank.  The interest period for any Swing Line Advance shall not
exceed 30 days.

(c)  Swing Line Note.  The Company's obligation to repay its Swing
Line Advances shall be evidenced by a Swing Line Note which shall be
(i) payable to the Swing Line Bank, (ii) in the principal amount of
$15,000,000 or, if less, the principal amount of the Company's Swing
Line Advances from time to time outstanding, (iii) dated not later
than the date of the Company's first Swing Line Advance and (iv)
stated to mature with respect to each Swing Line Advance from time to
time outstanding thereunder on the date determined pursuant to this
Section 2.10 but in any event not later than the Termination Date.
The Swing Line Bank is authorized to indicate upon the grid attached
to the Swing Line Note all borrowings thereunder and payments of
principal and interest thereon.  Such notations shall be presumptively
correct as to the aggregate unpaid principal amount of the Swing Line
Advance made by the Swing Line Bank, and interest due thereon, but the
failure by the Swing Line Bank to make such notations or the
inaccuracy or incompleteness of any such notations shall not affect
the obligations of the Company hereunder or under the Swing Line Note.

(d)  Procedure.  Each Swing Line Borrowing shall be made on notice,
given not later than 12:00 P.M., New York time on the date of the
proposed Swing Line Borrowing, by the Company to the Swing Line Bank
and the Administrative Agent.  Each such notice of a proposed Swing
Line Borrowing (a "Swing Line Advance Request") shall be by telephone
or telecopier (and if by telecopier, in the form of Exhibit E hereto),
and, if by telephone, confirmed immediately in writing, specifying
therein the requested (i) date of such borrowing, (ii) amount of such
borrowing and (iii) maturity of such borrowing (which maturity shall
be no later than the thirtieth day after the requested date of such
borrowing subject to successive thirty day extensions thereof, at the
Company's option, so long as the total outstanding amount of Swing
Line Advances remains less than or equal to $15,000,000).  To the
extent it is required to do so pursuant to Section 2.10(a) above, the
Swing Line Bank will make the amount of the requested Swing Line
Advance available to the Administrative Agent in immediately available
funds, at the office of the Administrative Agent at its address set
forth on the signature pages hereof.  After the Administrative Agent's
receipt of such funds and upon satisfaction by the Company, or waiver
by the Administrative Agent of each of the conditions precedent
contained in Article VI applicable thereto, the Administrative Agent
will disburse such funds to the Company.

(e)  Repayment.  The Company shall repay to the Administrative Agent
for the account of the Swing Line Bank the outstanding principal
amount of each Swing Line Advance made to the Company on the earlier


                                                             Page 33

<PAGE>
of the maturity date specified in the applicable Swing Line Advance
Request (which maturity shall be no later than the thirtieth day after
the requested date of such borrowing subject to successive thirty day
extensions thereof, at the Company's option, so long as the total
outstanding amount of Swing Line Advances remains less than or equal
to $15,000,000) and the Termination Date.

(f)  Conversion of Swing Line Advances.  Subject to Section 4.03, (i)
if the aggregate outstanding Swing Line Advances shall at any time
exceed $1,000,000 the Company may, at its option, convert such Swing
Line Advances to an ABR Loan and if the aggregate outstanding Swing
Line Advances shall at any time exceed $2,500,000 the Company may, at
its option, convert such Swing Line Advances to a Eurodollar Pro Rata
Loan; (ii) if the aggregate outstanding Swing Line Advances shall at
any time exceed $7,500,000, Swing Line Advances in excess of such
amount shall, on the next date on which interest is payable on any
Swing Line Advance, unless converted at the Company's option pursuant
to clause (i) above, automatically be converted to an ABR Loan; and
(iii) if a Default shall occur and be continuing, the Swing Line Bank
may, at its option, convert such Swing Line Advances to an ABR Loan.
Upon election of any conversion under clause (i), the Company shall
notify the Swing Line Bank in writing of such conversion, whether such
Swing Line Advances shall be ABR Loans or Eurodollar Pro Rata Loans
and the Business Day on which such conversion is to be effective
(which notice in the case of the Eurodollar Pro Rata Loans shall not
be less than three days prior to the requested date for conversion)
and upon any automatic conversion under clause (ii) or election of
conversion under clause (iii), the Swing Line Bank shall immediately
notify the Company in writing of such conversion.  On the Business Day
of any conversion described above, such Swing Line Advances shall
constitute an ABR Loan or a Eurodollar Pro Rata Loan and shall bear
interest at the rate of interest then applicable to ABR Loans or
Eurodollar Pro Rata Loans, as the case may be.  Upon written demand by
the Swing Line Bank on or before 11:00 A.M., New York time, with a
copy of such demand to the Administrative Agent, whether or not an
Event of Default shall have occurred, each other Bank shall purchase
from the Swing Line Bank, and the Swing Line Bank shall sell to each
such other Bank, such other Bank's Pro Rata Share of such outstanding
Swing Line Advance as of the date of such demand, by making available
to the Administrative Agent for the account of the Swing Line Bank not
later than 2:00 P.M., New York time, in immediately available funds,
an amount equal to the portion of the outstanding principal amount of
such Swing Line Advance to be purchased by such Bank.  The Company
hereby agrees to each such sale.  Each Bank agrees unconditionally and
absolutely to purchase its Pro Rata Share of an outstanding Swing Line
Advance, whether or not an Event of Default shall have occurred, on
(i) the Business Day on which demand therefor is made by the Swing
Line Bank, provided that notice of such demand is given not later than
1:00 P.M., New York time, on such Business Day or (ii) the first
Business Day next succeeding such demand if notice of such demand is
given after such time.  If and to the extent that any Bank shall not


                                                             Page 34

<PAGE>
have so made the amount of such Swing Line Advance available to the
Administrative Agent, such Bank agrees to pay to the Administrative
Agent forthwith on demand such amount together with interest thereon,
for each day from the date of demand by the Swing Line Bank until the
date such amount is paid to the Administrative Agent, at a rate per
annum equal to (i) the Federal Funds Rate, for the three-day period
beginning on the date of such demand, and (ii) the rate of interest
then applicable to ABR Loans or Eurodollar Pro Rata Loans, as the case
may be, for the period beginning on the fourth day after the date of
such demand, changing as and when said rate changes.


                              ARTICLE III

             INTEREST, METHOD OF PAYMENT, CONVERSION, ETC.

Section 3.01    Procedure for Interest Rate Determination.
                ------------------------------------------

(a)  Unless the Company shall request in a Loan Request or in a
Conversion/Continuance Request that Pro Rata Loans (or portions
thereof) bear interest as Eurodollar Pro Rata Loans, the Pro Rata
Loans shall bear interest as ABR Loans.

(b)  Competitive Rate Loans shall bear interest as Absolute Rate
Competitive Loans or Eurodollar Competitive Loans as determined in
accordance with Section 2.08.

Section 3.02    Interest on ABR Loans.
                ----------------------

Each ABR Loan shall bear interest from the date of such ABR Loan until
maturity thereof or until such Loan is repaid or converted, or the
beginning of any relevant Interest Period, as the case may be, payable
in arrears on the last day of each calendar quarter of each year,
commencing with the first such date after the date hereof, and on the
date such ABR Loan is repaid, at a rate per annum (on the basis of a
365- or 366-day year for the actual number of days involved in the
case of ABR Loans which accrue interest based upon the Prime Rate and
on the basis of a 360-day year for the actual number of days involved
in the case of ABR Loans which accrue interest based upon the Federal
Funds Rate) equal to the Base Rate in effect from time to time, which
rate shall change as and when said Base Rate shall change.  If an ABR
Loan is outstanding, the Administrative Agent shall notify the Company
of the Base Rate when said Base Rate shall change; provided that the
failure to give notice shall not affect the Company's obligations with
respect to such ABR Loan.






                                                             Page 35

<PAGE>
Section 3.03    Interest on Eurodollar Loans.
                -----------------------------

(a)  Each Eurodollar Loan shall bear interest from the date of such
Loan until maturity thereof or until such Loan is repaid, payable in
arrears, with respect to Interest Periods of three months or less, on
the last day of such Interest Period, and with respect to Interest
Periods longer than three months, on the day which is three months
after the commencement of such Interest Period and on the last day of
such Interest Period, at a rate per annum (on the basis of a 360-day
year for the actual number of days involved), determined by the
Administrative Agent with respect to each Interest Period with respect
to Eurodollar Loans, equal to the sum of (i) the Applicable Margin, in
the case of Eurodollar Pro Rata Loans or the Competitive Margin, in
the case of Eurodollar Competitive Loans and (ii) LIBOR.

(b)  The Interest Period for each Eurodollar Loan shall be selected by
the Company at least three Business Days prior to the beginning of
such Interest Period.  If the Company fails to notify the
Administrative Agent of the subsequent Interest Period for an
outstanding Eurodollar Pro Rata Loan at least three Business Days
prior to the last day of the then current Interest Period of such
Eurodollar Pro Rata Loan, then such outstanding Eurodollar Pro Rata
Loan shall become an ABR Loan at the end of such current Interest
Period.

(c)  Notwithstanding the foregoing:  (i) if any Interest Period for a
Eurodollar Loan would otherwise end on a day which is not a Business
Day, such Interest Period shall be extended to the next succeeding
Business Day unless the result of such extension would be to carry
such Interest Period into another calendar month, in which event such
Interest Period shall end on the immediately preceding Business Day;
(ii) any Interest Period that begins on the last Business Day of a
calendar month (or on a day for which there is no numerically
corresponding day in the calendar month at the end of such Interest
Period) shall end on the last Business Day of a calendar month; and
(iii) no Interest Period for a Eurodollar Loan may extend beyond the
Termination Date.

(d)  Eurodollar Loans shall be made by each Bank from its branch or
affiliate identified as its Eurodollar Lending Office on the signature
page hereto, or such other branch or affiliate as it may hereafter
designate to the Company and the Administrative Agent as its
Eurodollar Lending Office.  A Bank shall not change its Eurodollar
Lending Office designation if it, at the time of the making of such
change, increases the amounts that would have been payable by the
Company to such Bank under this Agreement in the absence of such a
change.





                                                             Page 36

<PAGE>
Section 3.04    Interest on Absolute Rate Competitive Loans.
                --------------------------------------------

Each Absolute Rate Competitive Loan shall bear interest from the date
of such Loan to (but excluding) its Maturity Date, payable in arrears,
with respect to maturities of three months or less, on its Maturity
Date, and with respect to maturities longer than three months, on the
day which is three months after the making of such loan (and each
three month anniversary thereafter, if any) and on its Maturity Date,
at a rate per annum equal to the applicable Competitive Rate.

Section 3.05    Conversion/Continuance.
                -----------------------

(a)  The Company may request, by delivery to the Administrative Agent
of a written Conversion/Continuance Request not less than three
Business Days prior to a requested Conversion/Continuance Date, that
all or portions of the outstanding ABR Loans and Eurodollar Pro Rata
Loans, in the aggregate amount of $1,000,000 or in integral multiples
of $100,000 in excess thereof (or, if the aggregate amount of
outstanding Loans is less than $1,000,000, then all such lesser
amount), shall bear interest from and after the Conversion/Continuance
Date as either ABR Loans or Eurodollar Pro Rata Loans.

(b)  Upon receipt of any such Conversion/Continuance Request from the
Company, the Administrative Agent shall forthwith give notice to each
Bank of the substance thereof.  Effective on such Conversion/
Continuance Date and upon payment by the Company of the amounts, if
any, required by Section 4.03, the Loans or portions thereof as to
which the Conversion/Continuance Request was made shall commence to
accrue interest as set forth in this Article III for the interest rate
selected by the Company.

(c)  In lieu of delivering the above-described notice, the Company may
give the Administrative Agent telephonic notice hereunder by the
required time under this Section 3.05; provided that such telephonic
notice shall be confirmed by delivery of a written notice to the
Administrative Agent by no later than 4:00 P.M., New York City time,
the date of such telephonic notice.

Section 3.06    Post Default Interest.
                ----------------------

Upon the occurrence and during the continuation of an Event of
Default, all Loans, Swing Line Advances and any unpaid installment of
interest shall bear interest at a rate per annum equal to the sum of
(i) 2% and (ii) with respect to ABR Loans and Swing Line Advances, the
rate of interest then applicable to ABR Loans, changing as and when
said rate shall change, with respect to Eurodollar Loans, the rate of
interest applicable to each such Eurodollar Loan, and with respect to



                                                             Page 37

<PAGE>
Absolute Rate Competitive Loans, the Competitive Rate applicable to
such Absolute Rate Competitive Loan.  Interest payable pursuant to
this Section 3.06 shall be payable on demand.

Section 3.07    Maximum Interest Rate.
                ----------------------

(a)  Nothing in this Agreement or the Notes shall require the Company
to pay interest at a rate exceeding the maximum rate permitted by
applicable law.  Neither this Section nor Section 11.01 is intended to
limit the rate of interest payable for the account of any Bank to the
maximum rate permitted by the laws of the State of New York (or any
other applicable law) if a higher rate is permitted with respect to
such Bank by supervening provisions of U.S.  Federal law.

(b)  If the amount of interest payable for the account of any Bank on
any interest payment date in respect of the immediately preceding
interest computation period, computed pursuant to this Article III,
would exceed the maximum amount permitted by applicable law to be
charged by such Bank, the amount of interest payable for its account
on such interest payment date shall automatically be reduced to such
maximum permissible amount.


                              ARTICLE IV

                        DISBURSEMENT AND PAYMENT

Section 4.01    Pro Rata Treatment.
                -------------------

Each payment of the Facility Fee and each reduction of the Total
Commitment shall be apportioned among the Banks in proportion to each
Bank's Pro Rata Share.  Except as provided in Section 4.04 or 4.05,
the ABR Loans and Eurodollar Pro Rata Loans or portions thereof as to
which a Conversion/Continuance Request has been made pursuant to
Section 3.05 hereof shall at all times bear interest on the same basis
respectively (i.e., as ABR Loans and Eurodollar Pro Rata Loans) and
the Interest Periods applicable thereto, if any, shall be of the same
duration.

Section 4.02    Method of Payment.
                ------------------

(a)  All payments by the Company hereunder and under the Notes shall
be made without set-off or counterclaim to the Administrative Agent,
for its account or for the account of the Bank or Banks entitled
thereto, as the case may be, in lawful money of the United States and
in immediately available funds at the office of the Administrative
Agent on the date when due.



                                                             Page 38

<PAGE>
(b)  Any payment hereunder which falls due on a non-Business Day will
be carried over to the next Business Day (subject to Section 3.03(c)),
and interest at the rate applicable hereunder will continue to run
during such extension of time.

Section 4.03    Compensation for Losses.
                ------------------------

(a)  Compensation.  In the event that (i) the Company makes a
prepayment under Section 2.06 on a day other than the last day of the
Interest Period for the amount so prepaid, (ii) a Conversion/
Continuance Date selected pursuant to Section 3.05 falls on a day
other than the last day of the Interest Period for the amount as to
which a conversion is made, (iii) the Company revokes any notice given
under Section 2.02 requesting Eurodollar Loans, (iv) the Loans or
portions thereof are converted into ABR Loans pursuant to Section 4.05
on a day other than the last day of the Interest Period for the
Eurodollar Loans so converted, (v) the Eurodollar Loans shall be
declared to be due and payable prior to the scheduled maturity thereof
pursuant to Section 8.01 or (vi) Swing Line Advances shall be
converted into an ABR Loan on any day other than the maturity date for
such Swing Line Advances, the Company shall pay to each Bank or the
Swing Line Bank, as the case may be, promptly after its demand an
amount which will compensate such Bank or the Swing Line Bank, as the
case may be, for any loss, premium or penalty incurred (other than any
loss, premium or penalty incurred as a consequence of any Tax, which
shall be governed by the provisions of Section 4.04(a)) by such Bank
or the Swing Line Bank, as the case may be, as a result of such
prepayment, conversion, declaration or revocation of notice in respect
of funds deemed (pursuant to the last sentence of this Section
4.03(a)) obtained for the purpose of making or maintaining such Bank's
Eurodollar Loans or the Swing Line Bank's Swing Line Advances, or any
part thereof (it being understood, however, that the foregoing shall
not be construed as covering any amounts paid pursuant to Section
2.10(f) by a Bank to the Swing Line Bank in connection with the
conversion of a Swing Line Loan).  Such compensation shall include an
amount equal to the excess, if any, of (i) the amount of interest
which would have accrued on the amount so paid or prepaid, or not
borrowed or converted, for the period from the date of such payment or
prepayment or conversion or failure to borrow to the last day of such
Interest Period or the maturity date of Swing Line Advances (or, in
the case of a failure to borrow, the Interest Period that would have
commenced on the date of such failure to borrow) in each case at the
applicable rate of interest for such Loan provided for herein
(excluding, however, the Applicable Margin included therein) over (ii)
the amount of interest (as reasonably determined by such Bank) which
would have accrued to such Bank on such amount by placing such amount
on deposit for a comparable period with leading banks in the London
interbank market.  For purposes of calculating amounts payable by the
Company to the Banks under this Section, each Eurodollar Loan made by
a Bank (and each related reserve, special deposit or similar


                                                             Page 39

<PAGE>
requirement) shall be conclusively deemed to have been funded at Base
LIBOR used in determining LIBOR for such Eurodollar Loan by a matching
deposit or other borrowing in the London interbank deposits market for
a comparable amount and for a comparable period, whether or not such
Eurodollar Loan is in fact so funded.

(b)  Certificate, Etc.  Each Bank and the Swing Line Bank, if
applicable, shall promptly notify the Company, with a copy to the
Administrative Agent, upon becoming aware that the Company may be
required to make any payment pursuant to this Section 4.03.  When
requesting payment pursuant to this Section 4.03, each Bank and the
Swing Line Bank, if applicable, shall provide to the Company, with a
copy to the Administrative Agent, a certificate, signed by an officer
of such Bank or Swing Line Bank, setting forth the amount required to
be paid by the Company to such Bank or Swing Line Bank and the
computations made by such Bank or Swing Line Bank to determine such
amount.  In the absence of manifest error, such certificate shall be
conclusive and binding on the Company as to the amount so required to
be paid by the Company to such Bank.

(c)  Participants.  Subject to Section 11.08(e), each Participant
shall be deemed a "Bank" for the purposes of this Section 4.03.

Section 4.04    Withholding,  Reserves and Additional Costs.
                --------------------------------------------

(a)  Taxes.

     (i)    Withholding.  To the extent permitted by law, all payments
            under this Agreement and under the Notes (including
            payments of principal and interest) shall be payable to
            each Bank free and clear of any and all present and future
            Covered Taxes.  If any Taxes are required to be withheld
            or deducted from any amount payable under this Agreement
            or any Note, then (1) the Company shall pay any such Tax
            before the date on which penalties attach thereto, and (2)
            in the event such Tax is a Covered Tax, the amount payable
            under this Agreement or such Note shall be increased to
            the amount which, after deduction from such increased
            amount of all Covered Taxes required to be withheld or
            deducted therefrom, will yield to such Bank the amount
            stated to be payable under this Agreement or such Note.
            The Company shall execute and deliver to any Bank upon its
            request such further instruments as may be necessary or
            desirable to give full force and effect to any such
            increase, including a new Note of the Company to be issued
            in exchange for any Note theretofore issued.  The Company
            shall also hold each Bank harmless and indemnify it for
            any stamp or other taxes with respect to the preparation,
            execution, delivery, recording, performance or enforcement
            of the Credit Documents (all of which shall be included


                                                             Page 40

<PAGE>
            with "Taxes").  If any Covered Taxes are paid by any Bank,
            the Company shall, not later than 10 days after demand of
            such Bank, reimburse such Bank for such payments, together
            with any interest, penalties and expenses incurred in
            connection therewith, plus interest thereon at a rate per
            annum (based on a 360-day year for the actual number of
            days involved) equal to the interest rate then applicable
            to ABR Loans, changing as and when such rate shall change,
            from the date such payment or payments are made by such
            Bank to the date of reimbursement by the Company.  The
            Company shall deliver to the Administrative Agent
            certificates or other valid vouchers for all Taxes or
            other charges deducted from or paid with respect to
            payments made by the Company hereunder.

     (ii)   Tax Refund.  If the Company determines in good faith that,
            (a) acting in the name of a Bank, Participant, Assignee or
            the Administrative Agent it is more likely than not to win
            a contest involving a Covered Tax, or (b) acting in the
            name of the Company, a reasonable basis exists for
            contesting a Covered Tax, then the relevant Bank,
            Participant, Assignee or the Administrative Agent, as
            applicable, shall cooperate with the Company in
            challenging such Tax at the Company's expense if requested
            by the Company (it being understood and agreed that
            neither the Administrative Agent nor any Bank, Participant
            or Assignee shall have any obligation to contest, or any
            responsibility for contesting any Tax).  If any Bank,
            Participant, Assignee or the Administrative Agent, as
            applicable, receives a refund (whether by way of direct
            payment or by offset) of any Covered Tax for which a
            payment has been made pursuant to subsection
            4.04(a)(i) which, in the reasonable good faith judgment of
            such Bank, Participant, Assignee or Administrative Agent,
            as the case may be, is allocable to such payment made
            under subsection 4.04(a)(i), the amount of such refund
            (together with any interest received thereon) shall be
            paid to the Company to the extent payment has been made in
            full pursuant to subsection 4.04(a)(i).

     (iii)  U.S. Tax Certificates.  Each Bank that is organized under
            the laws of any jurisdiction other than the United States
            or any state thereof shall deliver to the Administrative
            Agent for transmission to the Company, on or prior to the
            Closing Date (in the case of each Bank listed on the
            signature pages hereof) or on the date (and as a condition
            to effectiveness) of an assignment pursuant to which it
            becomes a Bank (in the case of each other Bank), and at
            such other times as may be necessary in the determination
            of the Company or the Administrative Agent (each in the
            reasonable exercise of its discretion), such certificates,


                                                             Page 41

<PAGE>
            documents or other evidence, properly completed and duly
            executed by such Bank (including, without limitation,
            Internal Revenue Service Form 1001 or Form 4224 or any
            other certificate or statement of exemption required by
            Treasury Regulations Section 1.1441-4(a) or Section
            1.1441-6(c) or any successor thereto) to establish that
            such Bank is not subject to deduction or withholding of
            United States federal income tax under Section 1441 or
            1442 of the Code or otherwise (or under any comparable
            provisions of any successor statute) or is subject to
            deduction or withholding at a reduced rate under any
            applicable treaty or otherwise with respect to any
            Payments to such Bank of principal, interest, fees or
            other amounts payable under this Agreement or any of the
            Notes.  The Company shall not be required to pay any
            additional amount to any such Bank under subsection
            4.04(a)(i) if such Bank shall have failed to satisfy the
            requirements of the immediately preceding sentence;
            provided that if such Bank shall have satisfied such
            requirements on the Closing Date (in the case of each Bank
            listed on the signature pages hereof) or on the date of
            the agreement pursuant to which it became a Bank (in the
            case of each other Bank), nothing in this subsection
            4.04(a)(iii) shall relieve the Company of its obligation
            to pay any additional amounts pursuant to subsection
            4.04(a)(i) in the event that, as a result of any change in
            applicable law, such Bank is no longer properly entitled
            to deliver certificates, documents or other evidence at a
            subsequent date establishing the fact that such Bank is
            not subject to withholding as described in the immediately
            preceding sentence.

     (iv)   Mitigation.  Each Bank agrees that, as promptly as
            practicable after the officer of such Bank responsible for
            administering the Loans under this Agreement becomes aware
            of the occurrence of an event or the existence of a
            condition that would require the Company to make payments
            with respect to such Bank under subsection 4.04(a)(i), it
            will, to the extent not inconsistent with such Bank's
            internal policies, use reasonable efforts (1) to make,
            fund or maintain the Commitments or Loans of such Bank
            through another lending office of such Bank, or (2) take
            such other reasonable measures, if as a result the
            additional amounts that would otherwise be required to be
            paid by the Company with respect to such Bank pursuant to
            subsection 4.04(a)(i) would be materially reduced and if,
            as determined by such Bank in its sole discretion, the
            making, funding or maintaining of such Commitments or
            Loans through such other lending office or in accordance
            with such other measures, as the case may be, would not
            otherwise materially adversely affect such Commitments or
            Loans or the interests of such Bank.

                                                            Page 42

<PAGE>
     (v)    Replacement of Bank.  If the Company becomes obligated to
            pay additional amounts described in Section 4.04(a) as a
            result of any condition described in such section and
            payment of such amount is demanded by any Bank, then the
            Company may, on ten business days' prior written notice to
            the Administrative Agent and such Bank, cause such Bank to
            (and such Bank shall) assign all of its rights and
            obligations under this Agreement to a Bank or other entity
            selected by the Company for a purchase price equal to the
            outstanding principal amount of such Bank's Loans and all
            accrued interest, fees, and other amounts owing to such
            Bank, provided that in no event shall the assigning Bank
            be required to pay or surrender to such purchasing Bank or
            other entity any of the fees received by such assigning
            Bank pursuant to this Agreement.  The Company shall remain
            obligated to pay to such assigning Bank all additional
            amounts described in Section 4.04(a) arising on or prior
            to the date of such assignment as a result of any
            condition described in such section and demanded by any
            Bank.

(b)  Additional Costs.

     (i)    If after the date hereof, any change in any law or
            regulation or in the interpretation thereof by any court
            or administrative or governmental authority charged with
            the administration thereof or the enactment of any law or
            regulation shall either (1) impose, modify or deem
            applicable any reserve, special deposit or similar
            requirement against the Banks' Commitments or the Loans or
            Swing Line Advances or (2) impose on any Bank any other
            condition regarding this Agreement, its Commitment or the
            Loans or Swing Line Advances and the result of any event
            referred to in clause (1) or (2) of this clause (b) shall
            be to increase the cost (other than an increase in cost as
            a consequence of any Tax, which shall be governed by the
            provisions of Section 4.04(a)) to any Bank of maintaining
            its Commitment or any Loans or Swing Line Advances (which
            increase in cost shall be calculated in accordance with
            each Bank's reasonable averaging and attribution methods)
            by an amount which any such Bank deems to be material,
            then, upon receipt by the Company of written notice by
            such Bank, the Company shall be obligated to pay to such
            Bank within 10 days of any written demand therefor an
            amount equal to such increase in cost incurred by such
            Bank after the date the Company receives such notice;
            provided that in respect of any Loan or Swing Line
            Advances such amount shall bear interest, after receipt by
            the Company of any such demand until payment in full
            thereof, at a rate per annum (based on a 360-day year, for



                                                             Page 43

<PAGE>
            the actual number of days involved) equal to the sum of 2%
            and the interest rate then applicable to ABR Loans,
            changing as and when such rate shall change.

     (ii)   If any Bank shall have determined that the adoption of any
            applicable law, rule, regulation or guideline regarding
            capital adequacy, or any change therein, or any change in
            the interpretation or administration thereof by any
            governmental authority, central bank or comparable agency
            charged with the interpretation or administration thereof
            (including any such adoption or change made prior to the
            date hereof but not effective until after the date
            hereof), or compliance by any Bank with any request or
            directive regarding capital adequacy (whether or not
            having the force of law) of any such authority, central
            bank or comparable agency, has or would have the effect of
            reducing the rate of return on capital for any such Bank
            or any corporation controlling such Bank as a consequence
            of its obligations under this Agreement to a level below
            that which such Bank or such corporation could have
            achieved but for such adoption, change or compliance
            (taking into consideration such Bank's or such
            corporation's policies with respect to capital adequacy),
            then upon receipt by the Company of written notice by such
            Bank, the Company shall be obligated to pay to such Bank
            upon receipt of written demand from such Bank such
            additional amount or amounts as will compensate such Bank
            for such reduction suffered by such Bank after the date
            the Company receives such notice, plus interest thereon at
            a rate per annum (based on a 360-day year, for the actual
            number of days involved) equal to the interest rate then
            applicable to ABR Loans, changing as and when such rate
            shall change, from the date of such demand by such Bank to
            the date of payment by the Company.

     (iii)  Mitigation.  Each Bank agrees that, as promptly as
            practicable after the officer of such Bank responsible for
            administering the Loans under this Agreement becomes aware
            of the occurrence of an event or the existence of a
            condition that would require the Company to make payments
            with respect to such Bank under subsection 4.04(b)(i) or
            (ii), it will, to the extent not inconsistent with such
            Bank's internal policies, use reasonable efforts (1) to
            make, fund or maintain the Commitments or Loans of such
            Bank through another lending office of such Bank, or (2)
            take such other reasonable measures, if as a result the
            additional amounts that would otherwise be required to be
            paid by the Company with respect to such Bank pursuant to
            subsection 4.04(b)(i) or (ii) would be materially reduced
            and if, as determined by such Bank in its sole discretion,
            the making, funding or maintaining of such Commitments or


                                                             Page 44

<PAGE>
            Loans through such other lending office or in accordance
            with such other measures, as the case may be, would not
            otherwise materially adversely affect such Commitments or
            Loans or the interests of such Bank.

     (iv)   Replacement of Bank.  If the Company becomes obligated to
            pay additional amounts described in Section 4.04(b)(i) or
            (ii) as a result of any condition described in such
            section and payment of such amount is demanded by any
            Bank, then the Company may, on ten business days' prior
            written notice to the Administrative Agent and such Bank,
            cause such Bank to (and such Bank shall) assign all of its
            rights and obligations under this Agreement to a Bank or
            other entity selected by the Company for a purchase price
            equal to the outstanding principal amount of such Bank's
            Loans and all interest and facility fees accrued to the
            date of purchase.  The Company shall remain obligated to
            pay to such assigning Bank all additional amounts
            described in Section 4.04(b) arising on or prior to the
            date of such assignment as a result of any condition
            described in such section and demanded by any Bank.

(c)  Lending Office Designations.  Before giving any notice to the
Company pursuant to this Section 4.04, each Bank shall, if possible,
designate a different lending office if such designation will avoid
the need for giving such notice and will not, in the judgment of such
Bank, be otherwise disadvantageous to such Bank.

(d)  Certificate, Etc.  Each Bank shall promptly notify the Company,
with a copy to the Administrative Agent, upon becoming aware that the
Company may be required to make any payment pursuant to this Section
4.04.  When requesting payment pursuant to this Section 4.04, each
Bank shall provide to the Company, with a copy to the Administrative
Agent, a certificate, signed by an officer of such Bank, setting forth
the amount required to be paid by the Company to such Bank and the
computations made by such Bank to determine such amount.
Determinations and allocations by such Bank for purposes of this
Section 4.04 shall be conclusive and binding upon the Company,
provided that such determinations and allocations are made on a
reasonable basis and are mathematically accurate.

(e)  Participants.  Subject to Section 11.08(e), each Participant
shall be deemed a "Bank" for the purposes of this Section 4.04.

Section 4.05    Unavailability.
                ---------------

If at any time any Bank shall have determined in good faith (which
determination shall be conclusive) that (x) the making or maintenance
of all or any part of such Bank's Eurodollar Loans has been made
impracticable or unlawful because of compliance by such Bank in good


                                                             Page 45

<PAGE>
faith with any law or guideline or any interpretation or
administration thereof by any official body charged with the
interpretation or administration thereof or with any request or
directive of such body (whether or not having the effect of law), or
(y) that LIBOR would not accurately reflect the cost to such Bank of
making, continuing or converting any Eurodollar Loan by reason of such
compliance, or by reason of the unavailability of appropriate
quotations, or by reason of the unavailability of U.S. dollar deposits
in the appropriate amount and maturity in the London Eurodollar
interbank market, then the Administrative Agent, upon notification to
it of such determination by such Bank, shall forthwith advise the
other Banks and the Company thereof.  Upon such date as shall be
specified in such notice and until such time as the Administrative
Agent, upon notification to it by such Bank, shall notify the Company
and the other Banks that the circumstances specified by it in such
notice no longer apply, (i) notwithstanding any other provision of
this Agreement, such Eurodollar Loans of such Bank shall automatically
and without requirement of notice by the Company be converted to ABR
Loans and (ii) the obligation of only such Bank to allow borrowing,
elections and renewals of Eurodollar Loans shall be suspended, and, if
the Company shall request in a Loan Request or Conversion/Continuance
Request that such Bank make a Eurodollar Loan, the loan requested to
be made by such Bank shall instead be made as an ABR Loan.


                               ARTICLE V

                    REPRESENTATIONS AND WARRANTIES

Section 5.01    Representations and Warranties.
                -------------------------------

As of each Compliance Date, the Company represents and warrants to the
Banks that:

(a)  Subsidiaries.  At the date hereof, the Company has no
Subsidiaries and is a participant in no joint ventures other than as
listed on Schedule 5.01(a).

(b)  Good Standing and Power.  The Company is duly organized and
validly existing and in good standing under the laws of the State of
Maryland; and the Company has the power to own its property and to
carry on its business as now being conducted and is duly qualified to
do business and is in good standing in each jurisdiction in which the
character of the properties owned or leased by it therein or in which
the transaction of its business makes such qualification necessary,
except where the failure to be so qualified or to be in good standing,
individually or in the aggregate, could not reasonably be expected to
have a Material Adverse Effect.  Each of the corporate Subsidiaries of
the Company are corporations, each duly organized and validly
existing, under the laws of the jurisdiction of its incorporation;


                                                             Page 46

<PAGE>
each other Subsidiary is an entity duly organized and validly existing
under the laws of the jurisdiction of its organization; and each
Subsidiary has the power to own its property and to carry on its
business as now being conducted and is duly qualified to do business
and is in good standing in each jurisdiction in which the character of
the properties owned or leased by it therein or in which the
transaction of its business makes such qualification necessary, except
where the failure to be so organized, existing, qualified, or to be in
good standing, individually or in the aggregate, could not reasonably
be expected to have a Material Adverse Effect.

(c)  Corporate Authority.  The Company has full corporate power and
authority to execute, deliver and perform its obligations under this
Agreement, to make the borrowings contemplated hereby, and to execute
and deliver the Notes and to incur the obligations provided for herein
and therein, all of which have been duly authorized by all proper and
necessary corporate action.  No consent or approval of stockholders is
required as a condition to the validity or performance by the Company
of its obligations under this Agreement or the Notes.

(d)  Authorizations.  All authorizations, consents, approvals,
registrations, notices, exemptions and licenses with or from
Governmental Authorities and other Persons which are necessary for the
borrowing hereunder, the execution and delivery of the Credit
Documents, the performance by the Company of its obligations hereunder
and thereunder have been effected or obtained and are in full force
and effect.

(e)  Binding Agreements.  This Agreement constitutes, and the Notes,
when executed and delivered pursuant hereto for value received will
constitute, the valid and legally binding obligations of the Company
enforceable in accordance with their terms, subject to the effect of
bankruptcy, insolvency, reorganization, moratorium or other similar
laws now or hereafter in effect relating to or affecting the rights
and remedies of creditors; and the effect of general principles of
equity, regardless of whether enforcement is sought in a proceeding at
law or in equity, and the discretion of the court before which any
proceeding therefor may be brought.

(f)  Litigation.  There are no proceedings or investigations, so far
as the executive officers of the Company know, pending or threatened
before any court or arbitrator or before or by any Governmental
Authority which (i) in any one case or in the aggregate, if determined
adversely to the interests of the Company or any of its Subsidiaries,
could reasonably be expected to have a Material Adverse Effect, (ii)
relates to any Credit Document or the lending transactions
contemplated hereby and thereby or (iii) seeks to (or is expected to)
rescind, terminate, revoke, cancel, withdraw, suspend, modify or
withhold any material license or permit of the Company or any of the
Subsidiaries.



                                                             Page 47

<PAGE>
(g)  No Conflicts.  There is no statute, regulation, rule, order or
judgment, and no provision of any material agreement or instrument
binding on the Company or any of its Subsidiaries, or affecting their
respective properties and no provision of the certificate of
incorporation, by-laws, governing partnership agreement or other
organizational document of the Company or any of its Subsidiaries,
which would prohibit, conflict with or in any way prevent the
execution, delivery, or performance of the terms of the Credit
Documents or the incurrence of the obligations provided for herein and
therein, or result in or require the creation or imposition of any
Lien on any of the Company's or its Subsidiaries' properties as a
consequence of the execution, delivery and performance of any Credit
Document or the lending transactions contemplated hereby and thereby.

(h)  Financial Condition.  (i) (A) The consolidated balance sheet as
of December 31, 1998, together with consolidated statements of income,
stockholders' equity and cash flows for the fiscal year then ended,
audited by KPMG, LLP, included in the Realty Income Corporation 1998
Year End Report and (B) the consolidated balance sheet as of June 30,
1999, together with the consolidated statements of income and cash
flows for the 6 months then ended certified by the chief financial
officer of the Company, heretofore delivered to the Administrative
Agent, fairly present the financial condition of the Company and its
consolidated Subsidiaries and the results of their operations as of
the dates and for the periods referred to and have been prepared in
accordance with GAAP consistently applied throughout the periods
involved.  As of the date hereof, there are no material liabilities,
direct or indirect, fixed or contingent, of the Company and its
Subsidiaries as of the dates of such balance sheet which are not
reflected therein or in the notes thereto.  (ii) Since December 31,
1998 there has been no Material Adverse Change.

(i)  Taxes.  The Company and each of its Subsidiaries has filed or
caused to be filed all tax returns which are required to be filed and
has paid all taxes required to be shown to be due and payable on said
returns or on any assessment made against it or any of its property
and all other taxes, assessments, fees, liabilities, penalties or
other charges imposed on it or any of its property by any Governmental
Authority, except for any taxes not yet delinquent and any taxes,
assessments, fees, liabilities, penalties or other charges which are
being contested in good faith and for which adequate reserves (in
accordance with GAAP) have been established.

(j)  Use of Proceeds.  The proceeds of the Loans and Swing Line
Advances will be used by the Company for the purposes described in the
Whereas clause hereto.

(k)  Margin Regulations.  No part of the proceeds of any Loan will be
used to purchase or carry, or to reduce, retire or refinance any
credit incurred to purchase or carry or to extend credit to others for



                                                             Page 48

<PAGE>
the purpose of purchasing or carrying, any "margin stock" as defined
in Regulation U of the Board of Governors of the Federal Reserve
System.

(l)  No Material Misstatements.  All written information relating to
the Company and its Subsidiaries heretofore delivered by the Company
and its Subsidiaries to the Administrative Agent or any Bank in
connection with the Credit Documents is complete and correct in all
material respects.

(m)  Title to Properties; Possession Under Leases.  The Company and
its Subsidiaries each have good and marketable title to, or valid
leasehold interests in, all properties and assets reflected on the
consolidated balance sheet of the Company as of June 30, 1999,
referred to in Section 5.01(h), except for such properties and assets
as have been disposed of in the ordinary course of business and except
for minor defects in title that do not, individually or in the
aggregate, materially interfere with the ability of the Company or any
of such Subsidiaries to conduct its business as now conducted.  All
such assets and properties are free and clear of all Liens, except
Liens permitted pursuant to this Agreement.

(n)  Leases.  (i) To the Company's knowledge, no condition exists
which, with the giving of notice or the passage of time, or both,
would permit any lessee to cancel its obligations under any lease to
which the Company or any Subsidiary is a party that would create,
individually or in the aggregate, a Material Adverse Effect; (ii) the
Company has received no notice that any lessee or lessees intend to
cease operations at any leased property or properties prior to the
expiration of the term of the applicable lease (other than temporarily
due to casualty, remodeling, renovation or any similar cause) that
would create, individually or in the aggregate, a Material Adverse
Effect; and (iii) to the Company's knowledge, none of the lessees or
their sublessees, if any, under any of the leases to which the Company
or any Subsidiary is a party to or is the subject of any bankruptcy,
reorganizations, insolvency or similar proceeding that would create,
individually or in the aggregate, a Material Adverse Effect.

(o)  Conduct of Business.  At the date hereof, the Company and its
Subsidiaries hold all authorizations, consents, approvals,
registrations, franchises, licenses and permits, with or from
Governmental Authorities and other Persons as are required or
necessary for them to own their properties and conduct their business
as now conducted unless and to the extent that any failure to hold
such authorizations, consents, approvals, registrations, franchises,
licenses and permits, individually or in the aggregate, could not have
a Material Adverse Effect.

(p)  Compliance with Laws and Charter Documents.  Neither the Company
nor any Subsidiary thereof is, or as a result of performing any of its
obligations under the Credit Documents will be, in violation of (a)


                                                             Page 49

<PAGE>
any law, statute, rule, regulation or order of any Governmental
Authority (including Environmental Laws) applicable to it or its
properties or assets, (b) its certificate of incorporation, by-laws,
governing partnership agreement or other organizational document or
(c) judgments or agreements to which it is a party or by which its
assets may be bound unless and to the extent that such violations,
individually or in the aggregate, would not have a Material Adverse
Effect.

(q)  ERISA.

     (i)    Neither the Company nor any ERISA Affiliate has engaged in
            a transaction with respect to any Plan which, assuming the
            taxable period of such transaction expired as of the
            Compliance Date, could subject the Company or any ERISA
            Affiliate to a tax or penalty imposed by either Section
            4975 of the Code or Section 502(i) of ERISA in an amount
            that would have a Material Adverse Effect.

     (ii)   Except as set forth on Schedule 5.01(q), neither the
            Company nor any ERISA Affiliate has incurred any liability
            since December 31, 1998, under Title IV of ERISA with
            respect to any Single Employer Plan.  No Single-Employer
            Plan had an accumulated funding deficiency, whether or not
            waived, as of the last day of the most recent fiscal year
            of such Plan ended prior to the Compliance Date, and each
            Plan has complied in all material respects with the
            applicable provisions of ERISA and the Code.  Neither the
            Company nor any ERISA Affiliate is (A) required to give
            security to any Single-Employer Plan pursuant to Section
            401(a)(29) of the Code or Section 307 of ERISA, or (B)
            subject to a lien in favor of such a Plan under Section
            414(n) of the Code or Section 302(f) of ERISA.

     (iii)  No liability under Section 4062, 4063, 4064 or 4069 of
            ERISA has been or is expected by the Company to be
            incurred by the Company or any ERISA Affiliate with
            respect to any Single-Employer Plan in an amount that
            could have a Material Adverse Effect.  Neither the Company
            nor any ERISA Affiliate has incurred or expects to incur
            any withdrawal liability with respect to any Plan which is
            a multiemployer plan in an amount which would have a
            Material Adverse Effect.

     (iv)   Under each Single-Employer Plan, as of the last day of the
            most recent plan year ended prior to the Compliance Date,
            the actuarially determined present value of all benefit
            liabilities (as determined on the basis of the actuarial
            assumptions contained in the Plan's most recent actuarial
            valuation) did not exceed the fair market value of the
            asset of such Plan by an amount that would have a Material
            Adverse Effect.

                                                            Page 50

<PAGE>
     (v)    Insofar as the representations and warranties of the
            Company contained in clause (i) above relates to any Plan
            which is a multiemployer plan, such representations and
            warranties are made to the best knowledge of the Company
            and its ERISA Affiliates.  As used in this Section, (A)
            "accumulated funding deficiency" shall have the meaning
            assigned to such term in Section 412 of the Code and
            Section 302 of ERISA; (B) "multiemployer plan" and "plan
            year" shall have the respective meanings assigned to such
            terms in Section 3 of ERISA; (C) "benefit liabilities"
            shall have the meaning assigned to such term in Section
            4001 of ERISA; (D) "taxable period" shall have the meaning
            assigned to such term in Section 4975 of the Code; and (E)
            "withdrawal liability" shall have the meaning assigned to
            such term in Part 1 of Subtitle E of Title IV of ERISA.

(r)  Intellectual Property.  The Company and each of its Subsidiaries
owns, or is licensed to use, all trademarks, trade names, patents and
copyrights (the "Intellectual Property") necessary for the conduct of
its business as currently conducted, including, without limitation,
the Intellectual Property listed on Schedule 5.01(r) hereto.  To the
knowledge of the Company, no claim has been asserted or is pending by
any Person challenging or questioning the use by the Company or any
Subsidiary of any such Intellectual Property or the validity or
effectiveness of any such Intellectual Property, nor does the Company
know of any valid basis for any such claim.  To the knowledge of the
Company, the use of such Intellectual Property by the Company and its
Subsidiaries does not infringe on the rights of any Person, nor, to
the knowledge of the Company, are there any uses by other Persons of
such Intellectual Property which infringe on the rights of the Company
and its Subsidiaries.

(s)  Not an Investment Company or Public Utility Holding Company.
Neither the Company nor any of its Subsidiaries is or, after giving
effect to the transactions contemplated hereby will be (i) an
"investment company" or a company "controlled" by an "investment
company" within the meaning of the Investment Company Act of 1940, as
amended or (ii) subject to regulation under the Public Utility Holding
Company Act of 1935, the Federal Power Act or any foreign, federal,
state or local statute or regulation limiting its ability to incur
indebtedness for money borrowed as contemplated hereby.

(t)  Environmental Matters.  Except as they would not individually or
in the aggregate have a Material Adverse Effect (i) the businesses as
presently or formerly engaged in by the Company and its Subsidiaries
are and have been conducted in compliance with all applicable
Environmental Laws, including, without limitation, having all permits,
licenses and other approvals and authorizations, during the time the
Company and its Subsidiaries engaged in such businesses, (ii) the
properties presently or formerly owned or operated by the Company and
its Subsidiaries (including, without limitation, soil, groundwater or


                                                             Page 51

<PAGE>
surface water on, under or adjacent to the properties, and buildings
thereon) (the "Properties") do not contain any Hazardous Substance
other than in compliance with applicable Environmental Law (provided,
however, that with respect to Properties formerly owned or operated by
the Company and its Subsidiaries, such representation is limited to
the period the Company owned or operated such Properties), (iii)
neither the Company or any of its Subsidiaries has received any
notices, demand letters or request for information from any Federal,
state, local or foreign governmental entity or any third party
indicating that the Company or any of its Subsidiaries may be in
violation of, or liable under, in any respect, any Environmental Law
in connection with the ownership or operation of the Company's
businesses, (iv) there are no civil, criminal or administrative
actions, suits, demands, claims, hearings, investigations or
proceedings pending or threatened against the Company or any of its
Subsidiaries with respect to the Company or any of its Subsidiaries or
the Properties relating to any violation, or alleged violation, of any
Environmental Law, (v) no reports have been filed, or are required to
be filed, by the Company or any of its Subsidiaries concerning the
release of any Hazardous Substance or the threatened or actual
violation of any Environmental Law on or at the Properties, (vi) no
Hazardous Substance has been disposed of, transferred, released or
transported from any of the Properties during the time such Property
was owned or operated by the Company or any of its Subsidiaries, other
than in compliance with applicable Environmental Law, (vii) there have
been no environmental investigations, studies, audits, tests, reviews
or other analyses conducted by or which are in the possession of the
Company or any of its Subsidiaries relating to the Company or such
Subsidiary or the Properties which have not been delivered to the
Banks prior to the date hereof, (viii) none of the Properties has been
used at any time by the Company or any of its Subsidiaries as a
sanitary landfill or hazardous waste disposal site and (ix) neither
the Company nor any of its Subsidiaries has incurred, and none of the
Properties are presently subject to, any material liabilities (fixed
or contingent) relating to any suit, settlement, court order,
administrative order, judgment or claim asserted or arising under any
Environmental Law.

(u)  Solvency.  On the date of each Loan and Swing Line Advance
hereunder, and after the payment of all estimated legal, investment
banking, accounting and other fees related hereto, the Company and
each of its Subsidiaries will be Solvent.

(v)  Insurance.  The properties (other than properties leased to other
Persons) and operations of the Company and its Subsidiaries of a
character usually insured by companies of established reputation
engaged in the same or a similar business similarly situated are
adequately insured, by financially sound and reputable insurers,
against loss or damage of the kinds and in amounts customarily insured
against by such Persons, and the Company and its Subsidiaries carry,



                                                             Page 52

<PAGE>
with such insurers in customary amounts, such other insurance as is
usually carried by companies of established reputation engaged in the
same or a similar business similarly situated.

(w)  REIT Status.  The Company qualifies, and will elect or has
elected to be treated, as a real estate investment trust under
Sections 856 through 860 of the Code and the rules and regulations
thereunder (a "REIT") beginning with its taxable year ending
December 31, 1993.  No fact, event or condition has occurred which
could jeopardize the Company's tax status as a REIT.

(x)  Year 2000 Issue.  The Company and its Subsidiaries have reviewed
the effect of the Year 2000 Issue on the computer software, hardware
and firmware systems and equipment containing embedded microchips
owned or operated by or for the Company and its Subsidiaries or used
or relied upon in the conduct of their business (including systems and
equipment supplied by others or with which such computer systems of
the Company and its Subsidiaries interface).  The costs to the Company
and its Subsidiaries of any reprogramming required as a result of the
Year 2000 Issue to permit the proper functioning of such systems and
equipment and the proper processing of data, and the testing of such
reprogramming, and of the reasonably foreseeable consequences of the
Year 2000 Issue to the Company or any of its Subsidiaries (including
reprogramming errors and the failure of systems or equipment supplied
by others) are not reasonably expected to result in a Default or Event
of Default or to have a Material Adverse Effect.


                              ARTICLE VI

                         CONDITIONS OF LENDING

Section 6.01    Conditions to the Availability of the Commitment.
                -------------------------------------------------

The obligations of each Bank hereunder are subject to, and the Banks'
Commitment shall not become available until the date (the "Effective
Date") on which, each of the following conditions precedent shall have
been satisfied or waived in writing by each of the Banks, and upon
such satisfaction or waiver each Bank will give a written confirmation
of the same to the Company on request:

(a)  Credit Agreement.  The Administrative Agent shall have received
this Agreement duly executed and delivered by each of the Banks and
the Company.

(b)  Notes.  The Administrative Agent on behalf of each Bank shall
have received Pro Rata Notes and Swing Line Notes in the principal
amounts set forth in Sections 2.03 and 2.10(c), duly executed and
delivered by the Company.



                                                             Page 53

<PAGE>
(c)  Good Standing Certificates.  The Administrative Agent on behalf
of the Banks shall have received from the Company copies of good
standing certificates, dated within five (5) days prior to the date
hereof, confirming the Company's representation as to good standing in
Section 5.01(b).

(d)  Secretary's Certificate.  The Administrative Agent on behalf of
the Banks shall have received from the Company a certificate from the
Secretary or Assistant Secretary of the Company, dated as of the date
hereof, (i) certifying the incumbency of the officers executing the
Credit Documents and all related documentation, (ii) attaching and
certifying the resolutions of the Board of Directors of the Company
relating to the execution, delivery and performance of this Agreement,
and (iii) attaching and certifying the Certificate of Incorporation
and By-laws of the Company.

(e)  Authorizations.  The Administrative Agent shall have received
copies of all authorizations, consents, approvals, registrations,
notices, exemptions and licenses with or from Governmental Authorities
and other Persons which are necessary for the borrowing hereunder, the
execution and delivery of the Credit Documents, the performance by the
Company of its obligations hereunder and thereunder.

