FRANKLIN SELECT REAL ESTATE INCOME FUND
424B1, 1996-03-25
REAL ESTATE INVESTMENT TRUSTS
Previous: TECHNOLOGY FUNDING SECURED INVESTORS III, 10-K, 1996-03-25
Next: MICROTEL FRANCHISE & DEVELOPMENT CORP /NY, 10KSB, 1996-03-25



<PAGE>   1
                                        Filed Pursuant to Rule 424(b)(1)
                                        Registration Statement No. 033-64131
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                         777 MARINERS ISLAND BOULEVARD
                            SAN MATEO, CA 94403-7777
                                 (415) 312-3000
 
                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                             TO BE HELD MAY 7, 1996
 
Dear Shareholder:
 
     Notice is hereby given that a Special Meeting (the "Special Meeting") of
Shareholders of Franklin Select Real Estate Income Fund (the "Company") will be
held on May 7, 1996, at 10:00 a.m., Pacific Daylight Time (PDT), at the offices
of Franklin Properties, Inc., 777 Mariners Island Boulevard, San Mateo,
California for the following purposes:
 
          1. To consider and vote upon an Agreement and Plan of Merger between
     the Company, Franklin Real Estate Income Fund ("FREIF") and Franklin
     Advantage Real Estate Income Fund ("Advantage") pursuant to which FREIF
     and/or Advantage would be merged with and into the Company (the "Merger").
     Upon consummation of the Merger, if the Company Shareholders and FREIF
     Shareholders approve the Merger, each share of FREIF Series A Common Stock
     or Series B Common Stock would be converted into the right to receive 1.286
     shares of Company Series A Common Stock or Series B Common Stock,
     respectively. Upon consummation of the Merger, if the Company Shareholders
     and Advantage Shareholders approve the Merger, each share of Advantage
     Series A Common Stock or Series B Common Stock would be converted into the
     right to receive 1.2 shares of Company Series A Common Stock or Series B
     Common Stock, respectively. Approval of the Merger by Company Shareholders
     will also approve (i) amendments to the Company's Articles of Incorporation
     to change the Company's name to "Franklin Select Realty Trust," and to
     eliminate dividends from operations to the Company Series B Common Stock,
     and (ii) the adoption of second amended and restated bylaws that will,
     among other things, increase the variable number of directors on the board
     of directors from three to five to five to nine.
 
          2. To transact such other business as may properly come before the
     Special Meeting or any adjournments thereof.
 
     Pursuant to the Company's Bylaws, the Board of Directors has fixed the
close of business on March 18, 1996 as the record date for the determination of
Shareholders entitled to notice of and to vote at the Special Meeting. Only
Shareholders of record at that time will be entitled to vote at the Special
Meeting or any adjournment thereof.
 
     You are cordially invited to attend the Special Meeting in person. Even if
you plan to attend the Special Meeting, please complete, date, sign, and return
the enclosed proxy promptly in the enclosed self-addressed, stamped envelope. If
you attend and wish to withdraw your proxy, you may vote personally at the
Special Meeting.
 
Dated: March 21, 1996                    Sincerely,
 
                                         RICHARD S. BARONE
                                         Secretary
 
SPECIAL NOTE: IF YOU HOLD SHARES IN MORE THAN ONE FRANKLIN REIT, YOU WILL
RECEIVE A SEPARATE PROXY PACKAGE FOR EACH REIT YOU HOLD. PLEASE BE SURE TO SIGN
AND RETURN EACH PROXY CARD REGARDLESS OF HOW MANY YOU RECEIVE.
 
                     PLEASE RETURN YOUR PROXY CARD PROMPTLY
            YOUR VOTE IS IMPORTANT NO MATTER HOW MANY SHARES YOU OWN
 
     SHAREHOLDERS ARE CORDIALLY INVITED TO ATTEND THE SPECIAL MEETING IN PERSON.
IF YOU DO NOT EXPECT TO ATTEND THE SPECIAL MEETING, PLEASE INDICATE YOUR VOTING
INSTRUCTIONS ON THE ENCLOSED PROXY CARD, DATE AND SIGN IT, AND RETURN IT IN THE
ENVELOPE PROVIDED, WHICH IS ADDRESSED FOR YOUR CONVENIENCE AND NEEDS NO POSTAGE
IF MAILED IN THE UNITED STATES. IN ORDER TO AVOID THE ADDITIONAL EXPENSE TO THE
COMPANY OF FURTHER SOLICITATION, WE ASK YOUR COOPERATION IN MAILING YOUR PROXY
PROMPTLY.
 
      --------------------------------------------------------------------------
<PAGE>   2
 
                        FRANKLIN REAL ESTATE INCOME FUND
                         777 MARINERS ISLAND BOULEVARD
                            SAN MATEO, CA 94403-7777
                                 (415) 312-3000
 
                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                             TO BE HELD MAY 7, 1996
 
Dear Shareholder:
 
     Notice is hereby given that a Special Meeting (the "Special Meeting") of
Shareholders of Franklin Real Estate Income Fund ("FREIF") will be held on May
7, 1996, at 10:00 a.m., Pacific Daylight Time (PDT), at the offices of Franklin
Properties, Inc., 777 Mariners Island Boulevard, San Mateo, California for the
following purposes:
 
          1. To consider and vote upon an Agreement and Plan of Merger between
     FREIF, Franklin Select Real Estate Income Fund ("the Company") and Franklin
     Advantage Real Estate Income Fund ("Advantage") pursuant to which FREIF
     and/or Advantage would be merged with and into the Company (the "Merger").
     Upon consummation of the Merger, if the Company Shareholders and FREIF
     Shareholders approve the Merger, each share of FREIF Series A Common Stock
     or Series B Common Stock would be converted into the right to receive 1.286
     shares of Company Series A Common Stock or Series B Common Stock,
     respectively. Upon consummation of the Merger, if the Company Shareholders
     and Advantage Shareholders approve the Merger, each share of Advantage
     Series A Common Stock or Series B Common Stock would be converted into the
     right to receive 1.2 shares of Company Series A Common Stock or Series B
     Common Stock, respectively.
 
          2. To transact such other business as may properly come before the
     Special Meeting or any adjournments thereof.
 
     Pursuant to FREIF's Bylaws, the Board of Directors has fixed the close of
business on March 18, 1996 as the record date for the determination of
Shareholders entitled to notice of and to vote at the Special Meeting. Only
Shareholders of record at that time will be entitled to vote at the Special
Meeting or any adjournment thereof.
 
     You are cordially invited to attend the Special Meeting in person. Even if
you plan to attend the Special Meeting, please complete, date, sign, and return
the enclosed proxy promptly in the enclosed self-addressed, stamped envelope. If
you attend and wish to withdraw your proxy, you may vote personally at the
Special Meeting.
 
Dated: March 21, 1996                    Sincerely,
 
                                         RICHARD S. BARONE
                                         Secretary
 
SPECIAL NOTE: IF YOU HOLD SHARES IN MORE THAN ONE FRANKLIN REIT, YOU WILL
RECEIVE A SEPARATE PROXY PACKAGE FOR EACH REIT YOU HOLD. PLEASE BE SURE TO SIGN
AND RETURN EACH PROXY CARD REGARDLESS OF HOW MANY YOU RECEIVE.
 
                     PLEASE RETURN YOUR PROXY CARD PROMPTLY
            YOUR VOTE IS IMPORTANT NO MATTER HOW MANY SHARES YOU OWN
 
     SHAREHOLDERS ARE CORDIALLY INVITED TO ATTEND THE SPECIAL MEETING IN PERSON.
IF YOU DO NOT EXPECT TO ATTEND THE SPECIAL MEETING, PLEASE INDICATE YOUR VOTING
INSTRUCTIONS ON THE ENCLOSED PROXY CARD, DATE AND SIGN IT, AND RETURN IT IN THE
ENVELOPE PROVIDED, WHICH IS ADDRESSED FOR YOUR CONVENIENCE AND NEEDS NO POSTAGE
IF MAILED IN THE UNITED STATES. IN ORDER TO AVOID THE ADDITIONAL EXPENSE TO
FREIF OF FURTHER SOLICITATION, WE ASK YOUR COOPERATION IN MAILING YOUR PROXY
PROMPTLY.
 
      --------------------------------------------------------------------------
<PAGE>   3
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
                         777 MARINERS ISLAND BOULEVARD
                            SAN MATEO, CA 94403-7777
                                 (415) 312-3000
 
                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                             TO BE HELD MAY 7, 1996
 
Dear Shareholder:
 
     Notice is hereby given that a Special Meeting (the "Special Meeting") of
Shareholders of Franklin Advantage Real Estate Income Fund ("Advantage") will be
held on May 7, 1996, at 10:00 a.m., Pacific Daylight Time (PDT), at the offices
of Franklin Properties, Inc., 777 Mariners Island Boulevard, San Mateo,
California for the following purposes:
 
          1. To consider and vote upon an Agreement and Plan of Merger between
     Advantage, Franklin Real Estate Income Fund ("FREIF") and Franklin Select
     Real Estate Income Fund ("the Company") pursuant to which FREIF and/or
     Advantage would be merged with and into the Company (the "Merger"). Upon
     consummation of the Merger, if the Company Shareholders and Advantage
     Shareholders approve the Merger, each share of Advantage Series A Common
     Stock or Series B Common Stock would be converted into the right to receive
     1.2 shares of Company Series A Common Stock or Series B Common Stock,
     respectively. Upon consummation of the Merger, if the Company Shareholders
     and FREIF Shareholders approve the Merger, each share of FREIF Series A
     Common Stock or Series B Common Stock would be converted into the right to
     receive 1.286 shares of Company Series A Common Stock or Series B Common
     Stock, respectively.
 
          2. To transact such other business as may properly come before the
     Special Meeting or any adjournments thereof.
 
     Pursuant to Advantage's Bylaws, the Board of Directors has fixed the close
of business on March 18, 1996 as the record date for the determination of
Shareholders entitled to notice of and to vote at the Special Meeting. Only
Shareholders of record at that time will be entitled to vote at the Special
Meeting or any adjournment thereof.
 
     You are cordially invited to attend the Special Meeting in person. Even if
you plan to attend the Special Meeting, please complete, date, sign, and return
the enclosed proxy promptly in the enclosed self-addressed, stamped envelope. If
you attend and wish to withdraw your proxy, you may vote personally at the
Special Meeting.
 
Dated: March 21, 1996                    Sincerely,
 
                                         RICHARD S. BARONE
                                         Secretary
 
SPECIAL NOTE: IF YOU HOLD SHARES IN MORE THAN ONE FRANKLIN REIT, YOU WILL
RECEIVE A SEPARATE PROXY PACKAGE FOR EACH REIT YOU HOLD. PLEASE BE SURE TO SIGN
AND RETURN EACH PROXY CARD REGARDLESS OF HOW MANY YOU RECEIVE.
 
                     PLEASE RETURN YOUR PROXY CARD PROMPTLY
            YOUR VOTE IS IMPORTANT NO MATTER HOW MANY SHARES YOU OWN
 
     SHAREHOLDERS ARE CORDIALLY INVITED TO ATTEND THE SPECIAL MEETING IN PERSON.
IF YOU DO NOT EXPECT TO ATTEND THE SPECIAL MEETING, PLEASE INDICATE YOUR VOTING
INSTRUCTIONS ON THE ENCLOSED PROXY CARD, DATE AND SIGN IT, AND RETURN IT IN THE
ENVELOPE PROVIDED, WHICH IS ADDRESSED FOR YOUR CONVENIENCE AND NEEDS NO POSTAGE
IF MAILED IN THE UNITED STATES. IN ORDER TO AVOID THE ADDITIONAL EXPENSE TO
ADVANTAGE OF FURTHER SOLICITATION, WE ASK YOUR COOPERATION IN MAILING YOUR PROXY
PROMPTLY.
 
      --------------------------------------------------------------------------
<PAGE>   4
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                                   PROSPECTUS
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        FRANKLIN REAL ESTATE INCOME FUND
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                             JOINT PROXY STATEMENT
 
                        SPECIAL MEETINGS OF SHAREHOLDERS
                                  MAY 7, 1996
 
     This Joint Proxy Statement/Prospectus is being furnished to holders of
shares of Series A Common Stock ("Company Common Stock") of Franklin Select Real
Estate Income Fund (the "Company"), holders of Series B Common Stock of the
Company ("Series B Shares of the Company") holders of shares of Series A Common
Stock ("FREIF Common Stock") of Franklin Real Estate Income Fund ("FREIF"),
holders of Series B Common Stock of FREIF ("Series B Shares of FREIF"), holders
of shares of Series A Common Stock ("Advantage Common Stock") of Franklin
Advantage Real Estate Income Fund ("Advantage" and together with FREIF, the
"Funds") and holders of Series B Common Stock of Advantage ("Series B Shares of
Advantage") in connection with the solicitation of proxies of each for use at
special meetings of Shareholders of the Company, FREIF and Advantage to be held
at the offices of Franklin Properties, Inc., 777 Mariners Boulevard, San Mateo,
California 94403-7777, on May 7, 1996 at 10:00 a.m. Pacific Daylight Time, and
any and all adjournments thereof. Holders of Company Common Stock, FREIF Common
Stock and Advantage Common Stock are referred to as the "Company Series A
Shareholders," "FREIF Series A Shareholders" and "Advantage Series A
Shareholders," respectively, or "Series A Shareholders," collectively.
 
     This Joint Proxy Statement/Prospectus relates to the proposed merger of
FREIF and/or Advantage with and into the Company (the "Merger") pursuant to the
Agreement and Plan of Merger attached as Appendix A to this Joint Proxy
Statement/Prospectus (the "Merger Agreement"). If approved by its Shareholders,
each share of FREIF Common Stock or Series B Shares exchanged in the Merger will
be converted into the right to receive 1.286 fully paid and non-assessable
shares of Company Common Stock or Series B Shares of the Company, respectively.
If approved by its Shareholders, each share of Advantage Common Stock or Series
B Shares exchanged in the Merger will be converted into the right to receive 1.2
fully paid and non-assessable shares of Company Common Stock or Series B Shares
of the Company, respectively. Fractional shares will not be issued but instead
will be rounded up to the nearest whole share. Approval of the Merger by Company
Shareholders will also approve (i) amendments to the Company's articles of
incorporation to change the Company's name to "Franklin Select Realty Trust,"
and to eliminate dividends from operations to the Series B Shares and (ii) the
adoption of second amended and restated bylaws. Consummation of the Merger is
subject to various conditions, including approval of the Merger by a majority of
outstanding shares entitled to vote on the Merger as follows: for the Company,
the Company Series A Shareholders and Series B Shareholder; for FREIF, the FREIF
Series A Shareholders and Series B Shareholder; and for Advantage, the Advantage
Series A Shareholders and Series B Shareholder.
 
     The Merger involves certain risk factors that should be considered by all
Series A Shareholders, particularly Series A Shareholders of FREIF and
Advantage, including the following:
 
- - If they approve the Merger into the Company, which is an infinite life REIT,
  FREIF and Advantage Series A Shareholders will not receive proceeds from the
  future sale of properties and liquidation of the Funds. Instead, Series A
  Shareholders will be able to liquidate their investment in the Company by
  selling their shares in the securities market.
 
- - Estimated aggregate asset value for each Fund is greater than its current
  market capitalization.
 
- - Calculation of the advisory fee by the Company differs from the current
  calculation by FREIF and Advantage, and as a consequence the advisory fee
  payable in respect of the current real estate assets of the Funds will
  increase. For example, for the nine month period ended September 30, 1995,
  FREIF and Advantage would have paid advisory fees of $150,000 and $116,000
  instead of $0 and $102,000, respectively.
                                                   (continued on following page)
 
     See "Risk Factors" beginning at page 14 for a discussion of certain risk
factors associated with the Merger.
 
     For a discussion of potential benefits of the Merger, see
"Summary -- Potential Benefits of the Merger" and "Terms of the
Merger -- Potential Benefits of the Merger."
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE COMMISSION
 OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OF ADEQUACY OF
   THIS JOINT PROXY STATEMENT/PROSPECTUS. ANY REPRESENTATION TO THE
     CONTRARY IS A CRIMINAL OFFENSE.
 
THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON, OR ENDORSED THE
   MERITS OF, THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
 
      THE DATE OF THIS JOINT PROXY STATEMENT/PROSPECTUS IS MARCH 14, 1996.
<PAGE>   5
 
- - Franklin Properties, Inc. (the "Advisor") and its parent corporation, Franklin
  Resources, Inc. together own 48.7% of the common stock of Advantage eligible
  to vote on the Merger and have indicated their intention to vote for the
  Merger.
 
- - The level of quarterly distributions to Advantage Series A Shareholders is
  expected to be lower after the Merger than before. Advantage Series A
  Shareholders are expected to receive approximately $.011 (7.4%) less in
  regular quarterly distributions per share of their Common Stock converted.
 
- - If all Shareholders approve the Merger, the Advisor and its Affiliates will
  own 16.5% of the outstanding shares of the Company, and may have the potential
  to control or influence its affairs.
 
- - Under California law, Shareholders of each of the Company and the Funds will
  be entitled to Dissenter's Rights in connection with the Merger only if
  demands for payment are filed with respect to 5% or more of the outstanding
  common stock of the Company or each Fund, respectively. A Shareholder who
  wishes to require the Company or the Funds to purchase his or her shares of
  common stock must vote against the Merger, make a written demand for payment
  and follow certain other procedures as more fully described herein. See
  "Rights of Dissenting Shareholders." However, under the terms of the Merger
  Agreement, the boards of directors of the Company and each of the Funds may
  elect not to participate in the Merger if Shareholders holding in the
  aggregate 5% or more of the outstanding common stock of the Company or such
  Fund exercise Dissenter's Rights.
 
- - Net income per share on an equivalent basis to the FREIF and Advantage Series
  A Shareholders will be lower after the Merger.
 
- - FREIF Series A Shareholders will no longer accrue a cumulative 6% annual
  priority return on net proceeds from property sales or refinancing after
  December 31, 1995. The Target Price for the Series B Exchange Right with
  respect to the Series B Shares of FREIF exchanged in the Merger takes into
  account this priority return only up to December 31, 1995. If the Target Price
  for these shares were calculated to permit the 6% priority return to continue
  to cumulate, the Target Price for these shares would increase by approximately
  $.47 each year.
 
- - The Advisor has initiated and participated in the structuring of the Merger.
  The Merger was not the result of arm's length negotiations among the Company,
  FREIF, Advantage, their Series A Shareholders or any person negotiating on
  behalf of the Series A Shareholders.
 
     This Joint Proxy Statement/Prospectus also constitutes a Prospectus of the
Company for the issuance of up to 8,800,000 shares of Company Common Stock to be
issued in connection with the Merger. The Company Common Stock is traded on the
American Stock Exchange (the "AMEX") under the symbol "FSN." On March 13, 1996,
the closing price of the Company Common Stock on the AMEX was $4.75. The FREIF
Common Stock is traded on the AMEX under the symbol "FIN." On March 13, 1996,
the closing price of the FREIF Common Stock on the AMEX was $5.625. The
Advantage Common Stock is traded on the AMEX under the symbol "FAD." On March
13, 1996, the closing price of the Advantage Common Stock on the AMEX was
$5.625. There is no established trading market for the Series B Shares of the
Company, FREIF, or Advantage.
 
     Franklin Resources, Inc. and its Affiliates have significant relationships
with the Company, FREIF and Advantage. Franklin Resources, Inc. owns
approximately 46.6% of Advantage Common Stock (Series A). The Advisor, a
subsidiary of Franklin Resources, Inc., owns all of the Series B Shares of the
Company, FREIF and Advantage. See "Security Ownership of Certain Beneficial
Owners and Management of the Company and the Funds." The Series B Shares of the
Company and each of the Funds vote together as a single class with the Company,
FREIF and Advantage Common Stock, respectively. Franklin Resources, Inc. and its
Affiliates have indicated an intention to vote all shares of the Company, FREIF
and Advantage Common Stock and Series B Shares beneficially owned in favor of
approval of the Merger. The boards of directors of the Company, FREIF and
Advantage, based on recommendations of special committees composed of
independent directors, the recommendation of the Advisor and the fairness
opinion of Bear, Stearns & Co., Inc., unanimously recommend that the Company,
FREIF and Advantage Series A Shareholders, respectively, vote for the Merger.
 