(f)  Opinions of Company Counsel.  The Administrative Agent shall have
received the favorable written opinions, dated the date hereof, of
Latham & Watkins, special New York counsel for the Company, in
substantially the form of Exhibit F-1 and of Michael R. Pfeiffer,
General Counsel of the Company, in substantially the form of Exhibit
F-2.

(g)  Litigation.  There shall not be pending or threatened any action
or proceeding before any court or administrative agency relating to
the lending transactions contemplated by this Agreement or any Note
which, in the judgment of the Administrative Agent or any Bank, could
materially impair the ability of the Company to perform its
obligations hereunder or thereunder.

(h)  Other Agreements.  The Administrative Agent shall have received
copies of all tax sharing, management and other similar agreements
between the Company and any of its Subsidiaries or Affiliates, which
shall be in form and substance satisfactory to the Administrative
Agent.

(i)  Termination of Existing Credit Agreement.  The Company shall have
paid (whether with the proceeds of the Initial Loans hereunder or
otherwise) all amounts due by it under the Credit Agreement among the
Company, as Borrower, the Banks named on the signature pages thereof,
the Administrative Agent, as Agent and Swing Line Bank, and BNY
Capital Markets, as Arranger, dated as of November 29, 1994, as
amended and restated as of December 30, 1997, and such Credit
Agreement shall have terminated in accordance with its terms.


                                                             Page 54

<PAGE>
(j)  Subsidiary Guaranty.  The Administrative Agent shall have
received one or more duly executed Subsidiary Guaranties, to the
extent required by Section 7.02(e).

(k)  Fees.  The Administrative Agent shall have received from the
Company the fees set forth in Section 2.04 (for the accounts of the
Banks, except as provided in Section 2.04(b)) and fees of
Administrative Agent's counsel which are due and payable on the
Effective Date.

(l)  Other Documents.  The Administrative Agent shall have received
such other certificates and documents as the Administrative Agent and
the Banks reasonably may require.

Section 6.02    Conditions to All Loans.
                ------------------------

The obligations of each Bank in connection with each Loan (including
the Initial Loan) and the obligations of the Swing Line Bank in
connection with each Swing Line Advance (including the first Swing
Line Advance) are subject to the conditions precedent that, on the
date of each such Loan and after giving effect thereto, each of the
following conditions precedent shall have been satisfied or waived in
writing by each Bank, and upon such satisfaction or waiver each Bank
will give a written confirmation of the same to the Company on
request:

(a)  Requests.  For each Loan, the Administrative Agent shall have
received either a Pro Rata Loan Request in substantially the form of
Exhibit B or a Competitive Loan Request in substantially the form of
Exhibit C-1; for each Swing Line Advance, the Administrative Agent and
the Swing Line Bank shall have received a Swing Line Advance Request
in substantially the form of Exhibit E.

(b)  No Default.  No Default or Event of Default shall have occurred
and be continuing, and the Administrative Agent shall have received
from the Company a certificate to that effect signed by an authorized
officer of the Company.

(c)  Representations and Warranties; Covenants.  The representations
and warranties contained in Article V (other than representations and
warranties that speak as of a specific date) shall be true and correct
with the same effect as though such representations and warranties had
been made at the time of such Loan or Swing Line Advance, and the
Administrative Agent shall have received from the Company a
certificate to that effect signed by an authorized officer of the
Company.






                                                             Page 55

<PAGE>
                              ARTICLE VII

                               COVENANTS

Section 7.01    Affirmative Covenants.
                ----------------------

Until the Termination Date, and thereafter until payment in full of
the Notes and performance of all other obligations of the Company
hereunder (other than Unmatured Surviving Obligations), the Company
will:

(a)  Financial Statements; Compliance Certificates.  Furnish to the
Administrative Agent and to each Bank:

     (i)    as soon as available, but in no event more than 60 days
            following the end of each fiscal quarter, copies of all
            consolidated quarterly balance sheets, income statements
            and other financial statements and reports of the Company
            and its Subsidiaries, prepared in a format and in scope
            consistent with the financial statements and reports of
            the Company referenced in Section 5.01(h);

     (ii)   as soon as available, but in no event more than 105 days
            following the end of each fiscal year, a copy of the
            annual consolidated audit report and financial statements
            relating to the Company and its Subsidiaries, certified by
            KPMG LLP, one of the other major nationally recognized
            accounting firms or another independent certified public
            accountant reasonably satisfactory to the Administrative
            Agent, prepared in a format and in scope consistent with
            the December 31, 1998 financial statements and reports of
            the Company referenced in Section 5.01(h);

     (iii)  as soon as available, but in no event later than 105 days
            following the end of each fiscal year, an annual forecast
            for the then-current fiscal year, prepared in a manner and
            in the form of the forecast provided on the date of this
            Agreement or in such other form as is reasonably
            acceptable to the Administrative Agent and the Required
            Banks together with an annual rent roll dated the most-
            recent December 31;

     (iv)   together with each of the financial statements delivered
            pursuant to clauses (i) and (ii) of this Section 7.01(a),
            a certificate of the Chief Financial Officer of the
            Company stating whether as of the dates of such financial
            statements any event or circumstance exists which
            constitutes a Default or Event of Default and, if so,
            stating the facts with respect thereto, together with
            calculations, where applicable, which establish in


                                                             Page 56

<PAGE>
            reasonable detail the Company's (and where applicable,
            each of the Company's Subsidiaries') compliance with the
            provisions of this Agreement;

     (v)    promptly upon receipt thereof, copies of any reports and
            management letters submitted to the Company or any of its
            Subsidiaries or their accountants in connection with any
            annual or interim audit of the books of the Company or its
            Subsidiaries, together with the responses thereto, if any;
            and

     (vi)   such additional information, reports or statements as the
            Administrative Agent and the Banks from time to time may
            reasonably request including but not limited to the
            quarterly furnishing to the Administrative Agent of the
            most recent Property Management Exception Report in a form
            substantially similar to Exhibit G hereto, a list of the
            Company's current property portfolio and a list of the
            Company's past quarter's acquisitions on an acquisition
            cost basis, an appraised value basis (to the extent
            available) and a projected annual rent basis.

(b)  Notification of Defaults and Adverse Developments.  Notify the
Administrative Agent (i) promptly, and in any event not later than
five Business Days after the discovery by any officer of the Company
of the occurrence of any Default or Event of Default; (ii) promptly,
and in any event not later than five Business Days after the discovery
by any officer of the Company of the occurrence of a Material Adverse
Change; (iii) promptly, and in any event not later than ten Business
Days after the discovery by any officer of the Company of any
litigation or proceedings that are (to the knowledge of any executive
officer of the Company) instituted or threatened against the Company
or its Subsidiaries or any of their respective assets that (a) could
reasonably be expected to have a Material Adverse Effect or (b) seeks
to (or is expected to) rescind, terminate, revoke, cancel, withdraw,
suspend, modify or withhold any material license or permit of the
Company or any of the Subsidiaries; (iv) promptly, and in any event
not later than five Business Days after the discovery by any officer
of the Company of the occurrence of each and every event which would
be an Event of Default (or an event which with the giving of notice or
lapse of time or both would be an Event of Default) under any
Indebtedness of the Company or any of its Subsidiaries in a principal
amount in excess of $5,000,000, such notice to include the names and
addresses of the holders of such Indebtedness and the amount thereof
and (v) promptly, and in any event not later than five days after the
end of each calendar quarter in which the Company receives notice of a
change in the rating published by any of the Rating Agencies with
respect to the Company's senior unsecured debt, notice of such change
in rating.  Upon receipt of any such notice of Default or adverse
development, the Administrative Agent shall forthwith give notice to
each Bank of the details thereof.


                                                             Page 57

<PAGE>
(c)  Notice of ERISA Events.  Within 10 days after the Company or any
ERISA Affiliate knows that any of the events described in the
succeeding two sentences have occurred, the Company shall furnish to
the Administrative Agent a statement signed by a senior officer of the
Company describing such event in reasonable detail and the action, if
any, proposed to be taken with respect thereto.  The events referred
to in the preceding sentence are, with respect to any Single Employer
Plan:  (i) any reportable event described in Section 4043 of ERISA,
other than a reportable event for which the 30-day notice requirement
has been waived by the PBGC; (ii) the provision to any affected party
as such term is defined in Section 4001 of ERISA of a notice of intent
to terminate the Plan; (iii) the adoption of or amendment to the Plan
if, after giving effect to such amendment, the Plan is a plan
described in Section 4021(b) of ERISA; (iv) receipt of notice of an
application by the PBGC to institute proceedings to terminate the Plan
pursuant to Section 4042 of ERISA; (v) withdrawal from or termination
of the Plan during a plan year for which the Company or any ERISA
Affiliate is or would be subject to liability under Sections 4063 or
4064 of ERISA; (vi)  cessation of operations by the Company or any
ERISA Affiliate at a facility under the circumstances described in
Section 4062(e) of ERISA; (vii) adoption of an amendment to the Plan
which would require security to be given to the Plan pursuant to
Section 401(a)(29) of the Code or Section 307 of ERISA; and (viii)
failure by the Company or any ERISA Affiliate to make any payment to
the Plan which would give rise to a lien in favor of the Plan under
Section 414(n) of the Code or 302(f) of ERISA.  Such events shall also
include receipt of notice of withdrawal liability pursuant to Section
4202 of ERISA with respect to a Plan that is a multi-employer plan.

(d)  Other Reports, Notices and Materials.  Furnish to the
Administrative Agent (i) as soon as available copies of reports,
notices and other materials sent to the Company or any of its
Subsidiaries from any Governmental Authority, including the Securities
and Exchange Commission, the Internal Revenue Service and PBGC and
(ii) within 90 days of adoption by the Company's board of directors,
copies of any revisions, supplements, amendments or restatements to
the Real Estate Investment Criteria.

(e)  Environmental Matters.  (i) Comply, and cause its Subsidiaries to
comply, in all material respects, with all applicable Environmental
Laws, (ii) notify the Administrative Agent promptly after receiving
notice or becoming aware of any order, notice, claim or proceeding
under any Environmental Laws, other than those that are clearly not
material, and (iii) promptly forward to Administrative Agent a copy of
any Environmental Claim, order, notice, permit, application, or any
other communication or report received by Company or any of its
Subsidiaries in connection with any such matters as they may affect
such premises, if material.

(f)  Taxes.  Pay and discharge, and cause each of its Subsidiaries to
pay and discharge, all taxes, assessments and governmental charges
upon it, its income and its properties prior to the date on which

                                                             Page 58

<PAGE>
penalties attach thereto, unless and to the extent that (i) such
taxes, assessments and governmental charges shall be contested in good
faith and by appropriate proceedings by the Company or such
Subsidiary, as the case may be, (ii) adequate reserves (in accordance
with GAAP) are maintained by the Company or such Subsidiary, as the
case may be, with respect thereto, and (iii) any failure to pay and
discharge such taxes, assessments and governmental charges could not
have a Material Adverse Effect.

(g)  Insurance.  Maintain, and cause each of its Subsidiaries to
maintain, insurance with responsible insurance companies against such
risks, on such properties and in such amounts as is customarily
maintained by similar businesses; and file and cause each of its
Subsidiaries to file with the Administrative Agent upon its request or
the request of any Bank a detailed list of the insurance companies,
the amounts and rates of the insurance, the dates of the expiration
thereof and the properties and risks covered thereby.

(h)  Corporate Existence.  Except as permitted by Section 7.02(c),
maintain, and cause each of its Subsidiaries to maintain, its
existence in good standing and qualify and remain qualified to do
business in each jurisdiction in which the character of the properties
owned or leased by it therein or in which the transaction of its
business is such that the failure to maintain such existence or to
qualify could reasonably be expected to have a Material Adverse
Effect.

(i)  Authorizations.  Obtain, make and keep in full force and effect
all material authorizations from and registrations with Governmental
Authorities.

(j)  Maintenance of Records.  Maintain, and cause each of its
Subsidiaries to maintain, complete and accurate books and records in
which full and correct entries in conformity with GAAP shall be made
of all dealings and transactions in its respective business and
activities.

(k)  Inspection.  Permit, and cause each of its Subsidiaries to
permit, the Administrative Agent and the Banks to have one or more of
their officers and employees, or any other Person designated by the
Administrative Agent or the Banks, visit and inspect any of the
properties of the Company and its Subsidiaries (upon reasonable
request and notice and in accordance with the agreement, if any,
relating to any such property) and to examine the minute books, books
of account and other records of the Company and its Subsidiaries and
make copies thereof or extracts therefrom, and discuss its affairs,
finances and accounts with its officers and, at the request of the
Administrative Agent or the Banks, with the Company's independent
accountants, during normal business hours and at such other reasonable
times and as often as the Administrative Agent or the Banks reasonably
may desire.


                                                             Page 59

<PAGE>
(l)  Conduct of Business.  (i) Engage in as its principal business
investing in real estate in the United States, (ii) preserve, renew
and keep in full force and effect all its material contracts, (iii)
preserve, renew and maintain in full force and effect all its
franchises and licenses material to the normal conduct of its business
as now conducted, and (iv) comply with all of the terms of all
instruments which evidence, secure or govern the Indebtedness of the
Company and its Subsidiaries and all material laws, rules and
regulations of all Governmental Authorities.

(m)  Maintenance of Property, Etc.  With only such exceptions that
individually or in the aggregate would not have a Material Adverse
Effect, (i) Maintain, keep and preserve and cause each of its
Subsidiaries to maintain, keep and preserve all of its properties in
good repair, working order and condition and from time to time make
all necessary and proper repairs, renewals, replacements, and
improvements thereto (provided that in the properties subject to sale
agreements, to the extent permitted by Section 7.02(c)(iii),
compliance with the terms of such agreement shall be deemed to
constitute compliance with this Section 7.01(m)(i)), and (ii)
maintain, preserve and protect and cause each of its Subsidiaries to
maintain, preserve and protect all franchises, licenses, copyrights,
patents and trademarks material to its business, so that the business
carried on in connection therewith may be properly and advantageously
conducted at all times.

(n)  Insurance on Leased Properties.  Use its, and cause its
Subsidiaries to use their, commercially reasonable best efforts to
ensure that each lessee of a property owned in whole or in part,
directly or indirectly, by the Company or any Subsidiary, and each
mortgagor of a property on which the Company or any Subsidiary holds a
mortgage, has, and until the Termination Date will keep, in place
adequate insurance which names the Company or such Subsidiary as a
loss payee.  For the purposes of the preceding sentence "adequate
insurance" shall mean insurance, with financially sound and reputable
insurers in such amounts and insuring against such risks as are
customarily maintained by similar businesses.

(o)  Further Assurances.  The Company agrees to do all acts and
things, as may be required by law or as, in the reasonable judgement
of the Administrative Agent, may be necessary or advisable to carry
out the intent and purpose of this Agreement.

(p)  Year 2000.  Take all necessary action to complete in all material
respects by December 31, 1999, the reprogramming of computer software,
hardware and firmware systems and equipment containing embedded
microchips owned or operated by or for the Company and its
Subsidiaries or used or relied upon in the conduct of their business
(including systems and equipment supplied by others or with which such
systems of the Company or any of its Subsidiaries interface) required
as a result of the Year 2000 Issue to permit the proper functioning of
such computer systems and other equipment and the testing of such

                                                             Page 60

<PAGE>
systems and equipment, as so reprogrammed.  At the request of the
Administrative Agent, the Company shall provide, and shall cause each
of its Subsidiaries to provide, to the Administrative Agent, such
information as may reasonably be requested relating to its compliance
with the preceding sentence.

Section 7.02    Negative Covenants.
                -------------------

Until the Termination Date, and thereafter until payment in full of
the Notes and performance of all other obligations of the Company
hereunder (other than Unmatured Surviving Obligations), the Company
will not:

(a)  Indebtedness.  Create, incur or assume any Indebtedness, except
(i) Indebtedness to the Administrative Agent and the Banks hereunder
and under the Notes, (ii) Indebtedness incurred to pay dividends
enabling the Company to maintain its status as a REIT, (iii)
Indebtedness incurred to purchase Interest Rate Protection Agreements
and (iv) Indebtedness that would otherwise be permitted under the
Credit Documents, provided that, in each of the aforementioned cases,
(A) such Indebtedness is unsecured, (B) the maturity of such
Indebtedness (including all scheduled payments of principal) is later
than the Termination Date (C) such Indebtedness ranks pari passu or
subordinate to the Notes and (D) after giving effect to the incurrence
of such Indebtedness, the Company's and its Subsidiaries interest
coverage ratio on a consolidated basis referred to in Section 7.03(c)
herein for the most recent four-quarter period ending on the ending
date of the Company's last fiscal quarter would have been greater than
2.00:1.00; provided, that the limitations contained in the foregoing
clauses (A) and (B) shall not apply to Indebtedness having an
aggregate principal amount at any time less than 5% of Consolidated
Total Assets.  The Company shall not permit any Subsidiary to create,
incur, assume or suffer to exist any Indebtedness except Indebtedness
which does not exceed, at any time, 5.0% of Consolidated Total Assets
("Permitted Subsidiary Indebtedness"), provided that if such Permitted
Subsidiary Indebtedness is secured, (x) the principal amount thereof
shall be applied towards (and shall accordingly limit) the amount of
secured Indebtedness which the Company is permitted to incur pursuant
to the first sentence of this Section 7.02(a), and (y) such secured
Indebtedness shall in addition be permitted by Section 7.02(b).

(b)  Mortgages and Pledges.  Create, incur, assume or suffer to exist,
or permit any of its Subsidiaries to create, incur, assume or suffer
to exist, any Lien of any kind upon or in any of its property or
assets, whether now owned or hereafter acquired, except that this
Section 7.02(b) shall not apply (i) to Permitted Encumbrances and (ii)
to other Liens securing Indebtedness permitted by Section 7.02(a), if
immediately after giving effect to the incurrence of such Indebtedness
and the application of the proceeds therefrom on a pro forma basis,



                                                             Page 61

<PAGE>
the aggregate principal amount of all such Indebtedness of the Company
and its Subsidiaries on a consolidated basis determined in accordance
with GAAP is not greater than 5% of Consolidated Total Assets.

(c)  Merger, Acquisition or Sales of Assets.  (i) Acquire, or permit
any of its Subsidiaries to acquire, all or any substantial portion of
the assets of any Person other than (a) the acquisition of property in
the ordinary course of the Company's business; or (b) the acquisition
of the equity interests of an entity for the purpose of controlling
the property of that entity in the ordinary course of the Company's
business, provided that the aggregate purchase price paid by the
Company in all transactions under this clause (b) and clause (ii)(b)
below shall not exceed 10% of Consolidated Total Assets as of June 30,
1999; (ii) enter into any merger or consolidation, or permit any
Subsidiary to do so, other than (a) a merger or consolidation of a
Wholly Owned Subsidiary with one or more other Wholly Owned
Subsidiaries or into the Company, (b) a merger or consolidation of a
Subsidiary or the Company with an entity for the purpose of
controlling the property of that entity in the ordinary course of the
Company's business, provided that the aggregate purchase price paid by
the Company in all transactions under this clause (b) and clause
(i)(b) above shall not exceed 10% of Consolidated Total Assets as of
June 30, 1999, or (c) a merger of the Company into another corporation
primarily for the purpose of changing the jurisdiction of
incorporation of the Company, provided that the surviving entity shall
assume all obligations of the Company hereunder; or (iii) sell, lease
or otherwise dispose of any assets of the Company or any of the
Subsidiaries other than in the ordinary course of the Company's
business for the fair market value thereof.

(d)  Negative Pledge.  Grant any Person a negative pledge on any
assets of the Company or of the Subsidiaries, except as may be
provided in (i) any Permitted Subsidiary Indebtedness and (ii)
Indebtedness permitted by Section 7.02(a) having an aggregate
principal amount not exceeding $25,000,000.

(e)  Loans and Investments.  Purchase or acquire the obligations or
stock of, or any other interest in, or make loans, advances or capital
contributions to, or form any joint ventures or partnerships with, any
Person, or permit any Subsidiary so to do, except (i) investments in
real estate which satisfy each of the Real Estate Investment Criteria,
as determined by the Board of Directors from time to time, (ii)
securities issued or directly and fully guaranteed or insured by the
United States of America or any agency or instrumentality thereof
(provided that the full faith and credit of the United States of
America is pledged in support thereof) having maturites of not more
than twelve months from the date of acquisition, (iii) U.S. dollar
denominated time deposits, certificates of deposit and bankers'
acceptances of (x) any Bank, (y) any domestic commercial bank of
recognized standing having capital and surplus in excess of
$500,000,000 or (z) any bank (or the parent company of such bank)
whose short-term commercial paper rating from Standard & Poor's

                                                             Page 62

<PAGE>
Corporation, a division of the McGraw Hill Companies, Inc., ("S&P") is
at least A-1 or the equivalent thereof or from Moody's Investors
Service, Inc. ("Moody's") is at least P-1 or the equivalent thereof
(any such bank, an "Approved Bank"), in each case with maturities of
not more than twelve months from the date of acquisition, (iv)
repurchase obligations with a term of not more than seven days for
underlying securities of the types described in clause (ii) above
entered into with any bank meeting the qualifications specified in
clause (iii) above, (v) commercial paper issued by any Bank or
Approved Bank or by the parent company of any Bank or Approved Bank
and commercial paper issued by, or guaranteed by, any industrial or
financial company or by any agency of the Federal Government with a
short-term commercial paper rating of at least A-1 or the equivalent
thereof by S&P or at least P-1 or the equivalent thereof by Moody's
(any such company, an "Approved Company"), or guaranteed by any
industrial company with a long-term unsecured debt rating of at least
A or A2, or the equivalent of each thereof, from S&P or Moody's, as
the case may be, and in each case maturing within twelve months after
the date of acquisition, (vi) investments in money market funds
substantially all of whose assets are comprised of securities of the
type described in clauses (ii) through (v) above, (vii) capital
contributions to a Subsidiary by the Company or a Subsidiary of the
purchase price for acquisitions by such Subsidiary of properties that
the Company would be allowed to acquire directly under this Agreement,
provided that a Subsidiary Guaranty of the Company's payment
obligations under this Agreement, in the form attached hereto as
Exhibit I, shall remain in full force and effect; (viii) capital
contributions after taking account of any distributions to the
Company, including intercompany loans and advances, to any Subsidiary
that has not provided a Subsidiary Guaranty, provided that such
capital contributions shall not exceed $50,000,000 at any time and
(ix) shares of the Company's common stock; provided, that the Company
shall not spend more than $25,000,000 in the aggregate during the term
of this Agreement in acquiring such shares.

(f)  Real Estate Development.  Purchase or acquire, or agree (pursuant
to a binding agreement) to purchase or acquire, the obligations or
stock of, or any other interest in, or make loans, advances or capital
contributions to, or form any joint ventures or partnerships with, or
make any other expenditures with respect to, any Real Estate
Development Project, if, in the aggregate, the total project costs
required to be made in connection with all such purchases,
acquisitions, loans, advances, capital contributions or expenditures
would be greater than $100,000,000, at any one time, or permit any
Subsidiary so to do.

(g)  Dividends and Purchase of Stock.  Declare any dividends (other
than dividends payable in capital stock of the Company) on any shares
of any class of its capital stock, or apply any of its property or
assets to the purchase, redemption or other retirement of, or set
apart any sum for the payment of any dividends on, or for the
purchase, redemption or other retirement of, or make any other

                                                             Page 63

<PAGE>
distribution by reduction of capital or otherwise in respect of, any
shares of any class of capital stock of the Company, or permit any
Subsidiary which is not a Wholly Owned Subsidiary so to do, or permit
any Subsidiary to purchase or acquire any shares of any class of
capital stock of the Company; provided, however, that so long as an
Event of Default pursuant to Section 8.01(a) has not occurred and is
not continuing, the Company may, and may permit its Subsidiaries to,
pay dividends and other distributions with respect to capital stock,
except that this Section 7.02(g) shall not apply to the Company's
expenditure of up to $25,000,000 in the aggregate during the term of
this Agreement for the purchases of its own common stock.

(h)  Stock of Subsidiaries.  Issue, sell or otherwise dispose of any
shares of capital stock of any Subsidiary (except in connection with
(A) a merger or consolidation of a Wholly Owned Subsidiary permitted
by Section 7.02(c) or with the dissolution of any Subsidiary
(provided, that such dissolution shall not be for the purpose of
avoiding the provisions of this Section 7.02(h)), (B) investments in
Subsidiaries permitted by Section 7.02(e), or (C) the issuance and
sale to Persons other than the Company of an amount not greater than
10% of the outstanding shares of such capital stock in connection with
the formation and capitalization of the Subsidiary described in
Section 7.02(e)(viii), or permit any Subsidiary to issue any
additional shares of its capital stock except to its existing
stockholders.

(i)  Terms of Indebtedness.  Unless otherwise expressly permitted by
this Agreement, amend or modify, or permit to be amended or modified
the terms of any Company or Subsidiary Indebtedness for borrowed money
or any documents relating thereto in a manner which would (i) increase
the principal amount of such Indebtedness, (ii) increase the interest
borne by such Indebtedness, (iii) shorten the maturity of such
Indebtedness or (iv) elevate, in relation to the Loans and Swing Line
Advances, the ranking in terms of payment of such Indebtedness,
without prior written consent of the Administrative Agent.

(j)  Certain Amendments.  Amend or modify (i) the Company's
certificate of incorporation, (ii) the Real Estate Investment Criteria
to a material degree or (iii) without the approval of the independent
members of the Company's board of directors, any tax sharing,
management or other similar agreement between or among the Company and
any of its Subsidiaries.

(k)  Transactions with Affiliates.  Enter into any transactions,
including without limitation, the purchase, sale or exchange of
property or the rendering of any service, with any Affiliate, or
permit any Subsidiary so to do, except in the ordinary course of and
pursuant to the reasonable requirements of its business and upon the
approval of a majority of the disinterested members of the board of
directors or a committee of such disinterested members.



                                                             Page 64

<PAGE>
(l)  Mortgage Financings.  Enter into any mortgage financings, as a
borrower thereunder, except that this Section 7.02(l) shall not apply
to mortgage financings involving a Lien on any real estate assets of
the Company or a Subsidiary to the extent permitted by Section
7.02(b).

(m)  Significant Properties.  Without the prior written consent of the
Required Banks (which consent shall not be unreasonably withheld, and
which consent the Banks and the Administrative Agent shall use their
best efforts to grant or deny within 10 Business Days of receipt by
the Administrative Agent of the Company's written request therefor,
provided that the failure to grant, deny or explain the inability to
make a determination about such consent for 20 Business Days after the
Administrative Agent's receipt of the Company's request shall be
deemed to constitute a grant of such consent), purchase or acquire an
interest in (i) multi-tenant office buildings, (ii) hotels, motels,
bowling alleys or mobile home parks or (iii) any individual lot of
property the price of which exceeds $25,000,000 or two contiguous lots
occupied by more than one tenant, the price of which exceeds
$50,000,000.

(n)  Industry and Tenant Concentration.  (i)  Permit, at any time, its
tenants conducting business in any one industry (determined by the SIC
Code) to comprise more than 25% of total Consolidated Annualized Base
Rent (measured on a quarterly basis and detailed on the compliance
certificate issued in accordance with Section 6.02(c)), provided that
in the case of the child care industry, the Company shall not permit,
at any time, its tenants conducting business in the child care
industry to comprise more than 30% of total Consolidated Annualized
Base Rent (measured at the end of each fiscal quarter and detailed on
the compliance certificate issued in accordance with Section 6.02(c))
or (ii) permit, at any time, any one of its tenants to comprise more
than 15% of total Consolidated Annualized Base Rent (measured at the
end of each fiscal quarter and detailed on the compliance certificate
issued in accordance with Section 6.02(c)), provided that in the case
of Children's World Learning Centers, the Company shall not permit, at
any time, Children's World Learning Centers to comprise more than 20%
of total Consolidated Annualized Base Rent (measured at the end of
each fiscal quarter and detailed on the compliance certificate issued
in accordance with Section 6.02(c)).

Section 7.03    Financial Covenants.
                --------------------

Until the Termination Date, and thereafter until payment in full of
the Notes and performance of all other obligations of the Company
hereunder (other than Unmatured Surviving Obligations),

(a)  Tangible Stockholders' Equity.  The Company will maintain
Consolidated Tangible Stockholders' Equity of not less than the sum of



                                                             Page 65

<PAGE>
(i) $400,000,000 plus (ii) 75% of the sum of the net proceeds received
by the Company after December 31, 1999 from any offering of its equity
securities.

(b)  Leverage Ratio.  The Company will maintain, as measured at the
end of each fiscal quarter, a Leverage Ratio of not more than
1.00:1.00.

(c)  Interest Coverage Ratio.  The Company will not permit the ratio
of (i) the sum of Consolidated Funds from Operations and Consolidated
Interest Expense to (ii) Consolidated Interest Expense for the four
quarter period ending on the last day of each fiscal quarter to be
less than 2.00:1.00.


                             ARTICLE VIII

                           EVENTS OF DEFAULT

Section 8.01    Events of Default.
                ------------------

If one or more of the following events (each, an "Event of Default")
shall occur:

(a)  Default shall be made in the payment of any installment of
principal of any Loan or Swing Line Advance when due and payable,
whether at maturity, by notice of intention to prepay or otherwise; or
default shall be made in the payment of any installment of interest
upon any Loan or Swing Line Advance when due and payable, and such
default shall have continued for five days; or

(b)  Default shall be made in the payment of the Facility Fee or any
other fee or amount payable hereunder when due and payable and such
default shall have continued for five days; or

(c)  Default shall be made in the due observance or performance of any
term, covenant, or agreement contained in Section 7.01(j) or in
Section 7.03; or

(d)  Default shall be made in the due observance or performance of any
other term, covenant or agreement contained in this Agreement, and
such default shall have continued unremedied for a period of 30 days
after any officer of the Company becomes aware, or should have become
aware, of such default; or

(e)  Any representation or warranty made or deemed made by the Company
herein or any statement or representation made in any certificate or
report delivered by or on behalf of the Company in connection herewith
or in connection with any Note shall prove to have been false or
misleading in any material respect when made; or


                                                             Page 66

<PAGE>
(f)  Any obligation (other than its obligation hereunder) of the
Company or any of its Subsidiaries for the payment of Indebtedness in
excess of $1,000,000 is not paid when due or within any grace period
for the payment therefor or becomes or is declared to be due and
payable prior to the expressed maturity thereof, or there shall have
occurred an event which, with the giving of notice or lapse of time,
or both, would cause any such obligation to become, or allow any such
obligation to be declared to be, due and payable; or

(g)  An involuntary case or other proceeding shall be commenced
against the Company or any Subsidiary seeking liquidation,
reorganization or other relief with respect to it or its debts under
any applicable Federal or State bankruptcy, insolvency, reorganization
or similar law now or hereafter in effect or seeking the appointment
of a custodian, receiver, liquidator, assignee, trustee, sequestrator
or similar official of it or any substantial part of its property, and
such involuntary case or other proceeding shall remain undismissed and
unstayed, or an order or decree approving or ordering any of the
foregoing shall be entered and continued unstayed and in effect, in
any such event, for a period of 60 days; or

(h)  The commencement by the Company or any of its Subsidiaries of a
voluntary case or proceeding under any applicable Federal or State
bankruptcy, insolvency, reorganization or other similar law or of any
other case or proceeding to be adjudicated a bankrupt or insolvent, or
the consent by any of them to the entry of a decree or order for
relief in respect of the Company or any of its Subsidiaries in an
involuntary case or proceeding under any applicable Federal or State
bankruptcy, insolvency, reorganization or other similar law or to the
commencement of any bankruptcy or insolvency case or proceeding
against any of them, or the filing by any of them of a petition or
answer or consent seeking reorganization or relief under any
applicable Federal or State law, or the consent by any of them to the
filing of such petition or to the appointment of or taking possession
by a custodian, receiver, liquidator, assignee, trustee, sequestrator
or similar official of the Company or any of its Subsidiaries or any
substantial part of their respective property, or the making by any of
them of an assignment for the benefit of creditors, or the admission
by any of them in writing of inability to pay their debts generally as
they become due, or the taking of corporate action by the Company or
any of its Subsidiaries in furtherance of any such action; or

(i)  One or more judgments against the Company or any of its
Subsidiaries or attachments against its property, which in the
aggregate exceed $1,000,000, or the operation or result of which could
be to interfere materially and adversely with the conduct of the
business of the Company or any of its Subsidiaries, remain unpaid,
unstayed on appeal, undischarged, unbonded, or undismissed for a
period of 30 days; or

(j)  With respect to any Single-Employer Plan, any of the following
shall occur: (A) the provision to any affected party as such term is

                                                             Page 67

<PAGE>
defined in Section 4001 of ERISA of a notice of intent to terminate
the Plan, the adoption of an amendment to the Plan if, after giving
effect thereto, the Plan is a plan described in Section 4021(b) of
ERISA, receipt of notice of an application by the PBGC to institute
proceedings to terminate the Plan pursuant to Section 4042 of ERISA,
or any reportable event described in Section 4043 of ERISA (other than
a reportable event for which the 30-day notice requirement has been
waived by the PBGC); in each case, if the amount of unfunded benefit
liabilities, as such term is defined in Section 4001(a)(18) of ERISA,
of the Plan as of the date such event occurs is more than $5,000,000,
(B) the Company or any ERISA Affiliate incurs liability under Sections
4062(e), 4063 or 4064 of ERISA in an amount in excess of $5,000,000,
(C) an amendment is adopted to the Plan which would require security
to be given to the Plan pursuant to Section 401(a)(29) of the Code or
Section 307 of ERISA in an amount in excess of $5,000,000, (D) the
Company or any ERISA Affiliate fails to make a payment to the Plan
which would give rise to a lien in favor of the Plan under Section
412(n) of the Code or Section 302(f) of ERISA in an amount in excess
of $5,000,000, or (E) any Person shall engage in any non-exempt
"prohibited transaction" (as defined in Section 406 or 407 of ERISA or
Section 4975 of the Code) involving any Plan, in an amount in excess
of $5,000,000; or

(k)  With respect to any Plan that is a multi-employer plan within the
meaning of Section 4001(a)(3) of ERISA, any of the following shall
occur:  (A) the Company or any ERISA Affiliate shall be in "default"
as defined in Section 4219(c)(5) of ERISA with respect to payments in
excess of $5,000,000 owing to such Plan as a result of the Company's
or such ERISA Affiliate's complete or partial withdrawal from such
Plan within the meaning of Sections 4203 and 4205 of ERISA,
respectively, or (B) the Company or any ERISA Affiliate shall be
delinquent in making contributions to such Plan in accordance with
Section 515 of ERISA in an amount in excess of $5,000,000.

(l)  Any court or governmental or regulatory authority shall have
enacted, issued, promulgated, enforced or entered any statute, rule,
regulation, judgment, decree, injunction or other order (whether
temporary, preliminary or permanent) which is in effect and which
prohibits, enjoins or otherwise restricts in a manner that would have
a Material Adverse Effect on any of the lending transactions
contemplated under the Credit Documents; or

(m)  The Company shall fail to maintain its status as a "real estate
investment trust", as such term is defined in the Code;

(n)  There shall occur a Change of Control; or

(o)  Thomas A. Lewis is terminated or resigns and is not replaced,
within the twelve-month period following such termination or
resignation, with a person having qualifications reasonably acceptable
to Required Lenders;


                                                             Page 68

<PAGE>
then (i) upon the happening of any of the foregoing Events of Default,
the obligation of the Banks to make any further Loans or the
obligation of the Swing Line Bank to make any further Swing Line
Advances under this Agreement shall terminate upon declaration to that
effect delivered by the Administrative Agent or the Required Banks to
the Company and (ii) upon the happening of any of the foregoing Events
of Default which shall be continuing, the Notes and the Swing Line
Advances shall become and be immediately due and payable upon
declaration to that effect delivered by the Administrative Agent or
the Required Banks to the Company; provided that upon the happening of
any event specified in Section 8.01(g) or (h), the Notes and Swing
Line Advances shall become immediately due and payable and the
obligation of the Banks to make any further Loans and the obligation
of the Swing Line Bank and the other Banks to make any further Swing
Line Advances hereunder shall terminate without declaration or other
notice to the Company.  The Company expressly waives any presentment,
demand, protest or other notice of any kind.


                               ARTICLE IX

                 THE ADMINISTRATIVE AGENT AND THE BANKS

Section 9.01    The Agency.
                -----------

   Each Bank appoints The Bank of New York as its Administrative Agent
hereunder and irrevocably authorizes the Administrative Agent to take
such action on its behalf and to exercise such powers hereunder as are
specifically delegated to the Administrative Agent by the terms
hereof, together with such powers as are reasonably incidental hereto,
and the Administrative Agent hereby accepts such appointment subject
to the terms hereof.  The relationship between the Administrative
Agent and the Banks shall be that of agent and principal only and
nothing herein shall be construed to constitute the Administrative
Agent a trustee for any Bank nor to impose on the Administrative Agent
duties or obligations other than those expressly provided for herein.

Section 9.02    The Administrative Agent's Duties.
                ----------------------------------

The Administrative Agent shall promptly forward to each Bank copies,
or notify each Bank as to the contents, of all notices and other
communications received from the Company pursuant to the terms of this
Agreement and the Notes and, in the event that the Company fails to
pay when due the principal of or interest on any Loan, the
Administrative Agent shall promptly give notice thereof to the Banks.
As to any other matter not expressly provided for herein or therein,
the Administrative Agent shall have no duty to act or refrain from
acting with respect to the Company, except upon the instructions of
the Required Banks.  The Administrative Agent shall not be bound by


                                                             Page 69

<PAGE>
any waiver, amendment, supplement, or modification of this Agreement
or any Note which affects its duties hereunder and thereunder, unless
it shall have given its prior written consent thereto.  The
Administrative Agent shall have no duty to ascertain or inquire as to
the performance or observance of any of the terms, conditions,
covenants or agreements binding on the Company pursuant to this
Agreement or any Note nor shall it be deemed to have knowledge of the
occurrence of any Default or Event of Default (other than a failure of
the Company to pay when due the principal or interest on any Loan),
unless it shall have received written notice from the Company or a
Bank specifying such Default or Event of Default and stating that such
notice is a "Notice of Default".

Section 9.03    Sharing of Payment and Expenses.
                --------------------------------

All funds for the account of the Banks received by the Administrative
Agent in respect of payments made by the Company pursuant to, or from
any Person on account of, this Agreement or any Note shall be
distributed forthwith by the Administrative Agent among the Banks, in
like currency and funds as received, ratably in proportion to their
respective interests therein.  In the event that any Bank shall
receive from the Company or any other source any payment of, on
account of, or for or under this Agreement or any Note (whether
received pursuant to the exercise of any right of set-off, banker's
lien, realization upon any security held for or appropriated to such
obligation or otherwise as permitted by law) other than in proportion
to its Pro Rata Share, then such Bank shall purchase from each other
Bank so much of its interest in obligations of the Company as shall be
necessary in order that each Bank shall share such payment with each
of the other Banks in proportion to each Bank's Pro Rata Share;
provided that no Bank shall purchase any interest of any Bank that
does not, to the extent that it may lawfully do so, set-off against
the balance of any deposit accounts maintained with it the obligations
due to it under this Agreement.  In the event that any purchasing Bank
shall be required to return any excess payment received by it, the
purchase shall be rescinded and the purchase price restored to the
extent of such return, but without interest.

Section 9.04    The Administrative Agent's Liabilities.
                ---------------------------------------

Each of the Banks and the Company agrees that (i) neither the
Administrative Agent in such capacity nor any of its officers or
employees shall be liable for any action taken or omitted to be taken
by any of them hereunder except for its or their own gross negligence
or willful misconduct, (ii) neither the Administrative Agent in such
capacity nor any of its officers or employees shall be liable for any
action taken or omitted to be taken by any of them in good faith in
reliance upon the advice of counsel, independent public accountants or
other experts selected by the Administrative Agent, and (iii) the


                                                             Page 70

<PAGE>
Administrative Agent in such capacity shall be entitled to rely upon
any notice, consent, certificate, statement or other document
(including any telegram, cable, telex, facsimile or telephone
transmission) believed by it to be genuine and correct and to have
been signed and/or sent by the proper Persons.

Section 9.05    The Administrative Agent as a Bank.
                -----------------------------------

The Administrative Agent shall have the same rights and powers
hereunder as any other Bank and may exercise the same as though it
were not the Administrative Agent, and the terms "Bank" or "Banks",
unless the context otherwise indicated, include the Administrative
Agent in its individual capacity.  The Administrative Agent may,
without any liability to account, maintain deposits or credit balances
for, invest in, lend money to and generally engage in any kind of
banking business with the Company or any Subsidiary or affiliate of
the Company as if it were any other Bank and without any duty to
account therefor to the other Banks.

Section 9.06    Bank Credit Decision.
                ---------------------

Neither the Administrative Agent nor any of its officers or employees
has any responsibility for, gives any guaranty in respect of, nor
makes any representation to the Banks as to, (i) the condition,
financial or otherwise, of the Company or any Subsidiary thereof or
the truth of any representation or warranty given or made herein or in
any other Credit Document, or in connection herewith or therewith or
(ii) the validity, execution, sufficiency, effectiveness,
construction, adequacy, enforceability or value of this Agreement or
any other Credit Document or any other document or instrument related
hereto or thereto.  Except as specifically provided herein and in the
other Credit Documents to which the Administrative Agent is a party,
the Administrative Agent shall have no duty or responsibility, either
initially or on a continuing basis, to provide any Bank with any
credit or other information with respect to the operations, business,
property, condition or creditworthiness of the Company or any of its
Subsidiaries, whether such information comes into the Administrative
Agent's possession on or before the date hereof or at any time
thereafter.  Each Bank acknowledges that it has, independently and
without reliance upon the Administrative Agent or any other Bank,
based on such documents and information as it has deemed appropriate,
made its own credit analysis and decision to enter into this
Agreement.  Each Bank also acknowledges that it will independently and
without reliance upon the Administrative Agent or any other Bank,
based on such documents and information as it shall deem appropriate
at the time, continue to make its own credit decisions in taking or
not taking action under this Agreement or any Note.




                                                             Page 71

<PAGE>
Section 9.07    Indemnification.
                ----------------

Each Bank agrees (which agreement shall survive payment of the Loans
and the Notes) to indemnify the Administrative Agent, to the extent
not reimbursed by the Company, ratably in accordance with its
respective Commitment, from and against any and all liabilities,
obligations, losses, claims, damages, penalties, actions, judgments,
suits, costs, expenses or disbursements of any kind or nature
whatsoever which may be imposed on, incurred by, or asserted against
the Administrative Agent in any way relating to or arising out of this
Agreement or any other Credit Document, or any action taken or omitted
to be taken by the Administrative Agent hereunder or thereunder;
provided that no Bank shall be liable for any portion of such
liabilities, obligations, losses, damages, penalties, actions,
judgments, suits, costs, expenses or disbursements resulting from the
gross negligence or willful misconduct of the Administrative Agent or
any of its officers or employees.  Without limiting the foregoing,
each Bank agrees to reimburse the Administrative Agent promptly upon
demand for its ratable share of any out-of-pocket expenses (including
counsel fees) incurred by the Administrative Agent in such capacity in
connection with the preparation, execution or enforcement of, or legal
advice in respect of rights or responsibilities under, this Agreement
or any Note or any amendments or supplements hereto or thereto, to the
extent that the Administrative Agent is not reimbursed for such
expenses by the Company.

Section 9.08    Successor Administrative Agent.
                -------------------------------

The Administrative Agent may resign at any time by giving written
notice thereof to the Banks and the Company, and the Administrative
Agent may be removed at any time by the Required Banks by giving
written notice thereof to the Administrative Agent, the other Banks
and the Company at least ten Business Days prior to the effective date
of such removal.  Upon any such resignation or removal, the Required
Banks shall have the right to appoint a successor Administrative
Agent.  If no successor Administrative Agent shall have been so
appointed by the Required Banks and shall have accepted such
appointment within 30 days after the resigning Administrative Agent's
giving of notice of resignation, or the Required Banks' giving notice
of removal, as the case may be, the resigning Administrative Agent
may, on behalf of the Banks, appoint a successor Administrative Agent,
which shall be a commercial bank organized under the laws of the
United States of America or of any State thereof and having a combined
capital and surplus of at least $250,000,000.  Any successor
Administrative Agent appointed pursuant to this Section 9.08 shall be
a Bank hereunder.  Upon the acceptance of any appointment as
Administrative Agent hereunder by a successor Administrative Agent,
such successor Administrative Agent shall thereupon succeed to and
become vested with all the rights, powers, privileges and duties of


                                                             Page 72

<PAGE>
the resigned or removed Administrative Agent, and the resigned or
removed Administrative Agent shall be discharged from its duties and
obligations under this Agreement.  After any Administrative Agent's
resignation hereunder as Administrative Agent, the provisions of this
Article IX shall inure to its benefit as to any actions taken or
omitted to be taken by it while it was Administrative Agent under this
Agreement.


                               ARTICLE X

                        CONSENT TO JURISDICTION

Section 10.01   Consent to Jurisdiction.
                ------------------------

The Company hereby irrevocably submits to the non-exclusive
jurisdiction of the State and Federal courts located in The City of
New York for the purpose of any suit, action, proceeding or judgment
relating to or arising out of this Agreement and each Note.  The
Company hereby irrevocably appoints CT Corporation System, with
offices on the date hereof at 111 Eighth Avenue, New York, New York
10011, as its authorized agent on whom process may be served in any
action which may be instituted against it by the Administrative Agent
or the Banks in any state or federal court in the Borough of
Manhattan, The City of New York, arising out of or relating to any
Loan or this Agreement and each Note.  Service of process upon such
authorized agent and written notice of such service to the Company
shall be deemed in every respect effective service of process upon the
Company, and the Company hereby irrevocably consents to the
jurisdiction of any such court in any such action and to the laying of
venue in the Borough of Manhattan, The City of New York.  The Company
hereby irrevocably waives any objection to the laying of the venue of
any such suit, action or proceeding brought in the aforesaid courts
and hereby irrevocably waives any claim that any such suit, action or
proceeding brought in any such court has been brought in an
inconvenient forum.  Notwithstanding the foregoing, nothing herein
shall in any way affect the right of the Administrative Agent or any
Bank to bring any action arising out of or relating to the Loans or
this Agreement and each Note in any competent court elsewhere having
jurisdiction over the Company or its property.


                              ARTICLE XI

                             MISCELLANEOUS

Section 11.01   APPLICABLE LAW.
                ---------------

THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL LAW OF THE STATE OF NEW YORK, UNITED STATES OF AMERICA.

                                                             Page 73

<PAGE>
Section 11.02   Set-off.
                --------

Each Bank is authorized to set off and apply any and all deposits at
any time held by such Bank against obligations of the Company under
the Credit Documents.

Section 11.03   Expenses.
                ---------

The Company agrees to pay (i) all reasonable out-of-pocket expenses of
the Administrative Agent (including, without limitation, all
reasonable fees and expenses of Winthrop, Stimson, Putnam & Roberts,
as counsel to the Administrative Agent) in connection with the
preparation of this Agreement and the other Credit Documents and any
amendments, supplements or modifications hereto or thereto, (ii) all
reasonable out-of-pocket expenses incurred by the Administrative
Agent, the Swing Line Bank and any Bank, including fees and expenses
of counsel, in connection with the enforcement of, and the protection
of their rights under, any provisions of this Agreement, the Notes or
any amendment or supplement hereto or thereto, whether or not any loan
is made hereunder, and (iii) all reasonable out-of-pocket expenses of
the Administrative Agent, including reasonable fees and disbursements
of counsel, in connection with the syndication of the Loans.  The
Company shall pay any transfer taxes, documentary taxes, assessments
or charges made by any Governmental Authority by reason of the
execution and delivery of this Agreement or the Notes incurred up to
and including the date of this Agreement.

Section 11.04   Amendments.
                -----------

Any provision of this Agreement or the Notes may be amended or waived
if, but only if, such amendment or waiver is in writing and is signed
by (A) in the case of amendments or waivers relating to Section
7.03(a), (b) or (c), Banks having at least 66 2/3% of the Total
Commitment or, if the Total Commitment has been cancelled or
terminated, holding Notes evidencing at least 66 2/3% of the aggregate
unpaid principal amount of the Loans and (B) in all other cases, the
Company and the Required Banks (and, if the rights or duties of the
Administrative Agent or the Swing Line Bank are affected thereby, by
the Administrative Agent and the Swing Line Bank, respectively);
provided that no such amendment, waiver or modification shall, unless
signed by all the Banks, (i) increase or decrease the Commitment of
any Bank, subject any Bank to any additional obligation or change the
several nature of the obligations of each Bank, (ii) reduce the
principal of or rate of interest on any Loan (other than interest
payable pursuant to Section 3.06) or any fees hereunder, (iii) except
as otherwise provided in Section 11.12, postpone the date fixed for
any payment of principal of or interest on any Loan or any fees
hereunder or for any reduction or termination of any Commitment, (iv)


                                                             Page 74

<PAGE>
except as otherwise may result from actions taken in accordance with
Section 11.12, change the percentage of any of the Commitments or of
the aggregate unpaid principal amount of the Notes or Swing Line
Advances, or the number of Banks, which shall be required for the
Banks or any of them to take any action under this Section or any
other provision of this Agreement, or (v) amend or waive the
provisions of Article IV or of this Section 11.04.

Section 11.05   Cumulative Rights and No Waiver.
                --------------------------------

Each and every right granted to the Administrative Agent, the Swing
Line Bank and the Banks hereunder or under any other document
delivered hereunder or in connection herewith, or allowed them by law
or equity, shall be cumulative and may be exercised from time to time.
No failure on the part of the Administrative Agent, the Swing Line
Bank or any Bank to exercise, and no delay in exercising, any right
will operate as a waiver thereof, nor will any single or partial
exercise by the Administrative Agent, the Swing Line Bank or any Bank
of any right preclude any other or future exercise thereof or the
exercise of any other right.

Section 11.06   Notices.
                --------

Any communication, demand or notice to be given hereunder or with
respect to the Notes will be duly given when delivered in writing or
by telecopy to a party at its address as indicated below, except that
notices from the Company pursuant to Section 2.02 will not be
effective until received by the Administrative Agent.

A communication, demand or notice given pursuant to this Section 11.06
shall be addressed:

If to the Company, at
     220 West Crest Street
     Escondido, California 92025-1707
     Telecopy:  (760) 741-8674
     Attention: Legal Department

If to the Administrative Agent or the Swing Line Bank, at its address
as indicated on the signature pages hereof, with a copy to:

     BNY Capital Markets, Inc.
     One Wall Street
     New York, New York  10286
     Telecopy:  (212) 635-6365
     Attention: Agency Function Administration
     Kalyani Bose

If to any Bank, at its address as indicated on the signature pages
hereof.

                                                             Page 75

<PAGE>
Unless otherwise provided to the contrary herein, any notice which is
required to be given in writing pursuant to the terms of this
Agreement may be given by telex, telecopy or facsimile transmission.

Section 11.07   Separability.
                -------------

In case any one or more of the provisions contained in this Agreement
shall be invalid, illegal or unenforceable in any respect under any
law, the validity, legality and enforceability of the remaining
provisions contained herein shall not in any way be affected or
impaired thereby.

Section 11.08   Assignments and Participations.
                -------------------------------

(a)  This Agreement shall be binding upon and inure to the benefit of
the Company, the Swing Line Bank and the Banks and their respective
successors and assigns, except that the Company may not assign any of
its rights hereunder without the prior written consent of the Banks.

(b)  Any Bank may at any time grant to one or more banks or other
institutions (each a "Participant") participating interests in its
Commitment or any or all of its Loans.  In the event of any such grant
by a Bank of a participating interest to a Participant, whether or not
upon notice to the Company and the Administrative Agent, such Bank
shall remain responsible for the performance of its obligations
hereunder, and the Company and the Administrative Agent shall continue
to deal solely and directly with such Bank in connection with such
Bank's rights and obligations under this Agreement.  Any agreement
pursuant to which any Bank may grant such a participating interest
shall provide that such Bank shall retain the sole right and
responsibility to enforce the obligations of the Company hereunder
including the right to approve any amendment, modification or waiver
of any provision of this Agreement; provided that such participation
agreement may provide that such Bank will not agree to any
modification, amendment or waiver of this Agreement described in
clauses (i) through (v), inclusive, of Section 11.04 without the
consent of the Participant.  Subject to Section 11.08(e), the Company
agrees that each Participant shall be entitled to the benefits of
Sections 4.03, 4.04 and 11.04 with respect to its participating
interest.  An assignment or other transfer which is not permitted by
clause (c) below shall be given effect for purposes of this Agreement
only to the extent of a participating interest granted in accordance
with this clause (b).

(c)  Any Bank may at any time assign to one or more banks or other
institutions (each an "Assignee") all, or (except insofar as such
assignment relates to Competitive Loans) a proportionate part of all,
of its rights and obligations under this Agreement and the Notes, and
such Assignee shall assume such rights and obligations, pursuant to an


                                                             Page 76

<PAGE>
instrument executed by such Assignee and such transferor Bank, with
(and subject to) the signed consents of the Company and the
Administrative Agent and the Swing Line Bank (which consents shall not
be unreasonably withheld or delayed); provided, however, any such
assignment shall be in the minimum aggregate amount of $10,000,000;
provided, further, that the foregoing consent requirement shall not be
applicable in the case of, and this subsection (c) shall not restrict,
an assignment of all, or (except insofar as such assignment relates to
Competitive Loans) a proportionate part of all, of its rights and
obligations under this Agreement and the Notes by any Bank to an
Affiliate of such Bank or a pledge and assignment of all, or (except
insofar as such assignment relates to Competitive Loans) a
proportionate part of all, of its rights and obligations under this
Agreement and the Notes to a Federal Reserve Bank as collateral; and
provided, further, that no consent of the Company shall be required if
an Event of Default has occurred and is continuing.  Upon (i)
execution and delivery of such an instrument, (ii) payment by such
Assignee to such transferor Bank of an amount equal to the purchase
price agreed between such transferor Bank and such Assignee and (iii)
payment by the transferee Bank or transferor Bank to the
Administrative Agent of an administrative fee in the amount of $3,500
(except that no such fee shall be payable in connection with a
transfer or pledge to an Affiliate of a Bank or to a Federal Reserve
Bank referred to in the proviso above), such Assignee shall be a Bank
party to this Agreement and shall have all the rights and obligations
of a Bank with a Commitment as set forth in such instrument of
assumption, and the transferor Bank (and the Company as to the
transferor Bank) shall be released from its obligations hereunder to a
corresponding extent, and no further consent or action by any party
shall be required.  Upon the consummation of any assignment pursuant
to this subsection (c), the transferor Bank, the Administrative Agent
and the Company shall make appropriate arrangements so that, if
required, new Notes are issued to the Assignee.

(d)  No Assignee, Participant or other transferee of any Bank's rights
shall be entitled to receive any greater payment under Section 4.03 or
4.04 than such Bank would have been entitled to receive with respect
to the rights transferred, unless such transfer is made (i) with the
Company's prior written consent, (ii) in the circumstances referred to
in the third proviso to the first sentence of the preceding paragraph
(c) or (iii) by reason of the provisions of Section 4.04 requiring
such Bank to designate a different lending office under certain
circumstances or at a time when the circumstances giving rise to such
payment did not exist.

(e)  No Participant of any Bank shall be entitled to receive any
greater payment under Section 4.03, Section 4.04 or Section 11.04 than
such Bank would have been entitled to receive if it had not granted a
participation to such Participant.




                                                             Page 77

<PAGE>
Section 11.09   WAIVER OF JURY TRIAL.
                ---------------------

THE COMPANY, THE ADMINISTRATIVE AGENT AND EACH OF THE BANKS HEREBY
WAIVE TRIAL BY JURY IN ANY JUDICIAL PROCEEDING INVOLVING ANY CLAIM
(WHETHER SOUNDING IN CONTRACT, TORT, APPLICABLE LAW OR OTHERWISE)
ARISING OUT OF OR IN ANY WAY RELATING TO (AND WHENEVER ARISING) THIS
AGREEMENT, THE NOTES OR THE TRANSACTIONS CONTEMPLATED HEREBY.

Section 11.10   Confidentiality.
                ----------------

Except as may be required to enforce the rights and duties established
hereunder, the parties hereto shall preserve in a confidential manner
all information received from the other pursuant to this Agreement,
the Notes and the transactions contemplated hereunder and thereunder,
and shall not disclose such information except to those persons with
which a confidential relationship is maintained (including regulators,
legal counsel, accountants, or designated agents), or where required
by law.  Nothing in this paragraph shall prevent the filing of this
Agreement with the Securities and Exchange Commission.

Section 11.11   Indemnity.
                ----------

The Company agrees to indemnify the Administrative Agent, the
Arranger, the Swing Line Bank and each of the Banks and their
respective directors, officers, employees and agents (each such person
being called an "Indemnitee") against, and to hold each Indemnitee
harmless from, any and all losses, claims, damages and liabilities of
any party other than the Company and related expenses, including
reasonable counsel fees and expenses incurred by or asserted against
any Indemnitee arising out of, in any way connected with, or as a
result of (i) the execution or delivery of this Agreement or any Note
or any agreement or instrument contemplated hereby or thereby, the
performance by the parties hereto or thereto of their respective
obligations hereunder or thereunder or the consummation of the
transactions and the other transactions contemplated hereby or
thereby, (ii) the use of the proceeds of the Loans or (iii) any claim,
litigation, investigation or proceeding relating to any of the
foregoing, whether or not any Indemnitee is a party thereto and
notwithstanding that any claim, proceeding, investigation or
litigation relating to any such losses, claims, damages, liabilities
or expenses is or was brought by a stockholder, creditor, employee or
officer of the Company; provided that such indemnity shall not, as to
any Indemnitee, be available to the extent that such losses, claims,
damages, liabilities or related expenses are determined by a court of
competent jurisdiction by final and nonappealable judgment to have
resulted from the gross negligence or willful misconduct of any
Indemnitee or from the breach by any Indemnitee of its obligations
hereunder or with respect to claims or actions solely between or among


                                                             Page 78

<PAGE>
the Banks relating to this Agreement or the transactions contemplated
hereby and provided further, that such Indemnity shall not apply to
any loss, claim, damage, or liability or related expense incurred as a
consequence of any additional costs (as contemplated by Section
4.04(b)) or any Tax, which shall be governed by the provisions of
Section 4.04(b) and (a), respectively.

The provisions of this Section 11.11 shall remain operative and in
full force and effect regardless of the expiration of the term of this
Agreement, the consummation of the transactions contemplated hereby,
the repayment of any of the Loans, the reduction or cancellation of
the Commitment, the invalidity or unenforceability of any term or
provision of this Agreement or any Note, or any investigation made by
or on behalf of the Banks.  All amounts due under this Section 11.11
shall be payable in immediately available funds upon written demand
therefor.

Section 11.12   Extension of Termination Dates; Removal of Banks;
                Substitutions of Banks.
                -------------------------------------------------

(a)  (i)    No earlier than the first anniversary of the Effective
            Date and no later than 120 days prior to the scheduled
            Termination Date, the Company may, at its option, request
            all the Banks then party to this Agreement to extend their
            scheduled Termination Dates by one calendar year by means
            of a letter, addressed to each such Bank and the
            Administrative Agent.  If such a request is accepted and
            the Termination Date is extended pursuant to subsection
            11.12(a)(ii), the Company may, at its option, no earlier
            than the date one year after the first request for
            extension and no later than 120 days prior to the
            rescheduled Termination Date, make one further request
            that all the Banks then party to this Agreement to extend
            their scheduled Termination Dates by one additional year
            in the same manner, subject to the provisions of
            subsection 11.12(a)(ii); provided that in no event shall
            the Termination Date be extended to a date which is later
            than the fifth anniversary of the Effective Date.

     (ii)   Each Bank electing (in its sole discretion) so to extend
            its scheduled Termination Date shall execute and deliver
            within forty-five (45) days following such request
            counterparts of such letter to the Company and the
            Administrative Agent, whereupon (unless Banks with an
            aggregate percentage of the Total Commitment in excess of
            33 1/3% decline to extend their respective scheduled
            Termination Dates, in which event the Administrative Agent
            shall notify all the Banks thereof), such Bank's scheduled
            Termination Date shall be extended to the anniversary date
            of the year immediately succeeding such Bank's then-


                                                             Page 79

<PAGE>
            current scheduled Termination Date.  If no such election
            is received within such forty-five day period from any
            Bank, such Bank shall be deemed to have elected not to
            extend its scheduled Termination Date.

(b)  With respect to any Bank which has declined to extend such Bank's
scheduled Termination Date and if Banks with an aggregate percentage
of the Total Commitment in excess of 33 1/3% have not declined to
extend their respective Termination Dates, the Company may in its
discretion, upon not less than 30 days' prior written notice to the
Administrative Agent and each Bank, remove such Bank as a party
hereto.  Each such notice shall specify the date of such removal
(which shall be a Business Day), which shall thereupon become the
scheduled Termination Date for such Bank.

(c)  In the event that any Bank does not extend its scheduled
Termination Date pursuant to subsection (a) above or is the subject of
a notice of removal pursuant to subsection (b) above, then, at any
time prior to the Termination Date for such Bank (a "Terminating
Bank"), the Company may, at its option, arrange to have one or more
other financial institutions acceptable to the Administrative Agent
(which may be a Bank or Banks and each of which shall herein be called
a "Successor Bank") succeed to all or a percentage of the Terminating
Bank's outstanding Loans, if any, and rights under this Agreement and
assume all or a like percentage (as the case may be) of such
Terminating Bank's Commitment and other obligations hereunder, as if
(i) in the case of any Bank electing not to extend its scheduled
Termination Date pursuant to subsection (a) above, such Successor Bank
had extended its scheduled Termination Date pursuant to such
subsection (a) and (ii) in the case of any Bank that is the subject of
a notice of removal pursuant to subsection (b) above, no such notice
of removal had been given by the Company.  Such succession and
assumption shall be effected by means of one or more agreements
supplemental to this Agreement among the Terminating Bank, the
Successor Bank, the Company and the Administrative Agent.  On and as
of the effective date of each such supplemental agreement, each
Successor Bank party thereto shall be and become a Bank for all
purposes of this Agreement and to the same extent as any other Bank
hereunder and shall be bound by and entitled to the benefits of this
Agreement in the same manner as any other Bank.

(d)  On the originally scheduled Termination Date for any Terminating
Bank, such Terminating Bank's Commitment shall terminate and, except
to the extent assigned pursuant to subsection (c) above, the Company
shall pay in full all of such Terminating Bank's Loans and all other
amounts payable to such Bank hereunder, including any amounts payable
pursuant to Section 4.03 on account of such payment.

(e)  To the extent that all or a portion of any Terminating Bank's
obligations are not assumed pursuant to subsection (c) above, the
Total Commitment shall be reduced on the applicable Termination Date
and each Bank's percentage of the reduced Total Commitment shall be
revised pro rata to reflect such Terminating Bank's absence.
                                                             Page 80

<PAGE>
Section 11.13   Knowledge of the Company.
                -------------------------

As used in this Agreement, knowledge of the Company shall mean to the
best of any executive officer's knowledge, after a reasonable
investigation.

Section 11.14   Execution in Counterparts.
                --------------------------

This Agreement may be executed in any number of counterparts and by
the different parties hereto on separate counterparts, each of which
when so executed and delivered shall be an original, but all the
counterparts shall together constitute one and the same instrument.

IN WITNESS WHEREOF, the parties hereto have caused this Agreement to
be duly executed as of the date first above written.

                                 REALTY INCOME CORPORATION

                                 By:
                                      --------------------------------
                                      Name:  Michael R. Pfeiffer
                                      Title: Senior Vice President,
                                             General Counsel

                                 THE BANK OF NEW YORK,
                                 as Administrative Agent for the Banks

                                 By:
                                      --------------------------------
                                      Name:  Elizabeth Ying
                                      Title: Vice President

                                 Address for Notices:

                                 One Wall Street
                                 18th Floor
                                 New York, NY 10286
                                 Attn:  Kalyani Bose
                                        Agency Function Administration
                                 Fax:   (212) 635-6365

                                 With a copy to:

                                 The Bank of New York
                                 10990 Wilshire Boulevard
                                 Suite 1125
                                 Los Angeles, CA 90024
                                 Attn:  Elizabeth Ying
                                        Vice President
                                 Fax:  (310) 996-8667

                                                            Page 81

                                 THE BANK OF NEW YORK,
                                 as a Bank and as the Swing Line Bank

                                 By:
                                      --------------------------------
                                      Name:  Elizabeth Ying
                                      Title: Vice President

                                 Address for Notices:

                                 One Wall Street
                                 18th Floor
                                 New York, NY 10286
                                 Attn:  Kalyani Bose
                                        Agency Function Administration
                                 Fax:   (212) 635-6365

                                 With a copy to:

                                 The Bank of New York
                                 10990 Wilshire Boulevard
                                 Suite 1125
                                 Los Angeles, CA 90024
                                 Attn:  Elizabeth Ying
                                        Vice President
                                 Fax:   (310) 996-8667

                                 Eurodollar Lending Office:

                                 One Wall Street
                                 18th Floor
                                 New York, NY 10286
                                 Attn:  Kalyani Bose
                                        Agency Function Administration
                                 Fax:   (212) 635-6365

















                                                             Page 82

                                 FIRST UNION NATIONAL BANK

                                 By:
                                      --------------------------------
                                      Name:
                                      Title:

                                 Address for Notices:

                                 First Union Capital Markets
                                 One First Union Center
                                 Charlotte, NC 28288
                                 Attn:  Joy Auten
                                 Fax:   (704) 383-7989

                                 Eurodollar Lending Office:

                                 First Union Capital Markets
                                 One First Union Center
                                 Charlotte, NC 28288
                                 Attn:  Joy Auten
                                 Fax:   (704) 383-7989






























                                                             Page 83

                                 WELLS FARGO BANK, NATIONAL
                                 ASSOCIATION

                                 By:
                                      --------------------------------
                                      Name:
                                      Title:

                                 Address for Notices:

                                 Disbursement Administrator
                                 Disbursement & Operations Center
                                 2120 East Park Place #100
                                 El Secundo, CA 90245
                                 Attn:  Carla Tittle
                                 Fax:   (310) 615-1014

                                 Eurodollar Lending Office:

                                 Disbursement Administrator
                                 Disbursement & Operations Center
                                 2120 East Park Place #100
                                 El Secundo, CA 90245
                                 Attn:  Carla Tittle
                                 Fax:   (310) 615-1014



























                                                             Page 84

                                 BANK OF MONTREAL

                                 By:
                                      --------------------------------
                                      Name:
                                      Title:

                                 Address for Notices:

                                 Client Services
                                 115 South LaSalle St., 12 West
                                 Chicago, IL 60603
                                 Attn:  Josie Nichols
                                 Fax:  (312) 750-6061

                                 Eurodollar Lending Office:

                                 115 South LaSalle St., 12 West
                                 Chicago, IL 60603
                                 Attn:  Josie Nichols
                                 Fax:   (312) 750-6061































                                                             Page 85

                                 AMSOUTH BANK

                                 By:
                                      --------------------------------
                                      Name:
                                      Title:

                                 Address for Notices:

                                 Commercial Real Estate
                                 1900 5th Avenue North
                                 Birmingham, AL 35203
                                 Attn:  Crystal Cassels
                                 Fax:  (205) 326-4075

                                 Eurodollar Lending Office:

                                 1900 5th Avenue North
                                 Birmingham, AL 35203
                                 Attn:  Crystal Cassels
                                 Fax:  (205) 326-4075































                                                             Page 86

                                 SANWA BANK CALIFORNIA, as a Bank

                                 By:
                                      --------------------------------
                                      Name:
                                      Title:

                                      Address for Notices:

                                      Sanwa Bank California
                                      601 South Figueroa St.,
                                      8th Floor
                                      Los Angeles, CA 90017
                                      Attn:  Yolanda Banuelos
                                      Fax :  (213) 896-7090

                                      Eurodollar Lending Office:

                                      Sanwa Bank California
                                      601 South Figueroa St.,
                                      8th Floor
                                      Los Angeles, CA 90017
                                      Attn:  Yolanda Banuelos
                                      Fax:  (213) 896-7090




























                                                             Page 87

                                 CITIZENS BANK OF RHODE ISLAND

                                 By:
                                      --------------------------------

                                      Name:
                                      Title:

                                      Address for Notices:

                                      One Citizens Plaza, CC-4
                                      Providence, RI 02903-1339
                                      Attn:  Benita Petres
                                             Syndication
                                             Administration Manger
                                      Fax:  (401) 282-4485

                                      Eurodollar Lending Office:

                                      One Citizens Plaza, CC-4
                                      Providence, RI 02903-1339
                                      Attn:  Craig Schermerhorn
                                             Vice President
                                      Fax:  (401) 282-4485




























                                                             Page 88


                                                            Schedule 1


                              COMMITMENTS


BANK                                                        COMMITMENT
- ----                                                        ----------

The Bank of New York (Administrative Agent)                $40,000,000

First Union National Bank (Syndication Agent)              $35,000,000

Wells Fargo Bank, N.A. (Documentation Agent)               $35,000,000

Bank of Montreal (Co-Agent)                                $25,000,000

AmSouth Bank                                               $22,500,000

Sanwa Bank California                                      $22,500,000

Citizens Bank of Rhode Island                              $20,000,000
                                                           -----------

Total - All Banks                                         $200,000,000


























                                                             Page 89

<PAGE>
                                                             EXHIBIT A



                FORM OF CONVERSION/CONTINUANCE REQUEST
                --------------------------------------

                                                    [Dated as provided
                                                      in Section 3.05]


The Bank of New York
One Wall Street, 18th Floor
New York, New York 10286

Attn:  Kalyani Bose

Realty Income Corporation (the "Company") hereby gives notice of its
intention to [convert/continue] [$          Principal Amount] [the
entire outstanding amount] of its [ABR Loans] [Eurodollar Pro Rata
Loans] with an Interest Period of       days and ending on
        ,      ] [to/as] [ABR Loans] [Eurodollar Pro Rata Loans],
pursuant to the Revolving Credit Agreement, dated as of December    ,
1999, among the Company, the Banks and The Bank of New York, as
Administrative Agent and as Swing Line Bank (as amended, supplemented
or otherwise modified from time to time, the "Agreement"), such
[conversion/continuance to be effective as of            ,        ].
[The Interest Period for the Eurodollar Pro Rata Loans shall be
days, with a Scheduled Maturity on                .]

Unless otherwise defined herein, capitalized terms used herein shall
have the respective meanings specified in the Agreement.

                                  REALTY INCOME CORPORATION


                                  By:
                                       -------------------------------
                                       Name:
                                       Title:













                                                             Page 90

<PAGE>
                                                             EXHIBIT B

                     FORM OF PRO RATA LOAN REQUEST
                     -----------------------------

                                                    [Dated as provided
                                                      in Section 2.02]


The Bank of New York
One Wall Street, 18th Floor
New York, New York 10286

Attn:  Kalyani Bose

Realty Income Corporation (the "Company") hereby gives notice of its
intention to borrow $            of Loans on        ,       pursuant
to the Revolving Credit Agreement, dated as of December   , 1999,
among the Company, the Banks and The Bank of New York, as
Administrative Agent and as Swing Line Bank (as amended, supplemented
or otherwise modified from time to time, the "Agreement").  [The
Company hereby requests that such Loan constitute a Eurodollar Pro
Rata Loans with a scheduled maturity of        20    and an Interest
Period of      days.]

The Company hereby confirms that the amounts of Loans outstanding on
the date hereof is as follows:

     Total Commitment............................    $200,000
     Outstanding Pro Rata Loans..................    $
     Outstanding Competitive Loans...............    $
     Availability................................    $

The Company also hereby confirms that each of the representations and
warranties (other than the representations and warranties that speak
as of a specific date) contained in Article V of the Agreement is true
and correct on the date hereof and, after giving effect to this
borrowing, will be true and correct on the proposed borrowing date as
though such representation or warranty had originally been made on
such dates.  No Default or Event of Default has occurred and is
continuing, nor will any such event occur as a result of this
borrowing.

Unless otherwise defined herein, capitalized terms used herein shall
have the respective meanings specified in the Agreement.

                                  REALTY INCOME CORPORATION

                                  By:
                                       -------------------------------
                                       Name:
                                       Title:

                                                             Page 91

<PAGE>
                                                           EXHIBIT C-1

                   Form of Competitive Loan Request
                   --------------------------------
                                                                [Date]

The Bank of New York, as Administrative Agent
One Wall Street
New York, New York 10286

Attention:  Kalyani Bose
            Agency Function Administration

            Re:  Request for Competitive Bids
                 ----------------------------

Reference is made to the Revolving Credit Agreement, dated as of
December     , 1999, (as amended, modified or supplemented from time
to time, the "Credit Agreement"), among Realty Income Corporation (the
"Company"), the banks from time to time parties thereto and The Bank
of New York, as Administrative Agent and as Swing Line Bank.
Capitalized terms used herein and not otherwise defined herein shall
have the meanings ascribed to such terms in the Credit Agreement.

The Company hereby gives you notice, pursuant to Section 2.08 of the
Credit Agreement, that it requests the Lenders to make offers to make
Competitive Loans under the Credit Agreement, and in that connection
sets forth below the terms on which such Competitive Loans are
requested to be made:

       (A)  Borrowing Date (1)
                                       ---------------------------

       (B)  Principal Amount
            of Competitive Loan (2)
                                       ---------------------------

       (C)  Maturity Date (3)
                                       ---------------------------

       (D)  Interest rate basis        [Absolute Rate][Eurodollar]
                                       ---------------------------

       (E)  Interest Period, if any (4)
                                       ---------------------------

                                  Very truly yours,

                                  REALTY INCOME CORPORATION

                                  By:
                                       ---------------------------
                                       Title:
                                                             Page 92

<PAGE>
[FN]
(1)  Must be a Business Day.

(2)  Must be a principal amount equal to $1,000,000 or in integral
     multiples of $100,000 in excess thereof.

(3)  At least seven days after the Borrowing Date and not more than
     (i) 180 days after the Borrowing Date, in the case of Absolute
     Rate Competitive Loans, or (ii) six months after the Borrowing
     Date, in the case of Eurodollar Competitive Loans.

(4)  One, two, three or six months with respect to Eurodollar
     Competitive Loans.  Not applicable to Absolute Rate Competitive
     Loans.
</FN>






































                                                             Page 93

                                                           EXHIBIT C-2

                        Form of Notice to Banks
                        -----------------------
                                                                [Date]

[Name of Bank]
[Address]

Attention:

Re:  Notice of a Request for Competitive Bids
     ----------------------------------------

Reference is made to the Revolving Credit Agreement, dated as of
December     , 1999 (as amended, modified or supplemented from time to
time, the "Credit Agreement"), among Realty Income Corporation (the
"Company"), the banks from time to time parties thereto and The Bank
of New York, as Administrative Agent and as Swing Line Bank.
Capitalized terms used but not defined herein shall have the meanings
assigned to such terms in the Credit Agreement.

The Company delivered to the Agent a Competitive Loan Request on     ,
      , pursuant to Section 2.08 of the Credit Agreement, and in that
connection you are invited to submit a Bid to make a Competitive Loan
to the Company by [TIME], on        ,     .  Your Bid must comply with
Section 2.08 of the Credit Agreement and the terms set forth below on
which the Competitive Loan Request was made:

  (A)  Proposed Borrowing Date
                                            --------------------------

  (B)  Principal amount of Competitive Loan
                                            --------------------------

  (C)  Interest rate basis                 [Absolute Rate][Eurodollar]
                                           ---------------------------

  (E)  Interest Period and the last day thereof
                                                 ---------------------

                                  Very truly yours,

                                  THE BANK OF NEW YORK,
                                      as Agent

                                  By:
                                       ------------------------------
                                       Title:



                                                             Page 94

<PAGE>
                                                           EXHIBIT C-3

                        Form of Competitive Bid
                        -----------------------
                                                                [Date]

The Bank of New York, as Agent
One Wall Street
New York, New York 10286

Attention:  Kalyani Bose
            Agency Function Administration

            Re:  Competitive Bid
                 ---------------

Reference is made to the Revolving Credit Agreement, dated as of
December     , 1999 (as amended, modified or supplemented from time to
time, the "Credit Agreement"), among Realty Income Corporation (the
"Company"), the lenders from time to time parties thereto and The Bank
of New York, as Administrative Agent and as Swing Line Bank.
Capitalized terms used but not defined herein shall have the meanings
assigned to such terms in the Credit Agreement.

[NAME OF BANK] hereby submits a Competitive Bid to make an [Absolute
Rate] [Eurodollar] Competitive Loan pursuant to Section 2.08 of the
Credit Agreement, in response to the Borrowing Request made by the
Company on         ,       , and in that connection sets forth below
the terms on which such Competitive Bid is made:

        (A)  Principal Amount (1)
                                       --------------------------

        (B)  Competitive Bid
                                       --------------------------

        (C)  Competitive Bid
             [Rate][Margin] (2)
                                       --------------------------

The undersigned hereby confirms that it will, subject only to the
conditions set forth in the Credit Agreement, extend credit to the
Borrower upon acceptance by the Borrower of this Competitive Bid in
accordance with Section 2.08 of the Credit Agreement.

                                  Very truly yours,

                                  [NAME OF BANK]

                                  By:
                                       --------------------------
                                       Title:

                                                             Page 95

<PAGE>
[FN]
(1)  Principal amount must be at least $1,000,000, or an integral
     multiple of $100,000 in excess thereof, and not greater than the
     requested Competitive Loan.  Multiple bids may be accepted by the
     Agent.

(2)  In the case of Absolute Rate Competitive Loans,      %; in the
     case of Eurodollar Competitive Loans, a margin (+/-     % over
     LIBOR.
</FN>











































                                                             Page 96

<PAGE>
                                                           EXHIBIT C-4

             Form of Competitive Bid Accept/Reject Notice
             --------------------------------------------
                                                                [Date]

The Bank of New York, as Agent
One Wall Street
New York, New York 10286

Attention:  Kalyani Bose
            Agency Function Administration

            Re:  Competitive Bid Acceptance/Reject Letter
                 ----------------------------------------

Realty Income Corporation (the "Company") refers to the Revolving
Credit Agreement, dated as of December     , 1999 (as amended,
modified or supplemented or extended from time to time, the "Credit
Agreement"), among the Company, the banks from time to time parties
thereto (the "Banks") and The Bank of New York, as Administrative
Agent and as Swing Line Bank.

In accordance with Section 2.08 of the Credit Agreement, we have
received a summary of bids in connection with our Competitive Loan
Request, dated          ,      , and in accordance with Section 2.08
of the Credit Agreement, we hereby accept the following Competitive
Bids for Competitive Loans to be made on       ,    , with a Maturity
Date of          ,        :

                           Competitive
Principal Amount           Rate Margin           Bank
- ----------------           -----------           ----
                           %/+/-.    %

            We hereby reject the following Competitive Bids:

                           Competitive
Principal Amount           Rate Margin           Bank
- ----------------           -----------           ----
                           %/+/-.    %

                                  Very truly yours,

                                  REALTY INCOME CORPORATION

                                  By:
                                       ----------------------------
                                       Title:




                                                             Page 97

<PAGE>
                                                           EXHIBIT D-1

                         FORM OF PRO RATA NOTE
                         ---------------------

$                                                December     , 1999

     Realty Income Corporation, a Maryland corporation (the

"Company"), for value received, hereby promises to pay on the

Termination Date to the order of              (the "Bank"), at the

office of The Bank of New York, as Administrative Agent, at One Wall

Street, New York, New York 10286, in lawful money of the United

States, the principal sum of $            or if less, the aggregate

unpaid principal amount of all Pro Rata Loans made by the Bank to the

Company pursuant to that certain Revolving Credit Agreement, dated as

of December    , 1999 (as amended, supplemented or otherwise modified

from time to time, the "Agreement") among the Company, each of the

banks party thereto, and The Bank of New York, as Administrative Agent

and as Swing Line Bank.

     This Note shall bear interest, and such interest shall be

payable, as set forth in the Agreement for ABR Loans and Eurodollar

Pro Rata Loans.  Upon the occurrence and during the continuation of an

Event of Default, this Note shall bear interest at the default rate

pursuant to Section 3.06 of the Agreement.

     Except as otherwise provided in the Agreement, with respect to

Eurodollar Pro Rata Loans, if interest or principal on the Loan

evidenced by this Note becomes due and payable on a day which is not a

Business Day, then the maturity thereof shall be extended to the next

succeeding Business Day, and interest shall be payable thereon at the

rate herein specified during such extension.

                                                             Page 98

This Note is one of the Pro Rata Notes referred to in the Agreement,

and is subject to prepayment in whole or in part and its maturity is

subject to acceleration upon the terms provided in the Agreement.

Unless otherwise defined herein, capitalized terms used herein shall

have the respective meanings specified in the Agreement.

     Presentment, demand, protest, notice of dishonor, notice of

intent to accelerate and other notice of any kind are hereby waived by

the undersigned.

     THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN

ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

     All Pro Rata Loans made by the Bank to the Company pursuant to

the Agreement and all payments of principal hereof and interest

thereon may be indicated by the Bank upon the grid attached hereto

which is a part of this Note.  Such notations shall be presumptive as

to the aggregate unpaid principal amount of and interest on all Pro

Rata Loans made by the Bank pursuant to the Agreement.


                                  REALTY INCOME CORPORATION


                                  By:
                                       -------------------------------
                                       Name:
                                       Title:












                                                             Page 99

             Loan and Payments of Principal and Interest
             -------------------------------------------
<TABLE>
                                                                Name
                Interest  Interest                               of
                Method    Period    Amount             Amount   Person
       Amount  (ABR or    if Euro-    of      Unpaid     of     Making
        of       Euro-    dollar   Principal Principal Interest  Nota-
Date   Loan     dollar    Loan       Paid     Balance   Paid     tion
- ----   ------   ------    -------- --------- --------- -------- ------
<S>    <C>      <C>       <C>      <C>       <C>       <C>      <C>







































</TABLE>

                                                             Page 100

                                                           EXHIBIT D-2

                       FORM OF COMPETITIVE NOTE
                       ------------------------

$[                 ]                                 [     DATE      ]

    Realty Income Corporation, a Maryland corporation (the "Company"),

for value received, hereby promises to pay on              to the

order of              (the "Bank"), at the office of The Bank of New

York, as Agent, at One Wall Street, New York, New York 10286, in

lawful money of the United States, the principal sum of $[        ] or

if less, the aggregate unpaid principal amount of all Competitive

Loans made by the Bank to the Company pursuant to that certain

Revolving Credit Agreement, dated as of December    , 1999 (as

amended, supplemented or otherwise modified from time to time, the

"Agreement") among the Company, each of the banks party thereto, and

The Bank of New York, as Administrative Agent and as Swing Line Bank.

    This Note shall bear interest, and such interest shall be payable,

as set forth in the Agreement for Absolute Rate Competitive Loans and

Eurodollar Competitive Loans.  Upon the occurrence and during the

continuation of an Event of Default, this Note shall bear interest at

the default rate pursuant to Section 3.06 of the Agreement.

    Except as otherwise provided in the Agreement, with respect to

Eurodollar Competitive Loans, if interest or principal on the Loan

evidenced by this Note becomes due and payable on a day which is not a

Business Day, the maturity thereof shall be extended to the next

succeeding Business Day, and interest shall be payable thereon at the

rate herein specified during such extension.


                                                             Page 101

<PAGE>
This Note is one of the Competitive Notes referred to in the

Agreement, and is subject to prepayment in whole or in part and its

maturity is subject to acceleration upon the terms provided in the

Agreement.  Unless otherwise defined herein, capitalized terms used

herein shall have the respective meanings specified in the Agreement.

    Presentment, demand, protest, notice of dishonor, notice of intent

to accelerate and other notice of any kind are hereby waived by the

undersigned.

    THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN

ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

    All Competitive Loans made by the Bank to the Company pursuant to

the Agreement and all payments of principal hereof and interest

thereon may be indicated by the Bank upon the grid attached hereto

which is a part of this Note.  Such notations shall be presumptive as

to the aggregate unpaid principal amount of and interest on all

Competitive Loans made by the Bank pursuant to the Agreement.


                                  REALTY INCOME CORPORATION

                                  By:
                                       ------------------------------
                                       Name:
                                       Title:














                                                             Page 102

             Loan and Payments of Principal and Interest
             -------------------------------------------
<TABLE>
                                                                Name
                Interest  Interest                               of
                Method    Period    Amount             Amount   Person
       Amount  (ABR or    if Euro-    of      Unpaid     of     Making
        of       Euro-    dollar   Principal Principal Interest  Nota-
Date   Loan     dollar    Loan       Paid     Balance   Paid     tion
- ----   ------   ------    -------- --------- --------- -------- ------
<S>    <C>      <C>       <C>      <C>       <C>       <C>      <C>







































</TABLE>

                                                             Page 103

<PAGE>
                                                           EXHIBIT D-3

                        FORM OF SWING LINE NOTE
                        -----------------------

$15,000,000                                               [Date]

    Realty Income Corporation, a Maryland corporation (the "Company"),

for value received, hereby promises to pay to the order of The Bank of

New York (the "Bank"), on the maturity date thereof, the principal

amount of each Swing Line Advance made by the Bank pursuant to that

certain Revolving Credit Agreement, dated as of December    , 1999 (as

amended, supplemented or otherwise modified from time to time, the

"Credit Agreement"), among the Company, each of the banks party

thereto, and The Bank of New York, as Administrative Agent and as

Swing Line Bank.

    The Company also promises to pay interest on the unpaid principal

amount hereof from time to time outstanding from the date hereof until

maturity (whether by acceleration or otherwise) and, after maturity,

until paid, at the rate or rates per annum, on the date or dates and

in the manner specified in the Credit Agreement.

    Payments of both principal and interest are to be made in lawful

money of the United States of America in immediately available funds

to the Swing Line Bank, in the manner specified in the Credit

Agreement.

    This Note is the Swing Line Note referred to in the Credit

Agreement, which among other things, contains provisions for the

acceleration of the maturity hereof upon the happening of certain

events and for the amendment or waiver of certain provisions of the

Credit Agreement, all upon the terms and conditions therein specified.

                                                             Page 104

<PAGE>
Unless otherwise defined herein, capitalized terms used herein have

the respective meanings specified in the Credit Agreement.

    Presentment, demand, protest, notice of dishonor, notice of intent

to accelerate and other notice of any kind are hereby waived by the

undersigned.

    This Note shall be governed by, and construed and interpreted in

accordance with, the laws of the State of New York.

    The Bank is authorized to indicate upon the grid attached to this

Note all borrowings hereunder and payments of principal and interest

hereon.  Such notations shall be presumptive as to the aggregate

unpaid principal amount of and interest on all Swing Line Advances

made by the Bank pursuant to the Agreement.


                                  REALTY INCOME CORPORATION

                                  By:
                                       ------------------------------
                                       Name:
                                       Title:






















                                                             Page 105

<TABLE>
- ----------------------------------------------------------------------
              SWING LINE ADVANCES AND PRINCIPAL PAYMENTS
- ----------------------------------------------------------------------
         Amount of                                        Amount of
        Line Advances                                     Principal
           Made                                             Repaid

         Swing Line                     Interest          Swing Line
Date      Advance        Maturity         Rate             Advance
- ----    -------------    --------       --------          ----------
<S>     <C>              <C>            <C>               <C>






































(table continued next page)

                                                             Page 106

(table continued)

Amount of Unpaid
Principal Balance

   Swing Line
     Advance                   Total                Notation Made by
- -----------------              -----                ----------------
<S>                            <C>                  <C>









































</TABLE>

                                                             Page 107

<PAGE>
                                                             EXHIBIT E

                  FORM OF SWING LINE ADVANCE REQUEST
                  ----------------------------------

                                                    [Dated as provided
                                                      in Section 2.10]


The Bank of New York
One Wall Street, 18th Floor
New York, New York 10286

Attn:  Kalyani Bose

Realty Income Corporation (the "Company") hereby gives notice of its
intention to borrow $          in a Swing Line Advance on          ,
        pursuant to the Revolving Credit Agreement, dated as of
December     , 1999, among the Company, the Banks listed on the
signature pages thereto and The Bank of New York, as Administrative
Agent and as Swing Line Bank (as amended, supplemented or otherwise
modified from time to time, the "Credit Agreement").

The Company hereby confirms that the amounts of Loans and Swing Line
Advances outstanding on the date hereof are as follows:

       Total Commitment.......................  $200,000,000
       Outstanding Loans......................  $
       Commitment Availability................  $
       Swing Line Facility....................  $15,000,000
       Outstanding Swing Line Advances........  $
       Swing Line Availability................  $

The Company also hereby confirms that each of the representations and
warranties (other than the representations and warranties that speak
as of a specific date) contained in Article V of the Agreement is true
and correct on the date hereof and, after giving effect to this
borrowing, will be true and correct on the proposed borrowing date as
though such representation or warranty had originally been made on
such dates.  No Default or Event of Default has occurred and is
continuing, nor will any such event occur as a result of this
borrowing.

Unless otherwise defined herein, capitalized terms used herein shall
have the respective meanings specified in the Agreement.

                                  REALTY INCOME CORPORATION

                                  By:
                                       ------------------------------
                                       Name:
                                       Title:

                                                             Page 108

<PAGE>
                          December     , 1999

                             EXHIBIT F-I

                  FORM OF OPINION OF LATHAM & WATKINS
                  -----------------------------------


The Bank of New York,
    as Agent for the Banks
One Wall Street, Twenty-Second Floor
New York, New York 10286

The Banks Signatory to the Credit
Agreement Referred to Below

         Re:  Revolving Credit Agreement, dated as of December   ,
              1999, among Realty Income Corporation, the Banks named
              therein and The Bank of New York, as Administrative
              Agent and as Swing Line Bank
              ------------------------------------------------------

Ladies/Gentlemen:

We have acted as special counsel for Realty Income Corporation, a
Maryland corporation (the "Company"), in connection with the Revolving
Credit Agreement (the "Credit Agreement") dated as of December     ,
1999, among the Company, each of the banks identified on the signature
pages thereof (the "Banks") and The Bank of New York, as
Administrative Agent for the Banks and as Swing Line Bank (the
"Administrative Agent").  This opinion is rendered to you pursuant to
Section 6.01(f) of the Credit Agreement.  Capitalized terms defined in
the Credit Agreement are used herein as therein defined.

In our capacity as such counsel, we have examined such matters of fact
and questions of law as we have considered appropriate for purposes of
rendering the opinions expressed below.  We have examined among other
things, the following:

   (a)   The Credit Agreement;

   (b)   The Subsidiary Guaranty (the "Subsidiary Guaranty"), dated as
         of December    , 1999 by         and      (the "Guarantors");

   (c)   The following promissory notes of the Company dated
         December     , 1999 (collectively, the "Notes", and together
         with the Credit Agreement, and the Subsidiary Guaranty, the
         "Loan Documents"):  (i) note in the original principal amount
         of $40,000,000 payable to The Bank of New York; (ii) note in
         the original principal amount of $35,000,000 payable to
         First Union National Bank; (iii) note in the original
         principal amount of $35,000,000 payable to Wells Fargo Bank,

                                                             Page 109

<PAGE>
         National Association; (iv) note in the original principal
         amount of $25,000,000 payable to Bank of Montreal; (v) note
         in the original principal amount of $22,500,000 payable to
         AmSouth Bank; (vi) note in the original principal amount of
         $22,500,000 payable to Sanwa Bank California; and (vii) note
         in the original principal amount of $20,000,000 payable to
         Citizens Bank of Rhode Island;

   (d)   The Amended and Restated Certificate of Incorporation and
         Amended and Restated Bylaws of the Company; and

   (e)   Such other documents and agreements as we deem necessary for
         purposes of rendering the opinions expressed below.

In our examination, we have assumed the genuineness of all signatures
(other than those of officers of the Company on the Loan Documents as
to which we have relied on a certificate of incumbency), the
authenticity of all documents submitted to us as originals, and the
conformity to authentic original documents of all documents submitted
to us as copies.

We have been furnished with, and with your consent have relied upon,
certificates of officers of the Company with respect to certain
factual matters.  In addition, we have obtained and relied upon such
certificates and assurances from public officials as we have deemed
necessary.

We are opining herein as to the effect on the subject transaction only
of the federal laws of the United States and the internal laws of the
State of New York, as applicable, and we express no opinion with
respect to the applicability thereto, or the effect thereon, of the
laws of any other jurisdiction or as to any matters of municipal law
or the laws of any other local agencies within any state.

Our opinions set forth in paragraph 1 below are based upon our
consideration of only those statutes, rules and regulations which, in
our experience, are normally applicable to bank credit transactions.

Subject to the foregoing and the other matters set forth herein, it is
our opinion that, as of the date hereof:

   1.   None of the execution and delivery of the Loan Documents by
        the Company, the borrowing of the funds pursuant to the Loan
        Documents by the Company and the payment of the indebtedness
        of the Company evidenced by the Notes: (a) violate any federal
        or New York statute, rule, or regulation applicable to the
        Company (including, without limitation, Regulations T, U, or X
        of the Board of Governors of the Federal Reserve System), or
        (b) require any consents, approvals, authorizations,
        registrations, declarations, or filings by the Company under
        any applicable federal or New York statute, rule or
        regulation.

                                                             Page 110

<PAGE>
   2.   Each of the Loan Documents has been duly executed and
        delivered by the Company or the Guarantors, as the case may
        be, and constitutes a legally valid and binding obligation of
        the Company or the Guarantors, as the case may be, enforceable
        against the Company or the Guarantors, as the case may be, in
        accordance with its terms.

   3.   The Company is not an "investment company" as such term is
        defined in the Investment Company Act of 1940, as amended from
        time to time.

The opinions set forth in paragraph 2 above are subject to the
following limitations, qualifications and exceptions:

   (a)   the effect of bankruptcy, insolvency, reorganization,
         moratorium or other similar laws now or hereafter in effect
         relating to or affecting the rights or remedies of creditors;

   (b)   the effect of general principles of equity, whether
         enforcement is considered in a proceeding in equity or at
         law, and the discretion of the court before which any
         proceeding therefor may be brought;

   (c)   the unenforceability under certain circumstances under law or
         court decisions of provisions providing for the
         indemnification of or contribution to a party with respect to
         a liability where such indemnification or contribution is
         contrary to public policy;

   (d)   the unenforceability of any provision requiring the payment
         of attorney's fees, except to the extent that a court
         determines such fees to be reasonable; and

   (e)   we express no opinion with respect to the enforceability of
         Section 10.01 of the Credit Agreement by a federal court.

To the extent that the obligations of the Company may be dependent
upon such matters, we assume for purposes of this opinion that: all
parties to the Loan Documents other than the Company are duly
incorporated, validly existing and in good standing under the laws of
their respective jurisdictions of incorporation; all parties to the
Loan Documents other than the Company have the requisite corporate
power and authority to execute and deliver the Loan Documents and to
perform their respective obligations under the Loan Documents to which
they are a party; and the Loan Documents to which such parties other
than the Company are a party have been duly authorized, executed and
delivered by such parties and constitute their legally valid and
binding obligations, enforceable against them in accordance with their
terms.  We express no opinion as to compliance by any parties to the
Loan Documents with any state or federal laws or regulations
applicable to the subject transactions because of the nature of their
business.

                                                             Page 111

<PAGE>
This opinion is rendered only to you and is solely for your benefit in
connection with the transactions covered hereby.  This opinion may not
be relied upon by you for any other purpose, or furnished to, quoted
to or relied upon by any other person, firm or corporation for any
purpose, without our prior written consent.


                                  Very truly yours,













































                                                             Page 112

<PAGE>
                          December    , 1999

                              EXHIBIT F-2

             FORM OF OPINION OF MICHAEL R. PFEIFFER, ESQ.
             --------------------------------------------


The Bank of New York,
    as Agent for the Banks
One Wall Street
22nd Floor
New York, New York 10286

The Banks Signatory to the Credit
Agreement Referred to Below

         Re:  Revolving Credit Agreement, dated as of December    ,
              1999, among Realty Income Corporation, the Banks listed
              on the signature pages thereto and The Bank of New York,
              as Administrative Agent and as Swing Line Bank
              --------------------------------------------------------

Ladies/Gentlemen:

I am general counsel of Realty Income Corporation, a Maryland
corporation (the "Company").  This opinion is rendered to you pursuant
to Section 6.01(f) of the Revolving Credit Agreement (the "Credit
Agreement"), dated as of December     , 1999, among the Company, each
of the banks identified on the signature pages thereof (the "Banks")
and The Bank of New York, as Administrative Agent for the Banks and as
Swing Line Bank (the "Administrative Agent").  Capitalized terms
defined in the Credit Agreement are used herein as therein defined.
In my capacity as general counsel, I have examined such matters of
fact and questions of law as I have considered appropriate for
purposes of rendering the opinions expressed below, except where a
statement is qualified as to knowledge or awareness, in which case I
have made no or limited inquiry as specified below.  I have examined,
among other things, the following:

   (a)   The Credit Agreement;

   (b)   The following promissory notes of the Company dated       ,
         1999 (collectively, the "Notes", and together with the Credit
         Agreement and the Subsidiary Guaranty, the "Loan Documents"):
         (i) note in the original principal amount of $40,000,000
         payable to The Bank of New York; (ii) note in the original
         principal amount of $35,000,000 payable to First Union
         National Bank; (iii) note in the original principal amount of
         $35,000,000 payable to Wells Fargo Bank, National
         Association; (iv) note in the original principal amount of
         $25,000,000 payable to Bank of Montreal; (v) note in the

                                                             Page 113

<PAGE>
         original principal amount of $ 22,500,000 payable to AmSouth
         Bank; (vi) note in the original principal amount of
         $22,500,000 payable to Sanwa Bank California; and (vii) note
         in the original principal amount of $ 20,000,000 payable to
         Citizens Bank of Rhode Island;

   (c)   The Amended and Restated Certificate of Incorporation and
         Amended and Restated Bylaws of the Company; and

   (d)   Such other documents and agreements as I deem necessary for
         purposes of rendering the opinions expressed below.

In my examination, I have assumed the genuineness of all signatures
(other than those of officers of the Company on the Loan Documents),
the authenticity of all documents submitted to me as originals, and
the conformity to authentic original documents of all documents
submitted to me as copies.

I have been furnished with, and with your consent have relied upon,
certificates of officers of the Company with respect to certain
factual matters.  In addition, I have obtained and relied upon such
certificates and assurances from public officials as I have deemed
necessary.

I am opining herein as to the effect on the subject transaction only
of the federal laws of the United States and the internal laws of the
State of California, as applicable, and I express no opinion with
respect to the applicability thereto, or the effect thereon, of the
laws of any other jurisdiction or as to any matters of municipal law
or the laws of any other local agencies within any state.

Whenever a statement herein is qualified by "to the best of my
knowledge" or a similar phrase, it is intended to indicate that I do
not have current actual knowledge of the inaccuracy of such statement.
Except as otherwise expressly indicated, I have not undertaken any
independent investigation to determine the accuracy of any such
statement, and no inference that I have any knowledge of any matters
pertaining to such statement should be drawn from my representation of
the Company.

Subject to the foregoing and the other matters set forth herein, it is
my opinion that, as of the date hereof:

   1.   Based solely on certificates from public officials, I confirm
        that the Company is qualified to do business in the states in
        which the Company owns properties.

   2.   To the best of my knowledge, there are no proceedings or
        investigations pending or threatened before any court or
        arbitrator or before or by any governmental authority which
        would have a material adverse effect on the legality,
        validity, binding effect or enforceability of any Loan
        Document.
                                                             Page 114
 
<PAGE>
  3.   The Company has the corporate power and authority to execute,
        deliver and perform the terms and provisions of each Loan
        Document to which it is party and has taken all necessary
        corporate action to authorize the execution, delivery and
        performance by it of each such Loan Document.

This opinion is delivered by me as general counsel for the Company to
you and is solely for your benefit in connection with the transactions
covered hereby.  This opinion may not be relied upon by you for any
other purpose, or furnished to, quoted to or relied upon by any other
person, firm or corporation for any purpose, without my prior written
consent,

                                  Very truly yours,







































                                                             Page 115

                                                             EXHIBIT H

                    REAL ESTATE INVESTMENT CRITERIA

The Investment Committee is authorized, without prior Board of
Director approval, to approve real estate investments which meet all
of the following criteria:

1.  The Purchase Price for each property shall not exceed $10,000,000.

2.  The investment must consist of a fee interest in real property.

3.  If the real property is unimproved at the time of acquisition,
    there must be an agreement to complete specified improvements an
    the property by a date certain.

4.  Prior to, or concurrent with the acquisition, the property must be
    net-leased to a tenant approved by the Company's Investment
    Committee.

5.  The real estate investment may not cause (i) the total investment
    with that tenant to exceed $25 million, or (ii) the amount of
    annualized rental revenue to be derived by the Company from a
    tenant to exceed 5% of the Company's previous 12 months' rental
    revenues.

6.  The real estate investment may not cause the mount of annualized
    rental revenue to be derived by the Company from any one industry
    to exceed 25% of the Company's previous 12 months' rental
    revenues.






















                                                             Page 116

                                                             EXHIBIT I


                      FORM OF SUBSIDIARY GUARANTY


This SUBSIDIARY GUARANTY, dated as of December    , 1999, is made by
each entity that is identified on Schedule A hereto or that hereafter
executes and delivers a Subsidiary Joinder in the form of Exhibit A
attached hereto pursuant to the Credit Agreement described herein
(each such entity, a "Guarantor") in favor of the lenders (the
"Lenders") from time to time party to the Credit Agreement (as defined
below), and The Bank of New York ("BNY"), as administrative agent (BNY
and any successor thereto in such capacity, "Administrative Agent")
for the Lenders and in favor of all other present and future Holders
of any of the Guaranteed Obligations described herein.