     This Joint Proxy Statement/Prospectus is first being mailed on or about
March 21, 1996 to Company, FREIF and Advantage Series A Shareholders and the
Series B Shareholder of record at the close of business on March 18, 1996 (the
"Record Date").
 
     Bear, Stearns & Co., Inc. ("Bear Stearns") has rendered a fairness opinion
in connection with the Merger. (See "Terms of the Merger -- Fairness Opinion").
 
     NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS JOINT PROXY
STATEMENT/PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS
MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY, THE FUNDS OR
THE ADVISOR. THIS JOINT PROXY STATEMENT/PROSPECTUS DOES NOT CONSTITUTE AN OFFER
TO SELL OR THE SOLICITATION OF AN OFFER TO BUY IN ANY JURISDICTION IN WHICH SUCH
OFFER OR SOLICITATION IS UNLAWFUL. THE DELIVERY OF THIS JOINT PROXY
STATEMENT/PROSPECTUS SHALL NOT UNDER ANY CIRCUMSTANCES IMPLY THAT INFORMATION
CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.
<PAGE>   6
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                      PAGE
                                                                                   ----------
<S>                                                                                <C>
AVAILABLE INFORMATION............................................................        1
SUMMARY..........................................................................        2
  The Company and the Funds......................................................        2
  Risk Factors...................................................................        3
     Policy Risks................................................................        3
     Increased Advisory Fee......................................................        4
     Differing Impact on Certain Shareholders....................................        4
     Conflicts of Interest.......................................................        5
  Potential Benefits of the Merger...............................................        5
  The Special Meetings...........................................................        7
  The Merger.....................................................................        7
  Surrender of Certificates......................................................        9
  Opinion of Bear Stearns........................................................        9
  Background of the Merger.......................................................        9
  Recommendations of the Boards of Directors.....................................       10
  Comparative Per Share Data.....................................................       11
  Comparative Per Share Prices...................................................       12
  Certain Federal Income Tax Consequences of the Merger..........................       13
RISK FACTORS.....................................................................       14
  Policy Risks...................................................................       14
  Increased Advisory Fee.........................................................       15
  Differing Impact on Certain Shareholders.......................................       15
  Conflicts of Interest..........................................................       17
  Certain Relationships and Related Transactions.................................       19
  Advisor and its Affiliates.....................................................       19
TERMS OF THE MERGER..............................................................       20
  General........................................................................       20
  Amendment of Articles of Incorporation and Adoption of Amended and Restated
     Bylaws......................................................................       20
  Effective Time.................................................................       21
  Conversion of Shares; Procedures for Exchange of Certificates..................       21
  Conditions to the Merger.......................................................       22
  Costs of the Transaction.......................................................       23
  Tax Consequences of the Merger.................................................       23
  Accounting for the Merger......................................................       23
  Shareholders' Approval of the Merger...........................................       23
  Rights of Dissenting Shareholders..............................................       24
  Potential Benefits of the Merger...............................................       24
  Background of the Merger.......................................................       26
  Analysis of Alternative to the Merger..........................................       28
  Conversion Factors.............................................................       30
  Series B Exchange Right........................................................       30
  Fairness of the Merger.........................................................       32
     General.....................................................................       32
     Analysis of the Independent Committees......................................       33
     Fairness Analysis of the Company, the Funds and the Advisor.................       34
</TABLE>
 
                                        i
<PAGE>   7
 
<TABLE>
<CAPTION>
                                                                                      PAGE
                                                                                   ----------
<S>                                                                                <C>
</TABLE>
 
<TABLE>
<S>                                                                                <C>
     Fairness to the Company and the Funds.......................................       34
     Fairness Among the Company and the Funds....................................       35
     Fairness Opinion............................................................       37
VOTING PROCEDURE.................................................................       42
  Special Meetings of the Company and the Funds..................................       42
  Vote Required..................................................................       42
  Voting Procedure...............................................................       42
  Closing Date of the Merger.....................................................       44
  Solicitation of Proxies........................................................       44
  Right to Inspect and Copy Shareholders' List...................................       44
RIGHTS OF DISSENTING SHAREHOLDERS................................................       44
COMPARATIVE INFORMATION..........................................................       47
  Operating Policies.............................................................       47
  Principal Investment Policies..................................................       48
  Borrowing Policies.............................................................       48
  Comparison of Fees.............................................................       49
     Acquisition Fee.............................................................       49
     Disposition Fee.............................................................       49
     Advisory Fee................................................................       50
     Reimbursement of Expenses...................................................       51
     Compensation from Sales and Refinancings....................................       51
  Summary Comparison of Compensation Arrangements................................       51
  Conflicts of Interest Caused by the Company's Compensation Structure...........       55
THE COMPANY......................................................................       56
  The Company....................................................................       56
  Investment and Operating Strategy..............................................       56
  Investment Policy..............................................................       57
  Properties and Other Assets....................................................       57
  Distribution Policy............................................................       57
  Competition....................................................................       58
  Employees......................................................................       58
  Property Management............................................................       58
POLICIES OF THE COMPANY WITH RESPECT TO CERTAIN ACTIVITIES.......................       58
  Redemption and Prohibition of Transfer of Common Stock.........................       59
  Transactions with Affiliates...................................................       59
  Mortgage Loans, Securities, and Undeveloped Land...............................       59
  Restrictions on Investments....................................................       60
  Amendments.....................................................................       60
  Acquisition Policies...........................................................       60
  Borrowing Policies -- Subsequent Leverage......................................       61
  Loans by the Company...........................................................       61
  Miscellaneous Policies.........................................................       61
DESCRIPTION OF CAPITAL STOCK OF THE COMPANY......................................       61
  General........................................................................       61
  Redemption and Prohibition of Transfer of Shares...............................       62
  Dividend Reinvestment Plan.....................................................       63
</TABLE>
 
                                       ii
<PAGE>   8
 
<TABLE>
<CAPTION>
                                                                                      PAGE
                                                                                   ----------
<S>                                                                                <C>
THE FUNDS........................................................................       64
  FREIF..........................................................................       64
  Advantage......................................................................       64
  General........................................................................       64
INVESTMENT POLICIES AND ACTIVITIES OF THE FUNDS..................................       64
  Investment Policies............................................................       64
  Borrowing Policies.............................................................       65
MANAGEMENT OF THE COMPANY, THE ADVISOR AND CONTINENTAL...........................       66
  The Company....................................................................       66
  The Advisor and Continental....................................................       67
COMPENSATION OF MANAGEMENT OF THE COMPANY,
  THE ADVISOR AND CONTINENTAL....................................................       70
  Executive Compensation.........................................................       70
  Special Compensation of Independent Directors..................................       70
  Compensation of the Advisor and Continental....................................       70
DESCRIPTION OF REAL PROPERTIES...................................................       71
  Existing Properties Held by the Company and the Funds..........................       71
  The Company Properties.........................................................       71
  The Company's Significant Tenants..............................................       72
  FREIF Properties...............................................................       73
  FREIF's Significant Tenants....................................................       74
  Advantage Properties...........................................................       74
  Advantage's Significant Tenants................................................       76
  Occupancy Rates for Past Five Years............................................       77
  Average Annual Rental Rates....................................................       78
  Lease Expirations..............................................................       79
  Property Taxes.................................................................       80
  Depreciation...................................................................       81
  Insurance......................................................................       82
  Government Regulations.........................................................       82
  Legal Proceedings..............................................................       83
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
  MANAGEMENT OF THE COMPANY AND THE FUNDS........................................       84
  The Company....................................................................       84
  FREIF..........................................................................       85
  Advantage......................................................................       85
MARKET PRICE, DISTRIBUTIONS AND HOLDERS OF THE COMPANY'S AND
  THE FUNDS' SECURITIES..........................................................       86
  Market Price of the Company's and the Funds' Securities........................       87
  Security Holders of the Company and the Funds..................................       88
  Distributions Declared by the Company and the Funds............................       88
PRO FORMA FINANCIAL STATEMENTS...................................................       89
SELECTED FINANCIAL INFORMATION OF THE COMPANY....................................      114
  Historical.....................................................................      114
  Pro Forma......................................................................      115
THE COMPANY'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
  RESULTS OF OPERATIONS..........................................................      116
  Introduction...................................................................      116
</TABLE>
 
                                       iii
<PAGE>   9
 
<TABLE>
<CAPTION>
                                                                                      PAGE
                                                                                   ----------
<S>                                                                                <C>
  Historical Results of Operations...............................................      116
     Comparison of the nine month periods ended September 30, 1995 and 1994......      116
     Comparison of year ended December 31, 1994 to year ended December 31,
      1993.......................................................................      116
     Comparison of year ended December 31, 1993 to year ended December 31,
      1992.......................................................................      117
  Pro Forma Results of Operations................................................      119
  The Company, FREIF and Advantage Combined......................................      119
     Comparison of the nine month periods ended September 30, 1995 and 1994......      119
     Comparison of year ended December 31, 1994 to year ended December 31,
      1993.......................................................................      119
     Comparison of year ended December 31, 1993 to year ended December 31,
      1992.......................................................................      119
  The Company and FREIF Combined.................................................      120
     Comparison of the nine month periods ended September 30, 1995 and 1994......      120
     Comparison of year ended December 31, 1994 to year ended December 31,
      1993.......................................................................      120
     Comparison of year ended December 31, 1993 to year ended December 31,
      1992.......................................................................      121
  The Company and Advantage Combined.............................................      121
     Comparison of the nine month periods ended September 30, 1995 and 1994......      121
     Comparison of year ended December 31, 1994 to year ended December 31,
      1993.......................................................................      122
     Comparison of year ended December 31, 1993 to year ended December 31,
      1992.......................................................................      122
  Liquidity and Capital Resources................................................      123
  Impact of Inflation............................................................      124
  Distributions..................................................................      124
SELECTED FINANCIAL INFORMATION OF FREIF..........................................      125
FREIF'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS..................................................................      126
  Introduction...................................................................      126
  Results of Operations..........................................................      126
     Comparison of the nine month periods ended September 30, 1995 and 1994......      126
     Comparison of year ended December 31, 1994 to year ended December 31,
      1993.......................................................................      126
     Comparison of year ended December 31, 1993 to year ended December 31,
      1992.......................................................................      127
  Liquidity and Capital Resources................................................      128
  Impact of Inflation............................................................      129
  Distributions..................................................................      129
SELECTED FINANCIAL INFORMATION OF ADVANTAGE......................................      130
ADVANTAGE'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
  RESULTS OF OPERATIONS..........................................................      131
  Introduction...................................................................      131
  Results of Operations..........................................................      131
     Comparison of the nine month periods ended September 30, 1995 and 1994......      131
     Comparison of year ended December 31, 1994 to year ended December 31,
      1993.......................................................................      131
     Comparison of year ended December 31, 1993 to year ended December 31,
      1992.......................................................................      132
  Liquidity and Capital Resources................................................      132
  Impact of Inflation............................................................      135
  Distributions..................................................................      135
INCOME TAX CONSIDERATIONS........................................................      135
  Taxation of the Merger.........................................................      136
     General.....................................................................      136
  Effect of Merger on REIT Status of the Company.................................      137
     Short Taxable Year..........................................................      137
     Effect of Section 382.......................................................      137
</TABLE>
 
                                       iv
<PAGE>   10
 
<TABLE>
<CAPTION>
                                                                                      PAGE
                                                                                   ----------
<S>                                                                                <C>
  Taxation of the Company........................................................      137
  Requirements for Qualification.................................................      138
     Income Tests................................................................      138
     Asset Test..................................................................      139
     Annual Distribution Requirements............................................      139
  Failure to Qualify.............................................................      140
  Taxation of Taxable Domestic Shareholders......................................      140
  Backup Withholding.............................................................      140
  Taxation of Tax-Exempt Shareholders............................................      141
  Taxation of Foreign Shareholders...............................................      141
  State and Local Taxes..........................................................      141
LEGAL OPINIONS...................................................................      141
EXPERTS..........................................................................      141
SHAREHOLDER PROPOSALS............................................................      142
GLOSSARY.........................................................................      143
INDEX TO FINANCIAL INFORMATION OF THE COMPANY AND THE FUNDS......................      145
APPENDICES
  Agreement and Plan of Merger.................................................   Appendix A
  Bear Stearns' Fairness Opinion...............................................   Appendix B
  Dissenters' Rights -- Chapter 13 of the California General Corporation Law...   Appendix C
  Proposed Amendments to Company Articles of Incorporation.....................   Appendix D
  Proposed Second Amended and Restated Company Bylaws..........................   Appendix E
</TABLE>
 
                                        v
<PAGE>   11
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   12
 
                             AVAILABLE INFORMATION
 
     The Company and the Funds are subject to the informational requirements of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and in
accordance therewith file reports and other information with the Securities and
Exchange Commission (the "SEC"). After the Merger, the Company will continue to
file similar information with the SEC. Such reports, proxy statements, and other
information can be inspected and copied at the public reference facilities
maintained by the SEC at Judiciary Plaza, Room 1204, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at its regional offices at 500 W. Madison St., Suite
1400, Chicago, Illinois 60661, at Seven World Trade Center, New York, New York
10048, and at the New York Stock Exchange Public Reference Section, 20 Broad
Street, New York, New York 10005. Such material can be inspected and copied at
the public reference section of the SEC at 450 Fifth Street, N.W., Washington,
D.C. 20549 at prescribed rates.
 
     The Company has filed with the SEC a registration statement on Form S-4
(herein, together with all amendments and exhibits, the "Registration
Statement") under the Securities Act of 1933, as amended. This Joint Proxy
Statement/Prospectus does not contain all the information set forth in the
Registration Statement, certain parts of which are omitted in accordance with
the rules and regulations of the SEC. For further information, reference is
hereby made to the Registration Statement.
 
                                        1
<PAGE>   13
 
                                    SUMMARY
 
     This Joint Proxy Statement/Prospectus relates to the proposed Merger of
FREIF and/or Advantage with and into the Company. The summary below is qualified
in its entirety by the more detailed information appearing elsewhere in this
Joint Proxy Statement/Prospectus. See "Glossary" for definitions of certain
terms used in this Joint Proxy Statement/Prospectus.
 
THE COMPANY AND THE FUNDS
 
     The Company is a California corporation formed on January 5, 1989 for the
purpose of acquiring and holding for investment income-producing real estate
assets. The Company is an infinite life real estate investment trust ("REIT").
The properties currently owned by the Company are described in the chart below.
For more information about the Company, see "The Company," "Financial
Information of the Company and the Funds," "Policies of the Company with Respect
to Certain Activities," "Market Price, Distributions and Holders of the Company
and the Funds' Securities" and "Description of Real Properties."
 
     The Company shares the principal investment policies of the Funds, but as
an infinite life REIT it has more flexibility to grow and manage its portfolio
to carry out these policies. The Company has adopted a business strategy which
is intended to expand the size and scope and increase the profitability of its
current operations. Traditionally, the Company has identified individual
properties suitable for acquisition and acquired them for cash. The Company now
also intends to acquire property portfolios in exchange for equity. In
particular, the Company is seeking to establish strategic relationships with and
acquire property portfolios from selected real estate operating companies that
appear to have competitive advantages within their local market areas. This
strategy potentially will allow the Company to increase its asset size,
diversify its portfolio and increase its revenues and profitability while
reducing its exposure to any single property type or market area. In October
1995, the Company retained Prudential Securities Incorporated as its exclusive
financial advisor in connection with the implementation of its portfolio
acquisition strategy.
 
     FREIF is a California corporation formed on August 7, 1987 for the purpose
of acquiring and holding for investment income-producing real estate assets.
FREIF is a finite life REIT. The properties currently owned by FREIF are
described in the chart below. For more information about FREIF, see "The Funds,"
"Financial Information of the Company and the Funds," "Investment Policies and
Activities of the Funds," "Market Price, Distributions and Holders of the
Company's and the Funds' Securities" and "Description of Real Properties."
 
     Advantage is a California corporation formed on June 8, 1990 for the
purpose of acquiring and holding for investment income-producing real estate
assets. Advantage is a finite life REIT. The properties currently owned by
Advantage are described in the chart below. For more information about
Advantage, see "The Funds," "Financial Information of the Company and the
Funds," "Investment Policies and Activities of the Funds," "Investment Policies
and Activities of the Funds," "Market Price, Distributions and Holders of the
Company's and the Funds' Securities" and "Description of Real Properties."
 
             PROPERTIES CURRENTLY HELD BY THE COMPANY AND THE FUNDS
 
<TABLE>
<CAPTION>
                                                   DATE OF
       PROPERTY                  LOCATION          PURCHASE               TYPE               SQ. FT.
- -----------------------    --------------------    --------     -------------------------    --------
<S>                        <C>                     <C>          <C>                          <C>
THE COMPANY
The Shores(1)..........    Redwood City, CA           9/89      Office Complex                138,546
                                                                  one three-story bldg.
                                                                  one one-story bldg.
                                                                  one five-story bldg.
Data General...........    Manhattan Beach, CA       12/89      Office Building               118,443
                                                                  one five-story building
</TABLE>
 
                                        2
<PAGE>   14
 
             PROPERTIES CURRENTLY HELD BY THE COMPANY AND THE FUNDS
 
<TABLE>
<CAPTION>
                                                   DATE OF
       PROPERTY                  LOCATION          PURCHASE               TYPE               SQ. FT.
- -----------------------    --------------------    --------     -------------------------    --------
<S>                        <C>                     <C>          <C>                          <C>
FREIF
The Shores(1)..........    Redwood City, CA           9/89      Office Complex                138,546
                                                                  one three-story bldg.
                                                                  one one-story bldg.
                                                                  one five-story bldg.
Northport..............    Fremont, CA                1/91      R & D Facility                144,568
                                                                  three one-story bldgs.
Mira Loma..............    Reno, NV                  11/88      Shopping Center                94,026
Glen Cove..............    Vallejo, CA                1/94      Shopping Center                66,000
ADVANTAGE
Fairway Center.........    Brea, CA                   1/92      Office Building               146,131
                                                                  one two-story bldg.
Carmel Mountain........    San Diego, CA             11/94      Shopping Center                44,230
</TABLE>
 
- ---------------
(1) The Shores is owned jointly by the Company and FREIF, 60% and 40%,
    respectively.
 
     None of the Company, FREIF or Advantage has any employees. The day-to-day
operations of the Company, FREIF and Advantage are managed by the Advisor which
provides the Company and the Funds with broad strategic direction in the
development and implementation of their business plans, as well as day-to-day
REIT management services under the terms of advisory agreements which are
renewable annually and are subject to the overall approval of the boards of
directors of each of the Company, FREIF and Advantage, respectively. Continental
Property Management Co., an Affiliate of the Advisor, acts as property manager
for the properties owned by the Company and the Funds.
 
     The principal executive office of the Company and each Fund is located at
777 Mariners Island Boulevard, San Mateo, California 94403-7777. The telephone
number is (415) 312-3000.
 
RISK FACTORS
 
     In considering whether to approve the Merger, Shareholders should carefully
review and consider the information contained below and under the caption "Risk
Factors." Some of the significant considerations include:
 
  Policy Risks
 
     If they approve the Merger, FREIF and Advantage Series A Shareholders will
not receive proceeds from the sale of properties and liquidation of their
respective Funds. The Company is an infinite life REIT and has no plans to
liquidate in the future. Upon liquidation of the Funds, FREIF and Advantage
Series A Shareholders would have received their share of net liquidation
proceeds. Liquidation at this time would not be consistent with the present
policies of the Funds, and is not an alternative proposed by this Joint Proxy
Statement/Prospectus.
 
     Estimated aggregate asset value for each Fund is greater than its current
market capitalization.  The Advisor estimates that if each Fund liquidated its
real estate portfolio, the amount available for distribution to FREIF and
Advantage Shareholders after payment of transaction expenses would be greater
than each Fund's current market capitalization.
 
     Changes in Funds' policies.  The Company is an infinite life REIT and
consequently, certain of its policies differ from those of the Funds -- the
Company has broader, growth-oriented acquisition policies, and is more likely to
issue equity securities in share exchanges or to future investors and to
leverage its investments.
 
                                        3
<PAGE>   15
 
  Increased Advisory Fee
 
     The quarterly advisory fee payable in respect of the current real estate
assets of the Funds will increase. The Company pays an advisory fee based on the
book value before depreciation of the Company's real estate assets, whereas the
Funds' advisory fees are based on the current market values of their respective
real estate assets. Since the book values before depreciation of the Funds' real
estate assets are greater than their estimated market values, the portion of the
advisory fee which would be attributable to the assets now held by the Funds is
expected to increase after the Merger. Also, after the Merger for FREIF all, and
for Advantage one-half, of the advisory fee will no longer be subordinated to an
8% per annum dividend from operations, based on the original purchase price for
the FREIF and Advantage Common Stock. For the nine month period ended September
30, 1995, FREIF and Advantage paid $0 and $102,000, respectively, in advisory
fees. If the Company's compensation structure had been in effect for the Funds
for the same period, FREIF and Advantage would have paid $150,000 and $116,000,
respectively, in advisory fees.
 
     The Company's advisory fee will increase as the Company acquires additional
real estate assets.  This feature of the advisory fee may give the Advisor an
incentive to recommend action that will cause the Company's real estate asset
base to increase even if earnings per share do not increase.
 
     The Company's advisory fee does not directly reward the Advisor for
increasing property values.  This is because the Company's advisory fee is based
on book value before depreciation rather than market value, like the Funds'
advisory fee, and will not increase if the value of the Company's properties
increases.
 
  Differing Impact on Certain Shareholders
 
     Lower level of quarterly distributions to Advantage Series A Shareholders
after the Merger.  The level of quarterly distributions to Advantage Series A
Shareholders is expected to be lower after the Merger than before. Based on an
Advantage Conversion Factor of 1.2 and the current regular quarterly
distribution rates for the Company ($.11 per share) and Advantage ($.1425 per
share), Advantage Series A Shareholders would receive approximately $.011 (7.4%)
less in regular quarterly distributions per share of Advantage Common Stock
converted in the Merger from the Company than before the Merger from Advantage.
 
     Potential change in control of the Company.  After the Merger, the Advisor
and its Affiliates will own 16.5% of the outstanding common stock of the Company
if the Shareholders of both Funds approve the Merger, and may have the potential
to control or influence its affairs.
 
     Limited Dissenter's Rights for Series A Shareholders.  Under California
law, if the Merger is approved, Shareholders of each of the Company and the
Funds will be entitled to Dissenter's Rights in connection with the Merger only
if demands for payment are filed with respect to 5% or more of the outstanding
common stock of the Company or each Fund, respectively. A Shareholder who wishes
to require the Company or the Funds to purchase his or her shares of common
stock must vote against the Merger, make a written demand for payment and follow
certain other procedures as more fully described herein. See "Rights of
Dissenting Shareholders." However, under the terms of the Merger Agreement, each
of the Company and the Funds may elect not to participate in the Merger if
Shareholders holding in the aggregate 5% or more of the outstanding common stock
of the Company or a Fund exercise Dissenter's Rights.
 
     Net income per share on an equivalent basis to the FREIF and Advantage
Series A Shareholders will be lower after the Merger.  For FREIF Series A
Shareholders, if the Merger had been consummated on January 1, 1995, the pro
forma equivalent net income per share for the nine month period ended September
30, 1995 would be $.30 per share compared to reported net income per share for
the same period of $.31 per share. For Advantage Series A Shareholders for the
same period based on the same assumption, the pro forma equivalent net income
per share would be $.28 compared to $.40 per share reported net income for that
period. See "Summary -- Comparative Per Share Data." The primary cause of this
decrease is that the Company's net income is lower compared to its share price
than the net income of either Fund is to its share price.
 
     As a result of the Merger, FREIF Common Stock will no longer accrue a
cumulative 6% annual priority return before distributions to Series B Shares
from net proceeds from property sales or refinancing after December 31,
1995.  The Series B Exchange Right with respect to the Series B Shares of FREIF
will be exercisable by the Advisor when the Company Common Stock reaches and
maintains a market price of
 
                                        4
<PAGE>   16
 
$11.33 for 20 consecutive trading days. This Target Price will not be adjusted
to reflect the cumulative 6% annual priority return for FREIF Common Stock after
December 31, 1995. If the Target Price for these shares were calculated to
permit the 6% priority return to continue to cumulate, the Target Price for
these shares would increase by approximately $.47 each year. See "Terms of the
Merger -- Series B Exchange Right."
 
     Real estate risks of the Company and the Funds will be shared among
Shareholders.  As a result of the Merger, the assets and liabilities of the
Company and each Fund whose Shareholders approve the Merger will be combined. As
a consequence, risks associated with the ownership of a particular property,
including tenant turnover and environmental risks, will be shared by all of the
Company Shareholders after the Merger. See "Description of Real Properties."
 
  Conflicts of Interest
 
     Benefits to Franklin Resources, Inc. because of its majority ownership of
Advantage.  Franklin Resources, Inc., the parent corporation of the Advisor, and
the Advisor together own 3.5%, 7.6% and 48.7% of the outstanding shares of the
Company, FREIF and Advantage, respectively, eligible to vote on the Merger, and
have indicated their intention to vote for the Merger. The Advisor is subject to
a conflict of interest because the Advisor and its Affiliates own a substantial
share of Advantage. As a consequence, the Advisor and its Affiliates would
benefit if the Conversion Factors or other terms of the Merger favored
Advantage.
 
     The Merger was not the result of arm's length negotiations among the
Company, the Funds or the Series A Shareholders.  As a result, the terms of the
Merger may be less favorable for the Series A Shareholders than if they had been
the result of arm's length negotiations. The Advisor, the affiliated directors
and certain officers of the Company and the Funds, who have interests and
affiliations different in some respects from those of the Series A Shareholders,
have initiated and participated in the structuring of the Merger.
 
     No independent representative retained on behalf of the Series A
Shareholders.  The Company and each Fund have a majority of unaffiliated
directors on their boards who reviewed the Merger on behalf of the Series A
Shareholders of the Company and each Fund, but no outside independent
representative was retained to negotiate the Merger on their behalf.
 
     Upon consummation of the Merger, the Advisor will receive an Exchange Right
to exchange Series B Shares for Company Common Stock.  The Advisor will receive
an Exchange Right to exchange the Series B Shares of the Company received in the
Merger in respect of the Series B Shares in each Fund whose Shareholders approve
the Merger for Company Common Stock if certain specified trading prices for the
Company Common Stock are met. See "Terms of the Merger -- Series B Exchange
Right."
 
POTENTIAL BENEFITS OF THE MERGER
 
     The principal potential benefits to Shareholders if the Merger is approved
are:
 
     The Company may have greater access to capital markets.  After the Merger,
assuming Shareholders of both FREIF and Advantage approve the Merger, the
Company will (i) own 7 properties aggregating approximately 750,000 square feet
of gross leasable space and (ii) have estimated combined net income on a pro
forma basis of approximately $4.6 million in 1996 before expenses of the Merger.
The larger asset base and combined balance sheet of the Company is expected to
make it possible to access the capital markets more effectively, enabling the
Company to continue to grow since larger REITs are viewed by the investment
community as less risky and more capable of withstanding short term losses or
other market difficulties than smaller REITs. These benefits will be reduced if
Shareholders of only one of the Funds approve the Merger.
 
     After the Merger, the Company will have a larger market capitalization and
is expected to have a more active trading market.  Based on the market price of
the Company Common Stock on March 13, 1996 and the FREIF and Advantage
Conversion Factors, the market capitalization of the Company after the Merger,
assuming Shareholders of both FREIF and Advantage approve the Merger, would be
approximately $67 million, which is considerably larger than the market
capitalization of either of the Funds or the Company individually. The Company
after the Merger will have a greater number of Series A Shareholders, and
correspondingly is expected to have a more active trading market. These benefits
will be reduced if Shareholders of only one of the Funds approve the Merger.
 
                                        5
<PAGE>   17
 
     The Company has broader, growth-oriented investment and reinvestment
policies than the Funds.  In addition to identifying individual properties
suitable for acquisition, the Company intends to acquire property portfolios.
Part of its acquisition strategy includes establishing strategic relationships
with and acquiring property portfolios from selected real estate operating
companies that appear to have competitive advantages within their local market
areas. The Company anticipates that a significant portion of these future
acquisitions will be achieved through the issuance of common stock equity or
partnership interests. The Company will continue to limit carefully its use of
debt financing in accordance with policies set by its board that are more
restrictive than the Company's bylaws permit. See "Policies of the Company with
Respect to Certain Activities -- Borrowing Policies -- Subsequent Leverage." The
Company also may acquire additional properties with the proceeds from securities
offerings, and reinvest the net proceeds from the disposition or financing of
properties (subject to REIT distribution requirements). As a result, the Company
is expected to be better able than the Funds to take advantage of favorable
conditions in the real estate markets, when they permit the acquisition of
investment properties at a positive spread to the cost of either debt or equity
financing. Accordingly, after the Merger, the Company is expected to have a
greater potential to increase its revenues and profitability.
 
     Diversification of assets and potentially greater stability of
distributions.  Since the Company's asset base will be larger after the Merger,
it will have a more diversified portfolio of assets than either the Company or
the Funds individually. This increased diversification and size is expected to
reduce overall portfolio risk. The Company and the Funds expect the increase in
the number of properties to provide potentially greater stability of
distributions to Company Series A Shareholders by reducing the impact on the
Company after the Merger of tenant turnover, capital expenditures and adverse
developments affecting local economies, types of properties and individual
properties and tenants. See "Terms of the Merger -- Potential Benefits of the
Merger." The benefits of diversification will be reduced if Shareholders of only
one of the Funds approve the Merger.
 
     After the Merger, FREIF and Advantage will no longer be obligated to pay
disposition fees to the Advisor. Assuming the properties of each Fund were sold
at the Advisor's current internal estimates of their values, the disposition
fees payable to the Advisor by FREIF and Advantage in the absence of Merger
would be $1,039,000 and $807,000, respectively. See "Comparative
Information -- Summary Comparison of Compensation Arrangements." The Advisor
will forego these fees with respect to the Funds if the Merger is consummated.
The Company does not pay disposition fees.
 
     Higher level of quarterly distributions to FREIF Series A Shareholders
after the Merger.  The level of quarterly distributions to FREIF Series A
Shareholders is expected to be higher after the Merger than before. Based on a
FREIF Conversion Factor of 1.286 and the current regular quarterly distribution
rates for the Company ($.11 per share) and FREIF ($.125 per share) FREIF Series
A Shareholders would receive approximately $.017 (13.1%) more in regular
quarterly distributions per share of FREIF Common Stock converted in the Merger
from the Company than before the Merger from FREIF.
 
     Advantage will no longer be obligated to redeem the Advisor's Series B
Shares in Advantage.  Currently, Advantage is subject to an obligation to redeem
the Advisor's Series B Shares in Advantage at cost upon termination of the
Advantage advisory agreement without cause. If the Shareholders of Advantage
approve the Merger, this obligation will be eliminated.
 
                                        6
<PAGE>   18
 
THE SPECIAL MEETINGS
 
<TABLE>
<CAPTION>
                             THE COMPANY                FREIF                 ADVANTAGE
                        ----------------------  ----------------------  ----------------------
<S>                     <C>                     <C>                     <C>
Meeting Date:           May 7, 1996 at 10 a.m.  May 7, 1996 at 10 a.m.  May 7, 1996 at 10 a.m.
                        P.D.T.                  P.D.T.                  P.D.T.
Record Date:            March 18, 1996          March 18, 1996          March 18, 1996
Purpose:                To Approve the Merger,  To Approve the Merger   To Approve the Merger
                        Name Change,
                        Elimination of Series
                        B Shares Dividends
                        from Operations and
                        Adoption of Second
                        Amended and Restated
                        Bylaws
Shares Outstanding:
  Common Stock          5,383,297               3,999,515               3,013,713
  Series B Shares       185,866                 319,308                 124,240
Vote Required:          Majority of Shares      Majority of Shares      Majority of Shares
                        Outstanding             Outstanding             Outstanding
Percentage Ownership
  of Executive
  Officers, Directors
  and their
  Affiliates:(1)
  Common Stock          .1%                     .1%                     46.6%
  Series B Shares       100%                    100%                    100%
  Total Voting Shares   3.5%                    7.6%                    48.7%
Shareholder Lists:      Available upon written  Available upon written  Available upon written
                        demand                  demand                  demand
</TABLE>
 
- ---------------
(1) Each of the directors and executive officers of the Company and the Funds
    and their Affiliates (including the Advisor and its parent corporation) have
    indicated an intention to vote all shares of the Company, FREIF or Advantage
    Common Stock and Series B Shares beneficially owned in favor of approval of
    the Merger.
 
THE MERGER
 
     Upon consummation of the transactions contemplated by the Merger Agreement,
(i) each Fund whose Shareholders have approved the Merger will be merged with
and into the Company, (ii) if the Shareholders of FREIF approve the Merger, each
issued and outstanding share of FREIF Common Stock and Series B Shares will be
converted into the right to receive 1.286 fully paid and non-assessable shares
(the "FREIF Conversion Factor") of Company Common Stock and Series B Shares,
respectively, and (iii) if the Shareholders of Advantage approve the Merger,
each issued and outstanding share of Advantage Common Stock and Series B Shares
will be converted into the right to receive 1.2 fully paid and non-assessable
shares (the "Advantage Conversion Factor") of Company Common Stock and Series B
Shares, respectively. Fractional shares of Company Common Stock or Series B
Shares will not be issued in connection with the Merger, but instead will be
rounded up to the nearest whole share. See "Terms of the Merger -- Conversion of
Shares; Procedures for Exchange of Certificates." Approval of the Merger by
Company Shareholders also includes approval of (i) amendments to the Company's
articles of incorporation to change the name of the Company to "Franklin Select
Realty Trust," and to eliminate dividends from operations to the Series B
Shares, and (ii) the adoption of second amended and restated bylaws. The
proposed amendments to the Company's articles of incorporation are set forth as
Appendix D to this Joint Proxy Statement. The full text of the proposed second
amended and restated bylaws is set forth as Appendix E to this Joint Proxy
Statement/Prospectus.
 
                                        7
<PAGE>   19
 
     The obligations of the Company and the Funds to effect the Merger are
subject to the satisfaction of certain conditions, including, among others:
 
          (1) approval of the Merger as to the Company, by the Company Series A
     Shareholders and the Series B Shareholder, as to FREIF, by the FREIF Series
     A Shareholders and the Series B Shareholder, and, as to Advantage, by the
     Advantage Series A Shareholders and Series B Shareholder;
 
          (2) receipt of a fairness opinion from Bear Stearns in form and
     substance acceptable to the boards of directors of Company and the Funds,
     which opinion has not been withdrawn prior to the closing date of the
     Merger;
 
          (3) the boards of directors of the Company or either Fund may
     determine not to participate in the Merger if Shareholders holding in the
     aggregate 5% or more of the aggregate outstanding common stock of the
     Company or either Fund exercise Dissenter's Rights;
 
          (4) the receipt of any necessary consents and approvals, including
     those required from governmental authorities or regulatory bodies, on or
     before (and remaining in effect at) the closing date. Except as required by
     applicable securities laws, the Company does not know of any federal or
     state regulatory requirements that must be complied with or any approval
     that must be obtained in connection with the Merger;
 
          (5) the Registration Statement of which this Joint Proxy
     Statement/Prospectus is a part covering the shares of Company Common Stock
     issuable in connection with the Merger must be effective, no stop order
     suspending the effectiveness of such Registration Statement or preventing
     or suspending the use of the Joint Proxy Statement/Prospectus or order
     under the proxy rules of the Commission pursuant to the Securities Exchange
     Act of 1934, as amended, with respect to the transactions contemplated in
     the Merger Agreement may be in effect, and no proceedings for any such
     purpose may be pending or threatened before the Commission;
 
          (6) receipt of an opinion from the Company's special counsel,
     Steinhart & Falconer, to the effect that the Merger will be a tax free
     reorganization under the Internal Revenue Code, and the Merger will not
     adversely affect the qualification of the Company or either Fund as a REIT
     within the meaning of Section 856 of the Internal Revenue Code; and
 
          (7) the boards of directors of the Company or either Fund must not
     have determined that the Merger has become impractical or imprudent.
 
     The Merger Agreement may be terminated as to the Company or either Fund at
any time prior to the closing date of the Merger, whether before or after
obtaining Shareholder approval: (a) by the mutual consent of the boards of
directors of the Company and either Fund; or (b) by the boards of directors of
the Company or either Fund if any action has been threatened or instituted to
restrain or modify the Merger which in the good faith judgment of the Company or
the Fund, acting on advice of counsel, has a reasonable probability of success.
See "Terms of the Merger -- Conditions to the Merger."
 
     Under California General Corporation Law, the holders of the outstanding
common stock of the Company and the Funds are not entitled to Dissenter's Rights
with respect to the Merger unless demands for payment are filed with respect to
5% or more of the outstanding shares of Common Stock and Series B Shares of the
Company, FREIF or Advantage, respectively. A Shareholder who wishes to require
the Company or the Funds to purchase his or her shares of common stock must vote
against the Merger, make a written demand for payment and follow certain other
procedures as more fully described herein. See "Rights of Dissenting
Shareholders." However, under the terms of the Merger Agreement, the boards of
directors of the Company and either of the Funds may elect not to participate in
the Merger if Shareholders holding in the aggregate 5% or more of the
outstanding common stock of the Company or such Fund exercise Dissenter's
Rights.
 
     Upon consummation of the Merger, the Company will issue to the Advisor an
Exchange Right to exchange the Series B Shares of the Company received in the
Merger in respect of the Series B Shares of each Fund whose Shareholders
approved the Merger for Company Common Stock. The Series B Exchange Right
 
                                        8
<PAGE>   20
 
is exercisable only when the Company Common Stock achieves certain specified
trading prices. See "Terms of the Merger -- Series B Exchange Right."
 
SURRENDER OF CERTIFICATES
 
     The Company has authorized Chemical Mellon Shareholder Services, L.L.C. to
act as Exchange Agent under the Merger Agreement (the "Exchange Agent"). As soon
as reasonably practicable after the Effective Time (as defined below) of the
Merger, the Exchange Agent will send a transmittal letter to each Shareholder of
the Fund or Funds whose Shareholders have approved the Merger. The transmittal
letter will contain instructions with respect to the surrender of certificates
representing FREIF and/or Advantage Common Stock to be exchanged for Company
Common Stock. See "Terms of the Merger -- Conversion of Shares; Procedures for
Exchange of Certificates."
 
     SERIES A SHAREHOLDERS OF FREIF AND/OR ADVANTAGE SHOULD NOT FORWARD
CERTIFICATES FOR FREIF OR ADVANTAGE COMMON STOCK TO THE EXCHANGE AGENT UNTIL
THEY HAVE RECEIVED TRANSMITTAL LETTERS. FREIF AND/OR ADVANTAGE SERIES A
SHAREHOLDERS SHOULD NOT RETURN STOCK CERTIFICATES WITH THE ENCLOSED PROXY.
 
OPINION OF BEAR STEARNS
 
     Bear, Stearns & Co., Inc. has delivered a written opinion, dated March 13,
1996, to the boards of the Company and each Fund, that the Merger is fair to the
Series A Shareholders of each of the Company, FREIF and Advantage from a
financial point of view, as of the date of such opinion. The opinion does not
address the fairness of the Merger to Franklin Resources, Inc. A copy of the
written opinion of Bear Stearns, which sets forth the respective assumptions
made, matters considered and limitations on the reviews undertaken, is attached
as Appendix B to this Joint Proxy Statement/Prospectus and should be read
carefully in its entirety. See "Terms of the Merger -- Fairness Opinion."
 