                               RECITALS

A.  The Lenders and Administrative Agent have entered into that
    certain Revolving Credit Agreement, dated as of December   , 1999
    (as amended, supplemented or otherwise modified from time to time,
    the "Credit Agreement"), among Realty Income Corporation, a
    Maryland corporation ("Borrower"), the Administrative Agent and
    the Lenders.

B.  Each Guarantor is a Subsidiary of Borrower and expects to derive
    substantial direct and indirect benefit from the transactions
    contemplated by the Credit Agreement.

C.  It is a condition precedent to the making of Loans by the Lenders
    under the Credit Agreement that each Guarantor shall have
    guaranteed payment of each and all debts, liabilities and
    obligations of Borrower under the Credit Agreement and the Notes
    (collectively, the "Obligations"), on the terms set forth herein.

D.  Borrower has agreed, in the Credit Agreement, to cause certain
    Subsidiaries of Borrower to become party to this Guaranty, as a
    Guarantor hereunder, by executing and delivering a Subsidiary
    Joinder in the form of Exhibit A hereto.

NOW, THEREFORE, in consideration of the foregoing and in order to
induce the Lenders to make Loans under the Credit Agreement, each
Guarantor hereby agrees as follows:








                                                             Page 117

                               ARTICLE I
                    DEFINITIONS AND ACCOUNTING TERMS

SECTION 1.1  General Definitions.  Except as otherwise specifically
provided herein, the terms which are defined in Article I of the
Credit Agreement shall have the same meanings when used in this
Guaranty and the provisions of Section 1.01 of the Credit Agreement
shall apply to this Guaranty.

SECTION 1.2  Certain Defined Terms.  As used in this Guaranty, the
following terms shall have the following meanings:

"Bankruptcy Code" means Title 11 of the United States Code, as from
time to time amended.

"Disallowed Post-Commencement Interest and Expenses" means interest
computed at the rate provided in the Credit Agreement and claims for
reimbursements, costs, expenses or indemnities under the terms of the
Credit Agreement accruing or claimed at any time after commencement of
any Insolvency or Liquidation Proceeding, if the claim for such
interest, reimbursement, cost, expense or indemnity is not allowable,
allowed or enforceable against Borrower in such Insolvency or
Liquidation Proceeding.

"Guaranty" means this Subsidiary Guaranty, dated as of December   ,
1999, made by the Guarantors for the benefit of the Lenders,
Administrative Agent and other Holders of Guaranteed Obligations.
"Guaranty Taxes" is defined in Section 3.8(a).

"Holder" means, in respect of any Guaranteed Obligation, the Person
entitled to enforce payment thereof and specifically includes the
Administrative Agent and the Lenders.

"Insolvency or Liquidation Proceeding" means any (i) any case under
the Bankruptcy Code, any other insolvency or bankruptcy case or
proceeding, or any receivership, liquidation, reorganization or other
similar case or proceeding, relative to Borrower or to any of its
creditors, as such, or to a substantial part of any of its assets, or
(ii) any proceeding for the liquidation, dissolution or other winding
up of Borrower, whether voluntary or involuntary and whether or not
involving insolvency or bankruptcy, or (iii) any assignment for the
benefit of creditors or any other marshaling of assets and liabilities
of Borrower.

"Subordinated Liabilities" is defined in Section 2.8(a).







                                                             Page 118

                              ARTICLE II
                    GUARANTY AND RELATED PROVISIONS

SECTION 2.1  Guaranty.  Each Guarantor hereby unconditionally:

(a)  guarantees the punctual payment when due, whether at stated
     maturity, by acceleration or otherwise, of (i) all Obligations
     now outstanding or hereafter arising under or in connection with
     the Credit Agreement or the Notes, whether for principal,
     interest, fees, taxes, additional compensation, expense
     reimbursements, indemnification or otherwise, and (ii) each other
     debt, liability or obligation of Borrower now outstanding or
     hereafter arising under any of the Credit Agreement and the Notes
     (such Obligations, liabilities and other debts, liabilities and
     obligations, collectively, the "Guaranteed Obligations"), and

(b)  agrees to pay on demand (i) all Disallowed Post-Commencement
     Interest and Expenses, to the Person entitled to payment thereof
     if the claim therefor had been allowed in any Insolvency or
     Liquidation Proceeding and (ii) all costs and expenses
     (including, without limitation, reasonable attorneys' fees and
     legal expenses) incurred by any Holder of Guaranteed Obligations
     in enforcing this Guaranty; provided, however, that the amount of
     each Guarantor's payment obligations hereunder shall not exceed
     an aggregate amount equal to such Guarantor's stockholders' or
     partners' equity, as the case may be.

SECTION 2.2  Acceleration of Payment.  If the Notes become immediately
due and payable pursuant to Section 8.01 of the Credit Agreement, then
all liability of each Guarantor under this Guaranty in respect of any
Guaranteed Obligation that is not then due and payable shall thereupon
become and be immediately due and payable, without notice or demand.

SECTION 2.3  Guaranty Absolute and Unconditional.  Each Guarantor
guarantees that the Guaranteed Obligations will be paid in accordance
with the terms of the Credit Agreement and the Notes, regardless of
any law, regulation or order now or hereafter in effect in any
jurisdiction affecting any of such terms or the rights and claims of
any Holder of Guaranteed Obligations against Borrower with respect
thereto and even if any such rights or claims are modified, reduced or
discharged in an Insolvency or Liquidation Proceeding or otherwise.
The obligations of each Guarantor under this Guaranty are independent
of the Guaranteed Obligations, and a separate action or actions may be
brought and prosecuted against each Guarantor to enforce this
Guaranty, irrespective of whether any action is brought against
Borrower or whether Borrower is joined in any such action or actions.
The liability of each Guarantor under this Guaranty shall be absolute
and unconditional irrespective of (i) any lack of validity or
enforceability of the Credit Agreement or any Note or any other
agreement or instrument relating thereto; (ii) any change in the time,
manner or place of payment of, or in any other term of, all or any of

                                                             Page 119

<PAGE>
the Guaranteed Obligations, or any other amendment or waiver of or any
consent to departure from the Credit Agreement or any Note, including,
without limitation, any increase in the Guaranteed Obligations
resulting from the extension of additional credit to Borrower or
otherwise; (iii) any taking, exchange, release or non-perfection of
any collateral, or any taking, release or amendment or waiver of or
consent to departure from any other guaranty, for all or any of the
Guaranteed Obligations; (iv) any manner of application of collateral,
or proceeds thereof, to all or any of the Guaranteed Obligations, or
any manner of sale or other disposition of any collateral for all or
any of the Guaranteed Obligations or any other assets of Borrower; (v)
any change, restructuring or termination of the corporate structure or
existence of Borrower; or (vi) any other circumstance which might
otherwise constitute a defense available to, or a discharge of, a
surety or guarantor.

SECTION 2.4  Guaranty Irrevocable and Continuing.  This Guaranty is an
irrevocable and continuing offer and agreement guaranteeing payment of
any and all Guaranteed Obligations and shall extend to all Guaranteed
Obligations now outstanding or created or incurred at any future time,
whether or not created or incurred pursuant to any agreement presently
in effect or hereafter made, until all obligations of the Lenders to
extend credit to Borrower have expired or been terminated, and all
Guaranteed Obligations have been fully, finally and indefeasibly paid.
To the extent any contingent Obligation survives the expiration or
termination of the Credit Agreement and the repayment of the Loans,
each Guarantor's liability under this Guaranty shall likewise survive.
This Guaranty may be released only in writing.

SECTION 2.5  Reinstatement.  If at any time any payment on any
Guaranteed Obligation is set aside, avoided or rescinded or must
otherwise be restored or returned, this Guaranty and the liability of
each Guarantor under this Guaranty shall remain in full force and
effect and, if previously released or terminated, shall be
automatically and fully reinstated, without any necessity for any act,
consent or agreement of any Guarantor, as fully as if such payment had
never been made and as fully as if any such release or termination had
never become effective.

SECTION 2.6  Waiver.  Each Guarantor hereby waives and agrees not to
assert or take advantage of:

(a)  Marshaling.  Any right to require any Holder of Guaranteed
     Obligations to proceed against or, exhaust its recourse against
     Borrower or any other Subsidiary Guarantor or any other Person
     liable for any of the Guaranteed Obligations or against any
     collateral for any of the Guaranteed Obligations or against any
     other Person or property, before demanding and enforcing payment
     of the Guaranteed Obligations from any Guarantor under this
     Guaranty;



                                                             Page 120

<PAGE>
(b)  Other Defenses.  Any defense that may arise by reason of (i) the
     incapacity, lack of authority, death or disability of Borrower or
     any other Person; (ii) the revocation or repudiation of any of
     the Credit Agreement or the Notes by Borrower or any other
     Person; (iii) the unenforceability in whole or in part of the
     Credit Agreement or the Notes or any other instrument, document
     or agreement; (iv) the failure of any Holder of Guaranteed
     Obligations to file or enforce a claim against any Person liable
     for any of the Guaranteed Obligations or in any Liquidation or
     Insolvency Proceeding; or (v) any borrowing or grant of a
     security interest under Section 364 of the Bankruptcy Code;

(c)  Notices.  Presentment, demand for payment, protest, notice of
     discharge, notice of acceptance of this Guaranty, notice of the
     incurrence of, or any default in respect of, any debt, liability
     or obligation guaranteed hereunder, and all other indulgences and
     notices of every type or nature, including, without limitation
     and to the maximum extent permitted by law, notice of the
     disposition of any collateral for any of the Guaranteed
     Obligations;

(d)  Election of Remedies.  Any defense based upon an election of
     remedies (including, if available, an election to proceed by non-
     judicial foreclosure) or any other act or omission of any Holder
     of Guaranteed Obligations or any other Person which destroys or
     otherwise impairs any right that any Guarantor might otherwise
     have for subrogation, recourse, reimbursement, indemnity,
     exoneration, contribution or otherwise. against Borrower or any
     other Person;

(e)  Collateral.  Any defense based upon any taking, modification or
     release of any collateral or guaranties for the Guaranteed
     Obligations, or any failure to create or perfect or ensure the
     priority or enforceability of any security interest in any
     collateral for any of the Guaranteed Obligations or any act or
     omission related thereto;

(f)  Offsets.  Any right to recoup from or offset against any of the
     Guaranteed Obligations any claim that may be held or asserted by
     or available to (i) Borrower or any other Guarantor or any other
     Person liable for any of the Guaranteed Obligations against any
     Holder of Guaranteed Obligations or (ii) any Guarantor against
     Borrower, any other Guarantor, any other Holder of Guaranteed
     Obligations or any other Person; or

(g)  Defenses of Others.  Any other claim, right or defense
     (including, by way of illustration and without limitation, such
     matters as failure or insufficiency of consideration, statute of
     limitations, breach of contract, tortious conduct, accord and
     satisfaction, and discharge by agreement, conduct or in a
     Liquidation or Insolvency Proceeding), except the defense of
     payment, that may be held or asserted by or available to (i)

                                                             Page 121

<PAGE>
     Borrower or any other Guarantor or any other Person liable for
     any of the Guaranteed Obligations against any Holder of
     Guaranteed Obligations or (ii) any Guarantor against Borrower,
     any other Guarantor, any other Holder of Guaranteed Obligations
     or any other Person.

SECTION 2.7  Subrogation.  Each Guarantor hereby represents, warrants
and agrees, in respect of any and all present and future rights of
subrogation, recourse, reimbursement, indemnity, exoneration,
contribution and other claims that such Guarantor at any time may have
against Borrower, any other Guarantor or any other Person liable for
the payment of any of the Guaranteed Obligations (including, without
limitation, the owner of any interest in collateral for any of the
Guaranteed Obligations) as a result of or in connection with this
Guaranty or any payment hereunder, that:

(a)  No Agreement.  Such Guarantor has not entered into, and agrees
     that it will not enter into, any agreement providing, directly or
     indirectly, for any such right or claim against Borrower or,
     except as set forth in Section 2.10, against any other Subsidiary
     of Borrower, and each such agreement now existing or hereafter
     entered into (except Section 2.10) is and shall be void;

(b)  Release.  Such Guarantor forever waives and releases, and agrees
     never to sue upon, any such right or claim against Borrower and,
     except as set forth in Section 2. 10, against any other
     Subsidiary of Borrower, whether or not the Guaranteed Obligations
     have been paid in full;

(c)  Capital Contribution.  Each payment made by such Guarantor under
     this Guaranty shall be a contribution to the capital of Borrower,
     and no such payment shall give rise to any claim (as that term is
     defined in the Bankruptcy Code) in favor of such Guarantor
     against Borrower;

(d)  Subordination of Contribution Rights.  Each Guarantor reserves,
     as against each other Guarantor, its right of contribution under
     Section 2.10 but agrees that all such contribution rights shall
     be included among the Subordinated Liabilities; and

(e)  Deferral of Other Rights and Claims.  Until all obligations of
     the Lenders to extend credit to Borrower have expired or been
     terminated and all the Guaranteed Obligations have been paid in
     full, such Guarantor will not demand, sue for, accept or receive
     any payment or transfer on account of any such right or claim
     from any Person (other than Borrower and its Subsidiaries) liable
     for the payment of any of the Guaranteed Obligations.

SECTION 2.8  Subordination Provisions.

(a)  Subordination.  Any and all present and future debts, liabilities
     and obligations of every type and description (whether for money

                                                             Page 122

<PAGE>
     borrowed, on intercompany accounts, for provision of goods or
     services, under tax sharing or contribution agreements or on
     account of any other transaction, agreement, occurrence or event
     and whether absolute or contingent, direct or indirect, matured
     or uninatured, liquidated or unliquidated, created directly or
     acquired from another, or sole, joint, several or joint and
     several) of Borrower now outstanding or hereafter incurred or
     owed to any Guarantor (the "Subordinated Liabilities") shall be,
     and hereby are, subordinated to full and final payment of the
     Guaranteed Obligations.

(b)  Prohibited Payments.  No Guarantor will demand, sue for, accept
     or receive, or cause or permit any other Person to make, any
     payment on or transfer of property on account of any Subordinated
     Liabilities except to the extent payment is permitted at the time
     under Section 7.02 of the Credit Agreement.

(c)  No Liens or Transfers.  No Guarantor. will demand, accept or hold
     any Lien upon any real or personal property of Borrower as
     security for any of the Subordinated Liabilities and agrees that
     any such Lien shall be void.

(d)  Insolvency Proceedings.  In any Insolvency or Liquidation
     Proceeding, the Holders of Guaranteed Obligations shall be
     entitled to receive payment in full of all amounts due or to
     become due on or in respect of the Guaranteed Obligations, or
     provision shall be made for such payment in money or money's
     worth, before any Guarantor is entitled to receive any payment or
     distribution of any kind or character, whether in cash, property
     or securities, on account of any of the Subordinated Liabilities,
     and to that end the Holders of Guaranteed Obligations shall be
     entitled to receive, for application to the payment thereof, all
     payments and distributions of any kind or character, whether in
     cash, property or securities (including any such payment or
     distribution which may be payable or deliverable by reason of the
     payment of any other debt or liability of Borrower being
     subordinated to the payment of the Subordinated Liabilities),
     which may be payable or deliverable in respect of the
     Subordinated Liabilities in any such Insolvency or Liquidation
     Proceeding.

(e)  Disallowed Post-Commencement Interest and Expenses.  If in any
     Insolvency or Liquidation Proceeding (i) any payment or
     distribution of any kind or character, whether in cash, property
     or securities (including any such payment or distribution which
     may be payable or deliverable by reason of the payment of any
     other debt or liability of Borrower being subordinated to the
     payment of the Subordinated Liabilities) is payable or
     deliverable in respect of the Subordinated Liabilities, and (ii)
     the Holders of Guaranteed Obligations are not otherwise entitled
     to receive such payment or distribution pursuant to Section
     2.8(d), and (iii) any amount remains unpaid to any Holder of

                                                             Page 123

<PAGE>
     Guaranteed Obligations on account of any Disallowed Post-
     Commencement Interest and Expenses, then the Holders of
     Guaranteed Obligations shall be entitled to receive payment of
     all such unpaid Disallowed Post-Commencement Interest and
     Expenses from and out of any and all such payments and
     distributions in respect of the Subordinated Liabilities.

(f)  Held in Trust.  If any payment, transfer or distribution is made
     to any Guarantor upon any Subordinated Liabilities that is not
     permitted to be made under this Section 2.8 or that the Holders
     of Guaranteed Obligations are not entitled to receive under this
     Section 2.8, such Guarantor shall receive and hold the same in
     trust, as trustee for the benefit of the Holders of Guaranteed
     Obligations, and shall forthwith transfer and deliver the same to
     Agent, in precisely the form received (except for any required
     endorsement), for application to the payment of Guaranteed
     Obligations or any unpaid Disallowed Post-Commencement Interest
     and Expenses.

(g)  Claims in Bankruptcy.  Each Guarantor will file all claims
     against Borrower in any Liquidation or Insolvency Proceeding in
     which the filing of claims is required or permitted by law upon
     any of the Subordinated Liabilities and will assign to Agent, for
     the benefit of the Holders of Guaranteed Obligations, all rights
     of such Guarantor thereunder.  If any Guarantor does not file any
     such claim at least 30 days prior to any applicable claims bar
     date, Agent is hereby authorized (but shall not be obligated), as
     attorney-in-fact for such Guarantor with full power of
     substitution, either to file such claim or proof thereof in the
     name of such Guarantor or, at Agent's option, to assign the claim
     and cause the claim or proof thereof to be filed by an agent or
     nominee.  Agent and its agents and nominees shall have the sole
     right, but no obligation, to accept or reject any plan proposed
     in such Insolvency or Liquidation Proceeding and to cast any
     votes and to take any other action with respect to all claims
     upon any of the Subordinated Liabilities.

(h)  Subordination Effective and not Impaired.  This Section 2.8 shall
     remain effective for so long as this Guaranty is continuing and
     thereafter for so long as any Guaranteed Obligation is
     outstanding.  Each Guarantor's obligations under this Section 2.8
     (i) shall be absolute and unconditional as set forth in Section
     2.3, irrevocable and continuing as set forth in Section 2.4,
     subject to reinstatement as set forth in Section 2.5, and not be
     affected or impaired by any of the matters waived in Section 2.6,
     (ii) shall be subject to the provisions of Article V of the
     Credit Agreement, and (iii) shall otherwise be as equally
     enduring and free from defenses as such Guarantor's liability
     under this Guaranty.

SECTION 2.9  Fraudulent Transfer Limitation.  If, in any action to
enforce this Guaranty or any proceeding to allow or adjudicate a claim

                                                             Page 124

<PAGE>
under this Guaranty, a court of competent jurisdiction determines that
enforcement of this Guaranty against any Guarantor for the full amount
of the Guaranteed Obligations is not lawful under, or would be subject
to avoidance under, Section 548 of the Bankruptcy Code or any
applicable provision of comparable state law, the liability of such
Guarantor under this Guaranty shall be limited to the maximum amount
lawful and not subject to avoidance under such law.

SECTION 2.10  Contribution among Guarantors.  The Guarantors desire to
allocate among themselves, in a fair and equitable manner, their
rights of contribution from each other when any payment is made by one
of the Guarantors under this Guaranty.  Accordingly, if any payment is
made by a Guarantor under this Guaranty (a "Funding Guarantor") that
exceeds its Fair Share, the Funding Guarantor shall be entitled to a
contribution from each other Guarantor in the amount of such other
Guarantor's Fair Share Shortfall, so that all such contributions shall
cause each Guarantor's Aggregate Payments to equal its Fair Share.
For these purposes:

(a)  "Fair Share" means, with respect to a Guarantor as of any date of
     determination, an amount equal to (i) the ratio of (x) the
     Adjusted Maximum Amount of such Guarantor to (y) the aggregate
     Adjusted Maximum Amounts of all Guarantors, multiplied by (ii)
     the aggregate amount paid on or before such date by all Funding
     Guarantors under this Guaranty.

(b)  "Fair Share Shortfall" means, with respect to a Guarantor as of
     any date of determination, the excess, if any, of the Fair Share
     of such Guarantor over the Aggregate Payments of such Guarantor.

(c)  "Adjusted Maximum Amount" means, with respect to a Guarantor as
     of any date of determination, the maximum aggregate amount of the
     liability of such Guarantor under this Guaranty, limited to the
     extent required under Section 2.9 (except that, for purposes
     solely of this calculation, any assets or liabilities arising by
     virtue of any rights to or obligations of contribution under this
     Section 2.10 shall not be counted as assets or liabilities of
     such Guarantor).

(d)  "Aggregate Payments" means, with respect to a Guarantor as of any
     date of determination, the aggregate net amount of all payments
     made on or before such date by such Guarantor under this Guaranty
     (including, without limitation, under this Section 2. 10).

The amounts payable as contributions hereunder shall be determined as
of the date on which the related payment or distribution is made by
the Funding Guarantor.  The allocation and right of contribution among
the Guarantors set forth in this Section 2.10 shall not be construed
to limit in any way the liability of any Guarantor under this Guaranty
to the Holders of the Guaranteed Obligations.



                                                             Page 125

<PAGE>
SECTION 2.11  Joint and Several Obligation.  This Guaranty and all
liabilities of each Guarantor hereunder shall be the joint and several
obligation of each Guarantor and may be freely enforced against each
Guarantor, for the full amount of the Guaranteed Obligations (subject
to Section 2.9), without regard to whether enforcement is sought or
available against any other Guarantor.


                              ARTICLE III
                       MISCELLANEOUS PROVISIONS

SECTION 3.1  Condition of Borrower.  Each Guarantor is fully aware of
the financial condition of Borrower and is executing and delivering
this Guaranty based solely upon such Guarantor's own independent
investigation of all matters pertinent hereto and is not relying in
any manner upon any representation or statement by any Holder of
Guaranteed Obligations.  Each Guarantor represents and warrants that
it is in a position to obtain, and each Guarantor hereby assumes full
responsibility for obtaining, any additional information concerning
the financial condition of Borrower and any other matter pertinent
hereto as such Guarantor may desire, and such Guarantor is not relying
upon or expecting any Holder of Guaranteed Obligations to furnish to
such Guarantor any information now or hereafter in the possession of
any Holder of Guaranteed Obligations concerning the same or any other
matter.  By executing this Guaranty, each Guarantor knowingly accepts
the full range of risks encompassed within a contract of this type,
which risks each Guarantor acknowledges.  No Guarantor shall have the
right to require any Holder of Guaranteed Obligations to obtain or
disclose any information with respect to the Guaranteed Obligations,
the financial condition or prospects of Borrower, the ability of
Borrower to pay or perform the Guaranteed Obligations, the existence,
perfection, priority or enforceability of any collateral security for
any or all of the Guaranteed Obligations, the existence or
enforceability of any other guaranties of all or any part of the
Guaranteed Obligations, any action or non-action on the part of any
Holder of Guaranteed Obligations, Borrower, or any other Person, or
any other event, occurrence, condition or circumstance whatsoever.

SECTION 3.2  Amendments.

(a)  Amendment to Guaranty.  No amendment or waiver of any provision
     of this Guaranty, and no consent to any departure by any
     Guarantor herefrom, shall in any event be effective unless the
     same shall be in writing and signed by the Required Banks, and
     then such waiver or consent shall be effective only in the
     specific instance and for the specific purpose for which given,
     except that no amendment, waiver or consent shall, unless in
     writing and signed by all the Lenders, (i) limit the liability of
     any Guarantor hereunder, (ii) postpone any date fixed for payment
     hereunder, or (iii) change the number of Lenders required to take
     any action hereunder.


                                                             Page 126

<PAGE>
(b)  Amendment or Modification of the Notes.  The Notes may be
     amended, modified or supplemented in accordance with their terms
     without notice to or consent or agreement by any Guarantor,
     including, without limitation, so as to (i) alter, compromise,
     modify, accelerate, extend, renew, refinance or change the time
     or manner for making of advances, provision of other financial
     accommodations, or the payment or performance of all or any
     portion of the Guaranteed Obligations, (ii) increase or reduce
     the rate of interest or amount of principal payable on the Notes,
     (iii) release or discharge Borrower or any other Person as to all
     or any portion of the Guaranteed Obligations, or (iv) release,
     substitute or add any one or more guarantors or endorsers, accept
     additional or substituted security for payment or performance of
     the Guaranteed Obligations, or release or subordinate any
     security therefor.

SECTION 3.3  Notices.  All notices and other communications provided
for hereunder shall be in writing (including telecopier communication)
and mailed, telecopied or delivered; if to any Guarantor, at c/o
Realty Income Corporation, 220 West Crest Street, Escondido, CA 92025-
1707, Attention: Michael Pfeiffer, Esq., with a copy to: Michael J.
Brody Esq., Latham & Watkins, 633 West Fifth Street, Suite 4000, Los
Angeles, CA 90071-2007, if to Administrative Agent, at The Bank of New
York, One Wall Street, 18th Floor, New York, NY 10286, Attention:
Kalyani Bose -- Agency Function Administration; and if to any Lender,
at its address specified in the Credit Agreement, or, as to any party,
at such other address as shall be designated by such party in a
written notice to each other party.  All such notices and other
communications shall, when mailed or telecopied be effective when
deposited in the mails or telecopied respectively.

SECTION 3.4  Right of Set-off.  If any request is made or consent is
given by the Required Banks pursuant to Section 8.01 of the Credit
Agreement for a declaration by the Administrative Agent that the Notes
are immediately due and payable, or if the Notes become immediately
due and payable pursuant to Section 8.01 of the Credit Agreement, each
Lender shall have the right at any time and from time to time
thereafter, to the fullest extent permitted by law, to set off and
apply any and all deposits (general or special, time or demand,
provisional or final) at any time held and other liability at any time
owing by such Lender to or for the credit or the account of any
Guarantor against any and all liability of such Guarantor under this
Guaranty, whether or not such Lender shall have made any demand under
this Guaranty and even though such liability may then be contingent
and unmatured.  Each Lender agrees promptly to notify the affected
Guarantor after any such set-off and application made by such Lender,
but the failure to give such notice shall not affect the validity of
such set-off and application.  The rights of each Lender under this
Section 3.4 are in addition to other rights and remedies (including,
without limitation, other rights of set-off) which such Lender may
have.


                                                             Page 127

<PAGE>
SECTION 3.5  Successors and Assigns.  This Guaranty is binding upon
and enforceable against each Guarantor, its successors and assigns,
and shall inure to the benefit of, and be enforceable by, each Holder
of any of the Guaranteed Obligations and such Holder's heirs,
representatives, successors and assigns.

SECTION 3.6  No Inquiry.  Each Holder of Guaranteed Obligations may
rely, without further inquiry, on the power and authority of each
Guarantor, Borrower and each of its Subsidiaries and on the authority
of all officers, directors and agents acting or purporting to act on
their behalf.

SECTION 3.7  Bankruptcy.  So long as any Commitments or Guaranteed
Obligation are outstanding, no Guarantor will, without the prior
written consent of Agent and the Required Banks, commence or join with
any other Person in commencing any Insolvency or Liquidation
Proceeding against Borrower or any of its Subsidiaries.

SECTION 3.8  No Waiver; Remedies.  No failure on the part of any
Holder of Guaranteed Obligations to exercise, and no delay in
exercising, any right hereunder shall operate as a waiver thereof, and
any single or partial exercise of any right hereunder shall not
preclude any other or further exercise of any other right or of the
same right as to any other matter or on a subsequent occasion.

SECTION 3.9  Remedies Cumulative.  All rights, powers and remedies of
each Holder of Guaranteed Obligations under this Guaranty, under any
other agreement now or at any time hereafter in effect between any
such Holder and each and all of the Guarantors (whether relating to
the Guaranteed Obligations or otherwise) or now or hereafter existing
at law or in equity or by statute or otherwise, shall be cumulative
and concurrent and not alternative and each such right, power and
remedy may be exercised independently of, and in addition to, each
other such right, power or remedy.

SECTION 3.10  Severally Enforceable.  This Guaranty may be enforced
severally and successively by any one or more of the Holders of
Guaranteed Obligations in one or more actions, whether independent,
concurrent, joint, successive or otherwise.  The claims, rights and
remedies of any Holder of Guaranteed Obligations (i) may not be
modified or waived by any other Holder, except as set forth in Section
3.2(a), and (ii) shall not be reduced, discharged, affected or
impaired by any deed, act or omission, whether or not wrongful, of any
other Holder.

SECTION 3.11  Counterparts.  This Guaranty may be executed in
counterparts, and each such counterpart for all purposes shall be
deemed an original and all such counterparts together shall constitute
but one and the same agreement.

SECTION 3.12  Severability.  If any provision hereof or the
application thereof in any particular circumstance is held to be

                                                             Page 128

<PAGE>
unlawful or unenforceable in any respect, all other provisions hereof
and such provision in all other applications shall nevertheless remain
effective and enforceable to the maximum extent lawful.

SECTION 3.13  Integration.  This Guaranty is intended as an integrated
and final expression of the entire agreement of such Guarantor with
respect to the subject matter hereof.  No representation,
understanding, promise or condition concerning the subject matter
hereof shall be binding upon any Holder of Guaranteed Obligations
unless expressed herein or therein, and no course of prior dealing or
usage of trade, and no parol or extrinsic evidence of any nature,
shall be admissible to supplement, modify or vary any of the terms
hereof.  Acceptance of or acquiescence in a course of performance
rendered under this Guaranty or any other dealings between any
Guarantor and any Holder of Guaranteed Obligations shall not be
relevant to determine the meaning of this Guaranty even though the
accepting or acquiescing party had knowledge of the nature of the
performance and opportunity for objection.

SECTION 3.14  GOVERNING LAW; SUBMISSION TO JURISDICTION; WAIVER OF
JURY TRIAL.

(a)  GOVERNING LAW.  THIS GUARANTY SHALL BE GOVERNED BY, AND CONSTRUED
     IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK.

(b)  SUBMISSION TO JURISDICTION.  ANY LEGAL ACTION OR PROCEEDING WITH
     RESPECT TO THIS AGREEMENT MAY BE BROUGHT IN THE COURTS OF THE
     STATE OF NEW YORK OR OF THE UNITED STATES FOR THE SOUTHERN
     DISTRICT OF NEW YORK, AND BY EXECUTION AND DELIVERY OF THIS
     AGREEMENT, EACH PARTY HERETO CONSENTS, FOR ITSELF AND IN RESPECT
     OF ITS PROPERTY, TO THE JURISDICTION OF THOSE COURTS.  EACH PARTY
     IRREVOCABLY WAIVES ANY OBJECTION, INCLUDING ANY OBJECTION TO THE
     LAYING OF VENUE OR BASED ON THE GROUNDS OF FORUM NON CONVENIENS,
     WHICH IT MAY NOW OR HEREAFTER HAVE TO THE BRINGING OF ANY ACTION
     OR PROCEEDING IN SUCH JURISDICTION IN RESPECT OF THIS AGREEMENT
     OR ANY DOCUMENT RELATED HERETO.  SERVICE OF ANY SUMMONS,
     COMPLAINT OR OTHER PROCESS MAY BE MADE BY ANY MEANS PERMITTED BY
     NEW YORK LAW.

(c)  WAIVER OF JURY TRIAL.  EACH PARTY HERETO WAIVES ALL RIGHTS TO A
     TRIAL BY JURY OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR
     ARISING OUT OF OR RELATED TO THIS GUARANTY, THE NOTES OR THE
     TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY IN ANY ACTION,
     PROCEEDING OR OTHER LITIGATION OF ANY TYPE BROUGHT BY ANY OF THE
     PARTIES AGAINST ANY OTHER PARTY OR PARTIES, WHETHER WITH RESPECT
     TO CONTRACT CLAIMS, TORT CLAIMS, OR OTHERWISE, AND AGREES THAT
     ANY SUCH CLAIM OR CAUSE OF ACTION SHALL BE TRIED BY A COURT TRIAL
     WITHOUT A JURY.

SECTION 3.15  Acceptance and Notice.  Each Guarantor acknowledges
acceptance hereof and reliance hereon by each Holder of any of the
Guaranteed Obligations and waives, irrevocably and forever, all notice
thereof.
                                                             Page 129

<PAGE>
IN WITNESS WHEREOF, the Guarantors have caused this Subsidiary
Guaranty to be duly executed and delivered by an officer of each
Guarantor thereunto duly authorized as of the date first above
written.


                                  THE GUARANTORS:


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

                                  By:   Realty Income Corporation
                                  Its:  General Partner

                                  By:
                                       -----------------------------
                                       Michael R. Pfeiffer
                                       Vice President, General Counsel



































                                                             Page 130

                                     Schedule A to Subsidiary Guaranty



                              Guarantors
                              ----------














































                                                             Page 131

                                      Exhibit A to Subsidiary Guaranty


                      FORM OF SUBSIDIARY JOINDER


This Subsidiary Joinder is entered into by                       , a
            corporation (the "Company"), as of                    .

     WHEREAS, the sole stockholder of the Company (the "Sole
Stockholder") has entered into the Revolving Credit Agreement, dated
as of December   , 1999, among Realty Income Corporation, as Borrower,
each of the banks identified on the signature pages thereof and The
Bank of New York, as Administrative Agent for the Banks and as Swing
Line Bank (the "Credit Agreement") which requires that each of the
Subsidiaries of the Sole Stockholder enter into a subsidiary guaranty
(the "Subsidiary Guaranty", attached hereto as Exhibit A) to and for
the benefit of the lenders party to the Credit Agreement;

     WHEREAS, as a precondition to any transfer of certain properties
owned by the Sole Stockholder, any of its Subsidiaries (as defined in
the Credit Agreement), or any combination thereof (the "Properties"),
to any other Subsidiary, that such transferee Subsidiary execute and
deliver a subsidiary joinder (the "Subsidiary Joinder") with respect
to the Subsidiary Guaranty to and for the benefit of the lenders party
to the Credit Agreement;

     WHEREAS, the Company owns a     % limited partnership interest in
the limited partnership that owns such Properties; and

     WHEREAS, the Company is a Subsidiary of the [Sole Stockholder] of
the Company, as defined in the Credit Agreement;

     NOW, THEREFORE, the Company hereby agrees to join with the
Subsidiaries party to the Subsidiary Guaranty and agrees further to be
bound by the terms and conditions of the Subsidiary Guaranty as though
the Company had originally been a party to it.

     IN WITNESS WHEREOF, the undersigned has executed this Subsidiary
Joinder as of the date first written above.


                                  [SUBSIDIARY NAME]

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

                                  By:
                                       ------------------------------

                                  Its:
                                       ------------------------------

                                                             Page 132

                                       Exhibit A to Subsidiary Joinder


                          Subsidiary Guaranty
                          -------------------















































                                                             Page 133


                           Schedule 5.01 (a)
                           -----------------

            Subsidiaries and Joint Ventures of the Company
            ----------------------------------------------














































                                                             Page 134


                           Schedule 5.01(q)

                          ERISA Liabilities
















































                                                             Page 135

                           Schedule 5.01(r)

                         Intellectual Property
                         ---------------------
















































                                                             Page 136









                             EXHIBIT 10.2

                                                        EXECUTION COPY

                            AMENDMENT NO. 1

                     dated as of January 21, 2000

                            to and under the

                      REVOLVING CREDIT AGREEMENT

                     dated as of December 14, 1999


REALTY INCOME CORPORATION, a Maryland corporation, the BANKS listed on
the signature pages hereof, BNY CAPITAL MARKETS, INC., as Lead
Arranger and as Book Manager, FIRST UNION NATIONAL BANK, as
Syndication Agent, WELLS FARGO BANK, NATIONAL ASSOCIATION, as
Documentation Agent, BANK OF MONTREAL, as Co-Agent, and THE BANK OF
NEW YORK, as Administrative Agent and as Swing Line Bank, agree as
follows:


1.   Credit Agreement.  Reference is made to the Credit Agreement,
     dated as of December 14, 1999, among Realty Income Corporation,
     as Borrower, the Banks listed on the signature pages thereof, BNY
     Capital Markets, Inc., as Lead Arranger and as Book Manager,
     First Union National Bank, as Syndication Agent, Wells Fargo
     Bank, National Association, as  Documentation Agent, and The Bank
     of New York, as Administrative Agent and as Swing Line Bank (the
     "Credit Agreement").  Terms used in this Amendment No. 1 (this
     "Amendment") that are defined in the Credit Agreement and are not
     otherwise defined herein are used herein with the meanings
     therein ascribed to them.

2.   Amendments to Section 7.02(e) ("Loans and Investments") of the
     Credit Agreement.  Upon and after the Effective Date (as defined
     below), clause (ix) of Section 7.02(e) of the Credit Agreement
     shall be amended by (A) adding the following phrase after the
     words "common stock" appearing therein: ", preferred stock or its
     8.25% Monthly Income Senior Notes due 2008", and (B) adding the
     words "or such Senior Notes" at the end thereof.

3.   Amendment to Section 7.02(g) ("Dividends and Purchase of Stock")
     of the Credit Agreement.  Upon and after the Effective Date (as
     defined below), Section 7.02(g) of the Credit Agreement shall be
     amended by adding the following phrase after the words "common
     stock" appearing therein: "or preferred stock".

                                                               Page 1

<PAGE>
4.   Representations and Warranties.  In order to induce the Banks to
     agree to amend the Credit Agreement, the Borrower makes the
     following representations and warranties which shall survive the
     execution and delivery of this Amendment:

     (a)  No Default has occurred and is continuing; and

     (b)  Each of the representations and warranties set forth in
          Article 5 of the Credit Agreement are true and correct as
          though such representations and warranties were made at and
          as of the Effective Date (as defined in Section 5 hereof)
          except to the extent that any such representations or
          warranties are made as of a specified date or with respect
          to a specified period of time, in which case such
          representations and warranties shall be made as of such
          specified date or with respect to such specified period.
          Each of the representations and warranties made under the
          Credit Agreement (including those made herein) shall survive
          to the extent provided therein and not be waived by the
          execution and delivery of this Amendment.

5.   Amendment Effective Date.  The amendment to the Credit Agreement
     effected pursuant to Sections 2 and 3 hereof shall become
     effective as of the date (the "Effective Date") first referenced
     above on the date on which the Administrative Agent shall have
     received this Amendment, duly executed by each of the Borrower
     and the Required Banks.

6.   Payment of Expenses.  The Borrower hereby agrees to pay all
     reasonable costs and expenses incurred by the Administrative
     Agent in connection with the preparation, execution and delivery
     of this Amendment and any other documents or instruments which
     may be delivered in connection herewith, including, without
     limitation, the reasonable fees and expenses of Winthrop,
     Stimson, Putnam & Roberts.

7.   Counterparts.  This Amendment may be executed in counterparts and
     by different parties hereto in separate counterparts each of
     which, when so executed and delivered, shall be deemed to be an
     original and all of which, when taken together, shall constitute
     one and the same instrument.

8.   Ratification.  The Credit Agreement, as amended by this
     Amendment, is and shall continue to be in full force and effect
     and is hereby in all respects confirmed, approved and ratified.

9.   Governing Law.  The rights and duties of the parties under this
     Amendment shall, pursuant to New York General Obligations Law
     Section 5-1401, be governed by the law of the State of New York.

10.  Reference to Agreement.  From and after the Amendment Effective
     Date, each reference in the Credit Agreement to "this Agreement,"

                                                               Page 2

<PAGE>
     "hereof," "hereunder" or words of like import, and all references
     to the Credit Agreement in any and all agreements, instruments,
     documents, notes, certificates and other writings of every kind
     and nature, shall be deemed to mean the Credit Agreement as
     modified and amended by this Amendment.




             [Remainder of page intentionally left blank.]











































                                                               Page 3

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to
be duly executed and delivered by their respective authorized officers
as of the date first above written.



                               REALTY INCOME CORPORATION,
                                as Borrower


                           By:
                               ---------------------------------
                               Name:  Michael R. Pfeiffer
                               Title: Senior Vice President,
                                      General Counsel



                               THE BANK OF NEW YORK,
                                 as Administrative Agent for the
                                 Banks, as a Bank and as the Swing
                                 Line Lender


                           By:
                               ---------------------------------
                               Name:  Elizabeth Ying
                               Title: Vice President



                               FIRST UNION NATIONAL BANK,
                                 as a Bank


                           By:
                               ---------------------------------
                               Name:
                               Title:



                               WELLS FARGO BANK, NATIONAL ASSOCIATION,
                                 as a Bank


                           By:
                               ---------------------------------
                               Name:
                               Title:


                                                               Page 4

                               BANK OF MONTREAL,
                                 as a Bank


                           By:
                               ---------------------------------
                               Name:
                               Title:



                               AMSOUTH BANK,
                                 as a Bank


                           By:
                               ---------------------------------
                               Name:
                               Title:



                               SANWA BANK CALIFORNIA,
                                 as a Bank


                           By:
                               ---------------------------------
                               Name:
                               Title:



                               CITIZENS BANK OF RHODE ISLAND,
                                 as a Bank


                           By:
                               ---------------------------------
                               Name:
                               Title:











                                                               Page 5

<PAGE>
                                                        EXECUTION COPY









                            AMENDMENT NO. 1

                     Dated as of January 21, 2000

                           to and under the

                      REVOLVING CREDIT AGREEMENT

                     Dated as of December 14, 1999

                                 Among

                       REALTY INCOME CORPORATION,
                             as Borrower,

            THE BANKS LISTED ON THE SIGNATURE PAGES HEREOF,

                         THE BANK OF NEW YORK,
            as Administrative Agent and as Swing Line Bank

                      FIRST UNION NATIONAL BANK,
                         as Syndication Agent,

                WELLS FARGO BANK, NATIONAL ASSOCIATION,
                        as Documentation Agent,

                           BANK OF MONTREAL,
                             as Co-Agent,

                                  and

                      BNY CAPITAL MARKETS, INC.
                 as Lead Arranger and as Book Manager,










                                                               Page 6








                             EXHIBIT 10.3


=====================================================================








                      REVOLVING CREDIT AGREEMENT



                    dated as of February 1, 2000



                                among



                      REALTY INCOME CORPORATION,



                       THE BANKS NAMED HEREIN,



                                 and



                          BANK OF MONTREAL,
                              as Agent






=====================================================================







<PAGE>
<TABLE>
                          TABLE OF CONTENTS

Section                       Heading                            Page
- ---------------------------------------------------------------------
<S>               <C>                                            <C>
ARTICLE I         DEFINITIONS....................................  4
  Section 1.01    Definitions....................................  4

ARTICLE II        THE LOANS...................................... 20
  Section 2.01    The Loans...................................... 20
  Section 2.02    Procedure for Pro Rata Loans................... 20
  Section 2.03    Pro Rata Notes................................. 21
  Section 2.04    Certain Fees................................... 22
  Section 2.05    Cancellation or Reduction of the Commitment.... 22
  Section 2.06    Optional Prepayment............................ 22
  Section 2.07    Mandatory Prepayment........................... 23

ARTICLE III       INTEREST, METHOD OF PAYMENT, CONVERSION, ETC... 24
  Section 3.01    Procedure for Interest Rate Determination...... 24
  Section 3.02    Interest on ABR Loans.......................... 24
  Section 3.03    Interest on Eurodollar Loans................... 24
  Section 3.04    Conversion/Continuance......................... 25
  Section 3.05    Post Default Interest.......................... 25
  Section 3.06    Maximum Interest Rate.......................... 26

ARTICLE IV        DISBURSEMENT AND PAYMENT....................... 26
  Section 4.01    Pro Rata Treatment............................. 26
  Section 4.02    Method of Payment.............................. 26
  Section 4.03    Compensation for Losses........................ 26
  Section 4.04    Withholding, Reserves and Additional Costs..... 27
  Section 4.05    Unavailability................................. 32

ARTICLE V         REPRESENTATIONS AND WARRANTIES................. 33
  Section 5.01    Representations and Warranties................. 33

ARTICLE VI        CONDITIONS OF LENDING.......................... 40
  Section 6.01    Conditions to the Availability of the
                    Commitment................................... 40
  Section 6.02    Conditions to All Loans........................ 41

ARTICLE VII       COVENANTS...................................... 42
  Section 7.01    Affirmative Covenants.......................... 42
  Section 7.02    Negative Covenants............................. 47
  Section 7.03    Financial Covenants............................ 51

ARTICLE VIII      EVENTS OF DEFAULT.............................. 52
  Section 8.01    Events of Default.............................. 52



(table continued next page)

                                                             Page 2

<PAGE>
(table continued

Section                       Heading                            Page
- ---------------------------------------------------------------------

ARTICLE IX        THE AGENT AND THE BANKS........................ 55
  Section 9.01    The Agency..................................... 55
  Section 9.02    The Agent's Duties............................. 55
  Section 9.03    Sharing of Payment and Expenses................ 55
  Section 9.04    The Agent's Liabilities........................ 56
  Section 9.05    The Agent as a Bank............................ 56
  Section 9.06    Bank Credit Decision........................... 56
  Section 9.07    Indemnification................................ 57
  Section 9.08    Successor Agent................................ 57

ARTICLE X         CONSENT TO JURISDICTION........................ 58
  Section 10.01   Consent to Jurisdiction........................ 58

ARTICLE XI        MISCELLANEOUS.................................. 58
  Section 11.01   Applicable Law................................. 58
  Section 11.02   Set-off........................................ 58
  Section 11.03   Expenses....................................... 59
  Section 11.04   Amendments..................................... 59
  Section 11.05   Cumulative Rights and No Waiver................ 59
  Section 11.06   Notices........................................ 60
  Section 11.07   Separability................................... 60
  Section 11.08   Assignments and Participations................. 60
  Section 11.09   Waiver of Jury Trial........................... 62
  Section 11.10   Confidentiality................................ 62
  Section 11.11   Indemnity...................................... 62
  Section 11.12   Extension of Termination Dates; Removal of
                    Banks; Substitutions of Banks................ 63
  Section 11.13   Knowledge of the Company....................... 65
  Section 11.14   Execution in Counterparts...................... 65


EXHIBIT A         Form of Conversion/Continuance Request......... 67
EXHIBIT B         Form of Pro Rata Loan Request.................. 68
EXHIBIT C-1       Form of Pro Rata Note.......................... 69
EXHIBIT D-1       Form of Opinion of Latham & Watkins............ 72
EXHIBIT D-2       Form of Opinion of Michael R. Pfeiffer, Esq.... 75
EXHIBIT E         Form of Property Management Exception Report... 78
EXHIBIT F         Real Estate Investment Criteria................ 79
EXHIBIT G         Form of Subsidiary Guaranty.................... 80
SCHEDULE 1        Commitments.................................... 96
SCHEDULE 5.01(A)  Subsidiaries and Joint Venture of the Company.. 97
SCHEDULE 5.01(Q)  ERISA Liabilities.............................. 98
SCHEDULE 5.01(R)  Intellectual Property.......................... 99
</TABLE>




                                                             Page 3

                      REVOLVING CREDIT AGREEMENT

Revolving Credit Agreement, dated as of February 1, 2000 (this
"Agreement"), among Realty Income Corporation, a Maryland corporation
(the "Company"), each of the banks identified on the signature pages
hereof (each, a "Bank" and, collectively, the "Banks") and Bank of
Montreal, as Agent for the Banks (the "Agent").

                        W I T N E S S E T H:

Whereas, the Company has requested the Banks to lend up to $25,000,000
to the Company on a revolving basis for the acquisition of property in
the ordinary course of the Company's business, and for making capital
contributions (whether by loan or otherwise) to a Subsidiary for
purposes of the acquisition of property of such Subsidiary, or for
other business purposes of such Subsidiary, including related costs
and expenses and for the payment of fees and expenses incurred in
connection with this Agreement.

Now, Therefore, the parties hereby agree as follows:

                              ARTICLE I
                             DEFINITIONS

	Section 1.01.   Definitions.  (a) Terms Generally.  The definitions
ascribed to terms in this Section 1.01 and elsewhere in this Agreement
shall apply equally to both the singular and plural forms of the terms
defined.  Whenever the context may require, any pronoun shall include
the corresponding masculine, feminine and neuter forms.  The words
"include", "includes" and "including" shall be deemed to be followed
by the phrase "without limitation".  The words "hereby", "herein",
"hereof", "hereunder" and words of similar import refer to this
Agreement as a whole (including any exhibits and schedules hereto) and
not merely to the specific section, paragraph or clause in which such
word appears.  All references herein to Articles, Sections, Exhibits
and Schedules shall be deemed references to Articles and Sections of,
and Exhibits and Schedules to, this Agreement unless the context shall
otherwise require.  Except as otherwise expressly provided herein, all
references to "dollars" or "$" shall be deemed references to the
lawful money of the United States of America.

(b)  Accounting Terms.  Except as otherwise expressly provided herein,
all terms of an accounting or financial nature shall be construed in
accordance with GAAP, as in effect from time to time; provided,
however, that, for purposes of determining compliance with any
covenant set forth in Article VII which requires financial
computations, such terms shall be construed in accordance with GAAP as
in effect on the Effective Date applied on a basis consistent with the
construction thereof applied in preparing the Company's audited
financial statements referred to in Section 5.01(h).  In the event


                                                             Page 4

<PAGE>
there shall occur a change in GAAP which but for the foregoing proviso
would affect the computation used to determine compliance with any
covenant set forth in Article VII which requires financial
computations, the Company and the Banks agree to negotiate in good
faith in an effort to agree upon an amendment to this Agreement that
will permit compliance with such covenant to be determined by
reference to GAAP as so changed while affording the Banks the
protection afforded by such covenant prior to such change (it being
understood, however, that such covenant shall remain in full force and
effect in accordance with its existing terms pending the execution by
the Company and the Banks of any such amendment).

(c)  	Other Terms.  The following terms shall have the meanings
ascribed to them below or in the Sections of this Agreement indicated
below:

"ABR Loans" shall mean Loans which bear interest at a rate based upon
the Base Rate and in the manner set forth in Section 3.02.

"Agent" shall have the meaning given to such term in the preamble of
this Agreement and shall also include any successor agent hereunder.

"Adverse Environmental Condition" shall mean any of the matters
referred to in clauses (i) or (ii) of the definition of Environmental
Claim.

"Affiliate" shall mean, with respect to any Person, any other Person
directly or indirectly controlling, controlled by, or under direct or
indirect common control with such Person.  A Person shall be deemed to
control another Person if such first Person possesses, directly or
indirectly, the power to direct or cause the direction of the
management and policies of such other Person, whether through
ownership of stock, by contract or otherwise.