BACKGROUND OF THE MERGER
 
     In their initial public offerings, the Funds included as one of their
policies a finite operating life with an anticipated holding period, running
from the date the last property was acquired, of five to seven years with
respect to FREIF and seven to ten years with respect to Advantage. FREIF
acquired its last property in January 1994, and Advantage acquired its last
property in November 1994. After the holding period, the Funds would be expected
to sell their properties, distribute the net proceeds to their respective
Shareholders and dissolve.
 
     The finite life policy was originally chosen because it was then believed
that the shares of a finite life REIT would trade at less of a discount to net
asset value than other forms of public direct real estate ownership such as
limited partnerships. At the time, the finite life characteristic also was not
believed to be an impediment to raising additional equity capital or debt or to
joint ventures or other financing techniques.
 
     Since that time, there has been a significant growth in the interest of
both institutional investors and private investors in infinite life REITs. As
reflected by their higher cash distribution yields, finite life REITs generally
now have a lower market valuation and trade at a greater discount to net asset
value than infinite life REITs. Investment bankers generally are not willing to
raise new equity for finite life REITs. Real estate developers and property
owners generally are not willing to enter into joint ventures or stock for
property exchanges with finite life REITs. Commercial banks and other
institutional lenders generally are not willing to provide credit to finite life
REITs in the form of acquisition lines of credit, unsecured lines of credit and
portfolio loans. As a consequence of these factors, the Advisor and the boards
of directors of the Funds concluded that the Funds would have more opportunities
for asset growth, better access to the capital markets and an improved
opportunity for a higher market valuation when merged into the Company which is
an infinite life REIT.
 
     In 1993, the boards of directors of the Company (which at that time was a
finite life REIT), FREIF and Advantage recommended to their respective
Shareholders a merger whereby the Company and each Fund would have been merged
into a newly formed corporation, Franklin Realty Trust, Inc. Among other things,
as
 
                                        9
<PAGE>   21
 
a result of the proposed merger, the Company and each Fund would have been
merged into an infinite life REIT that had the same advisory fee compensation
structure by which the Advisor is now compensated by the Company. 61.3%, 62.5%
and 39.5%, respectively, of the Company, FREIF and Advantage Common Stock voted
in favor of the merger. However, because a majority of the shares of Advantage
Common Stock voted against the merger, the merger transaction was not approved.
 
     A majority of the Advantage Common Stock did not approve the proposed
merger in 1993 primarily because the largest shareholder of Advantage at that
time, Massachusetts State Teachers' and Employees' Retirement Systems Trust
("MASTERS"), which held 44.8% of the Advantage Common Stock, voted against the
merger. In August 1994, Franklin Resources, Inc. purchased all of the Advantage
Common Stock held by MASTERS. See "Risk Factors -- Certain Relationships and
Related Transactions." MASTERS also held 19.4% and 14.7% of Common Stock of the
Company and FREIF, respectively. In June 1995, MASTERS transferred these shares
to the Commonwealth of Massachusetts Pension Reserves Investment Management
Board ("PRIM"), a related entity of MASTERS.
 
     In September 1994, at the annual meeting of the Shareholders of the
Company, the Shareholders approved conversion of the Company from a finite to an
infinite life REIT and changes to the compensation fee structure of the Advisor
that were similar to the proposed advisory fee compensation structure of
Franklin Realty Trust, Inc.
 
     The Company shares the principal investment policies of the Funds, but as
an infinite life REIT it has more flexibility to grow and manage its portfolio
to carry out these policies. The Company has adopted a business strategy which
is intended to expand the size and scope and increase the profitability of its
current operations. Traditionally, the Company has identified individual
properties suitable for acquisition and acquired them for cash. The Company now
also intends to acquire property portfolios in exchange for equity. In
particular, the Company is seeking to establish strategic relationships with and
acquire property portfolios from selected real estate operating companies that
appear to have competitive advantages within their local market areas. This
strategy potentially will allow the Company to increase its asset size,
diversify its portfolio and increase its revenues and profitability while
reducing its exposure to any single property type or market area. In October
1995, the Company retained Prudential Securities Incorporated ("PSI") as its
exclusive financial advisor in connection with the implementation of the
Company's portfolio acquisition strategy.
 
     The directors of the Funds believe that FREIF and Advantage Shareholders
will derive various benefits from the proposed Merger with the Company for the
reasons described above. The directors of the Funds also believe that each Fund
will derive such benefits whether or not the Shareholders of the other Fund
approve the Merger. The directors of the Funds believe that the compensation
payable to the Advisor by the Company would be fair and reasonable to the Funds
and their respective Shareholders. The Advisor and the Funds considered, as an
alternative to the Merger, continuing the Funds in their current form. An
analysis of this alternative is set forth below under "Terms of the
Merger -- Analysis of Alternative to the Merger."
 
RECOMMENDATIONS OF THE BOARDS OF DIRECTORS
 
     The boards of directors of the Company, FREIF and Advantage each have
unanimously approved the terms of the Merger Agreement. The board of directors
of the Company believes that the terms of the Merger Agreement are fair to, and
in the best interest of, the Company and its Shareholders and unanimously
recommends that holders of shares of Company Common Stock and Series B Shares
vote "FOR" approval of the Merger. The board of directors of FREIF believes that
the terms of the Merger Agreement are fair to, and in the best interest of,
FREIF and its Shareholders and unanimously recommends that holders of shares of
FREIF Common Stock and Series B Shares vote "FOR" approval of the Merger. The
board of directors of Advantage believes that the terms of the Merger Agreement
are fair to, and in the best interest of, Advantage and its Shareholders and
unanimously recommends that holders of shares of Advantage Common Stock and
Series B Shares vote "FOR" approval of the Merger. See "Terms of the
Merger -- Background of the Merger," and "-- Fairness Opinion."
 
                                       10
<PAGE>   22
 
COMPARATIVE PER SHARE DATA
 
     The following summary presents, for the periods indicated, selected
comparative per share financial data: (i) on a historical basis for the Company
and the Funds; (ii) on a pro forma combined basis for the Company, giving effect
to the Merger of the Company, FREIF and Advantage combined, the Company and
FREIF, or the Company and Advantage, assuming that the Merger had been effective
at the beginning of the periods presented; (iii) on a pro forma equivalent basis
with respect to a share of FREIF Common Stock by multiplying the applicable pro
forma combined amounts by the FREIF Conversion Factor of 1.286; and (iv) on a
pro forma equivalent basis with respect to a share of Advantage Common Stock by
multiplying the applicable pro forma combined amounts by the Advantage
Conversion Factor of 1.2.
 
<TABLE>
<CAPTION>
                                                                                               NINE MONTHS
                                                                   FISCAL YEAR ENDED              ENDED
                                                                     DECEMBER 31,             SEPTEMBER 30,
                                                               -------------------------     ---------------
                                                               1992      1993      1994      1994      1995
                                                               -----     -----     -----     -----     -----
<S>                                                            <C>       <C>       <C>       <C>       <C>
NET INCOME PER SHARE
Historical:
  The Company................................................  $0.28     $0.23     $0.27     $0.18     $0.19
  FREIF......................................................   0.32      0.36      0.39      0.29      0.31
  Advantage..................................................   0.50      0.59      0.41      0.36      0.40
Pro forma Combined:
  The Company, FREIF and Advantage Combined(1)...............   0.29      0.30      0.28      0.21      0.24
  The Company and FREIF(1)...................................   0.24      0.23      0.26      0.18      0.20
  The Company and Advantage(1)...............................   0.33      0.33      0.29      0.22      0.25
Pro forma FREIF equivalent of:
  The Company, FREIF and Advantage Combined(2)...............   0.37      0.38      0.36      0.27      0.30
  The Company and FREIF(2)...................................   0.31      0.29      0.34      0.24      0.26
Pro forma Advantage equivalent of:
  The Company, FREIF and Advantage Combined(3)...............   0.35      0.36      0.34      0.25      0.28
  The Company and Advantage(3)...............................   0.40      0.39      0.35      0.26      0.30
DIVIDENDS PER SHARE
Historical:
  The Company................................................  $0.45     $0.40     $0.41     $0.30     $0.33
  FREIF......................................................   0.55      0.50      0.50      0.38      0.38
  Advantage..................................................   0.65      0.65      0.65      0.49      0.47
Pro forma combined:
  The Company, FREIF and Advantage Combined(4)...............   0.47      0.43      0.44      0.32      0.33
  The Company and FREIF(4)...................................   0.44      0.39      0.40      0.30      0.31
  The Company and Advantage(4)...............................   0.49      0.46      0.46      0.34      0.35
Pro forma FREIF equivalent of:
  The Company, FREIF and Advantage Combined(2)...............   0.60      0.56      0.56      0.42      0.43
  The Company and FREIF(2)...................................   0.56      0.51      0.51      0.38      0.40
Pro forma Advantage equivalent of:
  The Company, FREIF and Advantage Combined(3)...............   0.56      0.52      0.52      0.39      0.40
  The Company and Advantage(3)...............................   0.59      0.55      0.56      0.41      0.42
</TABLE>
 
                                       11
<PAGE>   23
 
<TABLE>
<CAPTION>
                                                                    DECEMBER 31, 1994     SEPTEMBER 30, 1995
                                                                    -----------------     ------------------
<S>                                                                 <C>                   <C>
BOOK VALUE PER SHARE
Historical:
  The Company.....................................................        $8.56                 $ 8.47
  FREIF...........................................................         8.88                   8.82
  Advantage.......................................................         8.87                   8.83
Pro forma Combined:
  The Company, FREIF and Advantage Combined(5)....................         7.61                   7.56
  The Company and FREIF(5)........................................         7.70                   7.64
  The Company and Advantage(5)....................................         8.04                   7.98
Pro forma FREIF Equivalent of:
  The Company, FREIF and Advantage Combined(2)....................         9.78                   9.72
  The Company and FREIF(2)........................................         9.90                   9.83
Pro forma Advantage Equivalent of:
  The Company, FREIF and Advantage Combined(3)....................         9.13                   9.07
  The Company and Advantage(3)....................................         9.64                   9.58
</TABLE>
 
- ---------------
(1) Pro forma combined net income per share was computed based on pro forma
    combined net income divided by the weighted average number of shares
    outstanding during the periods presented.
 
(2) Pro forma FREIF equivalent per share data for The Company, FREIF and
    Advantage Combined, and for the Company and FREIF, is computed by
    multiplying the Pro forma combined per share data by the FREIF Conversion
    Factor of 1.286. Approximately 5,143,376 shares of Company Common Stock will
    be exchanged for 3,999,515 shares of FREIF Common Stock.
 
(3) Pro forma Advantage equivalent per share data for The Company, FREIF and
    Advantage Combined, and for the Company and Advantage, is computed by
    multiplying the Pro forma combined per share data by the Advantage
    Conversion Factor of 1.2. Approximately 3,616,456 shares of Company Common
    Stock will be exchanged for 3,013,713 shares of Advantage Common Stock.
 
(4) Pro forma amounts assume that the Company, FREIF, and Advantage would have
    declared dividends per share equal to their respective historical dividends
    per share declared.
 
(5) Gives effect to the Merger as if it occurred at the end of the period.
 
COMPARATIVE PER SHARE PRICES
 
     The Company, FREIF and Advantage Common Stock have been listed on the AMEX
since January 14, 1994. Prior to January 14, 1994, there was no established
public trading market for the Common Stock of the Company, FREIF or Advantage.
On November 6, 1995, the last full trading day prior to the first announcement
of the proposed Merger, the reported closing prices per share of Company, FREIF
and Advantage Common Stock on the AMEX were $4.125, $5.50 and $5.25,
respectively. On March 13, 1996 the last full trading day prior to the date of
this Joint Proxy Statement/Prospectus, the reported closing prices per share of
Company, FREIF and Advantage Common Stock on the AMEX were $4.75, $5.625 and
$5.625, respectively. There is no established trading market for the Series B
Shares of the Company, FREIF or Advantage.
 
                                       12
<PAGE>   24
 
     The following table sets forth the high and low sales prices per share of
the Common Stock of the Company, FREIF and Advantage for the calendar quarters
indicated, as reported on the AMEX composite tape.
 
<TABLE>
<CAPTION>
                                                       COMPANY           FREIF          ADVANTAGE
                                                     COMMON STOCK     COMMON STOCK     COMMON STOCK
                                                     ------------     ------------     ------------
                                                     HIGH     LOW     HIGH     LOW     HIGH     LOW
                                                     ----     ---     ----     ---     ----     ---
<S>                                                  <C>      <C>     <C>      <C>     <C>      <C>
Calendar 1994:
  First Quarter....................................   $5 3/4  $3       $6 3/8  $4  1/2  $8 3/8  $5  1/4
  Second Quarter...................................    49/16   3  3/4   5 5/8   4  3/4   7 1/4   5  3/4
  Third Quarter....................................    4 1/2   3  7/8   5 3/4   4  1/2   7 1/4   6
  Fourth Quarter...................................    4 1/8   3  5/8   5       4  1/8   6 1/4   5  5/8
Calendar 1995:
  First Quarter....................................    4 3/8   3  3/4   5 3/8   4  1/8   6 1/8   5
  Second Quarter...................................    4 5/8   3  3/4   5 7/8   4  1/4   6 3/8   5  1/8
  Third Quarter....................................    411/16  3  7/8   513/16  5        6 3/8   5  1/2
  Fourth Quarter...................................    4 5/8   3 15/16   5 7/8  4  7/8   5 1/2   5
Calendar 1996:
  First Quarter (through March 13).................    5       3 15/16   6      5        5 7/8   5
</TABLE>
 
     Because the FREIF and Advantage Conversion Factors are fixed at 1.286 and
1.2 and because the market price of Company Common Stock is subject to
fluctuation, the market value of the shares of Company Common Stock that holders
of Common Stock of FREIF and/or Advantage will receive in the Merger may
increase or decrease prior to and following the Merger. SERIES A SHAREHOLDERS
ARE URGED TO OBTAIN CURRENT MARKET QUOTATIONS FOR COMMON STOCK OF THE COMPANY,
FREIF AND ADVANTAGE. NO ASSURANCE CAN BE GIVEN AS TO THE FUTURE PRICES OR
MARKETS FOR THE COMMON STOCK OF THE COMPANY, FREIF AND ADVANTAGE.
 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER
 
     The Company has been advised by special counsel, Steinhart & Falconer, that
the Merger will constitute a tax-free reorganization for income tax purposes,
and that none of the Company, the Funds or any participating Shareholder will
recognize gain or loss for tax purposes as a result of the Merger. A Shareholder
who exercises Dissenter's Rights generally will recognize gain or loss, as the
case may be, measured by the difference between the payment received for its
shares and its adjusted tax basis for such shares.
 
                                       13
<PAGE>   25
 
                                  RISK FACTORS
 
     Shareholders of the Company, FREIF and Advantage should carefully consider
the following:
 
POLICY RISKS
 
     FREIF and Advantage Series A Shareholders will not receive proceeds from
liquidation of their respective Funds. The Company is an infinite life REIT and
has no plans to liquidate in the future. As currently structured, FREIF and
Advantage Series A Shareholders would have received their share of net
liquidation proceeds upon liquidation of the Funds. Company Series A
Shareholders liquidate their investment by selling their shares in the
securities market. Liquidation at this time would not be consistent with the
present policies of the Funds, and is not an alternative proposed by this Joint
Proxy Statement/Prospectus.
 
     Estimated aggregate asset value for each Fund is greater than its current
market capitalization.  The Advisor estimates that if each Fund liquidated its
real estate portfolio, the amount available for distribution to FREIF and
Advantage Shareholders after payment of transaction expenses would be greater
than each Fund's current market capitalization.
 
     Changes in the Funds' policies.  The Company is an infinite life REIT and
consequently certain of its policies differ from those of the Funds. The Company
has broader, growth-oriented acquisition policies, and is more likely to issue
equity securities in share exchanges or to future investors and to leverage its
investments. The policy of the Funds was to grow through appreciation of their
real estate assets. The Company's policy is to increase its asset size and
profitability not only through capital appreciation but also through a
continuous program of owning and operating real properties, which includes the
possibility of selling existing properties and the acquisition of additional
properties. The Company anticipates that a significant portion of its future
acquisitions will be achieved through the issuance of common stock equity or
partnership interests. The Company maintains a conservative leverage policy
(currently, debt to total assets ratio of no more than 50% is permitted) and it
will continue to limit carefully its use of debt financing in accordance with
this policy set by its board that is more restrictive than the Company's bylaws
permit. See "Policies of the Company with Respect to Certain
Activities -- Borrowing Policies -- Subsequent Leverage." The Company also may
raise additional capital for acquisitions. Issuance of equity in exchange for
real properties and raising additional capital involves the risk of diluting
Company Series A Shareholders' percentage interests in the Company, while
borrowing involves the risks associated with leverage. These risks are described
below. The Company has no debt at present and has no specific plans to finance
any real property or to acquire new property using borrowed funds, but it is
more likely to borrow money in the future than the Funds.
 
     Potential dilution of Company Series A Shareholder voting power from
exchange of shares for properties. The Company and each Fund are permitted to
offer their Common Stock in exchange for properties, but the Funds have not done
so. The Company intends to make such exchanges. The risk of exchanging shares
for properties, rather than purchasing properties for cash, is the potential
dilution of Company Series A Shareholders' proportionate voting power in the
Company.
 
     Potential dilution of Shareholder interests in the Company from new
issuance of equity.  In order to obtain additional properties, the Company
requires access to additional equity and/or debt financing. Although the
availability of capital for investment in real estate has been limited by market
conditions and regulatory requirements and other policies that have limited the
lending activities of banks and savings and loan institutions, the Merger should
make it easier for the Company to raise additional funds in the future for the
acquisition of real estate assets. However, there is no assurance that the
Company will be able to obtain the financing required for additional investments
on favorable terms or at all. Any additional equity financing may dilute the
percentage interests of Shareholders in the Company.
 
     Risks of buying properties without established operating histories.  Each
of the Funds presently has a general policy against buying newly constructed
properties or properties without established operating histories. The Company
has no similar policy. Vacancy rates and operating income of newly constructed
properties may be more volatile than those of properties with established
operating histories.
 
                                       14
<PAGE>   26
 
     Increased leverage could adversely affect Company Shareholder distributions
and the Company's financial condition.  Although it currently has no
indebtedness, the Company may incur additional indebtedness in the future for
various purposes, including to acquire additional properties, to provide
necessary working capital, to finance capital expenditures and to refinance
existing indebtedness. If the Merger is approved by the Shareholders of both
FREIF and Advantage, the Company will assume the indebtedness of each Fund. A
more highly leveraged Company may experience more volatility in its cash
available for distribution to Company Series A Shareholders. An increase in debt
service requirements also could adversely affect the Company's financial
condition and results of operations. In addition, increased leverage could
increase the risk of default by the Company on its debt obligations, with the
potential for loss of cash flow to, and asset value of, the Company.
 
INCREASED ADVISORY FEE
 
     The quarterly advisory fee payable in respect of the current real estate
assets of the Funds will increase. The Merger will result in certain changes to
the quarterly advisory fee paid to the Advisor in respect of real estate assets
now held by the Funds, which will cause the advisory fee to be greater than the
advisory fee previously paid by the Funds. The Funds' current advisory fee is
(i) 1.0% of the market value of the assets invested in real property and (ii)
 .4% of its mortgage loan investments, if any. Under the present structure, for
FREIF all, and for Advantage one-half, of the advisory fee of 1.0% of the market
value of real property assets is subordinated to a 8% per annum dividend from
operations, based on the original purchase price for their respective Common
Stock. By contrast, the Company pays an advisory fee of .5% of the book value
before depreciation of the Company's real estate assets only, which is not
subordinated to any dividend payments. This fee is reduced to .4% of the book
value before depreciation of real estate assets exceeding $200 million.
Currently, the book values before depreciation of the Funds' real estate assets
are greater than their estimated market values. For this reason, the advisory
fees which are payable with respect to the assets held by the Funds prior to the
Merger will increase from their prior amounts. For the nine month period ended
September 30, 1995, FREIF and Advantage paid $0 and $102,000, respectively, in
advisory fees. If the Company's compensation structure had been in effect for
the Funds for the same period, FREIF and Advantage would have paid $150,000 and
$116,000, respectively, in advisory fees. Basing the advisory fee on book value
before depreciation, rather than estimated market value, means that the advisory
fee will not increase or decrease to reflect any temporary change in the market
value of the real property unless the book value before depreciation of the
property is written down in accordance with generally accepted accounting
principles (e.g., if there is a permanent decline in the market value of the
real property).
 
     The Company's advisory fee will increase as the Company acquires additional
real estate assets.  Under the Company's compensation structure, as under the
Funds' present structure, the Advisor will benefit from an increase in the
Company's real estate asset base in a manner that is different from any benefit
to Shareholders in general. The dollar amount paid as an advisory fee will
increase as the Company acquires additional real estate assets. This feature of
the advisory fee may give the Advisor an incentive to recommend actions that
will cause the Company's real estate asset base to increase even if earnings per
share do not increase. See "Comparative Information -- Comparison of
Fees -- Advisory Fee."
 
     The Company's advisory fee does not directly reward the Advisor for
increasing property values.  This is because the Company's advisory fee is based
on book value before depreciation rather than market value, like the Funds'
advisory fee, and will not increase if the value of the Company's properties
increases.
 
DIFFERING IMPACT ON CERTAIN SHAREHOLDERS
 
     Lower level of quarterly distributions to Advantage Series A Shareholders
after the Merger.  The level of quarterly distributions to Advantage Series A
Shareholders is expected to be lower after the Merger than before. Based on an
Advantage Conversion Factor of 1.2 and the current regular quarterly
distribution rates for the Company ($.11 per share) and Advantage ($.1425 per
share), Advantage Series A Shareholders would receive approximately $.011 (7.4%)
less in regular quarterly distributions per share of Advantage Common Stock
converted in the Merger from the Company than before the Merger from Advantage.
This reduction is a consequence of the conversion of Advantage Common Stock to
Company Common Stock, which has a lower distribution rate in relation to its
share price (lower cash distribution yield) than Advantage Common Stock.
 
                                       15
<PAGE>   27
 
     Potential change in control of the Company.  After the Merger, the Advisor
and its Affiliates will own 16.5% of the outstanding shares of the Company if
the Shareholders of both Funds approve the Merger, 5.5% of the outstanding
shares of the Company if only the Shareholders of FREIF and the Company approve
the Merger, or 21.7% of the outstanding shares of the Company if only the
Shareholders of Advantage and the Company approve the Merger. In any case, the
Advisor and its Affiliates will be among the largest Shareholders of the Company
after the Merger, with the potential to control or influence its affairs.
 
     Limited Dissenter's Rights for Series A Shareholders.  Under California
law, if the Merger is approved, objecting Shareholders of the Company and each
of the Funds will have Dissenter's Rights (i.e., the right, instead of receiving
Company Common Stock, to compel the Company, FREIF or Advantage to purchase
Company, FREIF or Advantage Common Stock for cash), only if demands for payment
are made with respect to 5% or more of the outstanding Common Stock of the
Company, FREIF or Advantage, respectively. A Shareholder who wishes to require
the Company or the Funds to purchase his or her shares of common stock must vote
against the Merger, make a written demand for payment and follow certain other
procedures as more fully described herein. See "Rights of Dissenting
Shareholders." However, under the terms of the Merger Agreement, the boards of
directors of the Company and the Funds may elect not to participate in the
Merger if Shareholders holding an aggregate of 5% or more of the outstanding
common stock of the Company or such Fund exercise Dissenter's Rights. If there
are Dissenting Shares in excess of 5%, each of the boards of directors will
elect whether or not to withdraw from the Merger Agreement based on all of the
circumstances existing at that time, including the expected cost of payment to
Dissenting Shareholders and the source of funds for such payments. Depending on
these circumstances, the boards may elect not to withdraw even if significantly
more than 5% of the outstanding common stock of the Company or either Fund,
respectively, dissents.
 
     Net income per share on an equivalent basis to the FREIF and Advantage
Series A Shareholders will be lower after the Merger. For FREIF Series A
Shareholders, if the Merger had been consummated on January 1, 1995, the pro
forma equivalent net income per share for the nine month period ended September
30, 1995 would be $.30 per share compared to reported net income per share for
the same period of $.31 per share. For Advantage Series A Shareholders for the
same period based on the same assumption, the pro forma equivalent net income
per share would be $.28 compared to $.40 per share reported net income for that
period. See "Summary -- Comparative Per Share Data." The primary cause of this
decrease is that the Company's net income is lower compared to its share price
than the net income of either Fund is to its share price. This difference in net
income compared to share price is largely due to variations in depreciation and
amortization expenses among the Company and the Funds.
 
     As a result of the Merger, FREIF Common Stock will no longer accrue a
cumulative 6% annual priority return before distributions to Series B Shares
from net proceeds from property sales or refinancing after December 31,
1995.  The Series B Exchange Right with respect to the Series B Shares of FREIF
will be exercisable by the Advisor when the Company Common Stock reaches and
maintains a market price of $11.33 for 20 consecutive trading days. This Target
Price will not be adjusted to reflect the cumulative 6% annual priority return
for FREIF Common Stock after December 31, 1995. If the Target Price for these
shares were calculated to permit the 6% priority return to continue to cumulate,
the Target Price for these shares would increase by approximately $.47 each
year. This adjustment was unnecessary for Advantage, since its Series A
Shareholders are not entitled to a similar priority return from net proceeds
from property sales or refinancings other than a return of capital. See "Terms
of the Merger -- Series B Exchange Right."
 
     Material percentages of rental income of the Company and each Fund are
scheduled to expire in the near future.  The following chart shows the
cumulative percentages of annualized base rental income of the Company and each
Fund which are scheduled to expire before the year 2000:
 
<TABLE>
<CAPTION>
                        THE COMPANY     FREIF     ADVANTAGE
                        -----------     -----     ---------
<S>                     <C>             <C>       <C>
1996................         1.6%       23.8 %         --
1996-1997...........        25.9        26.3        46.5%
1996-1998...........        32.1        32.9         46.5
1996-1999...........        69.7        44.1         46.5
</TABLE>
 
                                       16
<PAGE>   28
 
     For a more complete chart showing annualized base rental income on a yearly
basis, see "Terms of the Merger -- Potential Benefits of the Merger." Although
the Company and the Funds each receive a material percentage of rental income
from leases which are scheduled to expire before the end of 1999, the risk of
non-renewal of leases scheduled to expire is different for Advantage than for
the Company or FREIF because 43% of Advantage's base rental income is derived
from a single tenant. If Advantage merges into the Company, 14% of the Company's
rental income will be derived from this tenant. An extended delay in renewing or
reletting such a large space in a single year may have a material adverse impact
on the Company after the Merger.
 
     Any future changes in the value of any one property will be shared by all
Shareholders, rather than solely by Shareholders of the Company or the Fund that
purchased the property.  As a result of the Merger, the assets and liabilities
of the Company and each Fund whose Shareholders have approved the Merger will be
combined. Future changes in the value of the Company's combined assets or in
operating cash flow, capital expenditures, tenant turnover costs and other
expenses related to such assets will be shared by all Shareholders of the
Company. For example, if the properties formerly held by a Fund decrease in
value or in operating cash flow or experience increases in capital expenditures,
tenant turnover costs and other expenses, then former Shareholders of the other
Fund (provided that its Shareholders approve the Merger) and the Shareholders of
the Company will share in these decreases or increases. As a result, the
Company's ability to pay distributions and/or the market price of the Company
Common Stock could be adversely or positively affected.
 
     Potential environmental liability of the combined properties will be shared
by Shareholders of the Company.  As part of the investigation of a property
prior to its acquisition, the Company and the Funds typically have obtained
inspection reports concerning the condition of a property, including specialized
environmental inspection reports concerning the presence of hazardous substances
on the property. The Company will continue to obtain inspection reports on new
properties after the Merger, but neither the Company nor the Funds will obtain
new inspection reports concerning properties being combined in the Merger. The
Company could be required to remove hazardous substances or sources, and could
experience lost revenues during any such cleanup, or lower lease rates,
decreased occupancy or difficulty selling the affected property either prior to
or following any such cleanup. If the Merger is approved by their Shareholders,
FREIF and Advantage will share in any environmental liability associated with
the Company's properties. See "Description of Real Properties -- Government
Regulations."
 
     Potential liability under Americans with Disabilities Act of the combined
properties will be shared by Shareholders of the Company.  The Americans with
Disabilities Act (the "ADA") generally requires that buildings be made
accessible to people with disabilities. If certain uses by tenants of a building
constitute a "public accommodation," the ADA imposes liability for
non-compliance on both the tenant and the owner/operator of the building. The
Advisor has conducted inspections of each of the properties now held by the
Company and the Funds to determine whether the exterior and common area of such
properties are in compliance with the ADA. If it were later determined that one
or more of the Company or the Funds' properties did not comply with the ADA,
after the Merger the Company could be required to remove access barriers or to
pay fines or damages related to such non-compliance.
 
     Competition.  In seeking real property investments, the Company competes
with a wide variety of institutions and other investors, many of which have
greater financial resources than those of the Company. An increase in the amount
of funds available for real estate investments may increase competition for
ownership of interests in properties and may reduce yields. The Company also
competes for tenants at its existing properties. The Company believes that the
significant real estate experience of its board of directors and the Advisor
enables the Company to compete effectively.
 
CONFLICTS OF INTEREST
 
     The Company is subject to various conflicts of interest arising out of its
relationship with the Advisor, the Property Manager (Continental Property
Management, an affiliate of the Advisor) ("CPMC" or "Continen-
 
                                       17
<PAGE>   29
 
tal"), and the directors and officers of the Advisor, some of whom are also
directors and officers of the Company, as follows:
 
     Benefits to Franklin Resources, Inc. because of its majority ownership of
Advantage.  Franklin Resources, Inc., the parent corporation of the Advisor, and
the Advisor together own 3.5%, 7.6% and 48.7% of the outstanding common stock of
the Company, FREIF and Advantage, respectively, eligible to vote on the Merger,
and have indicated their intention to vote for the Merger. The Advisor is
subject to a conflict of interest because the Advisor and its Affiliates own a
substantial share of Advantage. As a consequence, the Advisor and its Affiliates
would benefit if the Conversion Factors or other terms of the Merger favored
Advantage. In addition, Franklin Resources, Inc. and the other Advantage Series
A Shareholders will benefit more from the increased diversification of the
Company after the Merger because the assets and revenues of Advantage are
materially less diverse than those of the Company or FREIF.
 
     Benefits to the Advisor because of advisory fee increases.  The Merger will
result in certain changes to the portion of the advisory fee paid to the Advisor
with respect to assets currently held by the Funds, including the following: (i)
the asset base on which the Funds' advisory fee is charged will be larger since
the base will be the book value before depreciation rather than the market value
of the real estate assets; and (ii) the advisory fee paid with respect to the
Funds' properties will not be subordinated to any dividend payments to FREIF or
Advantage Series A Shareholders. See "Comparative Information -- Comparison of
Fees -- Advisory Fee." In conjunction with these changes, the Advisor will not
receive disposition fees from the Funds, but the dollar amount paid as advisory
fees in respect of the properties now held by the Funds will likely increase
immediately, and as the real estate asset base of the Company increases. Fees in
respect of the properties now held by the Funds also may be paid to the Advisor
for a longer period of time than if the Merger were not to occur because the
Company has a perpetual life rather than finite life. The Advisory Agreement
between the Company and the Advisor, however, has a one-year term and is
terminable upon 120 days' notice by the Advisor or upon 60 days' notice by the
Company. The board of directors of the Company reviews the Advisory Agreement
and fee structure annually and has approved the current Advisory Agreement and
fee structure.
 
     The Advisor also will receive an Exchange Right to exchange the Series B
Shares of the Company it receives in the Merger in respect of the Series B
Shares of each Fund whose Shareholders approve the Merger for Company Common
Stock. The Series B Exchange Right will be exercisable only if certain specified
trading prices of the Company Common Stock are met. See "Terms of the
Merger -- Series B Exchange Right."
 
     Conflicts in initiation and structuring of the Merger.  The Advisor, and
certain non-independent directors and officers of the Company, are subject to a
conflict of interest in recommending to the Series A Shareholders that they vote
in favor of the Merger because the Advisor may receive certain benefits from the
Merger if the advisory agreement is renewed. The Advisor and such directors and
officers, who have interests and affiliations different in some respects from
those of a Series A Shareholder of the Company or the Funds, have initiated and
participated in structuring the Merger.
 
     No arm's length negotiations.  The terms of the Merger are not the result
of arm's length negotiations involving the Company, Series A Shareholders of the
Company or the Funds, or any person employed to negotiate on behalf of the
Series A Shareholders of the Company or the Funds; however, the Merger and
changes to advisory fees have been reviewed by the independent directors of the
Funds who have deemed them to be fair to the Series A Shareholders of the Funds.
 
     No independent representative retained on behalf of the Series A
Shareholders.  No independent representative has been retained to negotiate the
terms of the Merger on behalf of the Company or the Fund Series A Shareholders.
As a result, the terms of the Merger may be less favorable to the Series A
Shareholders than if an independent representative had been retained. However,
the Company and the Funds each have formed committees of independent directors
on their respective boards, who reviewed the Merger on behalf of their
respective Series A Shareholders and have retained Bear Stearns to render an
opinion on the fairness of the Merger, from a financial point of view, to the
Series A Shareholders of the Company and the Funds. Independent special counsel
has been retained to advise the committees of independent directors of the
 
                                       18
<PAGE>   30
 
Company and the Funds. The attorneys and other experts who perform services for
the Advisor and its Affiliates may also perform services for the Company. If a
conflict should arise, the unaffiliated directors will consider the extent to
which the interests of the Company and/or the Funds diverge from those of the
Advisor or its Affiliates and, if necessary, will retain separate counsel or
experts, as the case may be.
 
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
 
     The Company, FREIF and Advantage each have entered into advisory
agreements, renewable annually upon approval of their respective boards of
directors, with the Advisor. The Advisor provides the Company and the Funds with
broad strategic direction in the development and implementation of their
business plans, as well as day-to-day REIT management services. For the nine
month period ended September 30, 1995, the Company, FREIF and Advantage paid the
Advisor $161,000, $0 and $102,000, respectively, in advisory fees.
 
     Continental acts as property manager for the properties of the Company,
FREIF and Advantage. During the nine month period ended September 30, 1995, the
Company, FREIF and Advantage paid CPMC property management fees totaling
$194,000, $234,000 and $158,000, respectively.
 
     The boards of directors (including all independent directors) of the
Company, FREIF and Advantage have determined, after review, that the
compensation paid to the Advisor and to CPMC in 1995, as well as the
reimbursements made to the Advisor for certain types of compensation and
payments are fair and reasonable to the Company, FREIF and Advantage. David P.
Goss, the Chief Executive Officer, President and Director of the Company, FREIF
and Advantage, is also Chief Executive Officer, President and Director of the
Advisor and of Property Resources, Inc., the parent corporation of CPMC.
 
     In August 1994, Franklin Resources, Inc., the parent corporation of the
Advisor, purchased 1,404,500 shares of Advantage Common Stock held by MASTERS
for an aggregate purchase price of $13,483,200. The purchase price reflected a
premium of $3.475 per share over the closing price for Advantage Common Stock on
the AMEX the day prior to the purchase. A related entity of MASTERS, PRIM, now
owns 19.4% and 14.7% of the outstanding Common Stock of the Company and FREIF,
respectively.
 
ADVISOR AND ITS AFFILIATES
 
     The chart below shows the relationship among the three Franklin companies
which receive compensation from, or own shares in, the Company and the Funds.
 
- ---------------
* Continental Property Management Co. is an indirect wholly-owned subsidiary of
  Franklin Resources, Inc.
 
                                       19
<PAGE>   31
 
                              TERMS OF THE MERGER
 
     This section of the Joint Proxy Statement/Prospectus describes certain
aspects of the proposed Merger. To the extent that it relates to the Merger
Agreement and the terms of the Merger, the following description does not
purport to be complete and is qualified in its entirety by reference to the
Merger Agreement, which is attached as Appendix A to this Joint Proxy
Statement/Prospectus and is incorporated herein by reference. All Shareholders
are urged to read the Merger Agreement in its entirety.
 
GENERAL
 
     The Merger Agreement provides that the Merger will be consummated between
the Company and one or both Funds if the required approvals of the Company and
such Fund Series A Shareholders and Series B Shareholder are obtained and all
other conditions to the Merger are satisfied or waived as provided in the Merger
Agreement. Upon consummation of the Merger, each Fund that has approved the
Merger will be merged with and into the Company.
 
     Upon consummation of the Merger, if Shareholders of FREIF approve the
Merger, each outstanding share of FREIF Common Stock and Series B Shares will be
converted into the right to receive 1.286 fully paid and nonassessable shares of
Company Common Stock or Series B Shares, respectively. Upon consummation of the
Merger, if Shareholders of Advantage approve the Merger, each outstanding share
of Advantage Common Stock and Series B Shares will be converted into the right
to receive 1.2 fully paid and nonassessable shares of Company Common Stock or
Series B Shares, respectively. Fractional shares will not be issued but instead
will be rounded up to the nearest whole share as described in the Merger
Agreement. The Series A Shareholders of each Fund that approve the Merger will
then automatically become Series A Shareholders in the Company, without any
further action on their part, unless they elect to exercise their Dissenter's
Rights. For a discussion of Dissenter's Rights and their availability to the
Company and the Fund Series A Shareholders, see the section entitled "Rights of
Dissenting Shareholders" below.
 
     If Shareholders of both Funds and the Company approve the Merger, the
Shareholders of FREIF and Advantage (including the Advisor and its Affiliates)
will own approximately 34.5% and 24.3%, respectively, of the outstanding common
stock of the Company following consummation of the Merger. If Shareholders of
the Company and FREIF only approve the Merger, FREIF Shareholders (including the
Advisor and its Affiliates) will own approximately 46.2% of the outstanding
common stock of the Company following consummation of the Merger. If
Shareholders of the Company and Advantage only approve the Merger, Advantage
Shareholders (including the Advisor and its Affiliates) will own approximately
38.7% of the outstanding common stock of the Company following consummation of
the Merger. Following consummation of the Merger, the Advisor and its Affiliates
will own 16.5% of the outstanding common stock of the Company if Shareholders of
the Company and both Funds approve the Merger, 5.5% of the outstanding common
stock of the Company if Shareholders of the Company and FREIF only approve the
Merger, and 21.7% of the outstanding common stock of the Company if Shareholders
of the Company and Advantage only approve the Merger.
 
AMENDMENT OF ARTICLES OF INCORPORATION AND ADOPTION OF SECOND AMENDED AND
RESTATED BYLAWS
 
     Approval of the Merger by Company Shareholders also approves (i) amendments
to the Company's articles of incorporation to change of the name of the Company
to "Franklin Select Realty Trust," and to eliminate dividends from operations to
the Series B Shares, and (ii) the adoption of second amended and restated
bylaws. See "Description of Capital Stock of the Company -- General."
 
     The Company's current amended and restated bylaws provide that the numbers
of directors on the board of directors shall be not less than three nor more
than five, as determined from time to time by resolution of the board of
directors. The proposed second amended and restated bylaws would increase the
variable number of directors from five to nine, as determined from time to time
by resolution of the board of directors. The Company currently has five
directors serving on its board. It is anticipated that the directors will
increase the size of the board if the Merger is approved.
 