"Applicable Margin" shall mean the margin set forth in the following
chart applicable to the Pricing Level then in effect:

<TABLE>
         Pricing Level              Applicable LIBOR Margin
         -------------              -----------------------
         <S>                        <C>
              I                             0.875%
              II                            1.000%
              III                           1.125%
              IV                            1.225%
              V                             1.450%
</TABLE>

"Pricing Level I" shall be applicable for so long as the Company's
Debt Rating is better than or equal to A-/A3; "Pricing Level II" shall
be applicable for so long as the Company's Debt Rating is lower than
A-/A3 but better than or equal to BBB+/Baal; "Pricing Level III" shall

                                                             Page 5

<PAGE>
be applicable for so long as the Company's Debt Rating is lower than
BBB+/Baal but better than or equal to BBB/Baa2; "Pricing Level IV"
shall be applicable for so long as the Company's Debt Rating is
lower than BBB/Baa2 but better than or equal to BBB-/Baa3; "Pricing
Level V" shall be applicable for so long as the Company's Debt Rating
is lower than BBB-/Baa3, or if the Company does not have a Debt
Rating.  Changes in the applicable Pricing Level shall be effective as
of the first day of the calendar quarter following a change in the
Company's Debt Rating.

"Assignee" has the meaning ascribed to such term in Section 11.08(c).

"Available Commitment" shall mean (a) on any date prior to the
Termination Date, an amount equal to the remainder of (i) the Total
Commitment on such date minus (ii) the aggregate outstanding principal
amount of Loans on such date and (b) on and after the Termination
Date, $0.

"Bank" shall have the meaning given to such term in the preamble of
this Agreement and shall also include any other financial institution
which pursuant to the provisions hereof becomes a party to this
Agreement.

"Base LIBOR" shall mean, with respect to any Eurodollar Loan for any
Interest Period, the rate appearing on Page 3750 of the Telerate
Service (or any successor or substitute page of such Service, or any
successor to or substitute for such Service, providing rate quotations
comparable to those currently provided on such page of such Service,
as determined by the Agent from time to time for purposes of providing
quotations of interest rates applicable to dollar deposits in the
London interbank market) at approximately 11:00 a.m., London time, two
Business Days prior to the commencement of such Interest Period, as
the rate for dollar deposits with a maturity comparable to such
Interest Period.  In the event that such rate does not appear on such
Page 3750 (or any successor or substitute page, or any successor to or
substitute for such Service) at such time for any reason, then "Base
LIBOR" with respect to such Eurodollar Loan for such Interest Period
shall be the rate at which dollar deposits of $5,000,000 and for a
maturity comparable to such Interest Period are offered by the
principal London office of the Agent in immediately available funds in
the London interbank market at approximately 11:00 a.m., London time,
two Business Days prior to the commencement of such Interest Period.

"Base Rate" shall mean a fluctuating interest rate per annum as shall
be in effect from time to time, which rate per annum shall on any day
be equal to the higher of:

    (a)	  the rate of interest publicly announced by the Agent from
         time to time as its prime commercial loan rate in effect on
         such day; and

    (b)	  the sum of (i) 1/2 of 1% per annum and (ii) the Federal
         Funds Rate.
                                                             Page 6

<PAGE>
"Borrowing Date" shall mean the date set forth in each Loan Request as
the date upon which the Company desires to borrow Loans pursuant to
the terms of this Agreement.

"Business Day" shall mean (i) with respect to any ABR Loan or any
payment of the Facility Fee, any day except a Saturday, Sunday or
other day on which commercial banks in Chicago are authorized by law
to close and (ii) with respect to any Eurodollar Loan, any day on
which commercial banks are open for domestic and international
business (including dealings in U.S. dollar deposits) in London and
Chicago.

"Capital Lease" shall mean, with respect to any Person, any obligation
of such Person to pay rent or other amounts under a lease with respect
to any property (whether real, personal or mixed) acquired or leased
by such Person that is required to be accounted for as a liability on
a balance sheet of such Person in accordance with GAAP.

"Capital Lease Obligations" shall mean the obligation of any Person to
pay rent or other amounts under a Capital Lease.

"Change of Control" shall mean any person or group of Persons (within
the meaning of Section 13(d) or 14(d)(2) of the Securities Exchange
Act of 1934, as amended) who shall become the beneficial owner(s),
directly or indirectly, of capital stock of the Company representing
50% or more of the voting power of the Company or otherwise enabling
such Person or group of Persons to exercise effective control over the
management of the Company.

"Code" shall mean the Internal Revenue Code of 1986, as amended.

"Commitment" of any Bank shall mean, in the case of each Bank (i)
prior to any such Bank's Termination Date, the amount set forth
opposite such Bank's name under the heading "Commitment" on Schedule 1
hereto, or set forth in the assignment agreement executed by such Bank
if it is not a Bank on the date hereof, as such amount may be adjusted
from time to time pursuant to assignments of such Bank and as such
amount may be reduced from time to time pursuant to Section 2.05 and
(ii) after such Bank's Termination Date, zero.

"Compliance Date" shall mean each of the date of this Agreement, each
Borrowing Date, each Conversion Date and the date of each delivery by
the Company of a certificate requiring the Company to certify as to
the accuracy of the representations and warranties contained in
Article V.

"Consolidated Annualized Base Rent" shall mean, in respect of any
fiscal quarter, (A) the product of (i) the monthly contractual base
rents at the end of such fiscal quarter multiplied by (ii) twelve plus
(B) the previous twelve month's historical percentage rents at such
time, determined on a consolidated basis for the Company and its
Subsidiaries.

                                                             Page 7

<PAGE>
"Consolidated Depreciation and Amortization" shall mean, at any date
of determination, "Depreciation and Amortization" or the similar item,
determined on a consolidated basis for the Company and its
Subsidiaries, as shown on the most recent consolidated statement of
income for the Company and its Subsidiaries which has been delivered
to the Agent pursuant to Section 7.01(a).

"Consolidated Funds from Operations" shall mean, for any period,
Consolidated Net Income, after dividends on preferred stock, excluding
gain or loss from debt restructurings or sales of properties plus
provision for impairment losses, plus Consolidated Depreciation and
Amortization, and after adjustments for unconsolidated partnerships
and joint ventures, determined on a consolidated basis for the Company
and its Subsidiaries, as shown on the most recent consolidated
statement of cash flow for the Company and its Subsidiaries which has
been delivered to the Agent pursuant to Section 7.01(a).

"Consolidated Interest Expense" shall mean, for any period, total
interest expense (including that attributable to Capital Leases in
accordance with GAAP) of the Company and its Subsidiaries, determined
on a consolidated basis, in accordance with GAAP with respect to all
outstanding Indebtedness of the Company and its Subsidiaries,
including, without limitation, paid-in-kind (PIK) interest and all net
costs under Interest Rate Protection Agreements.

"Consolidated Net Income" shall mean, for any period, "Net Income" or
the similar item, determined on a consolidated basis for the Company
and its Subsidiaries, as shown on the most recent consolidated
statement of income for the Company and its Subsidiaries which has
been delivered to the Agent pursuant to Section 7.01(a).

"Consolidated Stockholders' Equity" shall mean, for any period, "Total
Stockholders' Equity" or the similar item, determined on a
consolidated basis for the Company and its subsidiaries, as shown on
the most recent consolidated balance sheet for the Company and its
Subsidiaries which has been delivered to the Agent pursuant to Section
7.01(a).

"Consolidated Tangible Stockholders' Equity" shall mean Consolidated
Stockholders' Equity less all intangible assets of the Company and its
Subsidiaries.  For purposes of the foregoing, "intangible assets"
means goodwill, patents, trade names, trademarks, copyrights,
franchises, organization expenses and any other assets that are
properly classified as intangible assets in accordance with GAAP.

"Consolidated Total Assets" shall mean, at any date of determination,
"Total Assets" or the similar item, determined on a consolidated basis
for the Company and its Subsidiaries, as shown on the most recent
consolidated balance sheet for the Company and its Subsidiaries which
has been delivered to the Agent pursuant to Section 7.01(a).



                                                             Page 8

<PAGE>
"Consolidated Total Indebtedness" shall mean total Indebtedness,
determined on a consolidated basis for the Company and its
Subsidiaries, as shown on the most recent consolidated balance sheet
for the Company and its Subsidiaries which has been delivered to the
Agent pursuant to Section 7.01(a).

"Consolidated Total Liabilities" shall mean, at any date of
determination, "Total Liabilities" or the similar item, determined on
a consolidated basis for the Company and its Subsidiaries, as shown on
the most recent consolidated balance sheet for the Company and its
Subsidiaries which has been delivered to the Agent pursuant to Section
7.01(a).

"Conversion/Continuance Date" shall mean the date on which a
conversion of interest rates on outstanding Loans, pursuant to a
Conversion/Continuance Request, shall take effect.

"Conversion/Continuance Request" shall mean a request by the Company
to convert or continue the interest rate on all or portions of
outstanding Loans pursuant to the terms hereof, which shall be
substantially in the form of Exhibit A and shall specify, with respect
to such outstanding Loans, (i) the requested Conversion/Continuance
Date, which shall be not less than three Business Days after the date
of such Conversion/Continuance Request, (ii) the aggregate amount of
the Loans, from and after the Conversion/Continuance Date, which are
to bear interest as ABR Loans or Eurodollar Loans and (iii) if any
Loans are Eurodollar Loans, the term of the Interest Periods therefor,
if any.

"Covered Tax" means any Tax that is not an Excluded Tax.

"Credit Documents" shall mean this Agreement and the Notes.

"Debt Rating" shall mean the highest rating published by at least two
of the three Rating Agencies with respect to the senior unsecured
long-term debt of the Company, provided, that if no two Rating
Agencies have published the same rating with respect to the Company's
senior unsecured debt, the Debt Rating shall be the rating that is at
the middle of the three published ratings.

"Default" shall mean any event or circumstance which, with the giving
of notice or the passage of time, or both, would become an Event of
Default.

"Effective Date" shall have the meaning ascribed to such term in
Section 6.01.

"Environmental Claim" shall mean any notice, request for information,
action, claim, order, proceeding, demand or direction (conditional or
otherwise) based on, relating to or arising out of (i) any violation
of any Environmental Law by the Company, any person acting on behalf
of the Company or any subsidiary of the Company, or (ii) any

                                                             Page 9

<PAGE>
liabilities under any Environmental Law arising out of or otherwise in
respect of any act, omission, event, condition or circumstance
existing or occurring in connection with the Company and its
Subsidiaries, including without limitation liabilities relating to the
release of hazardous substances (whether on-site or off-site), any
claim by any third party (including, without limitation, tort suits
for personal or bodily injury, tangible or intangible property damage,
damage to the environment, nuisance and injunctive relief), fines,
penalties or restrictions, or the transportation, storage, treatment
or disposal of any Hazardous Substances.

"Environmental Law" means (i) any applicable federal, state, foreign
and local law, statute, ordinance, rule, regulation, code, license,
permit, authorization, approval, consent, legal doctrine, order,
judgment, decree, injunction, requirement or agreement with any
governmental entity, relating to (x) the protection, preservation or
restoration of the environment, (including, without limitation, air,
water vapor, surface water, groundwater, drinking water supply,
surface land, subsurface land, plant and animal life or any other
natural resource), or to human health or safety, or (y) the exposure
to, or the use, storage, recycling, treatment, generation,
transportation, processing, handling, labeling, production, release or
disposal of Hazardous Substances, in each case as amended and as now
or hereafter in effect.  The term Environmental Law includes, without
limitation, the federal Comprehensive Environmental Response
Compensation and Liability Act of 1980, the Superfund Amendments and
Reauthorization Act, the federal Water Pollution Control Act of 1972,
the federal Clean Air Act, the federal Clean Water Act, the federal
Resource Conservation and Recovery Act of 1976 (including the
Hazardous and Solid Waste Amendments thereto), the federal Solid Waste
Disposal Act and the federal Toxic Substances Control Act, the Federal
Insecticide, Fungicide and Rodenticide Act and the Federal
Occupational Safety and Health Act of 1970, each as amended and as now
or hereafter in effect (collectively, "Environmental Ordinances"), and
(ii) any common law or equitable doctrine (including, without
limitation, injunctive relief and tort doctrines such as negligence,
nuisance, trespass and strict liability) that may impose liability or
obligations for injuries or damages due to, or threatened as a result
of, the presence of or exposure to any Hazardous Substance.

"ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended from time to time.

"ERISA Affiliate" shall mean a corporation, partnership or other
entity which is considered one employer with the Company under Section
4001 of ERISA or Section 414 (b), (c), (m) or (o) of the Code.

"Eurodollar Loans" means, collectively, Eurodollar Pro Rata Loans.

"Eurodollar Pro Rata Loans" shall mean Pro Rata Loans which bear
interest at a rate based upon Base LIBOR and in the manner set forth
in Section 3.03.

                                                             Page 10

<PAGE>
"Eurodollar Reserve Percentage" shall mean for any day, that
percentage, expressed as a decimal, which is in effect on such day, as
prescribed by the Board of Governors of the Federal Reserve System (or
any successor) for determining the maximum reserve requirement
(including any marginal, supplemental or emergency reserve
requirements) for a member bank of the Federal Reserve System in
Chicago with deposits exceeding one billion dollars in respect of
eurocurrency funding liabilities.  LIBOR shall be adjusted
automatically on and as of the effective date of any change in the
Eurodollar Reserve Percentage.

"Event of Default" shall mean any of the events described in Section
8.01.

"Excluded Asset Sales" shall mean, in respect of each fiscal year, the
sale, lease (not entered into in the ordinary course of business),
transfer or disposal during such year of assets, the aggregate
proceeds of which, in one or more transactions, are less than
$50,000,000.

"Excluded Tax" means, in respect of any Bank, Participant, Assignee or
the Agent, as the case may be, any of the following taxes, levies,
imposts, duties, deductions, withholdings or charges, and all
liabilities with respect thereto: (i) Taxes imposed on the net income
of a Bank, the Agent, Participant or Assignee (including without
limitation branch profits taxes, minimum taxes and taxes computed
under alternative methods, at least one of which is based on net
income (collectively referred to as "net income taxes") by (A) the
jurisdiction under the laws of which such Bank, the Agent, Participant
or Assignee is organized or any political subdivision thereof, (B) the
jurisdiction of such Bank's, Participant's, Assignee's or the Agent's
applicable lending office or any political subdivision thereof or (C)
any jurisdiction in which the Bank, the Agent, Participant or Assignee
is doing business (other than solely as a result of actions
contemplated or required by this Agreement); (ii) any Taxes to the
extent that they are in effect and would apply to a payment to such
Bank or the Agent, as applicable, as of the Closing Date, or as of the
date such Person becomes a Bank, in the case of any Participant or
Assignee pursuant to Section 11.08; (iii) any Taxes resulting from a
failure to take the actions, if any, required by subsection
4.04(a)(iv); (iv) any Taxes to the extent of any credit or other Tax
benefit which, in the reasonable good faith judgment of such Bank,
Participant, Assignee or the Agent, as the case may be, is available
to such Bank, Participant, Assignee or the Agent, as applicable, as a
result thereof and is allocable to the transactions contemplated by
this Agreement; (v) any Taxes imposed on or measured by the overall
net income of any Bank by the United States of America or any
political subdivision or taxing authority thereof or therein; or (vi)
any Taxes that would not have been imposed but for the failure by the
Agent or such Bank, Participant or Assignee as applicable to provide
and keep current any certification or other documentation required to
qualify for an exemption from or reduced rate of any Tax.

                                                             Page 11

<PAGE>
"Facility Fee" shall have the meaning ascribed to such term in Section
2.04(a).

"Facility Fee Rate" with respect to any Facility Fee payment shall
mean the facility fee rate set forth in the following chart applicable
to the Pricing Level (determined as set forth under "Applicable
Margin" above) in effect on the date on which such Facility Fee
payment is due:

<TABLE>
         Pricing Level              Facility Fee
         -------------              ------------
         <S>                        <C>
              I                        0.125%
              II                       0.150%
              III                      0.175%
              IV                       0.225%
              V                        0.300%
</TABLE>

"Federal Funds Rate" for any day shall mean the rate on such day for
Federal Funds as published by the Board of Governors of the Federal
Reserve System in "Statistical Release H.15(519), Selected Interest
Rates", or any successor publication, under the heading "Federal Funds
(Effective)".  In the event that such rate or such publication is not
published with respect to such day the Federal Funds Rate on such day
shall be the "Federal Funds/Effective Rate" as posted by the Federal
Reserve Bank of Chicago for that day in its publication "Composite
Closing Quotations for U.S. Government Securities".  The Federal Funds
Rate for Saturdays, Sundays and any other day on which the Federal
Reserve Bank of Chicago is closed shall be the Federal Funds Rate as
in effect for the next preceding day for which such rates are
published or posted, as the case may be.

"GAAP" shall mean generally accepted accounting principles set forth
in the opinions and pronouncements of the Accounting Principles Board
of the American Institute of Certified Public Accountants and
statements and pronouncements of the Financial Accounting Standards
Board or in such other statements by such other entities as may be
approved by a significant segment of the accounting profession, which
are applicable to the circumstances as of the date of determination.
"Guarantee" by any person shall mean any obligation, contingent or
otherwise, of such Person guaranteeing or having the economic effect
of guaranteeing any Indebtedness of any other Person (the "primary
obligor") in any manner, whether directly or indirectly, and including
any obligation of such Person, (i) to purchase or pay (or advance or
supply funds for the purchase or payment of) such Indebtedness or to
purchase (or to advance or supply funds for the purchase of) any
security for the payment of such Indebtedness, (ii) to purchase
property, securities or services for the purpose of assuring the
holder of such Indebtedness of the payment of such Indebtedness, or
(iii) to maintain working capital, equity capital or other financial

                                                             Page 12

<PAGE>
statement condition or liquidity of the primary obligor so as to
enable the primary obligor to pay such Indebtedness (and "Guaranteed",
"Guaranteeing" and "Guarantor" shall have meanings correlative to the
foregoing); provided that the term "Guarantee" shall not include
endorsements for collection or deposit in the ordinary course of
business.

"Governmental Authority" shall mean any nation or government, any
state or other political subdivision thereof and any entity exercising
executive, legislative, judicial, regulatory or administrative
functions of or pertaining to government.

"Hazardous Substance" means any substance presently or hereafter
listed, defined, designated or classified as hazardous, toxic,
radioactive or dangerous, or otherwise regulated, under any
Environmental Ordinance, whether by type or by quantity, including any
substance containing any such substance as a component.  Hazardous
Substance includes, without limitation, any toxic waste, pollutant,
contaminant, hazardous substance, toxic substance, hazardous waste,
special waste or petroleum or any derivative or by-product thereof,
radon, radioactive material, asbestos, asbestos containing material,
urea formaldehyde foam insulation, lead and polychlorinated biphenyl.

"Indebtedness" of any Person shall mean, without duplication, (a) all
indebtedness of such Person for borrowed money or for the deferred
purchase price of property or services (including all obligations,
contingent or otherwise, of such Person in connection with letter of
credit facilities, bankers' acceptance facilities, Interest Rate
Protection Agreements or other similar facilities including currency
swaps) other than indebtedness to trade creditors and service
providers incurred in the ordinary course of business; (b) all
obligations of such Person evidenced by bonds, notes, debentures or
other similar instruments; (c) all indebtedness created or arising
under any conditional sale or other title retention agreement with
respect to property acquired by such Person (even though the rights
and remedies of the seller or lender under such agreement in the event
of default are limited to repossession or sale of such property); (d)
all Capital Lease obligations of such Person; (e) that portion of the
Indebtedness of any joint venture of which such Person is a joint
venturer that bears the same proportion to the total Indebtedness of
such joint venture as such Person's equity interest in such joint
venture (however denominated) bears to the total equity of such joint
venture, expressed as a percentage in the form of a decimal to no more
than four decimal places; (f) without duplication of clause (e) above,
all Indebtedness of unconsolidated joint venturers in which such
Person is a joint venturer to the extent recourse may be had to such
Person or its assets; (g) all obligations of such Person in respect of
any "forward equity purchase", or other arrangement, however
characterized, pursuant to which such Person makes a forward purchase
of its own capital stock from a counterparty and which is settled in
such capital stock, and having such other terms as may be agreed, and
having a value, for purposes hereof, equal to its mark-to-market

                                                             Page 13

<PAGE>
valuation on any date of determination; (h) all Indebtedness referred
to in clauses (a), (b), (c), (d), (e), (f) or (g) above secured by (or
for which the holder of such Indebtedness has an existing right,
contingent or otherwise, to be secured by) any Lien upon or in
property (including accounts and contract rights) owned by such
Person, even though such Person has not assumed or become liable for
the payment of such Indebtedness; (i) all preferred stock issued by
such Person which is redeemable, prior to the full satisfaction of the
Company's obligations under the Credit Documents (including repayment
in full of the Loans and all interest accrued thereon), other than at
the option of such Person, valued at the greater of its voluntary or
involuntary liquidation preference plus accumulated and unpaid
dividends and (j) all Indebtedness of others Guaranteed by such
Person.  For purposes of this Agreement, the amount of any
Indebtedness under clauses (c) and (h) shall be the lesser of (x) the
principal amount of such Indebtedness and (y) the value of the
property subject to the Lien referred to therein.  For purposes of
this Agreement tenant security deposits shall not be deemed to be
Indebtedness.

"Initial Loan" shall mean the first Loan which is made pursuant to the
terms hereof.

"Interest Period" shall mean each one, two, three or six-month period
selected by the Company in a Pro Rata Loan Request, or, if no
Eurodollar Loans are then outstanding, at the time of a
Conversion/Continuance Request, or pursuant to Section 3.03 hereof and
commencing on the date the relevant loan is made or the last day of
the current Interest Period, as the case may be.

"Interest Rate Protection Agreements" shall mean any interest rate
swap, collar or cap agreement or similar arrangement used by a Person
to fix or cap a floating rate of interest on Indebtedness to a
negotiated maximum rate or amount.

"Leverage Ratio" shall mean the ratio of Consolidated Total
Indebtedness to Consolidated Tangible Stockholders' Equity.

"Lien" shall mean, with respect to any asset, any mortgage, deed of
trust, lien, pledge, encumbrance, charge or security interest in or on
such asset.

"LIBOR" shall mean with respect to any Interest Period the rate per
annum determined pursuant to the following formula:

                                  Base LIBOR
                 ---------------------------------------------
       LIBOR  =        (1 - Eurodollar Reserve Percentage)

"Loan Request" shall mean either a Pro Rata Loan Request.

"Loans" shall mean, collectively, Pro Rata Loans outstanding hereunder
from time to time.
                                                             Page 14

<PAGE>
"Material Adverse Change" shall mean a material adverse change in the
business, properties, condition (financial or otherwise) or operations
of the Company and its Subsidiaries, taken as a whole since
December 31, 1998.

"Material Adverse Effect" shall mean (i) any material adverse effect
on the business, properties, condition (financial or otherwise) or
operations of the Company and its Subsidiaries taken as a whole, from
and after the date of any determination, (ii) any material adverse
effect on the ability of the Company to perform its obligations
hereunder and under the Credit Documents, or (iii) any adverse effect
on the legality, validity, binding effect or enforceability of this
Agreement or the Notes.

"Net Cash Proceeds" shall mean (i) when used in respect of any sale or
disposition of assets of the Company or any Subsidiary, the gross cash
proceeds received by the Company, or the relevant Subsidiary from such
sale or disposition, less:  (x) the costs of sale, including payment
of the outstanding principal amount of, and premium or penalty, if
any, and interest on any Indebtedness which is paid or required to be
paid as a result of such sale, all legal, accounting, title and
recording tax expenses, commissions and other fees and expenses paid
or to be paid in cash solely as a result of such sale, and all other
federal, state, local and foreign taxes paid or payable in connection
therewith; (y) the portion of gross cash proceeds from such sale or
disposal which the Company must distribute to its stockholders in
order to avoid the imposition of any income or excise tax with respect
to a taxable gain (if any) associated with such sale or disposition;
and (z) the portion of gross cash proceeds from such sale or disposal
by any Subsidiary which are distributed pro rata to stockholders or
other equity holders of such Subsidiary other than the Company, (ii)
when used with respect to any loss, casualty, fire damage, theft,
destruction or condemnation of any capital asset of the Company or any
Subsidiary, the gross cash proceeds received by the Company or the
relevant Subsidiary under any insurance policy or any award or
compensation received, as the case may be, in each case as a result of
any such loss, casualty, fire damage, theft, destruction or
condemnation, net of all legal, accounting and other fees and expenses
paid or to be paid in cash as a result of such loss, casualty, fire
damage, theft, destruction or condemnation, and all other federal,
state, local and foreign taxes paid or payable in connection
therewith, less the portion of gross cash proceeds from such award or
compensation which the Company must distribute to its stockholders in
order to avoid the imposition of any income or excise tax with respect
to a taxable gain (if any) associated with such award or compensation,
provided that such award or compensation shall not be deemed to be Net
Cash Proceeds if such proceeds have been reinvested in or have been
committed to be reinvested in, or in replacement of, the lost,
damaged, stolen, destroyed or condemned property within twelve months
from the date of such award or compensation, and less the portion of
gross cash proceeds from such award or compensation which are
distributed pro rata to stockholders or other equity holders of such

                                                             Page 15

<PAGE>
Subsidiary other than the Company; and (iii) when used in respect of
the issuance, assumption or incurrence of Specified Additional
Indebtedness by the Company or any of its Subsidiaries, the gross cash
proceeds received by the Company or the relevant Subsidiary from such
issuance, assumption or incurrence less the costs of issuance,
assumption or incurrence.  Net Cash Proceeds shall equal $0 if it
would otherwise be a negative number hereunder.

"Notes" means the Pro Rata Notes.

"Participant" shall have the meaning ascribed to such term in Section
11.08(b).

"PBGC" shall mean the Pension Benefit Guaranty Corporation or any
successor thereto.

"Permitted Encumbrances" shall mean (i) Liens for taxes not delinquent
or being contested in good faith and by appropriate proceedings and
for which adequate reserves (in accordance with GAAP) are being
maintained, (ii) deposits or pledges to secure obligations under
workers' compensation, social security or similar laws, or under
unemployment insurance, (iii) deposits or pledges to secure bids,
tenders, contracts (other than contracts for the payment of money),
leases (other than Capital Leases), statutory obligations, surety and
appeal bonds and other obligations of like nature arising in the
ordinary course of business, (iv) mechanics', workers', materialmen's
or other like Liens arising in the ordinary course of business with
respect to obligations which are not due or which are being contested
in good faith, (v) minor imperfections of title on real estate,
provided such imperfections do not render title unmarketable, (vi) all
other Liens existing on the date of this Agreement and disclosed to
the Bank in writing prior to the date hereof (including in the notes
of the Company's financial statements), (vii) leases or subleases
granted to others in the ordinary course of business of the Company
and its Subsidiaries, (viii) any interest or title of a lessor in the
property subject to any Capital Lease or operating lease, (ix) Liens
arising from filing Uniform Commercial Code financing statements
regarding leases or sub-leases, (x) any attachment or judgment Lien
arising from a judgment or order against the Company or any Subsidiary
that does not give rise to a Default or an Event of Default, provided
that such Lien is not in place for more than sixty days or has been
stayed, (xi) Liens encumbering customary initial deposits and margin
deposits, and other Liens securing Indebtedness under Interest Rate
Protection Agreements that are within the general parameters customary
in the industry and incurred in the ordinary course of business, (xii)
any option, contract or other agreement to sell an asset provided such
sale is otherwise permitted by this Agreement, (xiii) any statutory
right of a lender to which the Company or a Subsidiary may be indebted
to offset against, or appropriate and apply to the payment of, such
Indebtedness any and all balances, credits, deposits, accounts or
monies of the Company or a Subsidiary with or held by such lender,
(xiv) any pledge or deposit of cash or property in conjunction with

                                                             Page 16

<PAGE>
obtaining bonds or letters of credit required to engage in
constructing on-site and off-site improvements required by
municipalities or other governmental authorities in the ordinary
course of business of the Company and its Subsidiaries, (xv) Liens in
favor of all of the Banks collectively, and (xvi) purchase money
security interests in personal property, with such encumbrances, in
the aggregate, not to exceed $3,500,000.

"Permitted Subsidiary Indebtedness" shall have the meaning ascribed to
such term in Section 7.02(a).

"Person" shall mean any individual, sole proprietorship, partnership,
joint venture, trust, unincorporated organization, association,
corporation, limited liability company, institution, public benefit
corporation, entity or government (whether Federal, state, county,
city, municipal or otherwise, including any instrumentality, division,
agency, body or department thereof).

"Plan" shall mean an employee benefit plan as defined in Section 3(3)
of ERISA which is maintained or contributed to by the Company or an
ERISA Affiliate while such entity is an ERISA Affiliate.

"Pro Rata Loan Request" shall mean a request by the Company to borrow
Pro Rata Loans pursuant to the terms hereof, which shall be
substantially in the form of Exhibit B and shall specify, with respect
to such requested Loans, (i) the requested Borrowing Date, (ii) the
aggregate amount of Pro Rata Loans which the Company desires to borrow
on such date, (iii) whether such requested Loans are to bear interest
as ABR Loans or Eurodollar Loans, and (iv) if the requested Loans are
to bear interest as Eurodollar Loans the requested term of the
Interest Period therefor.

"Pro Rata Loans" shall have the meaning ascribed to such term in
Section 2.01.

"Pro Rata Notes" shall mean, collectively, the promissory notes of the
Company evidencing Pro Rata Loans, each substantially in the form of
Exhibit C-1.

"Pro Rata Share" shall mean, with respect to any Bank, the proportion
of such Bank's Commitment to the Total Commitment of all the Banks or,
if the Total Commitment shall have been canceled or reduced to $0 or
expired, the proportion of such Bank's then outstanding Loans to the
aggregate amount of Loans then outstanding.

"Rating Agency" shall mean Moody's Investors Service, Inc., Standard &
Poor's Rating Services, a division of the McGraw Hill Companies, Inc.,
or Duff & Phelps Credit Rating Co.

"Real Estate Development Project" shall mean any real estate
development activity not related to current income-producing
properties, including, without limitation, the development of
undeveloped land.
                                                             Page 17

<PAGE>
"Real Estate Investment Criteria" shall mean the Real Estate
Investment Criteria established by the Company's Board of Directors as
amended, restated, supplemented or revised from time to time, the
current version (as of the date hereof) of which are attached hereto
as Exhibit F.

"Reference Amount", with respect to any Bank and Interest Period,
shall mean the amount of that Bank's Eurodollar Loan scheduled to be
outstanding during that Interest Period (i) without taking into
account any reduction in the amount of any Bank's Loan through any
assignment or transfer and (ii) rounded up to the nearest integral
multiple of $1,000,000.

"REIT" shall have the meaning ascribed to such term in Section
5.01(w).

"Required Banks" shall mean at any date Banks having at least 60% of
the Total Commitment or, if the Total Commitment has been canceled or
terminated, holding Notes evidencing at least 60% of the aggregate
unpaid principal amount of the Loans provided that for purposes of
this definition, the Commitment of any Bank shall be deemed reduced by
the principal amount of any Pro Rata Loan which such Bank is obligated
to advance pursuant to Section 2.02 hereof but which fails to do so.

"SIC Code" shall mean the Standard Industrial Classification Code,
published by the United States Office of Management and Budget.

"Single-Employer Plan" shall mean any Plan that is a single-employer
plan as defined in Section 4001(a)(15) of ERISA which is subject to
the provisions of Title IV of ERISA.

"Solvent" shall mean, when used with respect to any Person, that:

  (a)  	at the date of determination, the present fair salable value
       of such Person's assets is in excess of the total amount of
       such Person's liabilities;

  (b)  	at the date of determination, such Person is able to pay its
       debts as they become due; and

  (c)	  such Person does not have unreasonably small capital to carry
       on such Person's business as theretofore operated and all
       businesses in which such Person then is about to engage.

"Specified Additional Indebtedness" of any Person shall mean
Indebtedness which is not outstanding as of the date hereof, excluding
(i) Indebtedness to the Agent, or the Banks hereunder and under the
Notes, (ii) Indebtedness incurred in connection with the payment of
any dividend necessary for the Company to maintain its qualification
as a REIT, (iii) up to $10,000,000 principal amount of additional
unsecured Indebtedness that matures and becomes due and payable on a
date not more than one year from the date such Indebtedness was
incurred by the Company and (iv) Permitted Subsidiary Indebtedness.
                                                             Page 18

<PAGE>
"Subsidiary" shall mean any Person of which or in which the Company
and its other Subsidiaries own directly or indirectly 50% or more of:

  (a)	  the combined voting power of all classes of stock having
       general voting power under ordinary circumstances to elect a
       majority of the board of directors of such Person, if it is a
       corporation,

  (b)  	the capital interest or profits interest of such Person, if it
       is a partnership, joint venture or similar entity, or a
       corporation whose capital stock so owned are non-voting, or

  (c)  	the beneficial interest of such Person, if it is a trust,
       association or other unincorporated organization;

provided, however, that "Subsidiary" shall not include any such entity
that the Company does not control.  For the purpose of this
definition, the term "control" shall mean the possession, directly or
indirectly, of the power to direct or cause the direction of the
management and policies of a person, whether through the ownership of
voting equity interests, by contract or otherwise.

"Subsidiary Guaranty" shall mean a guaranty of a Subsidiary furnished
pursuant to Section 7.02(e)(vii), in the form of Exhibit G hereto.

"Tax" means any present or future tax, levy, impost, duty,
governmental fee, deduction, withholding or charge, and all
liabilities with respect thereto of any nature and whatever called, by
whomsoever, on whomsoever and wherever imposed, levied, collected,
withheld or assessed.

"Termination Date" shall mean, with respect to any Bank, the earliest
to occur of (i) February 1,2003 or such later date as may be agreed to
by such Bank pursuant to Section 11.12, (ii) the date on which the
obligations of the Banks to make loans hereunder shall terminate
pursuant to Section 8.01 or the Commitments shall be reduced to zero
pursuant to Section 2.05, and (iii) the date specified as such Bank's
Termination Date pursuant to Section 11.12, or, if in any case (other
than clause (ii) above) such day is not a Business Day, the next
succeeding Business Day; in all cases, subject to the provisions of
Section 11.12(d).

"Total Commitment" shall mean the aggregate Commitments of all the
Banks.

"Unmatured Surviving Obligations" shall mean, as of any date, any
obligations under this Agreement which are contingent and unliquidated
and not then due and payable on such date and which pursuant to the
provisions of this Agreement survive termination of this Agreement.




                                                             Page 19

<PAGE>
"Unsecured Revolver" shall mean the revolving credit made available to
the Company under that certain Credit Agreement dated as of
December 14, 1999 by and among the Company, the Agent, The Bank of New
York, First Union National Bank, Wells Fargo Bank, National
Association, BNY Capital Markets, Inc. and the other banks party
thereto.

"Wholly owned Subsidiary" shall mean any Subsidiary all the equity
interests of which (other than directors' qualifying shares, if a
corporation) at the time are owned directly or indirectly by the
Company and/or one or more Wholly owned Subsidiaries of the Company.

"Year 2000 Issue" means failure of computer software, hardware and
firmware systems and equipment containing or relying on embedded
computer chips to properly receive, transmit, process, manipulate,
store, retrieve, retransmit, or in any other way utilize data or
information due to the occurrence of the year 2000 or the inclusion of
dates on or after January 1, 2000.


                             ARTICLE II
                              THE LOANS

	Section 2.01.  The Loans.  Prior to the Termination Date, and subject
to the terms and conditions of this Agreement, upon the request of the
Company, and upon the satisfaction by the Company or the waiver by
each of the Banks of each of the conditions precedent contained in
Section 6.02, each of the Banks, severally and not jointly with the
other Banks, agrees to make revolving credit loans (collectively, "Pro
Rata Loans") to the Company from time to time in an aggregate
principal amount at any one time outstanding not to exceed its
Commitment; provided, however, that the aggregate outstanding Loans
may not exceed the Total Commitment.

	Section 2.02.  Procedure for Pro Rata Loans.  (a) The Company may
borrow Pro Rata Loans by delivering a written Pro Rata Loan Request to
the Agent on or before 5:00 P.M., Chicago time, one Business Day prior
to the requested Borrowing Date therefor, in the case of ABR Loans, or
on the date not less than three Business Days prior to the requested
Borrowing Date therefor, in the case of Eurodollar Pro Rata Loans.
ABR Loans shall be in the minimum aggregate amount of $1,000,000 or in
integral multiples of $100,000 in excess thereof.  Eurodollar Pro Rata
Loans shall be in the minimum aggregate amount of $5,000,000 or in
integral multiples of $50,000 in excess thereof.

(b)	  Upon receipt of any Pro Rata Loan Request from the Company, the
Agent shall forthwith give notice to each Bank of the substance
thereof.  Not later than 2:00 P.M., Chicago time, on the Borrowing
Date specified in such Pro Rata Loan Request, each Bank shall make
available to the Agent in immediately available funds at the office of
the Agent at its address set forth on the signature pages hereof, such
Bank's Pro Rata Share of the requested Pro Rata Loans.

                                                             Page 20

<PAGE>
(c)  	Upon receipt by the Agent of funds and satisfaction by the
Company or waiver by each of the Banks of each of the conditions
precedent contained in Section 6.02, the Agent shall disburse to the
Company on the requested Borrowing Date the Pro Rata Loans requested
in such Pro Rata Loan Request.  The Agent may, but shall not be
required to, advance on behalf of any Bank such Bank's Pro Rata Share
of the Pro Rata Loans on a Borrowing Date unless such Bank shall have
notified the Agent prior to such Borrowing Date that it does not
intend to make available its Pro Rata Share of such Loans on such date
(it being understood that no action or inaction by the Agent regarding
such an advance shall affect the rights of the Company with respect to
any non-performing Bank).  If the Agent makes such advance, the Agent
shall be entitled to recover such amount on demand from the Bank on
whose behalf such advance was made, and if such Bank does not pay the
Agent the amount of such advance on demand, the Company shall promptly
repay such amount to the Agent.  Until such amount is repaid to the
Agent by such Bank or the Company, such advance shall be deemed for
all purposes to be a Pro Rata Loan made by the Agent.  The Agent shall
be entitled to recover from the Bank or the Company, as the case may
be, interest on the amount advanced by it for each day from the
Borrowing Date therefor until repaid to the Agent, at a rate per annum
equal to (i) in the case of the Bank, the Federal Funds Rate, for the
three-day period beginning on the Borrowing Date, and the applicable
rate on the Pro Rata Loans made on the Borrowing Date for the period
beginning on the fourth day after the Borrowing Date, and (ii) in the
case of the Company, the applicable rate on the Pro Rata Loans made on
the Borrowing Date.

(d)  	In lieu of delivering the written notice described above, the
Company may give the Agent telephonic notice of any request for
borrowing by the time required under this Section 2.02; provided that
such telephonic notice shall be confirmed by delivery of a written
notice to the Agent promptly but in no event later than 3:00 P.M.,
Chicago time, on the date of such telephonic notice.

	Section 2.03.  Pro Rata Notes.  The Company's obligation to repay the
Pro Rata Loans shall be evidenced by Pro Rata Notes, one such Pro Rata
Note payable to the order of each Bank.  The Pro Rata Note of each
Bank shall (i) be in the principal amount of such Bank's Commitment,
(ii) be dated the date of the initial Loan and (iii) be stated to
mature on the Termination Date as such date may be extended hereunder
and bear interest from its date until maturity on the principal
balance (from time to time outstanding thereunder) payable at the
rates and in the manner provided herein.  Each Bank is authorized to
indicate upon the grid attached to its Pro Rata Note all Pro Rata
Loans made by it pursuant to this Agreement, interest elections and
payments of principal and interest thereon.  Such notations shall be
presumptive as to the aggregate unpaid principal amount of all Pro
Rata Loans made by such Bank, and interest due thereon, but the
failure by any Bank to make such notations or the inaccuracy or
incompleteness of any such notations shall not affect the obligations
of the Company hereunder or under the Pro Rata Notes.

                                                             Page 21

<PAGE>
Section 2.04.  Certain Fees.  (a) The Company shall pay to the Agent a
fee (the "Facility Fee") equal to the Facility Fee Rate per annum
(calculated on the basis of a 360-day year for the actual number of
days involved) on the daily average amount of the Total Commitment,
regardless of usage (excluding the amount of any canceled or reduced
portion of the Commitment for which the Facility Fee was paid in
connection with such cancellation or reduction pursuant to Section
2.05 hereof) during the quarter with respect to which such Facility
Fee is being paid.  Such Facility Fee shall be payable in arrears on
the last Business Day of each calendar quarter, commencing on the
first such date after the date hereof, on any date that the Total
Commitment is canceled or reduced pursuant to Section 2.05 (but only
with respect to the amount of such cancellation or reduction) and on
the Termination Date.

(b)  	The Company shall pay to the Agent for its own account such fees
as have been or may hereinafter be agreed to between the Agent and the
Company, in the amounts and at the times agreed upon.

(c)  	On the Effective Date the Company shall pay to the Agent for the
account of each of the Banks such fees as have been or may hereinafter
be agreed to between the Agent and the Company, in the amounts and at
the times agreed upon.

	Section 2.05.  Cancellation or Reduction of the Commitment.  The
Company shall have the right, upon not less than three Business Days'
written notice to the Agent and upon payment of the Facility Fees
relating to the amount of the Total Commitment canceled or reduced
which have accrued through the date of such cancellation or reduction,
with respect to the amount of the cancellation or reduction, to cancel
the Total Commitment in full or to reduce the amount thereof;
provided, however, that the Total Commitment may not be canceled so
long as any Loan remains outstanding; and provided, further, that the
amount of any partial reduction in the Total Commitment shall not
exceed the remainder of (i) the Total Commitment on such date minus
(ii) the aggregate outstanding principal amount of Loans on such date.
Partial reductions of the Total Commitment shall be in the amount of
$5,000,000 or in integral multiples of $1,000,000 in excess thereof
(or, if the aggregate outstanding amount of Loans is less than
$5,000,000, then all of such lesser amount).  All such cancellations
or reductions shall be permanent.

	Section 2.06.  Optional Prepayment.  The Company shall have the right,
on not less than three Business Days' written notice to the Agent in
the case of Eurodollar Pro Rata Loans, and upon such written notice
delivered by 10:00 A.M. Chicago time the day of the proposed
prepayment to the Agent in the case of ABR Loans, to prepay Pro Rata
Loans bearing interest on the same basis and having the same Interest
Periods, if any, in whole or in part, without premium or penalty, in
the aggregate principal amount of $1,000,000 or in integral multiples
of $100,000 in excess thereof (or, if the outstanding aggregate amount
of such Loan is less than $1,000,000 then all of such lesser amount),

                                                             Page 22

<PAGE>
together with accrued interest on the principal being prepaid to the
date of prepayment and, in the case of Eurodollar Loans, the amounts
required by Section 4.03. Subject to the terms and conditions hereof,
prepaid Loans may be reborrowed.

	Section 2.07.  Mandatory Prepayment.  (a) If (i) the Company or any
Subsidiary shall sell, lease (other than in the ordinary course of
business), assign, transfer or otherwise dispose of any of its assets,
other than pursuant to Excluded Asset Sales, in an exchange that
qualifies under Section 1031 of the Code, or to the extent that the
Net Cash Proceeds received therefrom are reinvested in similar assets
within 180 days of such disposition of such assets, (ii) the Company
or a Subsidiary issues, assumes or incurs Specified Additional
Indebtedness or (iii) the Company sells or issues equity securities
for cash, other than pursuant to the Company's Stock Incentive Plan,
the Company shall prepay outstanding Pro Rata Loans with the Net Cash
Proceeds therefrom.  Notwithstanding the foregoing, if at the time a
mandatory prepayment shall be required to be made hereunder, a
mandatory prepayment shall also be required to be made under any
similar provision of any agreement evidencing Indebtedness permitted
by Section 7.02(a), then the Company may apportion such mandatory
prepayment pro rata according to the relative principal amounts
outstanding under such Credit Agreement and under this Agreement, and
the amount of such mandatory prepayment hereunder shall be reduced
accordingly.  Any such reduction shall be described in reasonable
detail in the officer's certificate required under this Section
2.07(c).

(b)  	Application of Prepayments.  All prepayments required to be made
pursuant to this Section 2.07 shall be applied in the following order:
first, to compensate the Banks for any amounts required by Section
4.03, in the case that such prepayment shall apply to any Eurodollar
Pro Rata Loans, second, to accrued interest on the principal amount of
Pro Rata Loans being prepaid, and third, to the principal of the Pro
Rata Loans then outstanding, if any; provided that any prepayments
shall be applied in a manner to minimize the payments, if any,
required by the Company pursuant to Section 4.03 with respect to such
prepayment; and provided, further, that the accrued interest on, and
the outstanding principal of, Pro Rata Loans to be prepaid shall be
applied to prepayment of ABR Loans and Eurodollar Pro Rata Loans in
proportion to the outstanding aggregate principal amount of such ABR
Loans or Eurodollar Pro Rata Loans, respectively, relative to that of
all Pro Rata Loans.

(c)  	Officer's Certificate.  Promptly upon receipt of any Net Cash
Proceeds, other than pursuant to any Excluded Asset Sales, the Company
shall deliver to the Agent a certificate signed by the chief financial
officer of the Company, which shall be in form and substance
satisfactory to the Agent, setting forth the amount of the gross cash
proceeds received and the items deducted therefrom in reasonable
detail in order to confirm the amount of such Net Cash Proceeds and
also setting forth the Company's year-to-date asset sales.

                                                             Page 23

                             ARTICLE III
            INTEREST, METHOD OF PAYMENT, CONVERSION, ETC.

	Section 3.01.  Procedure for Interest Rate Determination.  Unless the
Company shall request in a Loan Request or in a Conversion/
Continuance Request that Pro Rata Loans (or portions thereof) bear
interest as Eurodollar Pro Rata Loans, the Pro Rata Loans shall bear
interest as ABR Loans.

	Section 3.02.  Interest on ABR Loans.  Each ABR Loan shall bear
interest from the date of such ABR Loan until maturity thereof or
until such Loan is repaid or converted, or the beginning of any
relevant Interest Period, as the case may be, payable in arrears on
the last day of each calendar quarter of each year, commencing with
the first such date after the date hereof, and on the date such ABR
Loan is repaid, at a rate per annum (on the basis of a 365- or 366-day
year for the actual number of days involved in the case of ABR Loans
which accrue interest based upon the Prime Rate and on the basis of a
360-day year for the actual number of days involved in the case of ABR
Loans which accrue interest based upon the Federal Funds Rate) equal
to the Base Rate in effect from time to time, which rate shall change
as and when said Base Rate shall change.  If an ABR Loan is
outstanding, the Agent shall notify the Company of the Base Rate when
said Base Rate shall change; provided that the failure to give notice
shall not affect the Company's obligations with respect to such ABR
Loan.

	Section 3.03.  Interest on Eurodollar Loans.  (a) Each Eurodollar Loan
shall bear interest from the date of such Loan until maturity thereof
or until such Loan is repaid, payable in arrears, with respect to
Interest Periods of three months or less, on the last day of such
Interest Period, and with respect to Interest Periods longer than
three months, on the day which is three months after the commencement
of such Interest Period and on the last day of such Interest Period,
at a rate per annum (on the basis of a 360-day year for the actual
number of days involved), determined by the Agent with respect to each
Interest Period with respect to Eurodollar Loans, equal to the sum of
(i) the Applicable Margin, in the case of Eurodollar Pro Rata Loans
and (ii) LIBOR.

(b)  	The Interest Period for each Eurodollar Loan shall be selected by
the Company at least three Business Days prior to the beginning of
such Interest Period.  If the Company fails to notify the Agent of the
subsequent Interest Period for an outstanding Eurodollar Pro Rata Loan
at least three Business Days prior to the last day of the then current
Interest Period of such Eurodollar Pro Rata Loan, then such
outstanding Eurodollar Pro Rata Loan shall become an ABR Loan at the
end of such current Interest Period.




                                                             Page 24

<PAGE>
(c)  	Notwithstanding the foregoing:  (i) if any Interest Period for a
Eurodollar Loan would otherwise end on a day which is not a Business
Day, such Interest Period shall be extended to the next succeeding
Business Day unless the result of such extension would be to carry
such Interest Period into another calendar month, in which event such
Interest Period shall end on the immediately preceding Business Day;
(ii) any Interest Period that begins on the last Business Day of a
calendar month (or on a day for which there is no numerically
corresponding day in the calendar month at the end of such Interest
Period) shall end on the last Business Day of a calendar month; and
(iii) no Interest Period for a Eurodollar Loan may extend beyond the
Termination Date.

(d)	  Eurodollar Loans shall be made by each Bank from its branch or
affiliate identified as its Eurodollar Lending Office on the signature
page hereto, or such other branch or affiliate as it may hereafter
designate to the Company and the Agent as its Eurodollar Lending
Office.  A Bank shall not change its Eurodollar Lending Office
designation if it, at the time of the making of such change, increases
the amounts that would have been payable by the Company to such Bank
under this Agreement in the absence of such a change.

	Section 3.04.  Conversion/Continuance.  (a) The Company may request,
by delivery to the Agent of a written Conversion/Continuance Request
not less than three Business Days prior to a requested Conversion/
Continuance Date, that all or portions of the outstanding ABR Loans
and Eurodollar Pro Rata Loans, in the aggregate amount of $1,000,000
or in integral multiples of $100,000 in excess thereof (or, if the
aggregate amount of outstanding Loans is less than $1,000,000, then
all such lesser amount), shall bear interest from and after the
Conversion/Continuance Date as either ABR Loans or Eurodollar Pro Rata
Loans.

(b)  	Upon receipt of any such Conversion/Continuance Request from the
Company, the Agent shall forthwith give notice to each Bank of the
substance thereof.  Effective on such Conversion/Continuance Date and
upon payment by the Company of the amounts, if any, required by
Section 4.03, the Loans or portions thereof as to which the
Conversion/Continuance Request was made shall commence to accrue
interest as set forth in this Article III for the interest rate
selected by the Company.

(c)	  In lieu of delivering the above-described notice, the Company may
give the Agent telephonic notice hereunder by the required time under
this Section 3.05; provided that such telephonic notice shall be
confirmed by delivery of a written notice to the Agent by no later
than 3:00 P.M., Chicago time, the date of such telephonic notice.

Section 3.05.  Post Default Interest.  Upon the occurrence and during
the continuation of an Event of Default, all Loans and any unpaid
installment of interest shall bear interest at a rate per annum equal
to the sum of (i) 2% and (ii) with respect to ABR Loans, the rate of

                                                             Page 25

<PAGE>
interest then applicable to ABR Loans, changing as and when said rate
shall change, with respect to Eurodollar Loans, the rate of interest
applicable to each such Eurodollar Loan.  Interest payable pursuant to
this Section 3.06 shall be payable on demand.

	Section 3.06.  Maximum Interest Rate.  (a) Nothing in this Agreement
or the Notes shall require the Company to pay interest at a rate
exceeding the maximum rate permitted by applicable law.  Neither this
Section nor Section 11.01 is intended to limit the rate of interest
payable for the account of any Bank to the maximum rate permitted by
the laws of the State of New York (or any other applicable law) if a
higher rate is permitted with respect to such Bank by supervening
provisions of U.S. Federal law.

(b)  	If the amount of interest payable for the account of any Bank on
any interest payment date in respect of the immediately preceding
interest computation period, computed pursuant to this Article III,
would exceed the maximum amount permitted by applicable law to be
charged by such Bank, the amount of interest payable for its account
on such interest payment date shall automatically be reduced to such
maximum permissible amount.