                                       20
<PAGE>   32
 
     The proposed second amended and restated bylaws clarify the ability of the
board to change the percentage limits set on ownership of the Company's common
stock, as well as waive such limits in any particular case. The proposed second
amended and restated bylaws also delete a provision excluding from the
definition of "independent director" anyone serving as a director of three or
more REITs or mutual funds organized by Franklin Resources, Inc., eliminate
restrictions on buying unimproved real property and incorporate technical
changes to provisions related to the advisory fee that conform such provisions
to the compensation structure approved by the Company Shareholders in September
1994. See "Policies of the Company with Respect to Certain Activities." The
proposed amendments to the Company's articles of incorporation are set forth as
Appendix D to this Joint Proxy Statement/Prospectus. The full text of the
proposed second amended and restated bylaws is set forth as Appendix E to this
Joint Proxy Statement/Prospectus.
 
EFFECTIVE TIME
 
     The effective time of the Merger (the "Effective Time") will occur upon the
filing of a Certificate of Merger with the Secretary of State of the State of
California (the "Certificate of Merger") or at such later time as is specified
on such certificate. The filing of the Certificate of Merger will occur as soon
as practicable after the closing of the transactions contemplated by the Merger
Agreement. The Merger Agreement may be terminated by any of the parties if the
Merger has not been consummated on or before December 31, 1996 and under certain
other conditions. See "-- Conditions to the Merger."
 
CONVERSION OF SHARES; PROCEDURES FOR EXCHANGE OF CERTIFICATES
 
     The conversion of the Common Stock and Series B Shares of FREIF and/or
Advantage into the right to receive Company Common Stock or Series B Shares of
the Company, respectively, will occur automatically at the Effective Time.
 
     As soon as practicable after the Effective Time, a transmittal letter will
be mailed by the Exchange Agent to each FREIF and/or Advantage Shareholder or
Series B Shareholder, as appropriate, informing such holder of the procedures to
follow in forwarding FREIF or Advantage stock certificates to the Exchange
Agent. Upon receipt of FREIF or Advantage stock certificates, the Exchange Agent
will deliver whole shares of Company Common Stock or Series B Shares of the
Company, as appropriate, to such holder pursuant to the terms of the Merger
Agreement and in accordance with the transmittal letter, together with any
distributions to which such holder may be entitled.
 
     If any issuance of shares of Company Common Stock or Series B Shares in
exchange for shares of FREIF or Advantage Common Stock or Series B Shares is to
be made to a person other than the Shareholder in whose name the certificate is
registered at the Effective Time, it will be a condition of such exchange that
the certificate so surrendered be properly endorsed or otherwise be in proper
form for transfer and that the Shareholder of FREIF or Advantage requesting such
issuance either pay any transfer or other tax required or establish to the
satisfaction of the Exchange Agent that such tax has been paid or is not
payable.
 
     After the Effective Time, there will be no further transfers of FREIF
and/or Advantage Common Stock or Series B Shares on the stock transfer books of
the Company and the Funds. If a certificate representing FREIF or Advantage
Common Stock or Series B Shares is presented for transfer, it will be cancelled
and a certificate representing the appropriate number of full shares of Company
Common Stock or Series B Shares of the Company and any distributions will be
issued in exchange therefor.
 
     After the Effective Time and until surrendered, shares of FREIF or
Advantage Common Stock or Series B Shares will be deemed for all corporate
purposes, other than the payment of distributions, to evidence ownership of the
number of full shares of Company Common Stock or Series B Shares into which such
shares of FREIF or Advantage Common Stock or Series B Shares were converted at
the Effective Time. No distributions, if any, payable to holders of Company
Common Stock or Series B Shares will be paid to the holders of any certificates
for shares of FREIF or Advantage Common Stock or Series B Shares until such
certificates are surrendered. Upon surrender of such certificates, all such
declared distributions which shall have become payable with respect to such
Company Common Stock or Series B Shares in respect of a record
 
                                       21
<PAGE>   33
 
date after the Effective Time will be paid to the holder of record of the full
shares of Company Common Stock or Series B Shares represented by the certificate
issued in exchange therefor, without interest.
 
     FREIF AND ADVANTAGE SHAREHOLDERS SHOULD NOT FORWARD THEIR CERTIFICATES TO
THE EXCHANGE AGENT UNTIL THEY HAVE RECEIVED TRANSMITTAL LETTERS. FREIF AND
ADVANTAGE SHAREHOLDERS SHOULD NOT RETURN STOCK CERTIFICATES WITH THE ENCLOSED
PROXY.
 
CONDITIONS TO THE MERGER
 
     Consummation of the Merger as to the Company and each Fund is conditioned
upon each of the following as of, or prior to, the closing date, which with the
exception of the conditions specified in subparagraphs (1) and (2) below, may be
waived in the discretion of the board of directors of the Company and the Funds:
 
          (1) approval of the Merger as to the Company, by the Company Series A
     Shareholders and the Series B Shareholder, as to FREIF, by the FREIF Series
     A Shareholders and the Series B Shareholder, and, as to Advantage, by the
     Advantage Series A Shareholders and Series B Shareholder;
 
          (2) receipt of a fairness opinion from Bear Stearns in form and
     substance acceptable to the boards of directors of the Company and the
     Funds, which opinion has not been withdrawn prior to the closing date of
     the Merger;
 
          (3) the board of directors of the Company or either Fund may determine
     not to participate in the Merger if Shareholders holding in the aggregate
     5% or more of the aggregate outstanding common stock of the Company or
     either Fund exercise Dissenter's Rights;
 
          (4) the receipt of any necessary consents and approvals, including
     those required from governmental authorities or regulatory bodies, on or
     before (and remaining in effect at) the closing date. Except as required by
     applicable securities laws, the Company does not know of any federal or
     state regulatory requirements that must be complied with or any approval
     that must be obtained in connection with the Merger;
 
          (5) the Registration Statement covering the shares of Company Common
     Stock issuable in connection with the Merger of which this Joint Proxy
     Statement/Prospectus is a part must be effective, no stop order suspending
     the effectiveness of such Registration Statement or preventing or
     suspending the use of the Joint Proxy Statement/Prospectus or order under
     the proxy rules of the Commission pursuant to the Securities Exchange Act
     of 1934, as amended, with respect to the transactions contemplated in the
     Merger Agreement may be in effect, and no proceedings for any such purpose
     may be pending or threatened before the Commission;
 
          (6) receipt of an opinion from the Company's special counsel,
     Steinhart & Falconer, to the effect that the Merger will be a tax free
     reorganization under the Internal Revenue Code, and the Merger will not
     adversely affect the qualification of the Company or either Fund as REITs
     within the meaning of Section 856 of the Internal Revenue Code; and
 
          (7) the boards of directors of the Company or either Fund must not
     have determined that the Merger has become impractical or imprudent.
 
     The Merger Agreement may be terminated as to the Company or either Fund at
any time prior to the closing date of the Merger, whether before or after
obtaining Shareholder approval: (a) by the mutual consent of the boards of
directors of the Company and either Fund; or (b) by the boards of directors of
the Company or either Fund if any action has been threatened or instituted to
restrain or modify the Merger which in the good faith judgment of the Company or
the Fund, acting on advice of counsel, has a reasonable probability of success.
 
     The Merger Agreement may be amended by the mutual agreement of the boards
of directors of the Funds and the Company and the Funds any time prior to the
approval of the Merger by the Shareholders. After such approval has been
obtained, no amendment may be made to change the Merger Agreement in a
 
                                       22
<PAGE>   34
 
manner which is materially adverse to the Shareholders unless such amendment is
approved by the Shareholders.
 
COSTS OF THE TRANSACTION
 
     Expenses of the Merger will be shared by the Company and the Funds whether
or not the Merger is approved by their respective Shareholders. The allocation
of expenses will be proportionately based as follows: as to the Company, on the
number of shares of Company Common Stock outstanding as of November 1, 1995, and
as to each Fund, on the number of shares of Company Common Stock that would have
been issued to holders of Series A Common Stock of each Fund if the Merger had
occurred on November 1, 1995, based on the Conversion Factors. Expenses are
expected to be approximately $750,000 and consist of the following:
 
<TABLE>
        <S>                                                                 <C>
        Fairness Opinion..................................................  $250,000
        Accounting, Legal and other Professional Fees and Expenses........  $310,000
        Filing Fees.......................................................  $ 15,000
        Proxy Solicitors..................................................  $ 25,000
        Printing/Miscellaneous............................................  $150,000
</TABLE>
 
     The Advisor and its Affiliates will not receive any fees or payments in
connection with the Merger. Expenses of the Merger will be paid from current
cash resources of the Company and the Funds.
 
TAX CONSEQUENCES OF THE MERGER
 
     The Company has been advised by special counsel that the Merger will
constitute a tax-free reorganization for income tax purposes, and that none of
the Company, the Funds or any participating Shareholder will recognize gain or
loss for tax purposes as a result of the Merger. A Shareholder who exercises
Dissenter's Rights generally will recognize gain or loss, as the case may be,
measured by the difference between the payment received for its shares and its
adjusted tax basis for these shares. See "Income Tax Considerations -- Taxation
of the Merger."
 
     The Company and each of the Funds have elected to be taxed as REITs for
federal income tax purposes. The Company has been advised by special counsel
that the Merger will not adversely affect the qualification of the Company as a
REIT. As a REIT, under federal income tax laws the Company generally is not
taxed at the corporate level to the extent it currently distributes its taxable
income to its Shareholders. REITs are subject to a variety of complex and
technical restrictions and requirements. If the Company fails to qualify as a
REIT in any taxable year, the Company will be subject to federal income tax
(including any applicable alternative minimum tax) on its taxable income at
regular corporate rates. Even if the Company qualifies for taxation as a REIT,
the Company may be subject to certain federal, state and local taxation on its
income and property. See "Income Tax Considerations."
 
ACCOUNTING FOR THE MERGER
 
     Because the Advisor provides common management to the Company and the
Funds, the Merger will be accounted for as a reorganization of entities under
common control. Under this method of accounting, the historical bases of the
assets and liabilities of the Company and the Funds will be combined at the
Effective Time of the Merger and carried forward at their previously recorded
amounts and the Company and Fund Shareholders' equity will be combined on the
Company's consolidated balance sheet.
 
     All unaudited pro forma financial information contained in this Joint Proxy
Statement/Prospectus has been prepared using this method to account for the
Merger. See "Pro Forma Financial Statements."
 
SHAREHOLDERS' APPROVAL OF THE MERGER
 
     This Joint Proxy Statement/Prospectus solicits the approval of the Company
and each Fund's Series A Shareholders and Series B Shareholder for the Merger,
including such other actions as may be required by the Funds and/or the Company
to consummate the Merger. Those persons who are Series A Shareholders or the
 
                                       23
<PAGE>   35
 
Series B Shareholder of record in the Company or either Fund on the Record Date
will be entitled to vote at the Special Meetings or to submit a proxy. The
Advisor owns all of the Series B Shares of the Company and each Fund. Each
Series B Share has the same vote as a share of Common Stock. Through the Series
B Shares, the Advisor controls approximately 3.3% of the votes in the Company,
7.4% of the votes in FREIF, and 4.0% of the votes in Advantage. In addition,
Franklin Resources, Inc., the parent corporation of the Advisor, through
ownership of 46.6% of the Advantage Common Stock, controls approximately 48.7%
of the votes in Advantage (including the shares held by the Advisor). The
Advisor will vote its Series B Shares in the Company and each Fund, and Franklin
Resources will vote its Advantage Common Stock "For" the Merger.
 
     Approval of the Merger by Shareholders of the Company and a Fund will
constitute approval of the following actions resulting from the Merger:
 
          (1) merger of such Fund into the Company, pursuant to which the Fund
     will cease to exist and the Company will be the surviving corporation;
 
          (2) conversion pursuant to the Merger of Fund Common Stock into
     Company Common Stock, in accordance with the applicable Conversion Factor;
 
          (3) conversion pursuant to the Merger of Series B Shares of the Fund
     into Series B Shares of the Company, in accordance with the applicable
     Conversion Factor;
 
          (4) amendment of the Company's articles of incorporation to change of
     the name of the Company to "Franklin Select Realty Trust," and to eliminate
     dividends from operations to the Series B Shares;
 
          (5) adoption of second amended and restated bylaws of the Company,
     which will provide, among other things, that the number of directors may
     vary from five to nine, as may be determined by a resolution of the board
     of directors;
 
          (6) approval of the issuance of the Series B Exchange Right to the
     Advisor in respect of its Series B Shares of the Company received in
     exchange for its Series B Shares of the Fund; and
 
          (7) the authorization of such other actions which, in the discretion
     of the respective boards of directors of the Company and such Fund are
     necessary or appropriate to consummate the Merger.
 
RIGHTS OF DISSENTING SHAREHOLDERS
 
     Under California General Corporation Law, Shareholders of each of the
Company and the Funds are not entitled to Dissenter's Rights with respect to the
Merger unless demands for payment are filed with respect to 5% or more of the
outstanding shares of Common Stock and Series B Shares of the Company, FREIF or
Advantage, respectively. A Shareholder who wishes to require the Company or the
Funds to purchase his or her shares of common stock must vote against the
Merger, make a written demand for payment and follow certain other procedures as
more fully described herein. The payment price for Dissenting Shares is the fair
market value of such shares on the date prior to the announcement of the Merger,
which is expected to be the price of such shares as reported on the AMEX
composite tape on November 6, 1995. See "Rights of Dissenting Shareholders."
However, under the terms of the Merger Agreement, the boards of directors of
each of the Company and the Funds may elect not to participate in the Merger if
Shareholders holding in the aggregate 5% or more of the outstanding common stock
of the Company or such Fund exercise Dissenter's Rights. If there are Dissenting
Shares in excess of 5%, each of the boards of directors will elect whether or
not to withdraw from the Merger Agreement based on all of the circumstances
existing at that time, including the expected cost of payment to Dissenting
Shareholders and the source of funds for such payments. Depending on these
circumstances, the boards may elect not to withdraw even if significantly more
than 5% of the outstanding common stock of the Company or either Fund,
respectively, dissents.
 
POTENTIAL BENEFITS OF THE MERGER
 
     The Advisor and the directors of the Company and each Fund believe that
their respective Shareholders will benefit from the Merger. They also believe
that these potential benefits will exist if Shareholders of the
 
                                       24
<PAGE>   36
 
Company and only one of the Funds approve the Merger. They believe that because
of the finite life policy of the Funds, the limited prospects for growth imposed
by a finite life structure and their relatively small asset size, it is
difficult to attract significant private investor and institutional interest in
the Fund Common Stock. As a consequence, the Funds can do little to diversify
their portfolios or increase revenues and earnings per share.
 
     In addition, after the Merger the Company will have a larger asset base (7
properties aggregating approximately 750,000 square feet of gross leasable space
if both Funds merge into the Company) and market capitalization of approximately
$67 million (based on the market price of the Company Common Stock on March 13,
1996 and the FREIF and Advantage Conversion Factors, and assuming both Funds
merge into the Company). While it is generally true that larger REITs with
market capitalizations in excess of $100 million enjoy the most favorable
attention from the capital markets, the Company believes that its increased size
will attract wider investor and possible institutional interest, despite the
tendency of the market to discount the value of shares of REITs like the Company
that are managed by outside advisors. The Company also believes that the
increased size resulting from the Merger, combined with potential portfolio
acquisitions, may enable the Company to reach or exceed a market capitalization
of $100 million. With their finite life policies, the Funds do not have this
potential.
 
     The Company has broader, growth-oriented investment and reinvestment
policies than the Funds. In addition to identifying individual properties
suitable for acquisition, the Company intends to acquire property portfolios.
Part of its acquisition strategy includes establishing strategic relationships
with and acquiring property portfolios from selected real estate operating
companies that appear to have competitive advantages within their local market
areas. The Company anticipates that a significant portion of these future
acquisitions will be achieved through the issuance of common stock equity or
partnership interests. The Company maintains a conservative leverage policy
(currently, debt to total assets ratio of no more than 50% is permitted), and it
will continue to limit carefully its use of debt financing in accordance with
this policy set by the board that is more restrictive than the Company's bylaws
permit. See "Policies of the Company with Respect to Certain
Activities -- Borrowing Policies -- Subsequent Leverage." The Company also may
acquire additional properties with the proceeds from securities offerings, and
reinvest the net proceeds from the disposition or financing of properties
(subject to REIT distribution requirements). As a result, the Company is
expected to be better able than the Funds to take advantage of favorable
conditions in the real estate markets. As the Company grows, its administrative
costs as a percentage of assets are expected to decline due to economies of
scale, although the dollar amount of the advisory fees will increase as the
Company acquires additional real estate assets. Accordingly, after the Merger
the Company is expected to have a greater potential to increase its revenues and
profitability.
 
     Since the Company's asset base will be larger after the Merger, it will
have a more diversified portfolio of assets than either of the Funds or the
Company individually. This increased diversification, and additional
diversification upon the future acquisition of properties, is expected to reduce
overall portfolio risk. Diversification should reduce the impact on the Company
of tenant turnover, capital expenditures and adverse developments affecting
local economies, types of properties and individual properties and tenants. Some
of the expected benefits of diversification are illustrated by the following
chart, which shows the percentage of total annualized base rental income as of
November 1, 1995 of the Company and each Fund which arises from leases which are
scheduled to expire during the next ten years, and the percentage of total
annualized base rental income of the Company after the Merger scheduled to
expire during this period, assuming both Funds are merged into the Company.
 
                                       25
<PAGE>   37
 
<TABLE>
<CAPTION>
                                            THE                                  MERGED
                                          COMPANY        FREIF     ADVANTAGE     COMPANY
                                         ----------      -----     ---------     -------
    <S>                                  <C>             <C>       <C>           <C>
    1996.............................        1.6%        23.8 %          0%         8.3%
    1997.............................       24.4          2.6         46.5         24.7
    1998.............................        6.1          6.6            0          4.2
    1999.............................       37.6         11.2            0         16.2
    2000.............................       10.3          9.1          2.5          7.2
    2001.............................        0.4          1.3         30.5         10.8
    2002.............................        8.0         10.9          0.6          6.5
    2003.............................          0          5.9            0          2.0
    2004.............................          0            0          5.3          1.8
    2005.............................          0          8.5            0          2.8
    After 2005.......................       11.7         20.1         14.7         15.5
</TABLE>
 
     The chart below shows the total number of leases, square feet leased and
occupancy rates for the Company, FREIF and Advantage individually, and the
Company after the Merger.
 
<TABLE>
<CAPTION>
                                          THE                                    MERGED
                                       COMPANY(1)       FREIF      ADVANTAGE     COMPANY
                                       ----------      -------     ---------     -------
    <S>                                <C>             <C>         <C>           <C>
    Current number of leases........          25            55           10          69
    Total square feet...............     201,571       360,013      190,361      751,945
    Total square feet leased........     201,019       338,671      190,361      730,051
    Percent leased..................        99.7%         94.1%       100.0%       97.1 %
</TABLE>
 
- ---------------
(1) The number of leases reported for the Company and FREIF both include 21
    leases for the Shores Office Complex since it is jointly owned. The total
    square feet and percentage of rental income expiring reflect the Company's
    and FREIF's ownership percentages of 60% and 40%, respectively.
 
     Also, unlike the Funds, the Company does not pay disposition fees to the
Advisor when a property is sold. Assuming the properties of each Fund were sold
at the Advisor's current internal estimates of their values, the disposition
fees payable to the Advisor by FREIF and Advantage in the absence of the Merger
would be $1,039,000 and $807,000, respectively. These disposition fees will be
eliminated if the Merger is consummated.
 
     The Advisor and each Fund believe that the expected benefits of enhanced
access to capital markets, greater flexibility in managing its portfolio,
potential growth in revenues and profitability, greater asset diversification
and the elimination of disposition fees payable to the Advisor in respect of
real estate assets held by the Funds, offset the potential detriments to Fund
Series A Shareholders from the Merger.
 
BACKGROUND OF THE MERGER
 
     The principal investment policies of the Funds are (i) to preserve and
protect capital, (ii) to provide current income through the payment of cash
distributions (a portion of which will be accounted for as a return of capital
primarily due to depreciation expense), (iii) to provide capital gains through
potential appreciation of the properties and (iv) to provide market liquidity
through transferable shares of stock. To date, the Funds have met their
objective of providing current income through the payment of distributions.
FREIF has paid distributions at the current annual rate of $.50 per share since
mid-1992. Since early 1991, Advantage paid distributions at an annual rate of
$.65 per share, but recently reduced such rate to the current annual rate of
$.57 per share. Because the Funds have owned their properties for a shorter
period of time than the originally contemplated investment period and due to the
general weakness in rental levels in the real estate market, it is premature to
state whether or not the Funds have met their investment objective of preserving
capital and providing capital appreciation. However, if the Funds were
liquidated today, the Advisor estimates that their Series A Shareholders would
receive net liquidation proceeds that are significantly less than the original
issuance price of $10 per share for their respective Common Stock.
 
                                       26
<PAGE>   38
 
     The Company, FREIF and Advantage Common Stock each began trading on the
AMEX on January 14, 1994 which satisfied the objective of providing their Series
A Shareholders with market liquidity through transferable shares of stock. For
the year ended December 31, 1995, the trading volume in FREIF Common Stock has
averaged 2,791 shares per day, and the trading price has ranged from a high of
$5 7/8 to a low of $4 1/8 per share; and trading volume in Advantage Common
Stock has averaged 2,022 shares per day, and the trading price has ranged from a
high of $6 3/8 to a low of $5 per share as reported on the AMEX composite tape.
 
     In their initial public offerings, the Funds included as one of their
investment policies a finite operating life with an anticipated holding period,
running from the date the last property was acquired, of from five to seven
years for FREIF, and seven to ten years for Advantage. FREIF acquired its last
property in January 1994 and Advantage acquired its last property in November
1994. After the holding period, the Funds would be expected to sell the
properties, distribute the net liquidation proceeds to their respective
Shareholders and dissolve.
 
     The finite life policy was originally chosen because it was then believed
that the shares of a finite life REIT would trade at less of a discount to net
asset value than other forms of public direct real estate ownership such as
limited partnerships. At the time, the finite life characteristic also was not
thought to be an impediment to raising additional equity capital or debt.
 
     Since that time, there has been a significant growth in the interest of
both institutional investors and private investors in infinite life REITs.
Institutional investors, who historically made their real estate investments
through private vehicles, are now investing in public, infinite life REITs. As
reflected by their higher cash distribution yields, finite life REITs generally
now have a lower market valuation and trade at a greater discount to net asset
value than infinite life REITs. Investment bankers generally are not willing to
raise new equity for finite life REITs. Real estate developers and property
owners generally are not willing to enter into joint ventures or stock for
property exchanges with finite life REITs. Commercial banks and other
institutional lenders generally are not willing to provide credit to finite life
REITs in the form of acquisition lines of credit, unsecured lines of credit and
portfolio loans. These adverse developments in the status of finite life REITs
are confirmed by the experience of the Advisor. As a consequence of these
changes, the Advisor and the boards of directors of FREIF and Advantage
concluded that the Funds would have better access to the capital markets and an
opportunity for a higher market valuation when merged with the Company which is
an infinite life REIT.
 
     In 1993, the boards of directors of the Company (which was a finite life
REIT at that time), FREIF, and Advantage recommended to their respective
Shareholders a merger whereby the Company and the Funds would be merged into the
newly formed Franklin Realty Trust, Inc. Among other things, as a result of the
proposed merger, the Company, FREIF and Advantage would have been merged into an
infinite life REIT that had the same advisory fee compensation structure by
which the Advisor is now compensated by the Company. A vote of a majority of the
outstanding Common Stock of the Company and each Fund was required to approve
the transaction, including the merger into an infinite life REIT and the
Advisor's fee structure. 61.3%, 62.5%, and 39.6% of the Common Stock of the
Company, FREIF and Advantage, respectively, voted in favor of the merger.
However, because a majority of Advantage Common Stock voted against the merger,
the merger transaction was not approved.
 
     A majority of the Advantage Common Stock did not approve the proposed
merger in 1993 primarily because the largest shareholder of Advantage at that
time, MASTERS, which held 44.8% of the Advantage Common Stock, voted against the
merger. In August 1994, Franklin Resources, Inc. purchased all of the Advantage
Common Stock held by MASTERS. See "Risk Factors -- Certain Relationships and
Related Transactions." MASTERS also held 19.4% and 14.7% of Common Stock of the
Company and FREIF. In June 1995, MASTERS transferred these shares to PRIM, a
related entity to MASTERS.
 
     In September 1994, at the annual meeting of the Shareholders of the
Company, the Shareholders approved conversion of the Company from a finite to an
infinite life REIT and changes to the compensation structure of the Advisor
similar to the proposed advisory fee compensation structure of Franklin Realty
Trust, Inc.
 
                                       27
<PAGE>   39
 
     The Company shares the principal investment policies of the Funds, but as
an infinite life REIT it has more flexibility to grow and manage its portfolio
to carry out these policies. The Company has adopted a business strategy which
is intended to expand the size and scope and increase the profitability of its
current operations. In the past, the Company has identified individual
properties suitable for acquisition and acquired them for cash. The Company now
also intends to acquire property portfolios in exchange for equity. In
particular, the Company is seeking to establish strategic relationships with and
acquire property portfolios from selected real estate operating companies that
appear to have a competitive advantage within their local market areas.
 
     The Company anticipates that a substantial portion of its future
acquisitions will be achieved through the issuance of common stock equity or
partnership interests. The Company will continue to limit carefully its use of
debt financing in accordance with policies set by its board that are more
restrictive than the Company's bylaws permit. See "Policies of the Company with
Respect to Certain Activities -- Borrowing Policies -- Subsequent Leverage." It
is anticipated that the Company will create one or more partnerships whereby the
Company will issue partnership units to make certain acquisitions. The issuance
or exchange of such partnership units can provide important tax benefits to a
real estate seller that can enhance the price paid for such property and other
terms of the acquisition. It is expected that the Company will serve as the
general partner of any such acquisition partnership vehicles.
 
     In October 1995, the Company retained Prudential Securities Incorporated
("PSI") as its exclusive financial advisor in connection with the implementation
of the Company's portfolio acquisition strategy. In addition to helping identify
appropriate asset acquisition opportunities, PSI will serve as the Company's
financial advisor regarding the structuring and financing of such acquisitions,
including providing assistance with arranging financing necessary to complete
the transactions. If an acquisition is consummated, the Company will pay PSI a
fee equal to 2% of the consideration for such acquisition up to $100 million and
1% on any consideration thereafter. PSI may invest between 25-50% of this fee in
Company Common Stock.
 
     It is important that the Company's overall acquisition program, as well as
any major acquisitions, be well received by the financial community. PSI's
guidance is expected to help in this regard. PSI has significant experience in
providing financial advisory and funding services to REITs and was selected by
the Company based upon this experience. In addition, it is currently expected
that over time PSI or one of its affiliates will make an equity investment in
Company Common Stock. The agreement with PSI has a 2 year term and it is
terminable upon 10 days' prior written notice of either party.
 
     The Company will concentrate on a range of property types within the major
metropolitan markets of California including industrial, suburban office,
anchored retail and multi-family, in order to build a large, well diversified
portfolio while maintaining flexibility regarding which property types represent
the best investment value at a given time. Portfolios of assets acquired by the
Company may include different types of properties and be located in markets
outside the Company's areas of concentration. The Company believes that the
investment community and capital markets will support a REIT such as the Company
which is diversified by property type and locations throughout California.
 
ANALYSIS OF ALTERNATIVE TO THE MERGER
 
     In reaching their decision to recommend the Merger, the boards of directors
of the Funds considered the alternative of continuing FREIF and Advantage in
their current forms. If FREIF and Advantage continued in their current forms,
their finite life policies limit the prospects of improving the financial
performance of the Funds in the following respects. As a practical matter the
Funds cannot enter into joint ventures, or property exchanges with developers,
and there is limited access to capital markets to finance additional
acquisitions. Even if the Funds had access to capital, their finite life
policies prevent or restrict them from investing in additional properties.
Furthermore, the Funds are prevented or restricted from selling underperforming
properties and reinvesting the proceeds in new properties. For these reasons,
the Funds have limited ability to increase dividends or earnings per share given
their finite life structure. Any improvements in these measures would have to
come from capital appreciation in the Funds' existing properties. Although FREIF
and Advantage Series A Shareholders would avoid the detriments of the Merger
discussed above under "Risk
 
                                       28
<PAGE>   40
 
Factors," the Advisor's analysis of the alternative to the Merger of continuing
FREIF and Advantage in their current forms led the Advisor to conclude that the
Merger is a more beneficial alternative to FREIF and Advantage Series A
Shareholders. After weighing the likely material risks and benefits of such
continuation, the boards of the Funds concurred with the Advisor's conclusion.
 
     Although the Funds could sell their real estate assets now, pay off
existing liabilities and distribute the proceeds to their respective
Shareholders, such a possibility was not considered as an alternative to the
Merger, for the reasons given below.
 
     During the period from the late 1980s and early 1990s (when the Funds were
organized) to the present, the commercial property market, both nationally and
locally, experienced a substantial decline. During this period, trends included:
(i) the general deterioration of the real estate market, which has significantly
affected property values and decreased sale activities; (ii) the reduced sources
of real estate financing caused, in part, by regulatory changes; and (iii) a
current oversupply of certain classes of real estate assets in certain markets,
which resulted from overbuilding and sales of properties acquired by financial
institutions and governmental agencies. These developments have caused a number
of bankruptcies, workouts, defaults and disappointing returns on real estate
investments, which have been widely publicized. These developments also have
resulted in a generally unfavorable market for the sale and/or refinancing of
the Funds' real estate. Although the Advisor believes these trends may be
reversing, there is no way to forecast the duration of these problems or to
forecast the impact, if any, on the future value of real estate in general and
the Funds' portfolios specifically. In addition, the Funds' properties were
acquired relatively recently with the intention that they be held considerably
longer than they have been held thus far. The Advisor and the Funds believe that
the objectives of capital appreciation and preservation would be more likely to
be achieved if the Funds' properties are held for at least as long as the
original investment policies contemplated, rather than if these properties were
sold at the present time.
 
     There also would be certain costs associated with liquidation. If the Funds
were to liquidate, the Advisor and the Funds believe a Shareholders' vote would
be required, since the original investment policies of the Funds were to hold
their properties for a significantly longer time. Liquidation would also involve
transaction costs, such as selling expenses (including commissions payable to
third parties), transfer taxes, recording costs, title insurance premiums, legal
fees, escrow expense and other related closing costs that would be incurred in
connection with the sale and disposition of real estate assets. Based upon the
Advisor's experience, transaction costs would be likely to range between 4% and
6% of the total value of the assets being sold, before consideration of the
Advisor's 3% disposition fee. These transaction costs would be deducted from the
gross sales price in determining the cash available for distribution by the
Funds to their respective Shareholders.
 
     Currently, the estimated aggregate asset value for the Company and each
Fund is greater than their respective current market capitalization, and the
Advisor believes this situation is likely to be the case immediately after the
Merger for the Company. However, the Advisor believes the current spread between
these two amounts should decline over time because, if the Merger is consummated
and the Company's portfolio growth strategy is successful, the Company's market
capitalization will increase at a greater rate than its aggregate asset value.
 
     For these reasons, and the uncertainty of whether or not market conditions
are likely to improve in the next several years to permit more favorable sales
of the Funds' properties, despite the fact that real estate has generally been
considered a stable long-term investment, the Advisor and the Funds do not
consider this to be an appropriate time to liquidate the real estate assets of
the Funds.
 
     As part of the Merger, Shareholders of the Funds that approve the Merger
will become Shareholders of the Company, whose policies differ in certain
respects from those of the Funds. The compensation structure of the Company's
advisory agreement also differs from those of each Fund. The boards of the Funds
and the Advisor believe that the Merger offers FREIF and Advantage Shareholders
an investment in the Company, whose policies provide the potential for greater
portfolio diversification, opportunity for growth, and the potential of enhanced
access to capital markets. The Funds and the Advisor believe that the Company's
policies and compensation changes are benefits that substantially outweigh any
detriments associated with the Merger.
 
                                       29
<PAGE>   41
 
CONVERSION FACTORS
 
     For purposes of allocating the Company Common Stock among the Company and
the Funds, the FREIF Conversion Factor and the Advantage Conversion Factor have
been calculated based on the median closing price of the Company, FREIF and
Advantage Common Stock during the twenty-five (25) trading days prior to and
including November 1, 1995. Only days upon which trading occurred were included
in the calculation of the Conversion Factors.
 
     The Company and the Funds based the Conversion Factors on the relative
share prices of the Company and the Funds because their respective boards of
directors believe the securities market is the best indicator of the relative
values of the Company and the Funds. The boards considered that each of the
Company and the Funds has been listed on the AMEX for the same period of time,
has a relatively small market capitalization and is managed by the Advisor on
similar financial terms. The Boards considered basing the Conversion Factors on
relative net asset values ("NAV") and/or relative discounted cash flows ("DCF")
of the Company and the Funds but rejected these as less objective than relative
share prices. November 1, 1995 was chosen as the valuation date because it was
the expected date for announcement of the Merger (which actually occurred on
November 7, 1995). The median closing prices generally are the same for 20 or 25
day periods and differed only slightly from arithmetic means. See "Terms of the
Merger -- Fairness of the Merger -- Fairness Opinion."
 
     The following table shows the method used to establish the FREIF and
Advantage Conversion Factors, the percentage of the Company Common Stock each
Fund's Series A Shareholders will receive in the Merger and the number of shares
of Company Common Stock the Series A Shareholders of each Fund will receive for
each share of Common Stock owned in FREIF or Advantage, assuming that
Shareholders of both Funds approve the Merger:
 
<TABLE>
<CAPTION>
                                            COMPANY        FREIF       ADVANTAGE       TOTAL
                                           ---------     ---------     ---------     ----------
    <S>                                    <C>           <C>           <C>           <C>
    Shares Outstanding...................  5,383,297     3,999,515     3,013,713
    Median Share Price(1)................  $   4.375     $   5.625     $    5.25
    Conversion Factors...................                    1.286           1.2
    Company Common Stock per Fund Common
      Stock Exchanged(2).................  5,383,297     5,143,376     3,616,456     14,143,129
    Ownership Ratio......................       38.1%         36.3%         25.6%
</TABLE>
 
- ---------------
(1) Median share price for the 25 trading days prior to and including November
    1, 1995. Only days upon which trading occurred were included in the
    calculation of the Conversion Factors.
 
(2) Assumes no exercise of Dissenter's Rights.
 
SERIES B EXCHANGE RIGHT
 
     The Series B Shares of the Company are exchangeable for Company Common
Stock on a one-for-one basis if and when the last reported sale price of the
Company Common Stock on the AMEX or such other exchange upon which the Company
Common Stock is then listed equals a target price of $10.35 per share for 20
consecutive trading days.
 
     The Series B Exchange Right to be given to the Advisor in connection with
the Merger is structured to provide a similar mechanism for the Advisor to
retain an economic interest equivalent to its existing interest in the Series B
Shares of the Funds, and to align the interests of the Advisor and the Company
Series A Shareholders by providing the Advisor with an economic incentive to
increase the market value of the Company Common Stock.
 
     In connection with the initial public offerings of each Fund, the Funds
issued Series B Shares to Franklin Resources, the Advisor's parent and sole
shareholder, in return for Franklin Resources' payment of part of the brokerage
commissions incurred by the Funds. Franklin Resources received one share of
Series B Shares for each $10 it paid in commissions. Ten dollars was also the
purchase price for the FREIF and Advantage
 
                                       30
<PAGE>   42
 
Common Stock sold to the public. Franklin Resources paid commissions of
$3,193,080 and $1,242,400 and received 319,308 and 124,240 Series B Shares in
FREIF and Advantage, respectively. In 1993, Franklin Resources sold these Series
B Shares of FREIF and Advantage to the Advisor.
 
     The Series B Shares of FREIF and Advantage have equal voting rights (on a
per share basis) with the FREIF and Advantage Common Stock, but the FREIF and
Advantage Common Stock have certain distribution and liquidation preferences
over the Series B Shares. The table below describes the subordination features
currently governing the Series B Shares of FREIF and Advantage:
 
     For FREIF:
 
          Cash from operations:  First, 8% per annum non-compounded,
     noncumulative to Common Stock; and second, pro rata to Common Stock and
     Series B Shares.
 
          Cash from sales/refinancings:  First, return of capital plus 6%
     cumulative, non-compounded (on an adjusted price per share) to Common
     Stock; second, return of capital plus 6% cumulative, non-compounded (on an
     adjusted price per share) to Series B Shares; and third, 85% of balance pro
     rata to Common Stock and Series B Shares and 15% to Advisor as subordinated
     incentive fee.
 
     For Advantage:
 
          Cash from operations:  First, 8% per annum non-compounded,
     noncumulative to Common Stock; and second, pro rata to Common Stock and
     Series B Shares.
 
          Cash from sales/refinancings:  First, return of capital to Common
     Stock; second, return of capital to Series B Shares; third, 12% cumulative
     non-compounded to Common Stock (on adjusted price per share); fourth, pro
     rata to Common Stock and Series B Shares.
 
     Adjusted price per share means $10 per share (the original purchase price)
less any distributions paid with the proceeds from sales and refinancings.
 
     In connection with the Merger, the Series B Shares of each Fund whose
Shareholders have approved the Merger will be converted into Series B Shares of
the Company using the applicable Conversion Factor. The Company also will issue
to the Advisor an Exchange Right to exchange the Series B Shares of the Company
received in the Merger for Company Common Stock. The Series B Exchange Right in
respect of Series B Shares of the Funds exchanged in the Merger will be
exercisable if and when the last reported sale price of the Company Common Stock
on the AMEX or such other exchange upon which the Company Common Stock is then
listed equals or exceeds certain "Target Prices" (as defined below) for at least
20 consecutive trading days. If the Company Common Stock reaches and maintains
the Target Price for 20 consecutive trading days set with respect to Series B
Shares of the Company received in the Merger in exchange for Series B Shares of
FREIF, then the Advisor may convert each such Series B Share into .7 share of
Company Common Stock. Similarly, if the Company Common Stock reaches and
maintains the Target Price for 20 consecutive trading days set with respect to
Series B Shares of the Company received in the Merger in exchange for Series B
Shares of Advantage, then the Advisor may convert each such Series B Share into
one share of Company Common Stock.
 
     The Target Prices were fixed in a manner intended to retain a mechanism
roughly comparable to the existing basic share preferences for distributions of
cash from sales or refinancing of properties as described above. In the case of
FREIF, FREIF Series A Shareholders are entitled to a cumulative annual 6%
priority return after a return of capital on proceeds from sales or refinancings
before any return of capital to the Series B Shares. The Target Price for the
Series B Shares of FREIF exchanged in the Merger for Series B Shares of the
Company takes into account the cumulative annual 6% priority return accrued on
FREIF Common Stock until December 31, 1995. This was not necessary for
Advantage, as its Series A Shareholders are not entitled to a similar priority
return on proceeds from sales or refinancings other than a return of capital.
The Target Price will not be adjusted after the Merger to reflect such priority
return that would have accrued on FREIF Common Stock after December 31, 1995. If
the Target Price for these shares were calculated to permit the 6% priority
return to continue to cumulate, the Target Price for these shares would increase
by approximately $.47 each year. The Company and the Funds did not include this
increase in the Target Price for the Series B Shares of FREIF exchanged in the
Merger because they believe it would create an
 
                                       31
<PAGE>   43
 
unattainable goal and therefore would not have provided the Advisor with an
incentive to increase share price such as that provided by the proposed Target
Price.
 