                              ARTICLE IV
                       DISBURSEMENT AND PAYMENT

	Section 4.01.  Pro Rata Treatment.  Each payment of the Facility Fee
and each reduction of the Total Commitment shall be apportioned among
the Banks in proportion to each Bank's Pro Rata Share.  Except as
provided in Section 4.04 or 4.05, the ABR Loans and Eurodollar Pro
Rata Loans or portions thereof as to which a Conversion/Continuance
Request has been made pursuant to Section 3.05 hereof shall at all
times bear interest on the same basis respectively (i.e., as ABR Loans
and Eurodollar Pro Rata Loans) and the Interest Periods applicable
thereto, if any, shall be of the same duration.

	Section 4.02.  Method of Payment.  (a) All payments by the Company
hereunder and under the Notes shall be made without set-off or
counterclaim to the Agent, for its account or for the account of the
Bank or Banks entitled thereto, as the case may be, in lawful money of
the United States and in immediately available funds at the office of
the Agent on the date when due.

(b)  	Any payment hereunder which falls due on a non-Business Day will
be carried over to the next Business Day (subject to Section 3.03(c)),
and interest at the rate applicable hereunder will continue to run
during such extension of time.

	Section 4.03.  Compensation for Losses.  (a) Compensation.  In the
event that (i) the Company makes a prepayment under Section 2.06 on a
day other than the last day of the Interest Period for the amount so
prepaid, (ii) a Conversion/Continuance Date selected pursuant to

                                                             Page 26

<PAGE>
Section 3.05 falls on a day other than the last day of the Interest
Period for the amount as to which a conversion is made, (iii) the
Company revokes any notice given under Section 2.02 requesting
Eurodollar Loans, (iv) the Loans or portions thereof are converted
into ABR Loans pursuant to Section 4.05 on a day other than the last
day of the Interest Period for the Eurodollar Loans so converted or
(v) the Eurodollar Loans shall be declared to be due and payable prior
to the scheduled maturity thereof pursuant to Section 8.01.  Such
compensation shall include an amount equal to the excess, if any, of
(i) the amount of interest which would have accrued on the amount so
paid or prepaid, or not borrowed or converted, for the period from the
date of such payment or prepayment or conversion or failure to borrow
to the last day of such Interest Period (or, in the case of a failure
to borrow, the Interest Period that would have commenced on the date
of such failure to borrow) in each case at the applicable rate of
interest for such Loan provided for herein (excluding, however, the
Applicable Margin included therein) over (ii) the amount of interest
(as reasonably determined by such Bank) which would have accrued to
such Bank on such amount by placing such amount on deposit for a
comparable period with leading banks in the London interbank market.
For purposes of calculating amounts payable by the Company to the
Banks under this Section, each Eurodollar Loan made by a Bank (and
each related reserve, special deposit or similar requirement) shall be
conclusively deemed to have been funded at Base LIBOR used in
determining LIBOR for such Eurodollar Loan by a matching deposit or
other borrowing in the London interbank deposits market for a
comparable amount and for a comparable period, whether or not such
Eurodollar Loan is in fact so funded.

(b)	  Certificate, Etc.  Each Bank shall promptly notify the Company,
with a copy to the Agent, upon becoming aware that the Company may be
required to make any payment pursuant to this Section 4.03.  When
requesting payment pursuant to this Section 4.03, each Bank shall
provide to the Company, with a copy to the Agent, a certificate,
signed by an officer of such Bank, setting forth the amount required
to be paid by the Company to such Bank and the computations made by
such Bank to determine such amount.  In the absence of manifest error,
such certificate shall be conclusive and binding on the Company as to
the amount so required to be paid by the Company to such Bank.

(c)  	Participants.  Subject to Section 11.08(e), each Participant
shall be deemed a "Bank" for the purposes of this Section 4.03.

	Section 4.04.  Withholding, Reserves and Additional Costs.  (a) Taxes.

  (i)    Withholding.  To the extent permitted by law, all payments
         under this Agreement and under the Notes (including payments
         of principal and interest) shall be payable to each Bank
         free and clear of any and all present and future Covered
         Taxes.  If any Taxes are required to be withheld or deducted
         from any amount payable under this Agreement or any Note,
         then (1) the Company shall pay any such Tax before the date

                                                             Page 27

<PAGE>
         on which penalties attach thereto, and (2) in the event such
         Tax is a Covered Tax, the amount payable under this
         Agreement or such Note shall be increased to the amount
         which, after deduction from such increased amount of all
         Covered Taxes required to be withheld or deducted therefrom,
         will yield to such Bank the amount stated to be payable
         under this Agreement or such Note.  The Company shall
         execute and deliver to any Bank upon its request such
         further instruments as may be necessary or desirable to give
         full force and effect to any such increase, including a new
         Note of the Company to be issued in exchange for any Note
         theretofore issued.  The Company shall also hold each Bank
         harmless and indemnify it for any stamp or other taxes with
         respect to the preparation, execution, delivery, recording,
         performance or enforcement of the Credit Documents (all of
         which shall be included with "Taxes").  If any Covered Taxes
         are paid by any Bank, the Company shall, not later than 10
         days after demand of such Bank, reimburse such Bank for such
         payments, together with any interest, penalties and expenses
         incurred in connection therewith, plus interest thereon at a
         rate per annum (based on a 360-day year for the actual
         number of days involved) equal to the interest rate then
         applicable to ABR Loans, changing as and when such rate
         shall change, from the date such payment or payments are
         made by such Bank to the date of reimbursement by the
         Company.  The Company shall deliver to the Agent
         certificates or other valid vouchers for all Taxes or other
         charges deducted from or paid with respect to payments made
         by the Company hereunder.

  (ii)   Tax Refund.  If the Company determines in good faith that,
         (a) acting in the name of a Bank, Participant, Assignee or
         the Agent it is more likely than not to win a contest
         involving a Covered Tax, or (b) acting in the name of the
         Company, a reasonable basis exists for contesting a Covered
         Tax, then the relevant Bank, Participant, Assignee or the
         Agent, as applicable, shall cooperate with the Company in
         challenging such Tax at the Company's expense if requested
         by the Company (it being understood and agreed that neither
         the Agent nor any Bank, Participant or Assignee shall have
         any obligation to contest, or any responsibility for
         contesting any Tax).  If any Bank, Participant, Assignee or
         the Agent, as applicable, receives a refund (whether by way
         of direct payment or by offset) of any Covered Tax for which
         a payment has been made pursuant to subsection 4.04(a)(i)
         which, in the reasonable good faith judgment of such Bank,
         Participant, Assignee or Agent, as the case may be, is
         allocable to such payment made under subsection 4.04(a)(i),
         the amount of such refund (together with any interest
         received thereon) shall be paid to the Company to the extent
         payment has been made in full pursuant to subsection 4.04(a)
         (i).

                                                             Page 28

<PAGE>
  (iii)  U.S. Tax Certificates.  Each Bank that is organized under
         the laws of any jurisdiction other than the United States or
         any state thereof shall deliver to the Agent for
         transmission to the Company, on or prior to the Closing Date
         (in the case of each Bank listed on the signature pages
         hereof) or on the date (and as a condition to effectiveness)
         of an assignment pursuant to which it becomes a Bank (in the
         case of each other Bank), and at such other times as may be
         necessary in the determination of the Company or the Agent
         (each in the reasonable exercise of its discretion), such
         certificates, documents or other evidence, properly
         completed and duly executed by such Bank (including, without
         limitation, Internal Revenue Service Form 1001 or Form 4224
         or any other certificate or statement of exemption required
         by Treasury Regulations Section 1.1441-4(a) or Section
         1.1441-6(c) or any successor thereto) to establish that such
         Bank is not subject to deduction or withholding of United
         States federal income tax under Section 1441 or 1442 of the
         Code or otherwise (or under any comparable provisions of any
         successor statute) or is subject to deduction or withholding
         at a reduced rate under any applicable treaty or otherwise
         with respect to any Payments to such Bank of principal,
         interest, fees or other amounts payable under this Agreement
         or any of the Notes.  The Company shall not be required to
         pay any additional amount to any such Bank under subsection
         4.04(a)(i) if such Bank shall have failed to satisfy the
         requirements of the immediately preceding sentence; provided
         that if such Bank shall have satisfied such requirements on
         the Closing Date (in the case of each Bank listed on the
         signature pages hereof) or on the date of the agreement
         pursuant to which it became a Bank (in the case of each
         other Bank), nothing in this subsection 4.04(a)(iii) shall
         relieve the Company of its obligation to pay any additional
         amounts pursuant to subsection 4.04(a)(i) in the event that,
         as a result of any change in applicable law, such Bank is no
         longer properly entitled to deliver certificates, documents
         or other evidence at a subsequent date establishing the fact
         that such Bank is not subject to withholding as described in
         the immediately preceding sentence.

  (iv)   Mitigation.  Each Bank agrees that, as promptly as
         practicable after the officer of such Bank responsible for
         administering the Loans under this Agreement becomes aware
         of the occurrence of an event or the existence of a
         condition that would require the Company to make payments
         with respect to such Bank under subsection 4.04(a)(i), it
         will, to the extent not inconsistent with such Bank's
         internal policies, use reasonable efforts (1) to make, fund
         or maintain the Commitments or Loans of such Bank through
         another lending office of such Bank, or (2) take such other
         reasonable measures, if as a result the additional amounts
         that would otherwise be required to be paid by the Company

                                                             Page 29

<PAGE>
         with respect to such Bank pursuant to subsection 4.04(a)(i)
         would be materially reduced and if, as determined by such
         Bank in its sole discretion, the making, funding or
         maintaining of such Commitments or Loans through such other
         lending office or in accordance with such other measures, as
         the case may be, would not otherwise materially adversely
         affect such Commitments or Loans or the interests of such
         Bank.

  (v)	    Replacement of Bank.  If the Company becomes obligated to
         pay additional amounts described in Section 4.04(a) as a
         result of any condition described in such Section and
         payment of such amount is demanded by any Bank, then the
         Company may, on ten business days' prior written notice to
         the Agent and such Bank, cause such Bank to (and such Bank
         shall) assign all of its rights and obligations under this
         Agreement to a Bank or other entity selected by the Company
         for a purchase price equal to the outstanding principal
         amount of such Bank's Loans and all accrued interest, fees,
         and other amounts owing to such Bank provided that in no
         event shall the assigning Bank be required to pay or
         surrender to such purchasing Bank or other entity any of the
         fees received by such assigning Bank pursuant to this
         Agreement.  The Company shall remain obligated to pay to
         such assigning Bank all additional amounts described in
         Section 4.04(a) arising on or prior to the date of such
         assignment as a result of any condition described in such
         Section and demanded by any Bank.

(b)	  Additional Costs.

  (i)    If after the date hereof, any change in any law or
         regulation or in the interpretation thereof by any court or
         administrative or governmental authority charged with the
         administration thereof or the enactment of any law or
         regulation shall either (1) impose, modify or deem
         applicable any reserve, special deposit or similar
         requirement against the Banks' Commitments or the Loans or
         (2) impose on any Bank any other condition regarding this
         Agreement, its Commitment or the Loans and the result of any
         event referred to in clause (1) or (2) of this clause
         (b) shall be to increase the cost (other than an increase in
         cost as a consequence of any Tax, which shall be governed by
         the provisions of Section 4.04(a)) to any Bank of
         maintaining its Commitment or any Loans (which increase in
         cost shall be calculated in accordance with each Bank's
         reasonable averaging and attribution methods) by an amount
         which any such Bank deems to be material, then, upon receipt
         by the Company of written notice by such Bank, the Company
         shall be obligated to pay to such Bank within 10 days of any
         written demand therefor an amount equal to such increase in
         cost incurred by such Bank after the date the Company

                                                             Page 30

<PAGE>
         receives such notice; provided that in respect of any Loan
         such amount shall bear interest, after receipt by the
         Company of any such demand until payment in full thereof, at
         a rate per annum (based on a 360-day year, for the actual
         number of days involved) equal to the sum of 2% and the
         interest rate then applicable to ABR Loans, changing as and
         when such rate shall change.

  (ii)   If any Bank shall have determined that the adoption of any
         applicable law, rule, regulation or guideline regarding
         capital adequacy, or any change therein, or any change in
         the interpretation or administration thereof by any
         governmental authority, central bank or comparable agency
         charged with the interpretation or administration thereof
         (including any such adoption or change made prior to the
         date hereof but not effective until after the date hereof),
         or compliance by any Bank with any request or directive
         regarding capital adequacy (whether or not having the force
         of law) of any such authority, central bank or comparable
         agency, has or would have the effect of reducing the rate of
         return on capital for any such Bank or any corporation
         controlling such Bank as a consequence of its obligations
         under this Agreement to a level below that which such Bank
         or such corporation could have achieved but for such
         adoption, change or compliance (taking into consideration
         such Bank's or such corporation's policies with respect to
         capital adequacy), then upon receipt by the Company of
         written notice by such Bank, the Company shall be obligated
         to pay to such Bank upon receipt of written demand from such
         Bank such additional amount or amounts as will compensate
         such Bank for such reduction suffered by such Bank after the
         date the Company receives such notice, plus interest thereon
         at a rate per annum (based on a 360-day year, for the actual
         number of days involved) equal to the interest rate then
         applicable to ABR Loans, changing as and when such rate
         shall change, from the date of such demand by such Bank to
         the date of payment by the Company.

  (iii)  Mitigation.  Each Bank agrees that, as promptly as
         practicable after the officer of such Bank responsible for
         the Loans under this Agreement becomes aware of the
         occurrence of an event or the existence of a condition that
         would require the Company to make payments with respect to
         such Bank under subsection 4.04(b)(i) or (ii), it will, to
         the extent not inconsistent with such Bank's internal
         policies, use reasonable efforts (1) to make, fund or
         maintain the Commitments or Loans of such Bank through
         another lending office of such Bank, or (2) take such other
         reasonable measures, if as a result the additional amounts
         that would otherwise be required to be paid by the Company
         with respect to such Bank pursuant to subsection 4.04(b)(i)
         or (ii) would be materially reduced and if, as determined by

                                                             Page 31

<PAGE>
         such Bank in its sole discretion, the making, funding or
         maintaining of such Commitments or Loans through such other
         lending office or in accordance with such other measures, as
         the case may be, would not otherwise materially adversely
         affect such Commitments or Loans or the interests of such
         Bank.

  (iv)   Replacement of Bank.  If the Company becomes obligated to
         pay additional amounts described in Section 4.04(b)(i) or
         (ii) as a result of any condition described in such Section
         and payment of such amount is demanded by any Bank, then the
         Company may, on ten business days' prior written notice to
         the Agent and such Bank, cause such Bank to (and such Bank
         shall) assign all of its rights and obligations under this
         Agreement to a Bank or other entity selected by the Company
         for a purchase price equal to the outstanding principal
         amount of such Bank's Loans and all interest and facility
         fees accrued to the date of purchase.  The Company shall
         remain obligated to pay to such assigning Bank all
         additional amounts described in Section 4.04(b) arising on
         or prior to the date of such assignment as a result of any
         condition described in such Section and demanded by any
         Bank.

(c)  Lending Office Designations.  Before giving any notice to the
Company pursuant to this Section 4.04, each Bank shall, if possible,
designate a different lending office if such designation will avoid
the need for giving such notice and will not, in the judgment of such
Bank, be otherwise disadvantageous to such Bank.

(d)  	Certificate, Etc.  Each Bank shall promptly notify the Company,
with a copy to the Agent, upon becoming aware that the Company may be
required to make any payment pursuant to this Section 4.04.  When
requesting payment pursuant to this Section 4.04, each Bank shall
provide to the Company, with a copy to the Agent, a certificate,
signed by an officer of such Bank, setting forth the amount required
to be paid by the Company to such Bank and the computations made by
such Bank to determine such amount.  Determinations and allocations by
such Bank for purposes of this Section 4.04 shall be conclusive and
binding upon the Company, provided that such determinations and
allocations are made on a reasonable basis and are mathematically
accurate.

(e)  	Participants.  Subject to Section 11.08(e), each Participant
shall be deemed a "Bank" for the purposes of this Section 4.04.

	Section 4.05.  Unavailability.  If at any time any Bank shall have
determined in good faith (which determination shall be conclusive)
that (x) the making or maintenance of all or any part of such Bank's
Eurodollar Loans has been made impracticable or unlawful because of
compliance by such Bank in good faith with any law or guideline or any
interpretation or administration thereof by any official body charged

                                                             Page 32

<PAGE>
with the interpretation or administration thereof or with any request
or directive of such body (whether or not having the effect of law),
or (y) that LIBOR would not accurately reflect the cost to such Bank
of making, continuing or converting any Eurodollar Loan by reason of
such compliance, or by reason of the unavailability of appropriate
quotations, or by reason of the unavailability of U.S. dollar deposits
in the appropriate amount and maturity in the London Eurodollar
interbank market, then the Agent, upon notification to it of such
determination by such Bank, shall forthwith advise the other Banks and
the Company thereof.  Upon such date as shall be specified in such
notice and until such time as the Agent, upon notification to it by
such Bank, shall notify the Company and the other Banks that the
circumstances specified by it in such notice no longer apply, (i)
notwithstanding any other provision of this Agreement, such Eurodollar
Loans of such Bank shall automatically and without requirement of
notice by the Company be converted to ABR Loans and (ii) the
obligation of only such Bank to allow borrowing, elections and
renewals of Eurodollar Loans shall be suspended, and, if the Company
shall request in a Loan Request or Conversion/Continuance Request that
such Bank make a Eurodollar Loan, the loan requested to be made by
such Bank shall instead be made as an ABR Loan.


                              ARTICLE V
                    REPRESENTATIONS AND WARRANTIES

	Section 5.01.  Representations and Warranties.  As of each Compliance
Date, the Company represents and warrants to the Banks that:

(a)	  Subsidiaries.  At the date hereof, the Company has no
Subsidiaries and is a participant in no joint ventures other than as
listed on Schedule 5.01(a).

(b)  	Good Standing and Power.  The Company is duly organized and
validly existing and in good standing under the laws of the State of
Maryland; and the Company has the power to own its property and to
carry on its business as now being conducted and is duly qualified to
do business and is in good standing in each jurisdiction in which the
character of the properties owned or leased by it therein or in which
the transaction of its business makes such qualification necessary,
except where the failure to be so qualified or to be in good standing,
individually or in the aggregate, could not reasonably be expected to
have a Material Adverse Effect.  Each of the corporate Subsidiaries of
the Company are corporations, each duly organized and validly
existing, under the laws of the jurisdiction of its incorporation;
each other Subsidiary is an entity duly organized and validly existing
under the laws of the jurisdiction of its organization; and each
Subsidiary has the power to own its property and to carry on its
business as now being conducted and is duly qualified to do business
and is in good standing in each jurisdiction in which the character of
the properties owned or leased by it therein or in which the
transaction of its business makes such qualification necessary, except

                                                             Page 33

<PAGE>
where the failure to be so organized, existing, qualified, or to be in
good standing, individually or in the aggregate, could not reasonably
be expected to have a Material Adverse Effect.

(c)  	Corporate Authority.  The Company has full corporate power and
authority to execute, deliver and perform its obligations under this
Agreement, to make the borrowings contemplated hereby, and to execute
and deliver the Notes and to incur the obligations provided for herein
and therein, all of which have been duly authorized by all proper and
necessary corporate action.  No consent or approval of stockholders is
required as a condition to the validity or performance by the Company
of its obligations under this Agreement or the Notes.

(d)  	Authorizations.  All authorizations, consents, approvals,
registrations, notices, exemptions and licenses with or from
Governmental Authorities and other Persons which are necessary for the
borrowing hereunder, the execution and delivery of the Credit
Documents, the performance by the Company of its obligations hereunder
and thereunder have been effected or obtained and are in full force
and effect.

(e)  	Binding Agreements.  This Agreement constitutes, and the Notes,
when executed and delivered pursuant hereto for value received will
constitute, the valid and legally binding obligations of the Company
enforceable in accordance with their terms, subject to the effect of
bankruptcy, insolvency, reorganization, moratorium or other similar
laws now or hereafter in effect relating to or affecting the rights
and remedies of creditors; and the effect of general principles of
equity, regardless of whether enforcement is sought in a proceeding at
law or in equity, and the discretion of the court before which any
proceeding therefor may be brought.

(f)	  Litigation.  There are no proceedings or investigations, so far
as the executive officers of the Company know, pending or threatened
before any court or arbitrator or before or by any Governmental
Authority which (i) in any one case or in the aggregate, if determined
adversely to the interests of the Company or any of its Subsidiaries,
could reasonably be expected to have a Material Adverse Effect, (ii)
relates to any Credit Document or the lending transactions
contemplated hereby and thereby or (iii) seeks to (or is expected to)
rescind, terminate, revoke, cancel, withdraw, suspend, modify or
withhold any material license or permit of the Company or any of the
Subsidiaries.

(g)  	No Conflicts.  There is no statute, regulation, rule, order or
judgment, and no provision of any material agreement or instrument
binding on the Company or any of its Subsidiaries, or affecting their
respective properties and no provision of the certificate of
incorporation, by-laws, governing partnership agreement or other
organizational document of the Company or any of its Subsidiaries,
which would prohibit, conflict with or in any way prevent the
execution, delivery, or performance of the terms of the Credit

                                                             Page 34

<PAGE>
Documents or the incurrence of the obligations provided for herein and
therein, or result in or require the creation or imposition of any
Lien on any of the Company's or its Subsidiaries' properties as a
consequence of the execution, delivery and performance of any Credit
Document or the lending transactions contemplated hereby and thereby.

(h)  	Financial Condition.  (i)(A) The consolidated balance sheet as of
December 31, 1998, together with consolidated statements of income,
stockholders' equity and cash flows for the fiscal year then ended,
audited by KPMG, LLP, included in the Realty Income Corporation 1998
Year End Report and (B) the consolidated balance sheet as of June 30,
1999, together with the consolidated statements of income and cash
flows for the 6 months then ended certified by the chief financial
officer of the Company, heretofore delivered to the Agent, fairly
present the financial condition of the Company and its consolidated
Subsidiaries and the results of their operations as of the dates and
for the periods referred to and have been prepared in accordance with
GAAP consistently applied throughout the periods involved.  As of the
date hereof, there are no material liabilities, direct or indirect,
fixed or contingent, of the Company and its Subsidiaries as of the
dates of such balance sheet which are not reflected therein or in the
notes thereto; (ii) since December 31, 1998 there has been no Material
Adverse Change.

(i)  	Taxes.  The Company and each of its Subsidiaries has filed or
caused to be filed all tax returns which are required to be filed and
has paid all taxes required to be shown to be due and payable on said
returns or on any assessment made against it or any of its property
and all other taxes, assessments, fees, liabilities, penalties or
other charges imposed on it or any of its property by any Governmental
Authority, except for any taxes not yet delinquent and any taxes,
assessments, fees, liabilities, penalties or other charges which are
being contested in good faith and for which adequate reserves (in
accordance with GAAP) have been established.

(j)	  Use of Proceeds.  The proceeds of the Loans will be used by the
Company for the purposes described in the Whereas clause hereto.

(k)	  Margin Regulations.  No part of the proceeds of any Loan will be
used to purchase or carry, or to reduce, retire or refinance any
credit incurred to purchase or carry or extend credit to others for
the purpose of purchasing or carrying, any "margin stock" as defined
in Regulation U of the Board of Governors of the Federal Reserve
System.

(l)	  No Material Misstatements.  All written information relating to
the Company and its Subsidiaries heretofore delivered by the Company
and its Subsidiaries to the Agent or any Bank in connection with the
Credit Documents is complete and correct in all material respects.




                                                             Page 35

<PAGE>
(m)	  Title to Properties; Possession Under Leases.  The Company and
its Subsidiaries each have good and marketable title to, or valid
leasehold interests in, all properties and assets reflected on the
consolidated balance sheet of the Company as of June 30, 1999,
referred to in Section 5.01(h), except for such properties and assets
as have been disposed of in the ordinary course of business and except
for minor defects in title that do not, individually or in the
aggregate, materially interfere with the ability of the Company or any
of such Subsidiaries to conduct its business as now conducted.  All
such assets and properties are free and clear of all Liens, except
Liens permitted pursuant to this Agreement.

(n)	  Leases.  (i) To the Company's knowledge, no condition exists
which, with the giving of notice or the passage of time, or both,
would permit any lessee to cancel its obligations under any lease to
which the Company or any Subsidiary is a party that would create,
individually or in the aggregate, a Material Adverse Effect; (ii) the
Company has received no notice that any lessee or lessees intend to
cease operations at any leased property or properties prior to the
expiration of the term of the applicable lease (other than temporarily
due to casualty, remodeling, renovation or any similar cause) that
would create, individually or in the aggregate, a Material Adverse
Effect; and (iii) to the Company's knowledge, none of the lessees or
their sublessees, if any, under any of the leases to which the Company
or any Subsidiary is a party to or is the subject of any bankruptcy,
reorganizations, insolvency or similar proceeding that would create,
individually or in the aggregate, a Material Adverse Effect.

(o)  	Conduct of Business.  At the date hereof, the Company and its
Subsidiaries hold all authorizations, consents, approvals,
registrations, franchises, licenses and permits, with or from
Governmental Authorities and other Persons as are required or
necessary for them to own their properties and conduct their business
as now conducted unless and to the extent that any failure to hold
such authorizations, consents, approvals, registrations, franchises,
licenses and permits, individually or in the aggregate, could not have
a Material Adverse Effect.

(p)  	Compliance with Laws and Charter Documents.  Neither the Company
nor any Subsidiary thereof is, or as a result of performing any of its
obligations under the Credit Documents will be, in violation of (a)
any law, statute, rule, regulation or order of any Governmental
Authority (including Environmental Laws) applicable to it or its
properties or assets, (b) its certificate of incorporation, by-laws,
governing partnership agreement or other organizational document or
(c) judgments or agreements to which it is a party or by which its
assets may be bound unless and to the extent that such violations,
individually or in the aggregate, would not have a Material Adverse
Effect.




                                                             Page 36

<PAGE>
(q)  	ERISA.  (i) Neither the Company nor any ERISA Affiliate has
engaged in a transaction with respect to any Plan which, assuming the
taxable period of such transaction expired as of the Compliance Date,
could subject the Company or any ERISA Affiliate to a tax or penalty
imposed by either Section 4975 of the Code or Section 502(i) of ERISA
in an amount that would have a Material Adverse Effect.

  (ii)   	Except as set forth on Schedule 5.01(q), neither the Company
         nor any ERISA Affiliate has incurred any liability since
         December 31, 1998, under Title IV of ERISA with respect to
         any Single Employer Plan.  No Single-Employer Plan had an
         accumulated funding deficiency, whether or not waived, as of
         the last day of the most recent fiscal year of such Plan
         ended prior to the Compliance Date, and each Plan has
         complied in all material respects with the applicable
         provisions of ERISA and the Code.  Neither the Company nor
         any ERISA Affiliate is (A) required to give security to any
         Single-Employer Plan pursuant to Section 401(a)(29) of the
         Code or Section 307 of ERISA, or (B) subject to a lien in
         favor of such a Plan under Section 414(n) of the Code or
         Section 302(f) of ERISA.

  (iii)  	No liability under Section 4062, 4063, 4064 or 4069 of ERISA
         has been or is expected by the Company to be incurred by the
         Company or any ERISA Affiliate with respect to any Single-
         Employer Plan in an amount that could have a Material
         Adverse Effect.  Neither the Company nor any ERISA Affiliate
         has incurred or expects to incur any withdrawal liability
         with respect to any Plan which is a multiemployer plan in an
         amount which would have a Material Adverse Effect.

  (iv)   	Under each Single-Employer Plan, as of the last day of the
         most recent plan year ended prior to the Compliance Date,
         the actuarially determined present value of all benefit
         liabilities (as determined on the basis of the actuarial
         assumptions contained in the Plan's most recent actuarial
         valuation) did not exceed the fair market value of the asset
         of such Plan by an amount that would have a Material Adverse
         Effect.

  (v)    	Insofar as the representations and warranties of the Company
         contained in clause (i) above relates to any Plan which is a
         multiemployer plan, such representations and warranties are
         made to the best knowledge of the Company and its ERISA
         Affiliates.  As used in this Section, (A) "accumulated
         funding deficiency" shall have the meaning assigned to such
         term in Section 412 of the Code and Section 302 of ERISA;
         (B) "multiemployer plan" and "plan year" shall have the
         respective meanings assigned to such terms in Section 3 of
         ERISA; (C) "benefit liabilities" shall have the meaning
         assigned to such term in Section 4001 of ERISA; (D) "taxable
         period" shall have the meaning assigned to such term in

                                                             Page 37

<PAGE>
         Section 4975 of the Code; and (E) "withdrawal liability"
         shall have the meaning assigned to such term in Part 1 of
         Subtitle E of Title IV of ERISA.

(r)  	Intellectual Property.  The Company and each of its Subsidiaries
owns, or is licensed to use, all trademarks, trade names, patents and
copyrights (the "Intellectual Property") necessary for the conduct of
its business as currently conducted, including, without limitation,
the Intellectual Property listed on Schedule 5.01(r) hereto.  To the
knowledge of the Company, no claim has been asserted or is pending by
any Person challenging or questioning the use by the Company or any
Subsidiary of any such Intellectual Property or the validity or
effectiveness of any such Intellectual Property, nor does the Company
know of any valid basis for any such claim.  To the knowledge of the
Company, the use of such Intellectual Property by the Company and its
Subsidiaries does not infringe on the rights of any Person, nor, to
the knowledge of the Company, are there any uses by other Persons of
such Intellectual Property which infringe on the rights of the Company
and its Subsidiaries.

(s)  	Not an Investment Company or Public Utility Holding Company.
Neither the Company nor any of its Subsidiaries is or, after giving
effect to the transactions contemplated hereby will be (i) an
"investment company" or a company "controlled" by an "investment
company" within the meaning of the Investment Company Act of 1940, as
amended or (ii) subject to regulation under the Public Utility Holding
Company Act of 1935, the Federal Power Act or any foreign, federal,
state or local statute or regulation limiting its ability to incur
indebtedness for money borrowed as contemplated hereby.

(t)  	Environmental Matters.  Except as they would not individually or
in the aggregate have a Material Adverse Effect (i) the businesses as
presently or formerly engaged in by the Company and its Subsidiaries
are and have been conducted in compliance with all applicable
Environmental Laws, including, without limitation, having all permits,
licenses and other approvals and authorizations, during the time the
Company and its Subsidiaries engaged in such businesses, (ii) the
properties presently or formerly owned or operated by the Company and
its Subsidiaries (including, without limitation, soil, groundwater or
surface water on, under or adjacent to the properties, and buildings
thereon) (the "Properties") do not contain any Hazardous Substance
other than in compliance with applicable Environmental Law (provided,
however, that with respect to Properties formerly owned or operated by
the Company and its Subsidiaries, such representation is limited to
the period the Company owned or operated such Properties), (iii)
neither the Company or any of its Subsidiaries has received any
notices, demand letters or request for information from any Federal,
state, local or foreign governmental entity or any third party
indicating that the Company or any of its Subsidiaries may be in
violation of, or liable under, in any respect, any Environmental Law
in connection with the ownership or operation of the Company's
businesses, (iv) there are no civil, criminal or administrative

                                                             Page 38

<PAGE>
actions, suits, demands, claims, hearings, investigations or
proceedings pending or threatened against the Company or any of its
Subsidiaries with respect to the Company or any of its Subsidiaries or
the Properties relating to any violation, or alleged violation, of any
Environmental Law, (v) no reports have been filed, or are required to
be filed, by the Company or any of its Subsidiaries concerning the
release of any Hazardous Substance or the threatened or actual
violation of any Environmental Law on or at the Properties, (vi) no
Hazardous Substance has been disposed of, transferred, released or
transported from any of the Properties during the time such Property
was owned or operated by the Company or any of its Subsidiaries, other
than in compliance with applicable Environmental Law, (vii) there have
been no environmental investigations, studies, audits, tests, reviews
or other analyses conducted by or which are in the possession of the
Company or any of its Subsidiaries relating to the Company or such
Subsidiary or the Properties which have not been delivered to the
Banks prior to the date hereof, (viii) none of the Properties has been
used at any time by the Company or any of its Subsidiaries as a
sanitary landfill or hazardous waste disposal site and (ix) neither
the Company nor any of its Subsidiaries has incurred, and none of the
Properties are presently subject to, any material liabilities (fixed
or contingent) relating to any suit, settlement, court order,
administrative order, judgment or claim asserted or arising under any
Environmental Law.

(u)  	Solvency.  On the date of each Loan hereunder, and after the
payment of all estimated legal, investment banking, accounting and
other fees related hereto, the Company and each of its Subsidiaries
will be Solvent.

(v)  	Insurance.  The properties (other than properties leased to other
Persons) and operations of the Company and its Subsidiaries of a
character usually insured by companies of established reputation
engaged in the same or a similar business similarly situated are
adequately insured, by financially sound and reputable insurers,
against loss or damage of the kinds and in amounts customarily insured
against by such Persons, and the Company and its Subsidiaries carry,
with such insurers in customary amounts, such other insurance as is
usually carried by companies of established reputation engaged in the
same or a similar business similarly situated.

(w)  	REIT Status.  The Company qualifies, and will elect or has
elected to be treated, as a real estate investment trust under
Sections 856 through 860 of the Code and the rules and regulations
thereunder (a "REIT") beginning with its taxable year ending
December 31, 1993.  No fact, event or condition has occurred which
could jeopardize the Company's tax status as a REIT.

(x)  	Year 2000 Issue.  The Company and its Subsidiaries have reviewed
the effect of the Year 2000 Issue on the computer software, hardware
and firmware systems and equipment containing embedded microchips
owned or operated by or for the Company and its Subsidiaries or used

                                                             Page 39

<PAGE>
or relied upon in the conduct of their business (including systems and
equipment supplied by others or with which such computer systems of
the Company and its Subsidiaries interface).  The costs to the Company
and its Subsidiaries of any reprogramming required as a result of the
Year 2000 Issue to permit the proper functioning of such systems and
equipment and the proper processing of data, and the testing of such
reprogramming, and of the reasonably foreseeable consequences of the
Year 2000 Issue to the Company or any of its Subsidiaries (including
reprogramming errors and the failure of systems or equipment supplied
by others) are not reasonably expected to result in a Default or Event
of Default or to have a Material Adverse Effect.


                              ARTICLE VI
                        CONDITIONS OF LENDING

	Section 6.01.  Conditions to the Availability of the Commitment.  The
obligations of each Bank hereunder are subject to, and the Banks'
Commitment shall not become available until the date (the "Effective
Date") on which, each of the following conditions precedent shall have
been satisfied or waived in writing by each of the Banks, and upon
such satisfaction or waiver each Bank will give a written confirmation
of the same to the Company on request:

(a)  	Credit Agreement.  The Agent shall have received this Agreement
duly executed and delivered by each of the Banks and the Company.

(b)  	Notes.  The Agent on behalf of each Bank shall have received Pro
Rata Notes in the principal amounts set forth in Sections 2.03, duly
executed and delivered by the Company.

(c)  	Good Standing Certificates.  The Agent on behalf of the Banks
shall have received from the Company copies of good standing
certificates, dated within five (5) days prior to the date hereof,
confirming the Company's representation as to good standing in
Section 5.01(b).

(d)	  Secretary's Certificate.  The Agent on behalf of the Banks shall
have received from the Company a certificate from the Secretary or
Assistant Secretary of the Company, dated as of the date hereof, (i)
certifying the incumbency of the officers executing the Credit
Documents and all related documentation, (ii) attaching and certifying
the resolutions of the Board of Directors of the Company relating to
the execution, delivery and performance of this Agreement, and (iii)
attaching and certifying the Certificate of Incorporation and By-laws
of the Company.

(e)  	Authorizations.  The Agent shall have received copies of all
authorizations, consents, approvals, registrations, notices,
exemptions and licenses with or from Governmental Authorities and
other Persons which are necessary for the borrowing hereunder, the
execution and delivery of the Credit Documents, the performance by the
Company of its obligations hereunder and thereunder.
                                                             Page 40

<PAGE>
(f)  	Opinions of Company Counsel.  The Agent shall have received the
favorable written opinions, dated the date hereof, of Latham &
Watkins, special New York counsel for the Company, in substantially
the form of Exhibit D-1 and of Michael R. Pfeiffer, General Counsel of
the Company, in substantially the form of Exhibit D-2.

(g)  	Litigation.  There shall not be pending or threatened any action
or proceeding before any court or administrative agency relating to
the lending transactions contemplated by this Agreement or any Note
which, in the judgment of the Agent or any Bank, could materially
impair the ability of the Company to perform its obligations hereunder
or thereunder.

(h)	  Other Agreements.  The Agent shall have received copies of all
tax sharing, management and other similar agreements between the
Company and any of its Subsidiaries or Affiliates, which shall be in
form and substance satisfactory to the Agent.

(i)  	Subsidiary Guaranty.  One or more duly executed Subsidiary
Guaranties, to the extent required by Section 7.02(e).

(j)	  Fees.  The Agent shall have received from the Company the fees
set forth in Section 2.04 and fees of Agent's counsel which are due
and payable on the Effective Date.

(k)	  Other Documents.  The Agent shall have received such other
certificates and documents as the Agent and the Banks reasonably may
require.

	Section 6.02.  Conditions to All Loans.  The obligations of each Bank
in connection with each Loan (including the Initial Loan) are subject
to the conditions precedent that, on the date of each such Loan and
after giving effect thereto, each of the following conditions
precedent shall have been satisfied or waived in writing by each Bank,
and upon such satisfaction or waiver each Bank will give a written
confirmation of the same to the Company on request:

(a)	Requests.  For each Loan, the Agent shall have received a Pro Rata
Loan Request in substantially the form of Exhibit B.

(b)  	No Default.  No Default or Event of Default shall have occurred
and be continuing, and the Agent shall have received from the Company
a certificate to that effect signed by an authorized officer of the
Company.

(c)  	Representations and Warranties; Covenants.  The representations
and warranties contained in Article V (other than representations and
warranties that speak as of a specific date) shall be true and correct
with the same effect as though such representations and warranties had
been made at the time of such Loan, and the Agent shall have received
from the Company a certificate to that effect signed by an authorized
officer of the Company.

                                                             Page 41

<PAGE>
                             ARTICLE VII
                              COVENANTS

	Section 7.01.  Affirmative Covenants.  Until the Termination Date, and
thereafter until payment in full of the Notes and performance of all
other obligations of the Company hereunder (other than Unmatured
Surviving Obligations), the Company will:

(a)  	Financial Statements; Compliance Certificates.  Furnish to the
Agent and to each Bank:

  (i)    as soon as available, but in no event more than 60 days
         following the end of each fiscal quarter, copies of all
         consolidated quarterly balance sheets, income statements and
         other financial statements and reports of the Company and
         its Subsidiaries, prepared in a format and in scope
         consistent with the financial statements and reports of the
         Company referenced in Section 5.01(h);

  (ii)   as soon as available, but in no event more than 105 days
         following the end of each fiscal year, a copy of the annual
         consolidated audit report and financial statements relating
         to the Company and its Subsidiaries, certified by KPMG, LLP,
         one of the other major nationally recognized accounting
         firms or another independent certified public accountant
         reasonably satisfactory to the Agent, prepared in a format
         and in scope consistent with the December 31, 1998 financial
         statements and reports of the Company referenced in Section
         5.01(h);

  (iii)  as soon as available, but in no event later than 105 days
         following the end of each fiscal year, an annual forecast
         for the then-current fiscal year, prepared in a manner and
         in the form of the forecast provided on the date of this
         Agreement or in such other form as is reasonably acceptable
         to the Agent and the Required Banks together with an annual
         rent roll dated the most-recent December 31;

  (iv)   together with each of the financial statements delivered
         pursuant to clauses (i) and (ii) of this Section 7.01(a), a
         certificate of the Chief Financial Officer of the Company
         stating whether as of the last dates of such financial
         statements any event or circumstance exists which
         constitutes a Default or Event of Default and, if so,
         stating the facts with respect thereto, together with
         calculations, where applicable, which establish in
         reasonable detail the Company's (and where applicable, each
         of the Company's Subsidiaries') compliance with the
         provisions of this Agreement;




                                                             Page 42

<PAGE>
  (v)    	promptly upon receipt thereof, copies of any reports and
         management letters submitted to the Company or any of its
         Subsidiaries or their accountants in connection with any
         annual or interim audit of the books of the Company or its
         Subsidiaries, together with the responses thereto, if any;
         and

  (vi)	   such additional information, reports or statements as the
         Agent and the Banks from time to time may reasonably request
         including but not limited to the quarterly furnishing to the
         Agent of the most recent Property Management Exception
         Report in a form substantially similar to Exhibit E hereto,
         a list of the Company's current property portfolio and a
         list of the Company's past quarter's acquisitions on an
         acquisition cost basis, an appraised value basis (to the
         extent available) and a projected annual rent basis.

(b)  	Notification of Defaults and Adverse Developments.  Notify the
Agent (i) promptly, and in any event not later than five Business Days
after the discovery by any officer of the Company of the occurrence of
any Default or Event of Default; (ii) promptly, and in any event not
later than five Business Days after the discovery by any officer of
the Company of the occurrence of a Material Adverse Change; (iii)
promptly, and in any event not later than ten Business Days after the
discovery by any officer of the Company of any litigation or
proceedings that are (to the knowledge of any executive officer of the
Company) instituted or threatened against the Company or its
Subsidiaries or any of their respective assets that (a) could
reasonably be expected to have a Material Adverse Effect or (b) seeks
to (or is expected to) rescind, terminate, revoke, cancel, withdraw,
suspend, modify or withhold any material license or permit of the
Company or any of the Subsidiaries; (iv) promptly, and in any event
not later than five Business Days after the discovery by any officer
of the Company of the occurrence of each and every event which would
be an Event of Default (or an event which with the giving of notice or
lapse of time or both would be an Event of Default) under any
Indebtedness of the Company or any of its Subsidiaries in a principal
amount in excess of $5,000,000, such notice to include the names and
addresses of the holders of such Indebtedness and the amount thereof
and (v) promptly, and in any event not later than five days after the
end of each calendar quarter in which the Company receives notice of a
change in the rating published by any of the Rating Agencies with
respect to the Company's senior unsecured debt, notice of such change
in rating.  Upon receipt of any such notice of Default or adverse
development, the Agent shall forthwith give notice to each Bank of the
details thereof.

(c)  	Notice of ERISA Events.  Within 10 days after the Company or any
ERISA Affiliate knows that any of the events described in the
succeeding two sentences have occurred, the Company shall furnish to
the Agent a statement signed by a senior officer of the Company
describing such event in reasonable detail and the action, if any,

                                                             Page 43

<PAGE>
proposed to be taken with respect thereto.  The events referred to in
the preceding sentence are, with respect to any Single Employer Plan:
(i) any reportable event described in Section 4043 of ERISA, other
than a reportable event for which the 30-day notice requirement has
been waived by the PBGC; (ii) the provision to any affected party as
such term is defined in Section 4001 of ERISA of a notice of intent to
terminate the Plan; (iii) the adoption of or amendment to the Plan if,
after giving effect to such amendment, the Plan is a plan described in
Section 4021(b) of ERISA; (iv) receipt of notice of an application by
the PBGC to institute proceedings to terminate the Plan pursuant to
Section 4042 of ERISA; (v) withdrawal from or termination of the Plan
during a plan year for which the Company or any ERISA Affiliate is or
would be subject to liability under Sections 4063 or 4064 of ERISA;
(vi) cessation of operations by the Company or any ERISA Affiliate at
a facility under the circumstances described in Section 4062(e) of
ERISA; (vii) adoption of an amendment to the Plan which would require
security to be given to the Plan pursuant to Section 401(a)(29) of the
Code or Section 307 of ERISA; and (viii) failure by the Company or any
ERISA Affiliate to make any payment to the Plan which would give rise
to a lien in favor of the Plan under Section 414(n) of the Code or
302(f) of ERISA.  Such events shall also include receipt of notice of
withdrawal liability pursuant to Section 4202 of ERISA with respect to
a Plan that is a multiemployer plan.

(d)  	Other Reports, Notices and Materials.  Furnish to the Agent (i)
as soon as available copies of reports, notices and other materials
sent to the Company or any of its Subsidiaries from any Governmental
Authority, including the Securities and Exchange Commission, the
Internal Revenue Service and PBGC and (ii) within 90 days of adoption
by the Company's board of directors, copies of any revisions,
supplements, amendments or restatements to the Real Estate Investment
Criteria.

(e)  Environmental Matters.  (i) Comply, and cause its Subsidiaries to
comply, in all material respects, with all applicable Environmental
Laws, (ii) notify the Agent promptly after receiving notice or
becoming aware of any order, notice, claim or proceeding under any
Environmental Laws, other than those that are clearly not material,
and (iii) promptly forward to Agent a copy of any Environmental Claim,
order, notice, permit, application, or any other communication or
report received by Company or any of its Subsidiaries in connection
with any such matters as they may affect such premises, if material.

(f)  Taxes.  Pay and discharge, and cause each of its Subsidiaries to
pay and discharge, all taxes, assessments and governmental charges
upon it, its income and its properties prior to the date on which
penalties attach thereto, unless and to the extent that (i) such
taxes, assessments and governmental charges shall be contested in good
faith and by appropriate proceedings by the Company or such
Subsidiary, as the case may be, (ii) adequate reserves (in accordance
with GAAP) are maintained by the Company or such Subsidiary, as the


                                                             Page 44

<PAGE>
case may be, with respect thereto, and (iii) any failure to pay and
discharge such taxes, assessments and governmental charges could not
have a Material Adverse Effect.

(g)  Insurance.  Maintain, and cause each of its Subsidiaries to
maintain, insurance with responsible insurance companies against such
risks, on such properties and in such amounts as is customarily
maintained by similar businesses; and file and cause each of its
Subsidiaries to file with the Agent upon its request or the request of
any Bank a detailed list of the insurance companies, the amounts and
rates of the insurance, the dates of the expiration thereof and the
properties and risks covered thereby.

(h)  Corporate Existence.  Except as permitted by Section 7.02(c),
maintain, and cause each of its Subsidiaries to maintain, its
existence in good standing and qualify and remain qualified to do
business in each jurisdiction in which the character of the properties
owned or leased by it therein or in which the transaction of its
business is such that the failure to maintain such existence or to
qualify could reasonably be expected to have a Material Adverse
Effect.

(i)  Authorizations.  Obtain, make and keep in full force and effect
all material authorizations from and registrations with Governmental
Authorities.

(j)  Maintenance of Records.  Maintain, and cause each of its
Subsidiaries to maintain, complete and accurate books and records in
which full and correct entries in conformity with GAAP shall be made
of all dealings and transactions in its respective business and
activities.

(k)  Inspection.  Permit, and cause each of its Subsidiaries to
permit, the Agent and the Banks to have one or more of their officers
and employees, or any other Person designated by the Agent or the
Banks, visit and inspect any of the properties of the Company and its
Subsidiaries (upon reasonable request and notice and in accordance
with the agreement, if any, relating to any such property) and to
examine the minute books, books of account and other records of the
Company and its Subsidiaries and make copies thereof or extracts
therefrom, and discuss its affairs, finances and accounts with its
officers and, at the request of the Agent or the Banks, with the
Company's independent accountants, during normal business hours and at
such other reasonable times and as often as the Agent or the Banks
reasonably may desire.

(l)  Conduct of Business.  (i) Engage in as its principal business
investing in real estate in the United States, (ii) preserve, renew
and keep in full force and effect all its material contracts, (iii)
preserve, renew and maintain in full force and effect all its
franchises and licenses material to the normal conduct of its business
as now conducted, and (iv) comply with all of the terms of all

                                                             Page 45

<PAGE>
instruments which evidence, secure or govern the Indebtedness of the
Company and its Subsidiaries and all material laws, rules and
regulations of all Governmental Authorities.

(m)  Maintenance of Property, Etc.  With only such exceptions that
individually or in the aggregate would not have a Material Adverse
Effect (i) maintain, keep and preserve and cause each of its
Subsidiaries to maintain, keep and preserve all of its properties in
good repair, working order and condition and from time to time make
all necessary and proper repairs, renewals, replacements, and
improvements thereto (provided that in the properties subject to sale
agreements, to the extent permitted by Section 7.02(c)(iii),
compliance with the terms of such agreement shall be deemed to
constitute compliance with this Section 7.01(m)(i)), and (ii)
maintain, preserve and protect and cause each of its Subsidiaries to
maintain, preserve and protect all franchises, licenses, copyrights,
patents and trademarks material to its business, so that the business
carried on in connection therewith may be properly and advantageously
conducted at all times.

(n)  Insurance on Leased Properties.  Use its, and cause its
Subsidiaries to use their, commercially reasonable best efforts to
ensure that each lessee of a property owned in whole or in part,
directly or indirectly, by the Company or any Subsidiary, and each
mortgagor of a property on which the Company or any Subsidiary holds a
mortgage, has, and until the Termination Date will keep, in place
adequate insurance which names the Company or such Subsidiary as a
loss payee.  For the purposes of the preceding sentence "adequate
insurance" shall mean insurance, with financially sound and reputable
insurers in such amounts and insuring against such risks as are
customarily maintained by similar businesses.

(o)  Further Assurances.  The Company agrees to do all acts and
things, as may be required by law or as, in the reasonable judgement
of the Agent, may be necessary or advisable to carry out the intent
and purpose of this Agreement.

(p)  	Year 2000.  Take all necessary action to complete in all material
respects by December 31, 1999, the reprogramming of computer software,
hardware and firmware systems and equipment containing embedded
microchips owned or operated by or for the Company and its
Subsidiaries or used or relied upon in the conduct of their business
(including systems and equipment supplied by others or with which such
systems of the Company or any of its Subsidiaries interface) required
as a result of the Year 2000 Issue to permit the proper functioning of
such computer systems and other equipment and the testing of such
systems and equipment, as so reprogrammed.  At the request of the
Agent, the Company shall provide, and shall cause each of its
Subsidiaries to provide, to the Agent, such information as may
reasonably be requested relating to its compliance with the preceding
sentence.


                                                             Page 46

<PAGE>
Section 7.02.  Negative Covenants.  Until the Termination Date, and
thereafter until payment in full of the Notes and performance of all
other obligations of the Company hereunder (other than Unmatured
Surviving Obligations), the Company will not:

(a)  Indebtedness.  Create, incur or assume any Indebtedness, except
(i) Indebtedness to the Agent and the Banks hereunder and under the
Notes, (ii) Indebtedness incurred to pay dividends enabling the
Company to maintain its status as a REIT, (iii) Indebtedness incurred
to purchase Interest Rate Protection Agreements, (iv) Indebtedness
that would otherwise be permitted under the Credit Documents and (v)
Indebtedness incurred under the Unsecured Revolver, provided that, in
each of the aforementioned cases (other than (v)), (A) such
Indebtedness is unsecured (B) the maturity of such Indebtedness
(including all scheduled payments of principal) is later than the
Termination Date (C) such Indebtedness ranks pari passu or subordinate
to the Notes and (D) after giving effect to the incurrence of such
Indebtedness, the Company's and its Subsidiaries interest coverage
ratio on a consolidated basis referred to in Section 7.03(c) herein
for the most recent four-quarter period ending on the ending date of
the Company's last fiscal quarter would have been greater than
2.00:1.00; provided, that the limitations contained in the foregoing
clauses (A) and (B) shall not apply to Indebtedness having an
aggregate principal amount at any time less than 5% of Consolidated
Total Assets.  The Company shall not permit any Subsidiary to create,
incur, assume or suffer to exist any Indebtedness except Indebtedness
which does not exceed, at any time, 5.0% of Consolidated Total Assets
("Permitted Subsidiary Indebtedness"), provided that if such Permitted
Subsidiary Indebtedness is secured, (x) the principal amount thereof
shall be applied towards (and shall accordingly limit) the amount of
secured Indebtedness which the Company is permitted to incur pursuant
to the first sentence of this Section 7.02(a), and (y) such secured
Indebtedness shall in addition be permitted by Section 7.02(b).

(b)  Mortgages and Pledges.  Create, incur, assume or suffer to exist,
or permit any of its Subsidiaries to create, incur, assume or suffer
to exist, any Lien of any kind upon or in any of its property or
assets, whether now owned or hereafter acquired, except that this
Section 7.02(b) shall not apply (i) to Permitted Encumbrances and (ii)
to other Liens securing Indebtedness permitted by Section 7.02(a), if
immediately after giving effect to the incurrence of such Indebtedness
and the application of the proceeds therefrom on a pro forma basis,
the aggregate principal amount of all such Indebtedness of the Company
and its Subsidiaries on a consolidated basis determined in accordance
with GAAP is not greater than 5% of Consolidated Total Assets.

(c)  Merger, Acquisition or Sales of Assets.  (i) Acquire, or permit
any of its Subsidiaries to acquire, all or any substantial portion of
the assets of any Person other than (a) the acquisition of property in
the ordinary course of the Company's business; or (b) the acquisition
of the equity interests of an entity for the purpose of controlling
the property of that entity in the ordinary course of the Company's

                                                             Page 47

<PAGE>
business, provided that the aggregate purchase price paid by the
Company in all transactions under this clause (b) and clause (ii)(b)
below shall not exceed 10% of Consolidated Total Assets as of June 30,
1999; (ii) enter into any merger or consolidation, or permit any
Subsidiary to do so, other than (a) a merger or consolidation of a
Wholly Owned Subsidiary with one or more other Wholly Owned
Subsidiaries or into the Company, (b) a merger or consolidation of a
Subsidiary or the Company with an entity for the purpose of
controlling the property of that entity in the ordinary course of the
Company's business, provided that the aggregate purchase price paid by
the Company in all transactions under this clause (b) and clause
(i)(b) above shall not exceed 10% of Consolidated Total Assets as of
June 30, 1999, or (c) a merger of the Company into another corporation
primarily for the purpose of changing the jurisdiction of
incorporation of the Company, provided that the surviving entity shall
assume all obligations of the Company hereunder; or (iii) sell, lease
or otherwise dispose of any assets of the Company or any of the
Subsidiaries other than in the ordinary course of the Company's
business for the fair market value thereof.

(d)  Negative Pledge.  Grant any Person a negative pledge on any
assets of the Company or of the Subsidiaries, except as may be
provided in (i) any Permitted Subsidiary Indebtedness, (ii)
Indebtedness under the Unsecured Revolver and (iii) other Indebtedness
permitted by Section 7.02(a) having an aggregate principal amount not
exceeding $25,000,000.

(e)  Loans and Investments.  Purchase or acquire the obligations or
stock of, or any other interest in, or make loans, advances or capital
contributions to, or form any joint ventures or partnerships with, any
Person, or permit any Subsidiary so to do, except (i) investments in
real estate which satisfy each of the Real Estate Investment Criteria,
as determined by the Board of Directors from time to time, (ii)
securities issued or directly and fully guaranteed or insured by the
United States of America or any agency or instrumentality thereof
(provided that the full faith and credit of the United States of
America is pledged in support thereof) having maturities of not more
than twelve months from the date of acquisition, (iii) U.S. dollar
denominated time deposits, certificates of deposit and bankers'
acceptances of (x) any Bank, (y) any domestic commercial bank of
recognized standing having capital and surplus in excess of
$500,000,000 or (z) any bank (or the parent company of such bank)
whose short-term commercial paper rating from Standard & Poor's
Corporation, a division of the McGraw Hill Companies, Inc., ("S&P") is
at least A-1 or the equivalent thereof or from Moody's Investors
Service, Inc. ("Moody's") is at least P-1 or the equivalent thereof
(any such bank, an "Approved Bank"), in each case with maturities of
not more than twelve months from the date of acquisition, (iv)
repurchase obligations with a term of not more than seven days for
underlying securities of the types described in clause (ii) above
entered into with any bank meeting the qualifications specified in
clause (iii) above, (v) commercial paper issued by any Bank or

                                                             Page 48

<PAGE>
Approved Bank or by the parent company of any Bank or Approved Bank
and commercial paper issued by, or guaranteed by, any industrial or
financial company or by any agency of the Federal Government with a
short-term commercial paper rating of at least A-1 or the equivalent
thereof by S&P or at least P-1 or the equivalent thereof by Moody's
(any such company, an "Approved Company"), or guaranteed by any
industrial company with a long-term unsecured debt rating of at least
A or A2, or the equivalent of each thereof, from S&P or Moody's, as
the case may be, and in each case maturing within twelve months after
the date of acquisition, (vi) investments in money market funds
substantially all of whose assets are comprised of securities of the
type described in clauses (ii) through (v) above, (vii) capital
contributions to a Subsidiary by the Company or a Subsidiary of the
purchase price for acquisitions by such Subsidiary of properties that
the Company would be allowed to acquire directly under this Agreement,
provided that a Subsidiary Guaranty of the Company's payment
obligations under this Agreement, in the form attached hereto as
Exhibit G, shall remain in full force and effect; (viii) capital
contributions after taking account of any distributions to the
Company, including intercompany loans and advances, to any Subsidiary
that has not provided a Subsidiary Guaranty, provided that such
capital contributions shall not exceed $50,000,000 at any time and
(ix) shares of the Company's common stock, preferred stock or its
8.25% Monthly Income Senior Notes due 2008; provided, that the Company
shall not spend more than $25,000,000 in the aggregate during the term
of this Agreement in acquiring such shares or such Senior Notes.

(f)  Real Estate Development.  Purchase or acquire, or agree (pursuant
to a binding agreement) to purchase or acquire, the obligations or
stock of, or any other interest in, or make loans, advances or capital
contributions to, or form any joint ventures or partnerships with, or
make any other expenditures with respect to, any Real Estate
Development Project, if, in the aggregate, the total project costs
required to be made in connection with all such purchases,
acquisitions, loans, advances, capital contributions or expenditures
would be greater than $100,000,000, at any one time, or permit any
Subsidiary so to do.

(g)  Dividends and Purchase of Stock.  Declare any dividends (other
than dividends payable in capital stock of the Company) on any shares
of any class of its capital stock, or apply any of its property or
assets to the purchase, redemption or other retirement of, or set
apart any sum for the payment of any dividends on, or for the
purchase, redemption or other retirement of, or make any other
distribution by reduction of capital or otherwise in respect of, any
shares of any class of capital stock of the Company, or permit any
Subsidiary which is not a Wholly Owned Subsidiary so to do, or permit
any Subsidiary to purchase or acquire any shares of any class of
capital stock of the Company; provided, however, that so long as an
Event of Default pursuant to Section 8.01(a) has not occurred and is
not continuing, the Company may, and may permit its Subsidiaries to,
pay dividends and other distributions with respect to capital stock,

                                                             Page 49

<PAGE>
except that this Section 7.02(g) shall not apply to the Company's
expenditure of up to $25,000,000 in the aggregate during the term of
this Agreement for the purchases of its own common stock or preferred
stock.

(h)  Stock of Subsidiaries.  Issue, sell or otherwise dispose of any
shares of capital stock of any Subsidiary (except in connection with
(A) a merger or consolidation of a Wholly Owned Subsidiary permitted
by Section 7.02(c) or with the dissolution of any Subsidiary)
provided, that such dissolution shall not be for the purpose of
avoiding the provisions of this Section 7.02(h)), (B) investments in
Subsidiaries permitted by Section 7.02(e), or (C) the issuance and
sale to Persons other than the Company of an amount not greater than
10% of the outstanding shares of such capital stock in connection with
the formation and capitalization of the Subsidiary described in
Section 7.02(e)(viii), or permit any Subsidiary to issue any
additional shares of its capital stock except to its existing
stockholders.

(i)  Terms of Indebtedness.  Unless otherwise expressly permitted by
this Agreement and other than with respect to the Unsecured Revolver,
amend or modify, or permit to be amended or modified the terms of any
Company or Subsidiary Indebtedness for borrowed money or any documents
relating thereto in a manner which would (i) increase the principal
amount of such Indebtedness, (ii) increase the interest borne by such
Indebtedness, (iii) shorten the maturity of such Indebtedness or (iv)
elevate, in relation to the Loans, the ranking in terms of payment of
such Indebtedness, without prior written consent of the Agent.

(j)  Certain Amendments.  Amend or modify (i) the Company's
certificate of incorporation, (ii) the Real Estate Investment Criteria
to a material degree or (iii) without the approval of the independent
members of the Company's board of directors, any tax sharing,
management or other similar agreement between or among the Company and
any of its Subsidiaries.

(k)  Transactions with Affiliates.  Enter into any transactions,
including without limitation, the purchase, sale or exchange of
property or the rendering of any service, with any Affiliate, or
permit any Subsidiary so to do, except in the ordinary course of and
pursuant to the reasonable requirements of its business and upon the
approval of a majority of the disinterested members of the board of
directors or a committee of such disinterested members.

(l)  Mortgage Financings.  Enter into any mortgage financings, as a
borrower thereunder, except that this Section 7.02(l) shall not apply
to mortgage financings involving a Lien on any real estate assets of
the Company or a Subsidiary to the extent permitted by Section
7.02(b).




                                                             Page 50

<PAGE>
(m)  Significant Properties.  Without the prior written consent of the
Required Banks (which consent shall not be unreasonably withheld, and
which consent the Banks and the Agent shall use their best efforts to
grant or deny within 10 Business Days of receipt by the Agent of the
Company's written request therefor, provided that the failure to
grant, deny or explain the inability to make a determination about
such consent for 20 Business Days after the Agent's receipt of the
Company's request shall be deemed to constitute a grant of such
consent), purchase or acquire an interest in (i) multi-tenant office
buildings, (ii) hotels, motels, bowling alleys or mobile home parks or
(iii) any individual lot of property the price of which exceeds
$25,000,000 or two contiguous lots occupied by more than one tenant,
the price of which exceeds $50,000,000.

(n)  Industry and Tenant Concentration.  (i) Permit, at any time, its
tenants conducting business in any one industry (determined by the SIC
Code) to comprise more than 25% of total Consolidated Annualized Base
Rent (measured on a quarterly basis and detailed on the compliance
certificate issued in accordance with Section 6.02(c)), provided that
in the case of the child care industry, the Company shall not permit,
at any time, its tenants conducting business in the child care
industry to comprise more than 30% of total Consolidated Annualized
Base Rent (measured at the end of each fiscal quarter and detailed on
the compliance certificate issued in accordance with Section 6.02(c))
or (ii) permit, at any time, any one of its tenants to comprise more
than 15% of total Consolidated Annualized Base Rent (measured at the
end of each fiscal quarter and detailed on the compliance certificate
issued in accordance with Section 6.02(c)), provided that in the case
of Children's World Learning Centers, the Company shall not permit, at
any time, Children's World Learning Centers to comprise more than 20%
of total Consolidated Annualized Base Rent (measured at the end of
each fiscal quarter and detailed on the compliance certificate issued
in accordance with Section 6.02(c)).

	Section 7.03.  Financial Covenants. Until the Termination Date, and
thereafter until payment in full of the Notes and performance of all
other obligations of the Company hereunder (other than Unmatured
Surviving Obligations),

(a)  Tangible Stockholders' Equity.  The Company will maintain
Consolidated Tangible Stockholders' Equity of not less than the sum of
(i) $400,000,000 plus (ii) 75% of the sum of the net proceeds received
by the Company after December 31, 1999 from any offering of its equity
securities.

(b)  Leverage Ratio.  The Company will maintain, as measured at the
end of each fiscal quarter, a Leverage Ratio of not more than
1.00:1.00.





                                                             Page 51

<PAGE>
(c)  Interest Coverage Ratio.  The Company will not permit the ratio
of (i) the sum of Consolidated Funds from Operations and Consolidated
Interest Expense to (ii) Consolidated Interest Expense for the four
quarter period ending on the last day of each fiscal quarter to be
less than 2.00:1.00.


                             ARTICLE VIII
                          EVENTS OF DEFAULT

	Section 8.01.  Events of Default.  If one or more of the following
events (each, an "Event of Default") shall occur:

(a)  Default shall be made in the payment of any installment of
principal of any Loan when due and payable, whether at maturity, by
notice of intention to prepay or otherwise; or default shall be made
in the payment of any installment of interest upon any Loan when due
and payable, and such default shall have continued for five days; or

(b)  Default shall be made in the payment of the Facility Fee or any
other fee or amount payable hereunder when due and payable and such
default shall have continued for five days; or

(c)  Default shall be made in the due observance or performance of any
term, covenant, or agreement contained in Section 7.01(j) or in
Section 7.03; or

(d)  Default shall be made in the due observance or performance of any
other term, covenant or agreement contained in this Agreement, and
such default shall have continued unremedied for a period of 30 days
after any officer of the Company becomes aware, or should have become
aware, of such default; or

(e)  Any representation or warranty made or deemed made by the Company
herein or any statement or representation made in any certificate or
report delivered by or on behalf of the Company in connection herewith
or in connection with any Note shall prove to have been false or
misleading in any material respect when made; or

(f)  Any obligation (other than its obligation hereunder) of the
Company or any of its Subsidiaries for the payment of Indebtedness in
excess of $1,000,000 is not paid when due or within any grace period
for the payment therefor or becomes or is declared to be due and
payable prior to the expressed maturity thereof, or there shall have
occurred an event which, with the giving of notice or lapse of time,
or both, would cause any such obligation to become, or allow any such
obligation to be declared to be, due and payable; or

(g)  An involuntary case or other proceeding shall be commenced
against the Company or any Subsidiary seeking liquidation,
reorganization or other relief with respect to it or its debts under


                                                             Page 52

<PAGE>
any applicable Federal or State bankruptcy, insolvency, reorganization
or similar law now or hereafter in effect or seeking the appointment
of a custodian, receiver, liquidator, assignee, trustee, sequestrator
or similar official of it or any substantial part of its property, and
such involuntary case or other proceeding shall remain undismissed and
unstayed, or an order or decree approving or ordering any of the
foregoing shall be entered and continued unstayed and in effect, in
any such event, for a period of 60 days; or

(h)  The commencement by the Company or any of its Subsidiaries of a
voluntary case or proceeding under any applicable Federal or State
bankruptcy, insolvency, reorganization or other similar law or of any
other case or proceeding to be adjudicated a bankrupt or insolvent, or
the consent by any of them to the entry of a decree or order for
relief in respect of the Company or any of its Subsidiaries in an
involuntary case or proceeding under any applicable Federal or State
bankruptcy, insolvency, reorganization or other similar law or to the
commencement of any bankruptcy or insolvency case or proceeding
against any of them, or the filing by any of them of a petition or
answer or consent seeking reorganization or relief under any
applicable Federal or State law, or the consent by any of them to the
filing of such petition or to the appointment of or taking possession
by a custodian, receiver, liquidator, assignee, trustee, sequestrator
or similar official of the Company or any of its Subsidiaries or any
substantial part of their respective property, or the making by any of
them of an assignment for the benefit of creditors, or the admission
by any of them in writing of inability to pay their debts generally as
they become due, or the taking of corporate action by the Company or
any of its Subsidiaries in furtherance of any such action; or

(i)  One or more judgments against the Company or any of its
Subsidiaries or attachments against its property, which in the
aggregate exceed $1,000,000, or the operation or result of which could
be to interfere materially and adversely with the conduct of the
business of the Company or any of its Subsidiaries, remain unpaid,
unstayed on appeal, undischarged, unbonded, or undismissed for a
period of 30 days; or

(j)  	With respect to any Single-Employer Plan, any of the following
shall occur: (A) the provision to any affected party as such term is
defined in Section 4001 of ERISA of a notice of intent to terminate
the Plan, the adoption of an amendment to the Plan if, after giving
effect thereto, the Plan is a plan described in Section 4021(b) of
ERISA, receipt of notice of an application by the PBGC to institute
proceedings to terminate the Plan pursuant to Section 4042 of ERISA,
or any reportable event described in Section 4043 of ERISA (other than
a reportable event for which the 30-day notice requirement has been
waived by the PBGC); in each case, if the amount of unfunded benefit
liabilities, as such term is defined in Section 4001(a)(18) of ERISA,
of the Plan as of the date such event occurs is more than $5,000,000,
(B) the Company or any ERISA Affiliate incurs liability under Sections
4062(e), 4063 or 4064 of ERISA in an amount in excess of $5,000,000,

                                                             Page 53

<PAGE>
(C) an amendment is adopted to the Plan which would require security
to be given to the Plan pursuant to Section 401(a)(29) of the Code or
Section 307 of ERISA in an amount in excess of $5,000,000, (D) the
Company or any ERISA Affiliate fails to make a payment to the Plan
which would give rise to a lien in favor of the Plan under Section
412(n) of the Code or Section 302(f) of ERISA in an amount in excess
of $5,000,000, or (E) any Person shall engage in any non-exempt
"prohibited transaction" (as defined in Section 406 or 407 of ERISA or
Section 4975 of the Code) involving any Plan, in an amount in excess
of $5,000,000; or

(k)  With respect to any Plan that is a multiemployer plan within the
meaning of Section 4001(a)(3) of ERISA, any of the following shall
occur:  (A) the Company or any ERISA Affiliate shall be in "default"
as defined in Section 4219(c)(5) of ERISA with respect to payments in
excess of $5,000,000 owing to such Plan as a result of the Company's
or such ERISA Affiliate's complete or partial withdrawal from such
Plan within the meaning of Sections 4203 and 4205 of ERISA,
respectively, or (B) the Company or any ERISA Affiliate shall be
delinquent in making contributions to such Plan in accordance with
Section 515 of ERISA in an amount in excess of $5,000,000.

(l)  Any court or governmental or regulatory authority shall have
enacted, issued, promulgated, enforced or entered any statute, rule,
regulation, judgment, decree, injunction or other order (whether
temporary, preliminary or permanent) which is in effect and which
prohibits, enjoins or otherwise restricts in a manner that would have
a Material Adverse Effect on any of the lending transactions
contemplated under the Credit Documents; or

(m)  The Company shall fail to maintain its status as a "real estate
investment trust", as such term is defined in the Code;

(n)  	There shall occur a Change of Control;

(o)  Thomas A. Lewis is terminated or resigns and is not replaced,
within the twelve-month period following such termination or
resignation, with a person having qualifications reasonably acceptable
to Required Lenders; or

(p)  There shall occur an Event of Default under the Unsecured
Revolver.

then (i) upon the happening of any of the foregoing Events of Default,
the obligation of the Banks to make any further Loans or the
obligation of the Swing Line Bank to make any further Swing Line
Advances under this Agreement shall terminate upon declaration to that
effect delivered by the Agent or the Required Banks to the Company and
(ii) upon the happening of any of the foregoing Events of Default
which shall be continuing, the Notes shall become and be immediately
due and payable upon declaration to that effect delivered by the Agent
or the Required Banks to the Company; provided that upon the happening

                                                             Page 54

<PAGE>
of any event specified in Section 8.01(g) or (h), the Notes shall
become immediately due and payable and the obligation of the Banks to
make any further Loans hereunder shall terminate without declaration
or other notice to the Company.  The Company expressly waives any
presentment, demand, protest or other notice of any kind.


                              ARTICLE IX
                       THE AGENT AND THE BANKS

Section 9.01.  The Agency.  (a) Each Bank appoints Bank of Montreal as
its Agent hereunder and irrevocably authorizes the Agent to take such
action on its behalf and to exercise such powers hereunder as are
specifically delegated to the Agent by the terms hereof, together with
such powers as are reasonably incidental hereto, and the Agent hereby
accepts such appointment subject to the terms hereof.  The
relationship between the Agent and the Banks shall be that of agent
and principal only and nothing herein shall be construed to constitute
the Agent a trustee for any Bank nor to impose on the Agent duties or
obligations other than those expressly provided for herein.

	Section 9.02.  The Agent's Duties.  The Agent shall promptly forward
to each Bank copies, or notify each Bank as to the contents, of all
notices and other communications received from the Company pursuant to
the terms of this Agreement and the Notes and, in the event that the
Company fails to pay when due the principal of or interest on any
Loan, the Agent shall promptly give notice thereof to the Banks.  As
to any other matter not expressly provided for herein or therein, the
Agent shall have no duty to act or refrain from acting with respect to
the Company, except upon the instructions of the Required Banks.  The
Agent shall not be bound by any waiver, amendment, supplement, or
modification of this Agreement or any Note which affects its duties
hereunder and thereunder, unless it shall have given its prior written
consent thereto.  The Agent shall have no duty to ascertain or inquire
as to the performance or observance of any of the terms, conditions,
covenants or agreements binding on the Company pursuant to this
Agreement or any Note nor shall it be deemed to have knowledge of the
occurrence of any Default or Event of Default (other than a failure of
the Company to pay when due the principal or interest on any Loan),
unless it shall have received written notice from the Company or a
Bank specifying such Default or Event of Default and stating that such
notice is a "Notice of Default".

	Section 9.03.  Sharing of Payment and Expenses.  All funds for the
account of the Banks received by the Agent in respect of payments made
by the Company pursuant to, or from any Person on account of, this
Agreement or any Note shall be distributed forthwith by the Agent
among the Banks, in like currency and funds as received, ratably in
proportion to their respective interests therein.  In the event that
any Bank shall receive from the Company or any other source any
payment of, on account of, or for or under this Agreement or any Note
(whether received pursuant to the exercise of any right of set-off,

                                                             Page 55

<PAGE>
banker's lien, realization upon any security held for or appropriated
to such obligation or otherwise as permitted by law) other than in
proportion to its Pro Rata Share, then such Bank shall purchase from
each other Bank so much of its interest in obligations of the Company
as shall be necessary in order that each Bank shall share such payment
with each of the other Banks in proportion to each Bank's Pro Rata
Share; provided that no Bank shall purchase any interest of any Bank
that does not, to the extent that it may lawfully do so, set-off
against the balance of any deposit accounts maintained with it the
obligations due to it under this Agreement.  In the event that any
purchasing Bank shall be required to return any excess payment
received by it, the purchase shall be rescinded and the purchase price
restored to the extent of such return, but without interest.

	Section 9.04.  The Agent's Liabilities.  Each of the Banks and the
Company agrees that (i) neither the Agent in such capacity nor any of
its officers or employees shall be liable for any action taken or
omitted to be taken by any of them hereunder except for its or their
own gross negligence or willful misconduct, (ii) neither the Agent in
such capacity nor any of its officers or employees shall be liable for
any action taken or omitted to be taken by any of them in good faith
in reliance upon the advice of counsel, independent public accountants
or other experts selected by the Agent, and (iii) the Agent in such
capacity shall be entitled to rely upon any notice, consent,
certificate, statement or other document (including any telegram,
cable, telex, facsimile or telephone transmission) believed by it to
be genuine and correct and to have been signed and/or sent by the
proper Persons.

	Section 9.05.  The Agent as a Bank.  The Agent shall have the same
rights and powers hereunder as any other Bank and may exercise the
same as though it were not the Agent, and the terms "Bank" or "Banks",
unless the context otherwise indicated, include the Agent in its
individual capacity.  The Agent may, without any liability to account,
maintain deposits or credit balances for, invest in, lend money to and
generally engage in any kind of banking business with the Company or
any Subsidiary or affiliate of the Company as if it were any other
Bank and without any duty to account therefor to the other Banks.

	Section 9.06.  Bank Credit Decision.  Neither the Agent nor any of its
officers or employees has any responsibility for, gives any guaranty
in respect of, nor makes any representation to the Banks as to, (i)
the condition, financial or otherwise, of the Company or any
Subsidiary thereof or the truth of any representation or warranty
given or made herein or in any other Credit Document, or in connection
herewith or therewith or (ii) the validity, execution, sufficiency,
effectiveness, construction, adequacy, enforceability or value of this
Agreement or any other Credit Document or any other document or
instrument related hereto or thereto.  Except as specifically provided
herein and in the other Credit Documents to which the Agent is a
party, the Agent shall have no duty or responsibility, either
initially or on a continuing basis, to provide any Bank with any

                                                             Page 56

<PAGE>
credit or other information with respect to the operations, business,
property, condition or creditworthiness of the Company or any of its
Subsidiaries, whether such information comes into the Agent's
possession on or before the date hereof or at any time thereafter.
Each Bank acknowledges that it has, independently and without reliance
upon the Agent or any other Bank, based on such documents and
information as it has deemed appropriate, made its own credit analysis
and decision to enter into this Agreement.  Each Bank also
acknowledges that it will independently and without reliance upon the
Agent or any other Bank, based on such documents and information as it
shall deem appropriate at the time, continue to make its own credit
decisions in taking or not taking action under this Agreement or any
Note.

	Section 9.07.  Indemnification.  Each Bank agrees (which agreement
shall survive payment of the Loans and the Notes) to indemnify the
Agent, to the extent not reimbursed by the Company, ratably in
accordance with its respective Commitment, from and against any and
all liabilities, obligations, losses, claims, damages, penalties,
actions, judgments, suits, costs, expenses or disbursements of any
kind or nature whatsoever which may be imposed on, incurred by, or
asserted against the Agent in any way relating to or arising out of
this Agreement or any other Credit Document, or any action taken or
omitted to be taken by the Agent hereunder or thereunder; provided
that no Bank shall be liable for any portion of such liabilities,
obligations, losses, damages, penalties, actions, judgments, suits,
costs, expenses or disbursements resulting from the gross negligence
or willful misconduct of the Agent or any of its officers or
employees.  Without limiting the foregoing, each Bank agrees to
reimburse the Agent promptly upon demand for its ratable share of any
out-of-pocket expenses (including counsel fees) incurred by the Agent
in such capacity in connection with the preparation, execution or
enforcement of, or legal advice in respect of rights or
responsibilities under, this Agreement or any Note or any amendments
or supplements hereto or thereto, to the extent that the Agent is not
reimbursed for such expenses by the Company.

	Section 9.08.  Successor Agent.  The Agent may resign at any time by
giving written notice thereof to the Banks and the Company, and the
Agent may be removed at any time by the Required Banks by giving
written notice thereof to the Agent, the other Banks and the Company
at least ten Business Days prior to the effective date of such
removal.  Upon any such resignation or removal, the Required Banks
shall have the right to appoint a successor Agent.  If no successor
Agent shall have been so appointed by the Required Banks and shall
have accepted such appointment within 30 days after the resigning
Agent's giving of notice of resignation, or the Required Banks' giving
notice of removal, as the case may be, the resigning Agent may, on
behalf of the Banks, appoint a successor Agent, which shall be a
commercial bank organized under the laws of the United States of
America or of any State thereof and having a combined capital and
surplus of at least $250,000,000.  Any successor Agent appointed

                                                             Page 57

<PAGE>
pursuant to this Section 9.08 shall be a Bank hereunder.  Upon the
acceptance of any appointment as Agent hereunder by a successor Agent,
such successor Agent shall thereupon succeed to and become vested with
all the rights, powers, privileges and duties of the resigned or
removed Agent, and the resigned or removed Agent shall be discharged
from its duties and obligations under this Agreement.  After any
Agent's resignation hereunder as Agent, the provisions of this Article
IX shall inure to its benefit as to any actions taken or omitted to be
taken by it while it was Agent under this Agreement.


                              ARTICLE X
                       CONSENT TO JURISDICTION

Section 10.01.  Consent to Jurisdiction.  The Company hereby
irrevocably submits to the non-exclusive jurisdiction of the State and
Federal courts located in The City of New York for the purpose of any
suit, action, proceeding or judgment relating to or arising out of
this Agreement and each Note.  The Company hereby irrevocably appoints
CT Corporation System, with offices on the date hereof at 111 Eighth
Avenue, New York, New York 10011, as its authorized agent on whom
process may be served in any action which may be instituted against it
by the Agent or the Banks in any state or federal court in the Borough
of Manhattan, The City of New York, arising out of or relating to any
Loan or this Agreement and each Note.  Service of process upon such
authorized agent and written notice of such service to the Company
shall be deemed in every respect effective service of process upon the
Company, and the Company hereby irrevocably consents to the
jurisdiction of any such court in any such action and to the laying of
venue in the Borough of Manhattan, The City of New York.  The Company
hereby irrevocably waives any objection to the laying of the venue of
any such suit, action or proceeding brought in the aforesaid courts
and hereby irrevocably waives any claim that any such suit, action or
proceeding brought in any such court has been brought in an
inconvenient forum.  Notwithstanding the foregoing, nothing herein
shall in any way affect the right of the Agent or any Bank to bring
any action arising out of or relating to the Loans or this Agreement
and each Note in any competent court elsewhere having jurisdiction
over the Company or its property.


                              ARTICLE XI
                            MISCELLANEOUS

	Section 11.01.  Applicable Law.  This Agreement shall be governed by
and construed in accordance with the internal law of the State of New
York, United States of America.

	Section 11.02.  Set-off.  Each Bank is authorized to set off and apply
any and all deposits at any time held by such Bank against obligations
of the Company under the Credit Documents.


                                                             Page 58

<PAGE>
Section 11.03.  Expenses.  The Company agrees to pay (i) all
reasonable out-of-pocket expenses of the Agent (including, without
limitation, all reasonable fees and expenses of Chapman and Cutler, as
counsel to the Agent) in connection with the preparation of this
Agreement and the other Credit Documents and any amendments,
supplements or modifications hereto or thereto, (ii) all reasonable
out-of-pocket expenses incurred by the Agent and any Bank, including
fees and expenses of counsel, in connection with the enforcement of,
and the protection of their rights under, any provisions of this
Agreement, the Notes or any amendment or supplement hereto or thereto,
whether or not any loan is made hereunder, and (iii) all reasonable
out-of-pocket expenses of the Agent, including reasonable fees and
disbursements of counsel, in connection with the syndication of the
Loans.  The Company shall pay any transfer taxes, documentary taxes,
assessments or charges made by any Governmental Authority by reason of
the execution and delivery of this Agreement or the Notes incurred up
to and including the date of this Agreement.

	Section 11.04.  Amendments.  Any provision of this Agreement or the
Notes may be amended or waived if, but only if, such amendment or
waiver is in writing and is signed by (A) in the case of amendments or
waivers relating to Section 7.03(a), (b) or (c), Banks having at least
66 2/3% of the Total Commitment or, if the Total Commitment has been
cancelled or terminated, holding Notes evidencing at least
66 2/3% of the aggregate unpaid principal amount of the Loans and (B)
in all other cases, the Company and the Required Banks (and, if the
rights or duties of the Agent are affected thereby, by the Agent);
provided that no such amendment, waiver or modification shall, unless
signed by all the Banks, (i) increase or decrease the Commitment of
any Bank, subject any Bank to any additional obligation or change the
several nature of the obligations of each Bank, (ii) reduce the
principal of or rate of interest on any Loan (other than interest
payable pursuant to Section 3.06) or any fees hereunder, (iii) except
as otherwise provided in Section 11.12, postpone the date fixed for
any payment of principal of or interest on any Loan or any fees
hereunder or for any reduction or termination of any Commitment, (iv)
except as otherwise may result from actions taken in accordance with
Section 11.12, change the percentage of any of the Commitments or of
the aggregate unpaid principal amount of the Notes, or the number of
Banks, which shall be required for the Banks or any of them to take
any action under this Section or any other provision of this
Agreement, or (v) amend or waive the provisions of Article IV or of
this Section 11.04.

	Section 11.05.  Cumulative Rights and No Waiver.  Each and every right
granted to the Agent and the Banks hereunder or under any other
document delivered hereunder or in connection herewith, or allowed
them by law or equity, shall be cumulative and may be exercised from
time to time.  No failure on the part of the Agent or any Bank to
exercise, and no delay in exercising, any right will operate as a
waiver thereof, nor will any single or partial exercise by the Agent
or any Bank of any right preclude any other or future exercise thereof
or the exercise of any other right.
                                                             Page 59

<PAGE>
Section 11.06.  Notices.  Any communication, demand or notice to be
given hereunder or with respect to the Notes will be duly given when
delivered in writing or by telecopy to a party at its address as
indicated below, except that notices from the Company pursuant to
Section 2.02 will not be effective until received by the Agent.

A communication, demand or notice given pursuant to this Section 11.06
shall be addressed:

If to the Company, at

         220 West Crest Street
         Escondido, California 92025-1707
         Telecopy:  (760) 741-8674
         Attention: Legal Department

If to the Agent, at its address as indicated on the signature pages
hereof, with a copy to:

         Chapman and Cutler
         111 West Monroe
         Chicago, Illinois  60603
         Telecopy: (312) 701-2361
         Attention: James R. Theiss

If to any Bank, at its address as indicated on the signature pages
hereof.

Unless otherwise provided to the contrary herein, any notice which is
required to be given in writing pursuant to the terms of this
Agreement may be given by telex, telecopy or facsimile transmission.

	Section 11.07.  Separability.  In case any one or more of the
provisions contained in this Agreement shall be invalid, illegal or
unenforceable in any respect under any law, the validity, legality and
enforceability of the remaining provisions contained herein shall not
in any way be affected or impaired thereby.

	Section 11.08.  Assignments and Participations.  (a) This Agreement
shall be binding upon and inure to the benefit of the Company and the
Banks and their respective successors and assigns, except that the
Company may not assign any of its rights hereunder without the prior
written consent of the Banks.

(b)  Any Bank may at any time grant to one or more banks or other
institutions (each a "Participant") participating interests in its
Commitment or any or all of its Loans.  In the event of any such grant
by a Bank of a participating interest to a Participant, whether or not
upon notice to the Company and the Agent, such Bank shall remain
responsible for the performance of its obligations hereunder, and the
Company and the Agent shall continue to deal solely and directly with
such Bank in connection with such Bank's rights and obligations under

                                                             Page 60

<PAGE>
this Agreement.  Any agreement pursuant to which any Bank may grant
such a participating interest shall provide that such Bank shall
retain the sole right and responsibility to enforce the obligations of
the Company hereunder including the right to approve any amendment,
modification or waiver of any provision of this Agreement; provided
that such participation agreement may provide that such Bank will not
agree to any modification, amendment or waiver of this Agreement
described in clauses (i) through (v), inclusive, of Section 11.04
without the consent of the Participant.  Subject to Section 11.08(e),
the Company agrees that each Participant shall be entitled to the
benefits of Sections 4.03, 4.04 and 11.04 with respect to its
participating interest.  An assignment or other transfer which is not
permitted by clause (c) below shall be given effect for purposes of
this Agreement only to the extent of a participating interest granted
in accordance with this clause (b).

(c)  Any Bank may at any time assign to one or more banks or other
institutions (each an "Assignee") all, or a proportionate part of all,
of its rights and obligations under this Agreement and the Notes, and
such Assignee shall assume such rights and obligations, pursuant to an
instrument executed by such Assignee and such transferor Bank, with
(and subject to) the signed consents of the Company and the Agent
(which consents shall not be unreasonably withheld or delayed);
provided, however, any such assignment shall be in the minimum
aggregate amount of $10,000,000; provided, further, that the foregoing
consent requirement shall not be applicable in the case of, and this
subsection (c) shall not restrict, an assignment of all, or a
proportionate part of all, of its rights and obligations under this
Agreement and the Notes by any Bank to an Affiliate of such Bank or a
pledge and assignment of all, or a proportionate part of all, of its
rights and obligations under this Agreement and the Notes to a Federal
Reserve Bank as collateral; and provided, further, that no consent of
the Company shall be required if an Event of Default has occurred and
is continuing.  Upon (i) execution and delivery of such an instrument,
(ii) payment by such Assignee to such transferor Bank of an amount
equal to the purchase price agreed between such transferor Bank and
such Assignee and (iii) payment by the transferee Bank or transferor
Bank to the Agent of an administrative fee in the amount of $3,500
(except that no such fee shall be payable in connection with a
transfer or pledge to an Affiliate of a Bank or to a Federal Reserve
Bank referred to in the proviso above), such Assignee shall be a Bank
party to this Agreement and shall have all the rights and obligations
of a Bank with a Commitment as set forth in such instrument of
assumption, and the transferor Bank (and the Company as to the
transferor Bank) shall be released from its obligations hereunder to a
corresponding extent, and no further consent or action by any party
shall be required.  Upon the consummation of any assignment pursuant
to this subsection (c), the transferor Bank, the Agent and the Company
shall make appropriate arrangements so that, if required, new Notes
are issued to the Assignee.



                                                             Page 61

<PAGE>
(d)  No Assignee, Participant or other transferee of any Bank's rights
shall be entitled to receive any greater payment under Section 4.03 or
4.04 than such Bank would have been entitled to receive with respect
to the rights transferred, unless such transfer is made (i) with the
Company's prior written consent, (ii) in the circumstances referred to
in the third proviso to the first sentence of the preceding paragraph
(c) or (iii) by reason of the provisions of Section 4.04 requiring
such Bank to designate a different lending office under certain
circumstances or at a time when the circum-stances giving rise to such
payment did not exist.

(e)  No Participant of any Bank shall be entitled to receive any
greater payment under Section 4.03, Section 4.04 or Section 11.04 than
such Bank would have been entitled to receive if it had not granted a
participation to such Participant.

	Section 11.09.  Waiver of Jury Trial.  The Company, the Agent and each
of the Banks hereby waive trial by jury in any judicial proceeding
involving any claim (whether sounding in contract, tort, applicable
law or otherwise) arising out of or in any way relating to (and
whenever arising) this Agreement, the Notes or the transactions
contemplated hereby.

	Section 11.10.  Confidentiality.  Except as may be required to enforce
the rights and duties established hereunder, the parties hereto shall
preserve in a confidential manner all information received from the
other pursuant to this Agreement, the Notes and the transactions
contemplated hereunder and thereunder, and shall not disclose such
information except to those persons with which a confidential
relationship is maintained (including regulators, legal counsel,
accountants, or designated agents), or where required by law.  Nothing
in this paragraph shall prevent the filing of this Agreement with the
Securities and Exchange Commission.

	Section 11.11.  Indemnity.  The Company agrees to indemnify the Agent,
the Arranger and each of the Banks and their respective directors,
officers, employees and agents (each such person being called an
"Indemnitee") against, and to hold each Indemnitee harmless from, any
and all losses, claims, damages and liabilities of any party other
than the Company and related expenses, including reasonable counsel
fees and expenses incurred by or asserted against any Indemnitee
arising out of, in any way connected with, or as a result of (i) the
execution or delivery of this Agreement or any Note or any agreement
or instrument contemplated hereby or thereby, the performance by the
parties hereto or thereto of their respective obligations hereunder or
thereunder or the consummation of the transactions and the other
transactions contemplated hereby or thereby, (ii) the use of the
proceeds of the Loans or (iii) any claim, litigation, investigation or
proceeding relating to any of the foregoing, whether or not any
Indemnitee is a party thereto and notwithstanding that any claim,
proceeding, investigation or litigation relating to any such losses,
claims, damages, liabilities or expenses is or was brought by a

                                                             Page 62

<PAGE>
stockholder, creditor, employee or officer of the Company; provided
that such indemnity shall not, as to any Indemnitee, be available to
the extent that such losses, claims, damages, liabilities or related
expenses are determined by a court of competent jurisdiction by final
and nonappealable judgment to have resulted from the gross negligence
or willful misconduct of any Indemnitee or from the breach by any
Indemnitee of its obligations hereunder or with respect to claims or
actions solely between or among the Banks relating to this Agreement
or the transactions contemplated hereby and provided further, that
such Indemnity shall not apply to any loss, claim, damage, or
liability or related expense incurred as a consequence of any
additional costs (as contemplated by Section 4.04(b)) or any Tax,
which shall be governed by the provisions of Section 4.04(b) and (a),
respectively.

The provisions of this Section 11.11 shall remain operative and in
full force and effect regardless of the expiration of the term of this
Agreement, the consummation of the transactions contemplated hereby,
the repayment of any of the Loans, the reduction or cancellation of
the Commitment, the invalidity or unenforceability of any term or
provision of this Agreement or any Note, or any investigation made by
or on behalf of the Banks.  All amounts due under this Section 11.11
shall be payable in immediately available funds upon written demand
therefor.

Section 11.12. Extension of Termination Dates;  Removal of Banks;
Substitutions of Banks.

(a)
  (i)    No earlier than the first anniversary of the Effective Date
         and no later than 120 days prior to the scheduled
         Termination Date, the Company may, at its option, request
         all the Banks then party to this Agreement to extend their
         scheduled Termination Dates by one calendar year by means of
         a letter, addressed to each such Bank and the Agent.  If
         such a request is accepted and the Termination Date is
         extended pursuant to subsection 11.12(a)(ii), the Company
         may, at its option, no earlier than the date one year after
         the first request for extension and no later than 120 days
         prior to the rescheduled Termination Date, make one further
         request that all the Banks then party to this Agreement to
         extend their scheduled Termination Dates by one additional
         year in the same manner, subject to the provisions of
         subsection 11.12(a)(ii); provided that in no event shall the
         Termination Date be extended to a date which is later than
         the fifth anniversary of the Effective Date.

  (ii)   Each Bank electing (in its sole discretion) so to extend its
         scheduled Termination Date shall execute and deliver within
         forty-five (45) days following such request counterparts of
         such letter to the Company and the Agent, whereupon, such
         Bank's scheduled Termination Date shall be extended to the

                                                             Page 63

<PAGE>
         anniversary date of the year immediately succeeding such
         Bank's then-current scheduled Termination Date.  If no such
         election is received within such forty-five day period from
         any Bank, such Bank shall be deemed to have elected not to
         extend its scheduled Termination Date.

(b)  With respect to any Bank which has declined to extend such Bank's
scheduled Termination Date and if Banks with an aggregate percentage
of the Total Commitment in excess of 33 1/3% have not declined to
extend their respective Termination Dates, the Company may in its
discretion, upon not less than 30 days' prior written notice to the
Agent and each Bank, remove such Bank as a party hereto.  Each such
notice shall specify the date of such removal (which shall be a
Business Day), which shall thereupon become the scheduled Termination
Date for such Bank.

(c)  In the event that any Bank does not extend its scheduled
Termination Date pursuant to subsection (a) above or is the subject of
a notice of removal pursuant to subsection (b) above, then, at any
time prior to the Termination Date for such Bank (a "Terminating
Bank"), the Company may, at its option, arrange to have one or more
other financial institutions acceptable to the Agent (which may be a
Bank or Banks and each of which shall herein be called a "Successor
Bank") succeed to all or a percentage of the Terminating Bank's
outstanding Loans, if any, and rights under this Agreement and assume
all or a like percentage (as the case may be) of such Terminating
Bank's Commitment and other obligations hereunder, as if (i) in the
case of any Bank electing not to extend its scheduled Termination Date
pursuant to subsection (a) above, such Successor Bank had extended its
scheduled Termination Date pursuant to such subsection (a) and (ii) in
the case of any Bank that is the subject of a notice of removal
pursuant to subsection (b) above, no such notice of removal had been
given by the Company.  Such succession and assumption shall be
effected by means of one or more agreements supplemental to this
Agreement among the Terminating Bank, the Successor Bank, the Company
and the Agent.  On and as of the effective date of each such
supplemental agreement, each Successor Bank party thereto shall be and
become a Bank for all purposes of this Agreement and to the same
extent as any other Bank hereunder and shall be bound by and entitled
to the benefits of this Agreement in the same manner as any other
Bank.

(d)  On the originally scheduled Termination Date for any Terminating
Bank, such Terminating Bank's Commitment shall terminate and, except
to the extent assigned pursuant to subsection (c) above, the Company
shall pay in full all of such Terminating Bank's Loans and all other
amounts payable to such Bank hereunder, including any amounts payable
pursuant to Section 4.03 on account of such payment.

(e)  To the extent that all or a portion of any Terminating Bank's
obligations are not assumed pursuant to subsection (c) above, the
Total Commitment shall be reduced on the applicable Termination Date

                                                             Page 64

<PAGE>
and each Bank's percentage of the reduced Total Commitment shall be
revised pro rata to reflect such Terminating Bank's absence.

	Section 11.13.  Knowledge of the Company.  As used in this Agreement,
knowledge of the Company shall mean to the best of any executive
officer's knowledge, after a reasonable investigation.

	Section 11.14.  Execution in Counterparts.  This Agreement may be
executed in any number of counterparts and by the different parties
hereto on separate counterparts, each of which when so executed and
delivered shall be an original, but all the counterparts shall
together constitute one and the same instrument.









































                                                             Page 65

<PAGE>
In Witness Whereof, the parties hereto have caused this Agreement to
be duly executed as of the date first above written.



                                  Realty Income Corporation



                                  By:
                                       ------------------------------
                                       Name:  Michael R. Pfeiffer
                                       Title:  Senior Vice President,
                                               General Counsel

                                  Bank of Montreal,
                                  as Agent for the Banks


                                  By:
                                       ------------------------------
                                       Name:
                                               ----------------------
                                       Title:
                                               ----------------------

                                  Address for Notices:

                                  Client Services
                                  115 South LaSalle Street, 12 West
                                  Chicago, Illinois  60603
                                  Attn:  Josie Nichols
                                  Fax:  (312) 750-6061

                                  Eurodollar Lending Office:

                                  115 South LaSalle St., 12 West
                                  Chicago, IL 60603
                                  Attn:  Josie Nichols
                                  Fax:   (312) 750-6061













                                                             Page 66

<PAGE>
                                                             Exhibit A



                 FORM OF CONVERSION/CONTINUANCE REQUEST

                                                   [Dated as provided
                                                     in Section 3.05]


Bank of Montreal
115 South LaSalle Street, 12 West
Chicago, Illinois  60603

Attn:  Josie Nichols

Realty Income Corporation (the "Company") hereby gives notice of its
intention to [convert/continue] [$          Principal Amount] [the
entire outstanding amount] of its [ABR Loans] [Eurodollar Pro Rata
Loans] with an Interest Period of       days and ending on        ,
     ] [to/as] [ABR Loans] [Eurodollar Pro Rata Loans], pursuant to
the Revolving Credit Agreement, dated as of February 1, 2000, among
the Company, the Banks and Bank of Montreal, as Agent (as amended,
supplemented or otherwise modified from time to time, the
"Agreement"), such [conversion/continuance to be effective as of
            ,     ].  [The Interest Period for the Eurodollar Pro Rata
Loans shall be          days, with a Scheduled Maturity on          .]

Unless otherwise defined herein, capitalized terms used herein shall
have the respective meanings specified in the Agreement.


                                  Realty Income Corporation



                                  By:
                                       ------------------------------
                                       Name:
                                       Title:













                                                             Page 67

                                                             Exhibit B

                     FORM OF PRO RATA LOAN REQUEST

                                                    [Dated as provided
                                                      in Section 2.02]


Bank of Montreal
115 South LaSalle Street, 12 West
Chicago, Illinois  60603

Attn:  Josie Nichols

Realty Income Corporation (the "Company") hereby gives notice of its
intention to borrow $           of Loans on            ,
pursuant to the Revolving Credit Agreement, dated as of February 1,
2000, among the Company, the Banks and Bank of Montreal, as Agent (as
amended, supplemented or otherwise modified from time to time, the
"Agreement").  [The Company hereby requests that such Loan constitute
a Eurodollar Pro Rata Loans with a scheduled maturity of       20
and an Interest Period of     days.]

The Company hereby confirms that the amounts of Loans outstanding on
the date hereof is as follows:

       Total Commitment                              $25,000,000
       Outstanding Pro Rata Loans                    $
       Outstanding Competitive Loans                 $
       Availability                                  $

The Company also hereby confirms that each of the representations and
warranties (other than the representations and warranties that speak
as of a specific date) contained in Article V of the Agreement is true
and correct on the date hereof and, after giving effect to this
borrowing, will be true and correct on the proposed borrowing date as
though such representation or warranty had originally been made on
such dates.  No Default or Event of Default has occurred and is
continuing, nor will any such event occur as a result of this
borrowing.

Unless otherwise defined herein, capitalized terms used herein shall
have the respective meanings specified in the Agreement.

                                  Realty Income Corporation


                                  By:
                                       ------------------------------
                                       Name:
                                       Title:

                                                             Page 68

<PAGE>
                                                           Exhibit C-1

                         FORM OF PRO RATA NOTE

$                                                     February 1, 2000


    Realty Income Corporation, a Maryland corporation (the "Company"),

for value received, hereby promises to pay on the Termination Date to

the order of            (the "Bank"), at the office of Bank of

Montreal, as Agent, at 115 South LaSalle Street, 12 West, Chicago,

Illinois 60603, in lawful money of the United States, the principal

sum of $        or if less, the aggregate unpaid principal amount of

all Pro Rata Loans made by the Bank to the Company pursuant to that

certain Revolving Credit Agreement, dated as of February 1, 2000 (as

amended, supplemented or otherwise modified from time to time, the

"Agreement") among the Company, each of the banks party thereto, and

Bank of Montreal, as Agent.

    This Note shall bear interest, and such interest shall be payable,

as set forth in the Agreement for ABR Loans and Eurodollar Pro Rata

Loans.  Upon the occurrence and during the continuation of an Event of

Default, this Note shall bear interest at the default rate pursuant to

Section 3.06 of the Agreement.

    Except as otherwise provided in the Agreement, with respect to

Eurodollar Pro Rata Loans, if interest or principal on the Loan

evidenced by this Note becomes due and payable on a day which is not a

Business Day, then the maturity thereof shall be extended to the next

succeeding Business Day, and interest shall be payable thereon at the

rate herein specified during such extension.



                                                             Page 69

<PAGE>
    This Note is one of the Pro Rata Notes referred to in the

Agreement, and is subject to prepayment in whole or in part and its

maturity is subject to acceleration upon the terms provided in the

Agreement.  Unless otherwise defined herein, capitalized terms used

herein shall have the respective meanings specified in the Agreement.

    Presentment, demand, protest, notice of dishonor, notice of intent

to accelerate and other notice of any kind are hereby waived by the

undersigned.

    THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN

ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

    All Pro Rata Loans made by the Bank to the Company pursuant to the

Agreement and all payments of principal hereof and interest thereon

may be indicated by the Bank upon the grid attached hereto which is a

part of this Note.  Such notations shall be presumptive as to the

aggregate unpaid principal amount of and interest on all Pro Rata

Loans made by the Bank pursuant to the Agreement.



                                  Realty Income Corporation


                                  By:
                                       ------------------------------
                                       Name:
                                       Title:












                                                             Page 70

             Loan and Payments of Principal and Interest
             -------------------------------------------
<TABLE>
                                                                Name
                Interest  Interest                               of
                Method    Period    Amount             Amount   Person
       Amount  (ABR or    if Euro-    of      Unpaid     of     Making
        of       Euro-    dollar   Principal Principal Interest  Nota-
Date   Loan     dollar    Loan       Paid     Balance   Paid     tion
- ----   ------   ------    -------- --------- --------- -------- ------
<S>    <C>      <C>       <C>      <C>       <C>       <C>      <C>




































</TABLE>




                                                             Page 71

February 1, 2000

                              EXHIBIT D-1

                  FORM OF OPINION OF LATHAM & WATKINS

Bank of Montreal, as Agent
  for the Banks
115 South LaSalle Street, 12 West
Chicago, Illinois  60603

The Banks Signatory to the Credit
Agreement Referred to Below

Re:  Revolving Credit Agreement, dated as of February 1, 2000, among
     Realty Income Corporation, the Banks named therein and Bank of
     Montreal, as Agent

Ladies/Gentlemen:

We have acted as special counsel for Realty Income Corporation, a
Maryland corporation (the "Company"), in connection with the Revolving
Credit Agreement (the "Credit Agreement") dated as of February 1,
2000, among the Company, each of the banks identified on the signature
pages thereof (the "Banks") and Bank of Montreal, as Agent for the
Banks (the "Agent").  This opinion is rendered to you pursuant to
Section 6.01(f) of the Credit Agreement.  Capitalized terms defined in
the Credit Agreement are used herein as therein defined.

In our capacity as such counsel, we have examined such matters of fact
and questions of law as we have considered appropriate for purposes of
rendering the opinions expressed below.  We have examined among other
things, the following:

   (a)   The Credit Agreement;

   (b)   The following promissory notes of the Company dated
         February 1, 2000 (collectively, the "Notes", and together
         with the Credit Agreement, the "Loan Documents"):  (i) note
         in the original principal amount of $          payable to
         Bank of Montreal; (ii) note in the original principal amount
         of $           payable to             ; [and (       ) note
         in the original principal amount of payable to             ;]

   (c)   The Amended and Restated Certificate of Incorporation and
         Amended and Restated Bylaws of the Company; and

   (d)   Such other documents and agreements as we deem necessary for
         purposes of rendering the opinions expressed below.



                                                             Page 72

<PAGE>
In our examination, we have assumed the genuineness of all signatures
(other than those of officers of the Company on the Loan Documents as
to which we have relied on a certificate of incumbency), the
authenticity of all documents submitted to us as originals, and the
conformity to authentic original documents of all documents submitted
to us as copies.

We have been furnished with, and with your consent have relied upon,
certificates of officers of the Company with respect to certain
factual matters.  In addition, we have obtained and relied upon such
certificates and assurances from public officials as we have deemed
necessary.

We are opining herein as to the effect on the subject transaction only
of the federal laws of the United States and the internal laws of the
State of New York, as applicable, and we express no opinion with
respect to the applicability thereto, or the effect thereon, of the
laws of any other jurisdiction or as to any matters of municipal law
or the laws of any other local agencies within any state.

Our opinions set forth in paragraph 1 below are based upon our
consideration of only those statutes, rules and regulations which, in
our experience, are normally applicable to bank credit transactions.
Subject to the foregoing and the other matters set forth herein, it is
our opinion that, as of the date hereof:

1.  None of the execution and delivery of the Loan Documents by the
    Company, the borrowing of the funds pursuant to the Loan Documents
    by the Company and the payment of the indebtedness of the Company
    evidenced by the Notes: (a) violate any federal or New York
    statute, rule, or regulation applicable to the Company (including,
    without limitation, Regulations T, U, or X of the Board of
    Governors of the Federal Reserve System), or (b) require any
    consents, approvals, authorizations, registrations, declarations,
    or filings by the Company under any applicable federal or New York
    statute, rule or regulation.

2.  	Each of the Loan Documents has been duly executed and delivered by
    the Company and constitutes a legally valid and binding obligation
    of the Company enforceable against the Company in accordance with
    its terms.

3.  The Company is not an "investment company" as such term is defined
    in the Investment Company Act of 1940, as amended from time to
    time.

The opinions set forth in paragraph 2 above are subject to the
following limitations, qualifications and exceptions:

   (a)   the effect of bankruptcy, insolvency, reorganization,
         moratorium or other similar laws now or hereafter in effect
         relating to or affecting the rights or remedies of creditors;

                                                             Page 73

<PAGE>
   (b)   the effect of general principles of equity, whether
         enforcement is considered in a proceeding in equity or at
         law, and the discretion of the court before which any
         proceeding therefor may be brought;

   (c)   the unenforceability under certain circumstances under law or
         court decisions of provisions providing for the indemnifi-
         cation of or contribution to a party with respect to a
         liability where such indemnification or contribution is
         contrary to public policy;

   (d)   the unenforceability of any provision requiring the payment
         of attorney's fees, except to the extent that a court
         determines such fees to be reasonable; and

   (e)   we express no opinion with respect to the enforceability of
         Section 10.01 of the Credit Agreement by a federal court.

To the extent that the obligations of the Company may be dependent
upon such matters, we assume for purposes of this opinion that: all
parties to the Loan Documents are duly incorporated, validly existing
and in good standing under the laws of their respective jurisdictions
of incorporation; all parties to the Loan Documents have the requisite
corporate power and authority to execute and deliver the Loan
Documents and to perform their respective obligations under the Loan
Documents to which they are a party; and the Loan Documents to which
such parties are a party have been duly authorized, executed and
delivered by such parties and constitute their legally valid and
binding obligations, enforceable against them in accordance with their
terms.  We express no opinion as to compliance by any parties to the
Loan Documents with any state or federal laws or regulations
applicable to the subject transactions because of the nature of their
business.

This opinion is rendered only to you and is solely for your benefit in
connection with the transactions covered hereby.  This opinion may not
be relied upon by you for any other purpose, or furnished to, quoted
to or relied upon by any other person, firm or corporation for any
purpose, without our prior written consent.

                                  Very truly yours,












                                                             Page 74

                                                      February 1, 2000

                              EXHIBIT D-2

              FORM OF OPINION OF MICHAEL R. PFEIFFER, ESQ.

Bank of Montreal, as Agent
  for the Banks
115 South LaSalle Street, 12 West
Chicago, Illinois  60603

The Banks Signatory to the Credit
Agreement Referred to Below

Re:  Revolving Credit Agreement, dated as of February 1, 2000, among
     Realty Income Corporation, the Banks listed on the signature
     pages thereto and Bank of Montreal, as Agent

Ladies/Gentlemen:

I am general counsel of Realty Income Corporation, a Maryland
corporation (the "Company").  This opinion is rendered to you pursuant
to Section 6.01(f) of the Revolving Credit Agreement (the "Credit
Agreement"), dated as of February 1, 2000, among the Company, each of
the banks identified on the signature pages thereof (the "Banks") and
Bank of Montreal, as Agent for the Banks (the "Agent").  Capitalized
terms defined in the Credit Agreement are used herein as therein
defined.

In my capacity as general counsel, I have examined such matters of
fact and questions of law as I have considered appropriate for
purposes of rendering the opinions expressed below, except where a
statement is qualified as to knowledge or awareness, in which case I
have made no or limited inquiry as specified below.  I have examined,
among other things, the following:

   (a)   The Credit Agreement;

   (b)   The following promissory notes of the Company dated
         February 1, 2000 (collectively, the "Notes", and together
         with the Credit Agreement, the "Loan Documents"): (i) note in
         the original principal amount of $             payable to
         Bank of Montreal; (ii) note in the original principal amount
         of $              payable to            [[and] (    ) note in
         the original principal amount of $             payable to
                        ];

   (c)   The Amended and Restated Certificate of Incorporation and
         Amended and Restated Bylaws of the Company; and



                                                             Page 75

<PAGE>
   (d)   Such other documents and agreements as I deem necessary for
         purposes of rendering the opinions expressed below.

In my examination, I have assumed the genuineness of all signatures
(other than those of officers of the Company on the Loan Documents),
the authenticity of all documents submitted to me as originals, and
the conformity to authentic original documents of all documents
submitted to me as copies.

I have been furnished with, and with your consent have relied upon,
certificates of officers of the Company with respect to certain
factual matters.  In addition, I have obtained and relied upon such
certificates and assurances from public officials as I have deemed
necessary.

I am opining herein as to the effect on the subject transaction only
of the federal laws of the United States and the internal laws of the
State of California, as applicable, and I express no opinion with
respect to the applicability thereto, or the effect thereon, of the
laws of any other jurisdiction or as to any matters of municipal law
or the laws of any other local agencies within any state.

Whenever a statement herein is qualified by "to the best of my
knowledge" or a similar phrase, it is intended to indicate that I do
not have current actual knowledge of the inaccuracy of such statement.
Except as otherwise expressly indicated, I have not undertaken any
independent investigation to determine the accuracy of any such
statement, and no inference that I have any knowledge of any matters
pertaining to such statement should be drawn from my representation of
the Company.

Subject to the foregoing and the other matters set forth herein, it is
my opinion that, as of the date hereof:

1.	  Based solely on certificates from public officials, I confirm that
    the Company is qualified to do business in the states in which the
    Company owns properties.

2.	  To the best of my knowledge, there are no proceedings or
    investigations pending or threatened before any court or
    arbitrator or before or by any governmental authority which would
    have a material adverse effect on the legality, validity, binding
    effect or enforceability of any Loan Document.

3.  	The Company has the corporate power and authority to execute,
    deliver and perform the terms and provisions of each Loan Document
    to which it is party and has taken all necessary corporate action
    to authorize the execution, delivery and performance by it of each
    such Loan Document.




                                                             Page 76

<PAGE>
This opinion is delivered by me as general counsel for the Company to
you and is solely for your benefit in connection with the transactions
covered hereby.  This opinion may not be relied upon by you for any
other purpose, or furnished to, quoted to or relied upon by any other
person, firm or corporation for any purpose, without my prior written
consent,

                                  Very truly yours,













































                                                             Page 77

                                                             Exhibit E


                 PROPERTY MANAGEMENT EXCEPTION REPORT
















































                                                             Page 78

<PAGE>
                                                             Exhibit F


                    REAL ESTATE INVESTMENT CRITERIA

The Investment Committee is authorized, without prior Board of
Director approval, to approve real estate investments which meet all
of the following criteria:

1.	  The Purchase Price for each property shall not exceed $10,000,000.

2.  	The investment must consist of a fee interest in real property.

3.	  If the real property is unimproved at the time of acquisition,
    there must be an agreement to complete specified improvements on
    the property by a date certain.

4.  	Prior to, or concurrent with the acquisition, the property must be
    net-leased to a tenant approved by the Company's Investment
    Committee.

5.	  The real estate investment may not cause (i) the total investment
    with that tenant to exceed $25 million, or (ii) the amount of
    annualized rental revenue to be derived by the Company from a
    tenant to exceed 5% of the Company's previous 12 months' rental
    revenues.

6.  	The real estate investment may not cause the amount of annualized
    rental revenue to be derived by the Company from any one industry
    to exceed 25% of the Company's previous 12 months' rental
    revenues.






















                                                             Page 79

                                                             Exhibit G


                      FORM OF SUBSIDIARY GUARANTY

This SUBSIDIARY GUARANTY, dated as of February 1, 2000, is made by
each entity that is identified on Schedule A hereto or that hereafter
executes and delivers a Subsidiary Joinder in the form of Exhibit A
attached hereto pursuant to the Credit Agreement described herein
(each such entity, a "Guarantor") in favor of the lenders (the
"Lenders") from time to time party to the Credit Agreement (as defined
below), and Bank of Montreal ("BMO"), as agent (BMO and any successor
thereto in such capacity, "Agent") for the Lenders and in favor of all
other present and future Holders of any of the Guaranteed Obligations
described herein.


                            R E C I T A L S

A.  	The Lenders and Agent have entered into that certain Revolving
    Credit Agreement, dated as of February 1, 2000 (as amended,
    supplemented or otherwise modified from time to time, the "Credit
    Agreement"), among Realty Income Corporation, a Maryland
    corporation ("Borrower"), the Agent and the Lenders.

B.  	Each Guarantor is a Subsidiary of Borrower and expects to derive
    substantial direct and indirect benefit from the transactions
    contemplated by the Credit Agreement.

C.  	It is a condition precedent to the making of Loans by the Lenders
    under the Credit Agreement that each Guarantor shall have
    guaranteed payment of each and all debts, liabilities and
    obligations of Borrower under the Credit Agreement and the Notes
    (collectively, the "Obligations"), on the terms set forth herein.

D.  	Borrower has agreed, in the Credit Agreement, to cause certain
    Subsidiaries of Borrower to become party to this Guaranty, as a
    Guarantor hereunder, by executing and delivering a Subsidiary
    Joinder in the form of Exhibit A hereto.

NOW, THEREFORE, in consideration of the foregoing and in order to
induce the Lenders to make Loans under the Credit Agreement, each
Guarantor hereby agrees as follows:


                               ARTICLE I

                   DEFINITIONS AND ACCOUNTING TERMS

Section 1.1.  General Definitions.  Except as otherwise specifically
provided herein, the terms which are defined in Article I of the

                                                             Page 80

<PAGE>
Credit Agreement shall have the same meanings when used in this
Guaranty and the provisions of Section 1.01 of the Credit Agreement
shall apply to this Guaranty.

Section 1.2  Certain Defined Terms.  As used in this Guaranty, the
following terms shall have the following meanings:

"Bankruptcy Code" means Title 11 of the United States Code, as from
time to time amended.

"Disallowed Post-Commencement Interest and Expenses" means interest
computed at the rate provided in the Credit Agreement and claims for
reimbursements, costs, expenses or indemnities under the terms of the
Credit Agreement accruing or claimed at any time after commencement of
any Insolvency or Liquidation Proceeding, if the claim for such
interest, reimbursement, cost, expense or indemnity is not allowable,
allowed or enforceable against Borrower in such Insolvency or
Liquidation Proceeding.

"Guaranty" means this Subsidiary Guaranty, dated as of February 1,
2000, made by the Guarantors for the benefit of the Lenders, Agent and
other Holders of Guaranteed Obligations.

"Guaranty Taxes" is defined in Section 3.8(a).

"Holder" means, in respect of any Guaranteed Obligation, the Person
entitled to enforce payment thereof and specifically includes the
Agent and the Lenders.

"Insolvency or Liquidation Proceeding" means any (i) any case under
the Bankruptcy Code, any other insolvency or bankruptcy case or
proceeding, or any receivership, liquidation, reorganization or other
similar case or proceeding, relative to Borrower or to any of its
creditors, as such, or to a substantial part of any of its assets, or
(ii) any proceeding for the liquidation, dissolution or other winding
up of Borrower, whether voluntary or involuntary and whether or not
involving insolvency or bankruptcy, or (iii) any assignment for the
benefit of creditors or any other marshaling of assets and liabilities
of Borrower.

"Subordinated Liabilities" is defined in Section 2.8(a).


                              ARTICLE II

                    GUARANTY AND RELATED PROVISIONS

Section 2.1.	Guaranty.  Each Guarantor hereby unconditionally:

(a)	  guarantees the punctual payment when due, whether at stated
maturity, by acceleration or otherwise, of (i) all Obligations now
outstanding or hereafter arising under or in connection with the

                                                             Page 81

<PAGE>
Credit Agreement or the Notes, whether for principal, interest, fees,
taxes, additional compensation, expense reimbursements,
indemnification or otherwise, and (ii) each other debt, liability or
obligation of Borrower now outstanding or hereafter arising under any
of the Credit Agreement and the Notes (such Obligations, liabilities
and other debts, liabilities and obligations, collectively, the
"Guaranteed Obligations"), and

(b)  	agrees to pay on demand (i) all Disallowed Post-Commencement
Interest and Expenses, to the Person entitled to payment thereof if
the claim therefor had been allowed in any Insolvency or Liquidation
Proceeding and (ii) all costs and expenses (including, without
limitation, reasonable attorneys' fees and legal expenses) incurred by
any Holder of Guaranteed Obligations in enforcing this Guaranty;
provided, however, that the amount of each Guarantor's payment
obligations hereunder shall not exceed an aggregate amount equal to
such Guarantor's stockholders' or partners' equity, as the case may
be.

Section 2.2.	  Acceleration of Payment.  If the Notes become
immediately due and payable pursuant to Section 8.01 of the Credit
Agreement, then all liability of each Guarantor under this Guaranty in
respect of any Guaranteed Obligation that is not then due and payable
shall thereupon become and be immediately due and payable, without
notice or demand.

Section 2.3.	  Guaranty Absolute and Unconditional.  Each Guarantor
guarantees that the Guaranteed Obligations will be paid in accordance
with the terms of the Credit Agreement and the Notes, regardless of
any law, regulation or order now or hereafter in effect in any
jurisdiction affecting any of such terms or the rights and claims of
any Holder of Guaranteed Obligations against Borrower with respect
thereto and even if any such rights or claims are modified, reduced or
discharged in an Insolvency or Liquidation Proceeding or otherwise.
The obligations of each Guarantor under this Guaranty are independent
of the Guaranteed Obligations, and a separate action or actions may be
brought and prosecuted against each Guarantor to enforce this
Guaranty, irrespective of whether any action is brought against
Borrower or whether Borrower is joined in any such action or actions.
The liability of each Guarantor under this Guaranty shall be absolute
and unconditional irrespective of (i) any lack of validity or
enforceability of the Credit Agreement or any Note or any other
agreement or instrument relating thereto; (ii) any change in the time,
manner or place of payment of, or in any other term of, all or any of
the Guaranteed Obligations, or any other amendment or waiver of or any
consent to departure from the Credit Agreement or any Note, including,
without limitation, any increase in the Guaranteed Obligations
resulting from the extension of additional credit to Borrower or
otherwise; (iii) any taking, exchange, release or non-perfection of
any collateral, or any taking, release or amendment or waiver of or
consent to departure from any other guaranty, for all or any of the
Guaranteed Obligations; (iv) any manner of application of collateral,

                                                             Page 82

<PAGE>
or proceeds thereof, to all or any of the Guaranteed Obligations, or
any manner of sale or other disposition of any collateral for all or
any of the Guaranteed Obligations or any other assets of Borrower; (v)
any change, restructuring or termination of the corporate structure or
existence of Borrower; or (vi) any other circumstance which might
otherwise constitute a defense available to, or a discharge of, a
surety or guarantor.

Section 2.4.	  Guaranty Irrevocable and Continuing.  This Guaranty is
an irrevocable and continuing offer and agreement guaranteeing payment
of any and all Guaranteed Obligations and shall extend to all
Guaranteed Obligations now outstanding or created or incurred at any
future time, whether or not created or incurred pursuant to any
agreement presently in effect or hereafter made, until all obligations
of the Lenders to extend credit to Borrower have expired or been
terminated, and all Guaranteed Obligations have been fully, finally
and indefeasibly paid.  To the extent any contingent Obligation
survives the expiration or termination of the Credit Agreement and the
repayment of the Loans, each Guarantor's liability under this Guaranty
shall likewise survive.  This Guaranty may be released only in
writing.

Section 2.5.	  Reinstatement.  If at any time any payment on any
Guaranteed Obligation is set aside, avoided or rescinded or must
otherwise be restored or returned, this Guaranty and the liability of
each Guarantor under this Guaranty shall remain in full force and
effect and, if previously released or terminated, shall be
automatically and fully reinstated, without any necessity for any act,
consent or agreement of any Guarantor, as fully as if such payment had
never been made and as fully as if any such release or termination had
never become effective.

Section 2.6.  Waiver.  Each Guarantor hereby waives and agrees not to
assert or take advantage of:

(a)  	Marshaling.  Any right to require any Holder of Guaranteed
Obligations to proceed against or, exhaust its recourse against
Borrower or any other Subsidiary Guarantor or any other Person liable
for any of the Guaranteed Obligations or against any collateral for
any of the Guaranteed Obligations or against any other Person or
property, before demanding and enforcing payment of the Guaranteed
Obligations from any Guarantor under this Guaranty;

(b)	  Other Defenses.  Any defense that may arise by reason of (i) the
incapacity, lack of authority, death or disability of Borrower or any
other Person; (ii) the revocation or repudiation of any of the Credit
Agreement or the Notes by Borrower or any other Person; (iii) the
unenforceability in whole or in part of the Credit Agreement or the
Notes or any other instrument, document or agreement; (iv) the failure
of any Holder of Guaranteed Obligations to file or enforce a claim
against any Person liable for any of the Guaranteed Obligations or in
any Liquidation or Insolvency Proceeding; or (v) any borrowing or
grant of a security interest under Section 364 of the Bankruptcy Code;
                                                             Page 83

<PAGE>
(c)  	Notices.  Presentment, demand for payment, protest, notice of
discharge, notice of acceptance of this Guaranty, notice of the
incurrence of, or any default in respect of, any debt, liability or
obligation guaranteed hereunder, and all other indulgences and notices
of every type or nature, including, without limitation and to the
maximum extent permitted by law, notice of the disposition of any
collateral for any of the Guaranteed Obligations;

(d)  	Election of Remedies.  Any defense based upon an election of
remedies (including, if available, an election to proceed by non-
judicial foreclosure) or any other act or omission of any Holder of
Guaranteed Obligations or any other Person which destroys or otherwise
impairs any right that any Guarantor might otherwise have for
subrogation, recourse, reimbursement, indemnity, exoneration,
contribution or otherwise. against Borrower or any other Person;

(e)  	Collateral.  Any defense based upon any taking, modification or
release of any collateral or guaranties for the Guaranteed
Obligations, or any failure to create or perfect or ensure the
priority or enforceability of any security interest in any collateral
for any of the Guaranteed Obligations or any act or omission related
thereto;

(f)	  Offsets.  Any right to recoup from or offset against any of the
Guaranteed Obligations any claim that may be held or asserted by or
available to (i) Borrower or any other Guarantor or any other Person
liable for any of the Guaranteed Obligations against any Holder of
Guaranteed Obligations or (ii) any Guarantor against Borrower, any
other Guarantor, any other Holder of Guaranteed Obligations or any
other Person; or

(g)  	Defenses of Others.  Any other claim, right or defense
(including, by way of illustration and without limitation, such
matters as failure or insufficiency of consideration, statute of
limitations, breach of contract, tortious conduct, accord and
satisfaction, and discharge by agreement, conduct or in a Liquidation
or Insolvency Proceeding), except the defense of payment, that may be
held or asserted by or available to (i) Borrower or any other
Guarantor or any other Person liable for any of the Guaranteed
Obligations against any Holder of Guaranteed Obligations or (ii) any
Guarantor against Borrower, any other Guarantor, any other Holder of
Guaranteed Obligations or any other Person.

Section 2.7.	  Subrogation.  Each Guarantor hereby represents, warrants
and agrees, in respect of any and all present and future rights of
subrogation, recourse, reimbursement, indemnity, exoneration,
contribution and other claims that such Guarantor at any time may have
against Borrower, any other Guarantor or any other Person liable for
the payment of any of the Guaranteed Obligations (including, without
limitation, the owner of any interest in collateral for any of the
Guaranteed Obligations) as a result of or in connection with this
Guaranty or any payment hereunder, that:

                                                             Page 84

<PAGE>
(a)	  No Agreement.  Such Guarantor has not entered into, and agrees
that it will not enter into, any agreement providing, directly or
indirectly, for any such right or claim against Borrower or, except as
set forth in Section 2.10, against any other Subsidiary of Borrower,
and each such agreement now existing or hereafter entered into (except
Section 2.10) is and shall be void;

(b)	  Release.  Such Guarantor forever waives and releases, and agrees
never to sue upon, any such right or claim against Borrower and,
except as set forth in Section 2.10, against any other Subsidiary of
Borrower, whether or not the Guaranteed Obligations have been paid in
full;

(c)	  Capital Contribution.  Each payment made by such Guarantor under
this Guaranty shall be a contribution to the capital of Borrower, and
no such payment shall give rise to any claim (as that term is defined
in the Bankruptcy Code) in favor of such Guarantor against Borrower;

(d)	  Subordination of Contribution Rights.  Each Guarantor reserves,
as against each other Guarantor, its right of contribution under
Section 2.10 but agrees that all such contribution rights shall be
included among the Subordinated Liabilities; and

(e)	  Deferral of Other Rights and Claims.  Until all obligations of
the Lenders to extend credit to Borrower have expired or been
terminated and all the Guaranteed Obligations have been paid in full,
such Guarantor will not demand, sue for, accept or receive any payment
or transfer on account of any such right or claim from any Person
(other than Borrower and its Subsidiaries) liable for the payment of
any of the Guaranteed Obligations.

Section 2.8.	  Subordination Provisions.  (a) Subordination.  Any and
all present and future debts, liabilities and obligations of every
type and description (whether for money borrowed, on intercompany
accounts, for provision of goods or services, under tax sharing or
contribution agreements or on account of any other transaction,
agreement, occurrence or event and whether absolute or contingent,
direct or indirect, matured or unmatured, liquidated or unliquidated,
created directly or acquired from another, or sole, joint, several or
joint and several) of Borrower now outstanding or hereafter incurred
or owed to any Guarantor (the "Subordinated Liabilities") shall be,
and hereby are, subordinated to full and final payment of the
Guaranteed Obligations.

(b)	  Prohibited Payments.  No Guarantor will demand, sue for, accept
or receive, or cause or permit any other Person to make, any payment
on or transfer of property on account of any Subordinated Liabilities
except to the extent payment is permitted at the time under Section
7.02 of the Credit Agreement.




                                                             Page 85

<PAGE>
(c)	  No Liens or Transfers.  No Guarantor will demand, accept or hold
any Lien upon any real or personal property of Borrower as security
for any of the Subordinated Liabilities and agrees that any such Lien
shall be void.

(d)  	Insolvency Proceedings.  In any Insolvency or Liquidation
Proceeding, the Holders of Guaranteed Obligations shall be entitled to
receive payment in full of all amounts due or to become due on or in
respect of the Guaranteed Obligations, or provision shall be made for
such payment in money or money's worth, before any Guarantor is
entitled to receive any payment or distribution of any kind or
character, whether in cash, property or securities, on account of any
of the Subordinated Liabilities, and to that end the Holders of
Guaranteed Obligations shall be entitled to receive, for application
to the payment thereof, all payments and distributions of any kind or
character, whether in cash, property or securities (including any such
payment or distribution which may be payable or deliverable by reason
of the payment of any other debt or liability of Borrower being
subordinated to the payment of the Subordinated Liabilities), which
may be payable or deliverable in respect of the Subordinated
Liabilities in any such Insolvency or Liquidation Proceeding.

(e)	  Disallowed Post-Commencement Interest and Expenses.  If in any
Insolvency or Liquidation Proceeding (i) any payment or distribution
of any kind or character, whether in cash, property or securities
(including any such payment or distribution which may be payable or
deliverable by reason of the payment of any other debt or liability of
Borrower being subordinated to the payment of the Subordinated
Liabilities) is payable or deliverable in respect of the Subordinated
Liabilities, and (ii) the Holders of Guaranteed Obligations are not
otherwise entitled to receive such payment or distribution pursuant to
Section 2.8(d), and (iii) any amount remains unpaid to any Holder of
Guaranteed Obligations on account of any Disallowed Post-Commencement
Interest and Expenses, then the Holders of Guaranteed Obligations
shall be entitled to receive payment of all such unpaid Disallowed
Post-Commencement Interest and Expenses from and out of any and all
such payments and distributions in respect of the Subordinated
Liabilities.

(f)	  Held in Trust.  If any payment, transfer or distribution is made
to any Guarantor upon any Subordinated Liabilities that is not
permitted to be made under this Section 2.8 or that the Holders of
Guaranteed Obligations are not entitled to receive under this Section
2.8, such Guarantor shall receive and hold the same in trust, as
trustee for the benefit of the Holders of Guaranteed Obligations, and
shall forthwith transfer and deliver the same to Agent, in precisely
the form received (except for any required endorsement), for
application to the payment of Guaranteed Obligations or any unpaid
Disallowed Post-Commencement Interest and Expenses.




                                                             Page 86

<PAGE>
(g)	  Claims in Bankruptcy.  Each Guarantor will file all claims
against Borrower in any Liquidation or Insolvency Proceeding in which
the filing of claims is required or permitted by law upon any of the
Subordinated Liabilities and will assign to Agent, for the benefit of
the Holders of Guaranteed Obligations, all rights of such Guarantor
thereunder.  If any Guarantor does not file any such claim at least 30
days prior to any applicable claims bar date, Agent is hereby
authorized (but shall not be obligated), as attorney-in-fact for such
Guarantor with full power of substitution, either to file such claim
or proof thereof in the name of such Guarantor or, at Agent's option,
to assign the claim and cause the claim or proof thereof to be filed
by an agent or nominee.  Agent and its agents and nominees shall have
the sole right, but no obligation, to accept or reject any plan
proposed in such Insolvency or Liquidation Proceeding and to cast any
votes and to take any other action with respect to all claims upon any
of the Subordinated Liabilities.

(h)  	Subordination Effective and Not Impaired.  This Section 2.8 shall
remain effective for so long as this Guaranty is continuing and
thereafter for so long as any Guaranteed Obligation is outstanding.
Each Guarantor's obligations under this Section 2.8 (i) shall be
absolute and unconditional as set forth in Section 2.3, irrevocable
and continuing as set forth in Section 2.4, subject to reinstatement
as set forth in Section 2.5, and not be affected or impaired by any of
the matters waived in Section 2.6, (ii) shall be subject to the
provisions of Article V of the Credit Agreement, and (iii) shall
otherwise be as equally enduring and free from defenses as such
Guarantor's liability under this Guaranty.

Section 2.9.	  Fraudulent Transfer Limitation.  If, in any action to
enforce this Guaranty or any proceeding to allow or adjudicate a claim
under this Guaranty, a court of competent jurisdiction determines that
enforcement of this Guaranty against any Guarantor for the full amount
of the Guaranteed Obligations is not lawful under, or would be subject
to avoidance under, Section 548 of the Bankruptcy Code or any
applicable provision of comparable state law, the liability of such
Guarantor under this Guaranty shall be limited to the maximum amount
lawful and not subject to avoidance under such law.

	Section 2.10.  Contribution among Guarantors.  The Guarantors desire
to allocate among themselves, in a fair and equitable manner, their
rights of contribution from each other when any payment is made by one
of the Guarantors under this Guaranty.  Accordingly, if any payment is
made by a Guarantor under this Guaranty (a "Funding Guarantor") that
exceeds its Fair Share, the Funding Guarantor shall be entitled to a
contribution from each other Guarantor in the amount of such other
Guarantor's Fair Share Shortfall, so that all such contributions shall
cause each Guarantor's Aggregate Payments to equal its Fair Share.
For these purposes:




                                                             Page 87

<PAGE>
   (a)   	"Fair Share" means, with respect to a Guarantor as of any
         date of determination, an amount equal to (i) the ratio of
         (x) the Adjusted Maximum Amount of such Guarantor to (y) the
         aggregate Adjusted Maximum Amounts of all Guarantors,
         multiplied by (ii) the aggregate amount paid on or before
         such date by all Funding Guarantors under this Guaranty.

   (b)	   "Fair Share Shortfall" means, with respect to a Guarantor as
         of any date of determination, the excess, if any, of the Fair
         Share of such Guarantor over the Aggregate Payments of such
         Guarantor.

   (c)	   "Adjusted Maximum Amount" means, with respect to a Guarantor
         as of any date of determination, the maximum aggregate amount
         of the liability of such Guarantor under this Guaranty,
         limited to the extent required under Section 2.9 (except
         that, for purposes solely of this calculation, any assets or
         liabilities arising by virtue of any rights to or obligations
         of contribution under this Section 2.10 shall not be counted
         as assets or liabilities of such Guarantor).

   (d)   	"Aggregate Payments" means, with respect to a Guarantor as of
         any date of determination, the aggregate net amount of all
         payments made on or before such date by such Guarantor under
         this Guaranty (including, without limitation, under this
         Section 2.10).

The amounts payable as contributions hereunder shall be determined as
of the date on which the related payment or distribution is made by
the Funding Guarantor.  The allocation and right of contribution among
the Guarantors set forth in this Section 2.10 shall not be construed
to limit in any way the liability of any Guarantor under this Guaranty
to the Holders of the Guaranteed Obligations.

	Section 2.11.  Joint and Several Obligation.  This Guaranty and all
liabilities of each Guarantor hereunder shall be the joint and several
obligation of each Guarantor and may be freely enforced against each
Guarantor, for the full amount of the Guaranteed Obligations (subject
to Section 2.9), without regard to whether enforcement is sought or
available against any other Guarantor.


                              ARTICLE III

                       MISCELLANEOUS PROVISIONS

Section 3.1.	  Condition of Borrower.  Each Guarantor is fully aware of
the financial condition of Borrower and is executing and delivering
this Guaranty based solely upon such Guarantor's own independent
investigation of all matters pertinent hereto and is not relying in
any manner upon any representation or statement by any Holder of
Guaranteed Obligations.  Each Guarantor represents and warrants that

                                                             Page 88

<PAGE>
it is in a position to obtain, and each Guarantor hereby assumes full
responsibility for obtaining, any additional information concerning
the financial condition of Borrower and any other matter pertinent
hereto as such Guarantor may desire, and such Guarantor is not relying
upon or expecting any Holder of Guaranteed Obligations to furnish to
such Guarantor any information now or hereafter in the possession of
any Holder of Guaranteed Obligations concerning the same or any other
matter.  By executing this Guaranty, each Guarantor knowingly accepts
the full range of risks encompassed within a contract of this type,
which risks each Guarantor acknowledges.  No Guarantor shall have the
right to require any Holder of Guaranteed Obligations to obtain or
disclose any information with respect to the Guaranteed Obligations,
the financial condition or prospects of Borrower, the ability of
Borrower to pay or perform the Guaranteed Obligations, the existence,
perfection, priority or enforceability of any collateral security for
any or all of the Guaranteed Obligations, the existence or
enforceability of any other guaranties of all or any part of the
Guaranteed Obligations, any action or non-action on the part of any
Holder of Guaranteed Obligations, Borrower, or any other Person, or
any other event, occurrence, condition or circumstance whatsoever.

Section 3.2.	  Amendments.  (a) Amendment to Guaranty.  No amendment or
waiver of any provision of this Guaranty, and no consent to any
departure by any Guarantor herefrom, shall in any event be effective
unless the same shall be in writing and signed by the Required Banks,
and then such waiver or consent shall be effective only in the
specific instance and for the specific purpose for which given, except
that no amendment, waiver or consent shall, unless in writing and
signed by all the Lenders, (i) limit the liability of any Guarantor
hereunder, (ii) postpone any date fixed for payment hereunder, or
(iii) change the number of Lenders required to take any action
hereunder.

(b)	  Amendment or Modification of the Notes.  The Notes may be
amended, modified or supplemented in accordance with their terms
without notice to or consent or agreement by any Guarantor, including,
without limitation, so as to (i) alter, compromise, modify,
accelerate, extend, renew, refinance or change the time or manner for
making of advances, provision of other financial accommodations, or
the payment or performance of all or any portion of the Guaranteed
Obligations, (ii) increase or reduce the rate of interest or amount of
principal payable on the Notes, (iii) release or discharge Borrower or
any other Person as to all or any portion of the Guaranteed
Obligations, or (iv) release, substitute or add any one or more
guarantors or endorsers, accept additional or substituted security for
payment or performance of the Guaranteed Obligations, or release or
subordinate any security therefor.

Section 3.3.  Notices.  All notices and other communications provided
for hereunder shall be in writing (including telecopier communication)
and mailed, telecopied or delivered; if to any Guarantor, at c/o


                                                             Page 89

<PAGE>
Realty Income Corporation, 220 West Crest Street, Escondido, CA 92025-
1707, Attention: Michael Pfeiffer, Esq., with a copy to: Michael J.
Brody Esq., Latham & Watkins, 633 West Fifth Street, Suite 4000, Los
Angeles, CA 90071-2007, if to Agent, at Bank of Montreal, 115 South
LaSalle Street, 12 West, Chicago, Illinois 60603, Attention: Josie
Nichols; and if to any Lender, at its address specified in the Credit
Agreement, or, as to any party, at such other address as shall be
designated by such party in a written notice to each other party.  All
such notices and other communications shall, when mailed or telecopied
be effective when deposited in the mails or telecopied respectively.

Section 3.4.	  Right of Set-off.  If any request is made or consent is
given by the Required Banks pursuant to Section 8.01 of the Credit
Agreement for a declaration by the Agent that the Notes are
immediately due and payable, or if the Notes become immediately due
and payable pursuant to Section 8.01 of the Credit Agreement, each
Lender shall have the right at any time and from time to time
thereafter, to the fullest extent permitted by law, to set off and
apply any and all deposits (general or special, time or demand,
provisional or final) at any time held and other liability at any time
owing by such Lender to or for the credit or the account of any
Guarantor against any and all liability of such Guarantor under this
Guaranty, whether or not such Lender shall have made any demand under
this Guaranty and even though such liability may then be contingent
and unmatured.  Each Lender agrees promptly to notify the affected
Guarantor after any such set-off and application made by such Lender,
but the failure to give such notice shall not affect the validity of
such set-off and application.  The rights of each Lender under this
Section 3.4 are in addition to other rights and remedies (including,
without limitation, other rights of set-off) which such Lender may
have.

Section 3.5.  Successors and Assigns.  This Guaranty is binding upon
and enforceable against each Guarantor, its successors and assigns,
and shall inure to the benefit of, and be enforceable by, each Holder
of any of the Guaranteed Obligations and such Holder's heirs,
representatives, successors and assigns.

Section 3.6.	  No Inquiry.  Each Holder of Guaranteed Obligations may
rely, without further inquiry, on the power and authority of each
Guarantor, Borrower and each of its Subsidiaries and on the authority
of all officers, directors and agents acting or purporting to act on
their behalf.

Section 3.7.   Bankruptcy.  So long as any Commitments or Guaranteed
Obligation are outstanding, no Guarantor will, without the prior
written consent of Agent and the Required Banks, commence or join with
any other Person in commencing any Insolvency or Liquidation
Proceeding against Borrower or any of its Subsidiaries.

Section 3.8.  No Waiver; Remedies.  No failure on the part of any
Holder of Guaranteed Obligations to exercise, and no delay in

                                                             Page 90

<PAGE>
exercising, any right hereunder shall operate as a waiver thereof, and
any single or partial exercise of any right hereunder shall not
preclude any other or further exercise of any other right or of the
same right as to any other matter or on a subsequent occasion.

Section 3.9.  Remedies Cumulative.  All rights, powers and remedies of
each Holder of Guaranteed Obligations under this Guaranty, under any
other agreement now or at any time hereafter in effect between any
such Holder and each and all of the Guarantors (whether relating to
the Guaranteed Obligations or otherwise) or now or hereafter existing
at law or in equity or by statute or otherwise, shall be cumulative
and concurrent and not alternative and each such right, power and
remedy may be exercised independently of, and in addition to, each
other such right, power or remedy.

	Section 3.10.  Severally Enforceable.  This Guaranty may be enforced
severally and successively by any one or more of the Holders of
Guaranteed Obligations in one or more actions, whether independent,
concurrent, joint, successive or otherwise.  The claims, rights and
remedies of any Holder of Guaranteed Obligations (i) may not be
modified or waived by any other Holder, except as set forth in Section
3.2(a), and (ii) shall not be reduced, discharged, affected or
impaired by any deed, act or omission, whether or not wrongful, of any
other Holder.

	Section 3.11.  Counterparts.  This Guaranty may be executed in
counterparts, and each such counterpart for all purposes shall be
deemed an original and all such counterparts together shall constitute
but one and the same agreement.

	Section 3.12.  Severability.  If any provision hereof or the
application thereof in any particular circumstance is held to be
unlawful or unenforceable in any respect, all other provisions hereof
and such provision in all other applications shall nevertheless remain
effective and enforceable to the maximum extent lawful.

	Section 3.13.  Integration.  This Guaranty is intended as an
integrated and final expression of the entire agreement of such
Guarantor with respect to the subject matter hereof.  No
representation, understanding, promise or condition concerning the
subject matter hereof shall be binding upon any Holder of Guaranteed
Obligations unless expressed herein or therein, and no course of prior
dealing or usage of trade, and no parol or extrinsic evidence of any
nature, shall be admissible to supplement, modify or vary any of the
terms hereof.  Acceptance of or acquiescence in a course of
performance rendered under this Guaranty or any other dealings between
any Guarantor and any Holder of Guaranteed Obligations shall not be
relevant to determine the meaning of this Guaranty even though the
accepting or acquiescing party had knowledge of the nature of the
performance and opportunity for objection.



                                                             Page 91

<PAGE>
	SECTION 3.14.  GOVERNING LAW; SUBMISSION TO JURISDICTION; WAIVER OF
JURY TRIAL.

(a)  	GOVERNING LAW.  THIS GUARANTY SHALL BE GOVERNED BY, AND CONSTRUED
IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK.

(b)  	SUBMISSION TO JURISDICTION.  ANY LEGAL ACTION OR PROCEEDING WITH
RESPECT TO THIS AGREEMENT MAY BE BROUGHT IN THE COURTS OF THE STATE OF
NEW YORK OR OF THE UNITED STATES FOR THE SOUTHERN DISTRICT OF NEW
YORK, AND BY EXECUTION AND DELIVERY OF THIS AGREEMENT, EACH PARTY
HERETO CONSENTS, FOR ITSELF AND IN RESPECT OF ITS PROPERTY, TO THE
JURISDICTION OF THOSE COURTS.  EACH PARTY IRREVOCABLY WAIVES ANY
OBJECTION, INCLUDING ANY OBJECTION TO THE LAYING OF VENUE OR BASED ON
THE GROUNDS OF FORUM NON CONVENIENS, WHICH IT MAY NOW OR HEREAFTER
HAVE TO THE BRINGING OF ANY ACTION OR PROCEEDING IN SUCH JURISDICTION
IN RESPECT OF THIS AGREEMENT OR ANY DOCUMENT RELATED HERETO.  SERVICE
OF ANY SUMMONS, COMPLAINT OR OTHER PROCESS MAY BE MADE BY ANY MEANS
PERMITTED BY NEW YORK LAW.

(c)  	WAIVER OF JURY TRIAL.  EACH PARTY HERETO WAIVES ALL RIGHTS TO A
TRIAL BY JURY OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR ARISING
OUT OF OR RELATED TO THIS GUARANTY, THE NOTES OR THE TRANSACTIONS
CONTEMPLATED HEREBY OR THEREBY IN ANY ACTION, PROCEEDING OR OTHER
LITIGATION OF ANY TYPE BROUGHT BY ANY OF THE PARTIES AGAINST ANY OTHER
PARTY OR PARTIES, WHETHER WITH RESPECT TO CONTRACT CLAIMS, TORT
CLAIMS, OR OTHERWISE, AND AGREES THAT ANY SUCH CLAIM OR CAUSE OF
ACTION SHALL BE TRIED BY A COURT TRIAL WITHOUT A JURY.

	Section 3.15.  Acceptance and Notice.  Each Guarantor acknowledges
acceptance hereof and reliance hereon by each Holder of any of the
Guaranteed Obligations and waives, irrevocably and forever, all notice
thereof.

IN WITNESS WHEREOF, the Guarantors have caused this Subsidiary
Guaranty to be duly executed and delivered by an officer of each
Guarantor thereunto duly authorized as of the date first above
written.


                                  THE GUARANTORS:

                                  By:  Realty Income Corporation
                                  Its:  General Partner

                                  By:
                                       ------------------------------
                                       Michael R. Pfeiffer
                                       Executive Vice President,
                                       General Counsel




                                                             Page 92

                                     Schedule A to Subsidiary Guaranty



                              GUARANTORS















































                                                             Page 93

                                      Exhibit A to Subsidiary Guaranty

                      FORM OF SUBSIDIARY JOINDER

This Subsidiary Joinder is entered into by                       , a
              corporation (the "Company"), as of                  .

WHEREAS, the sole stockholder of the Company (the "Sole Stockholder")
has entered into the Revolving Credit Agreement, dated as of
February 1, 2000, among Realty Income Corporation, as Borrower, each
of the banks identified on the signature pages thereof and Bank of
Montreal, as Agent for the Banks (the "Credit Agreement") which
requires that each of the Subsidiaries of the Sole Stockholder enter
into a subsidiary guaranty (the "Subsidiary Guaranty", attached hereto
as Exhibit A) to and for the benefit of the lenders party to the
Credit Agreement;

WHEREAS, as a precondition to any transfer of certain properties owned
by the Sole Stockholder, any of its Subsidiaries (as defined in the
Credit Agreement), or any combination thereof (the "Properties"), to
any other Subsidiary, that such transferee Subsidiary execute and
deliver a subsidiary joinder (the "Subsidiary Joinder") with respect
to the Subsidiary Guaranty to and for the benefit of the lenders party
to the Credit Agreement;

WHEREAS, the Company owns a     % limited partnership interest in the
limited partnership that owns such Properties; and

WHEREAS, the Company is a Subsidiary of the [Sole Stockholder] of the
Company, as defined in the Credit Agreement;

NOW, THEREFORE, the Company hereby agrees to join with the
Subsidiaries party to the Subsidiary Guaranty and agrees further to be
bound by the terms and conditions of the Subsidiary Guaranty as though
the Company had originally been a party to it.

IN WITNESS WHEREOF, the undersigned has executed this Subsidiary
Joinder as of the date first written above.

                                  [Subsidiary Name]


                                  ----------------------------------
                                  By:
                                       -----------------------------
                                  Its:
                                       -----------------------------





                                                             Page 94

                                       Exhibit A to Subsidiary Joinder


                          SUBSIDIARY GUARANTY
















































                                                             Page 95

                                                            Schedule 1


                              COMMITMENTS



BANK                                                    COMMITMENT

Bank of Montreal (Agent)                                $25,000,000
Total - All Banks                                       $25,000,000









































                                                             Page 96

                           SCHEDULE 5.01(A)

             SUBSIDIARIES AND JOINT VENTURES OF THE COMPANY

















































                                                             Page 97

                           SCHEDULE 5.01(Q)

                           ERISA LIABILITIES

















































                                                             Page 98

                           SCHEDULE 5.01(R)

                         INTELLECTUAL PROPERTY

















































                                                             Page 99







                              Exhibit 12.1


                       REALTY INCOME CORPORATION
    STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                        (dollars in thousands)


<TABLE>
                                   Years ended December 31,
                       -----------------------------------------------
                         1999      1998      1997      1996     1995
                       -------   -------   -------   -------   -------
<S>                    <C>       <C>       <C>       <C>       <C>
Net income             $46,241   $41,304   $34,770   $32,223   $25,600
                       -------   -------   -------   -------   -------
Fixed Charges:
   Interest             23,267    13,044     7,800     1,987     2,186
   Amortization of fees  1,106       679       426       380       456
   Interest capitalized  1,644       660       168       150       217
                       -------   -------   -------   -------   -------
      Fixed charges     26,117    14,383     8,394     2,517     2,859
                       -------   -------   -------   -------   -------
Net income before
   fixed charges        70,714    55,027    42,996    34,590    28,242
Divided by fixed
   charges              26,117    14,383     8,394     2,517     2,859
                       -------   -------   -------   -------   -------
Ratio of earnings to
   fixed charges           2.7       3.8       5.1      13.7       9.9
                       =======   =======   =======   =======   =======
Ratio of earnings to
   combined fixed
   charges and
   preferred stock
   dividends               2.3       3.8       5.1      13.7       9.9
                       =======   =======   =======   =======   =======
Preferred stock
   dividend              5,229        --        --        --        --
</TABLE>










                                                           Page 1











                          Exhibit 21.1
                          ============



Subsidiaries of the Company as of January 1, 2000
- -------------------------------------------------

Realty Income Texas Properties, L.P.
  a Delaware limited partnership

Realty Income Texas Properties, Inc.
  a Delaware corporation

Crest Net Lease, Inc.
  a Delaware corporation


































                                                             Page 1











                             EXHIBIT 23.1



                   Consent of Independent Auditors

The Board of Directors
Realty Income Corporation:

     We consent to incorporation by reference in Registration Statement
No. 333-80821 on Form S-3 of Realty Income Corporation and to incorporation
by reference in Registration Statement No. 33-95708 on Form S-8 of Realty
Income Corporation, of our report relating to the consolidated balance
sheets of Realty Income Corporation as of December 31, 1999 and 1998, and
the related consolidated statements of income, stockholders' equity and
cash flows for each of the years in the three-year period ended
December 31, 1999, and the related Schedule III.  Such report is dated
January 25, 2000, except as to note 18A, which is as of February 1, 2000,
and appears in the December 31, 1999, annual report on Form 10-K of Realty
Income Corporation.


                                       /s/ KPMG LLP
                                       ------------
                                       KPMG LLP

San Diego, California
March 20, 2000






















                                                               Page 1








<TABLE> <S> <C>




<ARTICLE>5
<LEGEND>
This Schedule contains summary financial information extracted from
the registrant's Balance Sheet as of December 31, 1999 and Income
Statement for the twelve months ended December 31, 1999 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>1
<PERIOD-TYPE>                                             12-MOS
<FISCAL-YEAR-END>                                    DEC-31-1999
<PERIOD-END>                                         DEC-31-1999
<CASH>                                                   773,000
<SECURITIES>                                                   0
<RECEIVABLES>                                          3,407,000
<ALLOWANCES>                                                   0
<INVENTORY>                                                    0
<CURRENT-ASSETS> <F1>                                          0
<PP&E>                                             1,062,479,000
<DEPRECIATION>                                      (195,386,000)
<TOTAL-ASSETS>                                       905,404,000
<CURRENT-LIABILITIES> <F1>                                     0
<BONDS>                                              349,200,000
<COMMON>                                              26,822,000
                                          0
                                            4,140,000
<OTHER-SE>                                           503,869,000
<TOTAL-LIABILITY-AND-EQUITY>                         905,404,000
<SALES>                                                        0
<TOTAL-REVENUES>                                     104,510,000
<CGS>                                                          0
<TOTAL-COSTS>                                                  0
<OTHER-EXPENSES>                                      34,742,000
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                    24,473,000
<INCOME-PRETAX>                                       46,596,000
<INCOME-TAX>                                                   0
<INCOME-CONTINUING>                                   46,596,000
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                         (355,000)
<CHANGES>                                                      0
<NET-INCOME>                                          46,241,000
<EPS-BASIC>                                                 1.53
<EPS-DILUTED>                                               1.53

<FN>
    Current assets and current liabilities are not applicable to
    the Company under current industry standards.
</FN>











</TABLE>


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