     The Target Prices were set so that after an exercise of the Series B
Exchange Right, the aggregate market value of the Company Common Stock held by
the original Series A Shareholders of each Fund (the "Target Market Value")
would equal the basic Series A Common Stock preference for distributions of cash
from sales or refinancings, which for each Fund is a return of capital of $10
per share, plus, for FREIF Series A Shareholders, the annual priority return of
6% accrued through December 31, 1995.
 
     In the case of FREIF, the Target Market Value is $57,125,150, yielding an
initial Target Price of $11.11. In the case of Advantage, the Target Market
Value is $30,137,130 yielding an initial Target Price of $8.33 per share. In
order to compensate for potential dilution in market value per share that may be
caused by the exercise of the Series B Exchange Right, the initial Target Prices
were increased by the percentage increase in Company Common Stock outstanding,
on a fully diluted basis, that would arise from exercise of the Series B
Exchange Right (2.0% and 1.1%, respectively, for FREIF and Advantage).
 
     The following table shows the method used to establish the Target Prices.
 
<TABLE>
<CAPTION>
                            PRE-MERGER   POST-MERGER       TARGET        POST MERGER   INITIAL    DILUTION
                             SERIES B     SERIES B         MARKET         SERIES A     TARGET     ADJUST-    TARGET
                              SHARES       SHARES           VALUE          SHARES      PRICE        MENT     PRICE
                            ----------   -----------     -----------     -----------   ------     --------   ------
<S>                         <C>          <C>             <C>             <C>           <C>        <C>        <C>
FREIF.....................    319,308      410,630(1)    $57,125,150(3)   5,143,376    $11.11(5)    $.22     $11.33
Advantage.................    124,240      149,088(2)    $30,137,130(4)   3,616,456    $ 8.33(6)    $.09     $ 8.42
</TABLE>
 
- ---------------
 
(1) 319,308 multiplied by 1.286 (the FREIF Conversion Factor).
 
(2) 124,240 multiplied by 1.2 (the Advantage Conversion Factor).
 
(3) $39,995,150 (3,999,515 shares at $10 per share, plus $17,130,000 of accrued
    6% priority return).
 
(4) 3,013,713 shares of Advantage Common Stock multiplied by $10.
 
(5) $57,125,150 divided by 5,143,376 shares of Company Common Stock issued in
    the Merger in respect of shares of FREIF Common Stock.
 
(6) $30,137,130 divided by 3,616,456 shares of Company Common Stock issued in
    the Merger in respect of shares of Advantage Common Stock.
 
     No fractional shares will be issued upon any exercise of the Series B
Exchange Right but instead will be rounded up to the nearest whole share. The
rates of exchange and the Target Prices will be subject to adjustment in the
manner provided in the Amended and Restated Series B Stock Exchange Agreement
for certain events, including the payment of certain stock distributions, the
issuance of certain rights or warrants to all holders of the Company Common
Stock entitling them to subscribe for or purchase Company Common Stock at a
price less than the current market price thereof, and the distribution by the
Company to all holders of its Common Stock of evidences of indebtedness or
assets of the Company (other than normal cash distributions). The Target Prices
will be reduced if the Company pays distributions from cash generated by sales
or financing. The Company's board of directors will determine when the
distributions have been paid from a source that requires a reduction in the
Target Prices.
 
FAIRNESS OF THE MERGER
 
  General
 
     The Advisor, the Company and the Funds believe that the terms of the Merger
are fair to the Series A Shareholders of the Company and each Fund. As a result
of the proposed Merger of FREIF and Advantage into the Company, the Company
would become a larger infinite life REIT, which the Advisor, the Company and the
Funds believe should enhance the Company's attractiveness in the capital markets
and to investors generally. The Company believes that it should have improved
opportunities for capital growth and greater flexibility to redeploy assets so
as to take advantage of market cycles and buying opportunities which, in turn,
could lead to increased value for Company Series A Shareholders.
 
                                       32
<PAGE>   44
 
     The terms of the Merger were reviewed by independent committees for the
Company and each of the Funds. These committees were formed to review the
Merger, and to make recommendations to the boards of directors of the Company
and the Funds as to what would be in the best interests of their respective
Series A Shareholders. The members of the independent committees were the
independent directors of the Company and each Fund, and they constitute a
majority of the board of directors of each. Relying in part upon Bear Stearns'
fairness opinion regarding the Merger, the independent committees reached the
conclusion that the Merger was fair to the Series A Shareholders of the Company
and each Fund. In reaching the opinions and beliefs expressed below, the boards
of directors have in turn relied in part upon the conclusions of the independent
committees, the fairness opinion of Bear Stearns and advice from the Advisor.
 
  Analysis of the Independent Committees
 
     The independent committees held a series of meetings and received advice
and information from the Advisor and counsel to the committees for the Company
and the Funds. The committees also received an opinion from Bear Stearns that
the Merger is fair, from a financial point of view, to the Series A Shareholders
of the Company, FREIF and Advantage. The opinion does not address the fairness
of the Merger to Franklin Resources, Inc. See "-- Fairness Opinion." During
those meetings, the independent committees considered whether, and ultimately
concluded that the Merger was in the best interest of the Series A Shareholders
of the Company and each Fund. In connection with those meetings, the committees
considered the following factors. First, they considered the alternative of not
entering into the Merger and continuing the Company and the Funds as separate
REITs. After such consideration, the committees determined that they concurred
with the Advisor with respect to its conclusion as described under "-- Analysis
of Alternative to the Merger" and determined that the Advisor's conclusion
supported the committees' fairness conclusion. The committees did not consider
liquidation as an alternative to the Merger, because the sale of the Funds'
properties was not appropriate at this time. This conclusion was based on
conditions in the real estate and financial markets and the likelihood that
current liquidation would not allow the Funds to achieve the long term
investment potential for the property portfolios. The committees' conclusion
about liquidation was also based on their review of the Advisor's internal
estimates of the relative aggregate current value of the properties of the
Company, FREIF and Advantage ($26.9 million, $34.6 million and $26.3 million,
respectively), the committees' members' own knowledge of the real estate and
financial markets, and on advice from the Advisor.
 
     The committees also reviewed the FREIF and Advantage Conversion Factors and
the methodology employed in connection therewith with the Advisor and with Bear
Stearns.
 
     The independent committees considered, in reaching their conclusion, the
proposed changes of the Advisor's compensation with respect to the Funds. The
independent committees compared the compensation received by the Advisor from
the Company with the compensation currently received by the Advisor from the
Funds.
 
     They also reviewed an analysis prepared by the Advisor of advisory fees
paid by the Company compared to advisory fees paid by other REITs comparable in
structure, size and/or geographical orientation to the Company and the Funds. To
create this analysis, the Advisor selected four finite life, publicly traded,
outside administered REITs (Vanguard Real Estate Fund I, Vanguard Real Estate
Fund II, Cedar Income Fund Ltd., Nooney Realty Trust, collectively, the "Outside
Administered REITs"), and five infinite life, self-administered, publicly traded
REITs of approximately the same size as the Funds, located in California
(Meridian Point Realty Trust IV Co., Meridian Point Realty Trust VII Co.,
Meridian Point Realty Trust VIII Co., Bedford Property Investors, Inc, Landsing
Pacific Fund Inc., collectively, the "Self-Administered REITs"). For the Outside
Administered REITs, the Advisor calculated the percentage of advisory fees
(including acquisition, disposition and other administrative fees) to Funds from
Operations (including such fees) for the six month period ended June 30, 1995 as
reported in public filings and compared such percentages to that of the Company
and the Funds combined on a pro forma basis assuming the Company's fee structure
for the same six month period ended June 30, 1995. This comparison showed that
the Company's pro forma advisory fees (including acquisition, disposition and
other administrative fees) were less as a percentage of pro forma Funds from
Operations than any Outside Administered REIT for this period.
 
                                       33
<PAGE>   45
 
     For the Self-Administered REITs, the Advisor calculated the percentage of
total general and administrative expenses to Funds from Operations for the six
month period ended June 30, 1995 and compared such percentages to the Company's
and the Funds' total general and administrative expenses, including advisory
fees, combined on a pro forma basis assuming the Company's fee structure for the
same six month period ended June 30, 1995. This comparison showed that the
Company's total general and administrative expenses, including advisory fees,
were less as a percentage of pro forma Funds from Operations than the total
general and administrative expenses of any Self-Administered REIT for this
period. Based on this analysis, the Advisor concluded that the Company's
compensation structure is reasonable and within industry standards. The
committees also considered the fact that Bear Stearns reviewed the fee structure
in connection with its fairness opinion, as described under "-- Fairness
Opinion." The committees believed that the structure of the compensation paid to
the Advisor by the Company supported the conclusion that the Merger is fair to
the Series A Shareholders of the Funds.
 
     The independent committees considered and relied on Bear Stearns' fairness
opinion, as such opinion and related analysis are described under "-- Fairness
Opinion." The committees concluded that Bear Stearns' opinion supported their
fairness conclusion. After considering these factors, the independent committees
determined to recommend that the Merger, in its final form, be approved by the
Series A Shareholders of the Company and the Funds. See also, "-- Fairness
Analysis of the Company, the Funds and the Advisor," "-- Fairness to the Company
and the Funds," "-- Fairness Among the Company and the Funds," and "-- Fairness
Opinion."
 
  Fairness Analysis of the Company, the Funds and the Advisor
 
     Set forth below is the Company's, the Funds' and the Advisor's analysis of
the fairness of the Merger to the Company and the Funds and among the Company
and the Funds. As described in more detail below, the Company, the Funds and the
Advisor considered the following factors in analyzing the fairness of the
Merger: (i) the relative likely differences between the aggregate market
capitalization of the Company's and the Funds' market capitalization, (ii) the
merger of the Funds into the Company (an infinite life REIT) and the associated
consequences, (iii) the compensation paid the Advisor under the Company's
compensation structure, (iv) the safeguards provided by the procedures
associated with the Merger, (v) the rights offered to dissenters, (vi) the
methodology used to arrive at the FREIF and Advantage Conversion Factors, (vii)
the similarity among the Company's and the Funds' business plans and operating,
investment and borrowing policies, (viii) the alternative to the Merger of
continuing the Funds as separate finite life REITs, and (ix) the recommendation
of the independent committees. For a more complete discussion of these factors,
see the following cross-references "-- Background of the Merger," "-- Fairness
to the Company and the Funds," and "-- Fairness Among the Company and the
Funds."
 
  Fairness to the Company and the Funds
 
     For the reasons described under "-- Background of the Merger" and to
maximize the trading price for shares, the Advisor and the Funds believe that
the Funds should merge into the Company, which is a larger, infinite life REIT,
and is in a better position to implement a growth-oriented business strategy,
attract the investor interest necessary for an active trading market and
increase Shareholder value.
 
     In reaching the conclusion that the Merger is fair, the Advisor and the
boards of directors of the Funds considered the fact that Series A Shareholders
will not receive a return of capital from the Funds upon their liquidation at
some time in the future. The Advisor and the Funds believe that the objective of
receiving net liquidation proceeds from finite life entities is outweighed by
the Company's potential for profitable growth and its greater flexibility with
respect to its investment portfolio because it is an infinite life REIT. The
Funds originally intended to invest in a limited number of properties and to
liquidate at some time in the future. The Company, on the other hand, will have
the opportunity to invest in additional properties (subject to available funds),
operates for an indefinite period of time, and has the flexibility to determine
the appropriate time for acquisition or disposition of properties.
 
                                       34
<PAGE>   46
 
     The Advisor and the boards of directors of the Company and the Funds also
considered that the Advisor believes the estimated aggregate asset value of each
Fund is greater than its current market capitalization and that this also will
be the case immediately after the Merger for the Company. However, in light of
the fact that it will be five to seven years before either Fund would initiate
liquidation, the Advisor and the boards did not consider the spread between
market capitalization and asset value significant. The Advisor and the boards
believe that if the Merger is consummated and the Company's portfolio growth
strategy is successful, the Company's market capitalization will increase at a
greater rate than its aggregate asset value, which would reduce this spread over
time. The Advisor and the Funds believe that this change to an infinite life
policy is fair to Fund Series A Shareholders, because of the benefits
accompanying such change, as described in this paragraph and the prior
paragraph, and because the Company Series A Shareholders may choose the time at
which to liquidate their investment by selling their stock on the AMEX.
 
     Although the Merger will allow the Advisor, if retained by the Company, to
receive fees over an indefinite period of time and will eliminate subordination
of the advisory fee paid in respect of real estate assets now held by FREIF and
Advantage, the Funds and the Advisor believe that the changes from the
compensation structure paid by the Funds are fair to Fund Series A Shareholders,
because: (i) these increases in the advisory fee will be substantially offset by
the elimination of the disposition fees payable to the Advisor and (ii) based on
the analysis of advisory fees prepared by the Advisor as described in
"-- Analysis of the Independent Committees," the Company's advisory fee
structure is reasonable and within industry standards.
 
     In reaching their conclusion that the Merger is fair among the Company and
the Funds, and to the Company and the Funds, the Advisor and the boards
considered the extent to which the Company's investment and borrowing policies
differ from the Funds. The Company, the Funds and the Advisor believe that the
principal difference between the Company's and the Funds' investment and
borrowing policies is primarily a result of the difference between a finite and
an infinite life REIT. See "Comparative Information."
 
     The Advisor, the Company and the Funds believe that the Merger is fair from
a procedural standpoint for the following reasons. First, the Merger is required
to be approved by a majority of the Company's and each Fund's outstanding common
shares. Second, a condition to the Merger is the receipt of a favorable fairness
opinion of Bear Stearns, the investment banker selected by the committees of the
Company's and the Funds' independent directors. Third, three committees, each
composed of all of the Company's and each Fund's independent directors, examined
the terms of the Merger and unanimously recommend that the Series A Shareholders
of the Company and each Fund vote "FOR" the Merger. The committees selected
their own common counsel and retained Bear Stearns to assist them in evaluating
the fairness of the transaction. Fourth, Company and Fund Shareholders will have
the opportunity either to sell their shares of Common Stock on the market prior
to the Merger, or if a sufficient number of Shareholders dissent, to exercise
Dissenter's Rights.
 
     The Advisor, the Company and the Funds believe that the Merger is fair to
dissenters because each dissenter will be given the right to receive the "fair
market value" of his or her shares in the Company or each Fund upon compliance
with certain provisions of the California General Corporation Law. Fair market
value is expected to be the price of the shares as reported on the AMEX
composite tape on the trading day prior to the announcement of the Merger.
However, the Merger may not be consummated if Shareholders of 5% or more of the
aggregate outstanding common stock of the Company or the Funds exercise
Dissenter's Rights, at the election of their respective boards.
 
     In the case of Advantage, Franklin Resources, Inc. (the parent of the
Advisor) and the Advisor together control 48.7% of its voting common stock, and
they have indicated their intention to vote for the Merger. Given this level of
ownership in Advantage, it is likely that the Merger will be approved by the
Advantage Shareholders. However, the Advisor, the Company and the Funds believe
that the procedural fairness of the Merger to Advantage Series A Shareholders
other than Franklin Resources is preserved for the reasons set forth in the
prior paragraphs, including the availability of Dissenter's Rights.
 
                                       35
<PAGE>   47
 
  Fairness Among the Company and the Funds
 
     While the Company, the Funds and the Advisor believe the Merger is fair to
the Series A Shareholders, certain differences in the structure and investments
of the Company and each Fund raise issues specific to the Company and each Fund.
 
     The Company currently has no debt. As of September 30, 1995, FREIF's real
property was subject to a loan with an outstanding balance of approximately
$1,948,000, and Advantage's real property is subject to encumbrances totaling
approximately $5,279,000. Advantage's encumbrances consist of a first and second
loan totaling approximately $2,809,000, and the remainder represents local
improvement bonds. After the Merger, assuming Shareholders of both Funds approve
it, the Company will be obligated for this debt. The percentage of the Company's
debt to total assets will be approximately 6.2%. For the risks associated with
leverage, see "Risk Factors." The Company, the Funds and the Advisor do not
believe this consideration alters their conclusion that the Merger is fair to
Series A Shareholders of the Company and the Funds.
 
     Through the Merger, the Company, FREIF and Advantage Shareholders will be
acquiring interests in properties currently owned by the others which have
significantly different lease expiration schedules. See "-- Potential Benefits
of the Merger." Therefore, the potential volatility of the cash flows provided
by each property is different. For example, by the end of 1999, 18 leases are
scheduled to expire in the Company, 38 in FREIF, and 2 in Advantage. These
leases represent 70%, 44%, and 47% of annual base rental income, respectively.
 
     The financial strength of the tenants in the properties of the Company and
each Fund differs as well. For example, the two largest tenants in Advantage are
well known insurance companies, whose leases represent 62% of Advantage's annual
base rental income. The Company's two largest tenants are a nationally known
computer manufacturer and a local credit union, representing about 47% of its
rental income. FREIF's two largest tenants are regional grocery stores
representing 23% of its rental income.
 
     None of the advisory fee payable by the Company is subordinated to
distributions paid to Series A Shareholders. All of the advisory fee payable by
FREIF is subordinated. As a result, FREIF has never paid any advisory fees.
FREIF and the Advisor believe that, subject to certain assumptions, over the
next five years, the amount of compensation to be paid to the Advisor by the
Company under the Advisory Agreement in respect of real property now held by
FREIF should be substantially equivalent to the fees that would have been paid
by FREIF in the absence of the Merger. This result primarily derives from the
elimination of disposition fees that FREIF would have to pay under the current
advisory fee structure. See "Comparative Information -- Comparison of Fees in
the Future."
 
     As part of their determination of the appropriate Conversion Factors, the
Advisor evaluated the potential effects on distributable cash flow of lease
turnover, tenant defaults, and the advisory fee structure of the Company and the
Funds. The Conversion Factors are based on share prices. The Advisor believes
that the share prices of the Company, FREIF and Advantage indirectly reflect
differences in the potential volatility of cash flows, the possibility of tenant
defaults, and the different advisory fee structures which impact distributions
(yield). As noted above, the Company, the Funds and the Advisor believe that the
other issues relevant to the Company or a particular Fund will not adversely
affect the Company, such Fund or its Series A Shareholders. For these reasons,
the Company, the Funds and the Advisor believe that the Merger is fair to their
Series A Shareholders.
 
     FREIF Series A Shareholders are entitled to a cumulative annual 6% priority
return on proceeds from sales or refinancings. The Target Price for the Series B
Exchange Right with respect to the Series B Shares of FREIF exchanged in the
Merger takes into account this priority return only up to December 31, 1995. On
this basis, the market price of the Company Common Stock would have to more than
double before the Exchange Right would be exercisable with respect to these
shares. If the Target Price for these shares were calculated to permit the 6%
priority return to continue to cumulate, the Target Price for these shares would
increase by approximately $.47 each year. The Company and the Funds believe that
this increase would create an unattainable goal and therefore would not create
the incentive to the Advisor provided by the proposed Target
 
                                       36
<PAGE>   48
 
Price for these shares. For this reason, the Company, the Funds and the Advisor
believe the Target Price set for former Series B Shares of FREIF is fair to the
Series A Shareholders.
 
     The Advisor, the Company and the Funds believe that the Merger is fair to
the Company and each Fund from a procedural point of view for the reasons
discussed above under "-- Fairness to the Company and the Funds."
 
  Fairness Opinion
 
     In connection with the Merger, Bear Stearns has rendered an opinion
relating to the fairness of the Merger, from a financial point of view, to the
Company, FREIF and Advantage Series A Shareholders. The opinion does not address
the fairness of the Merger to Franklin Resources, Inc. Committees comprised of
all the independent directors of each Fund decided to retain Bear Stearns on the
basis of its experience in rendering fairness opinions.
 
     On November 2, 1995, Bear Stearns rendered its oral opinion to the
independent committees of the boards of directors of the Company and each Fund
for their use in determining the fairness of the Merger to the Company and the
Fund Series A Shareholders, which opinion was updated and confirmed in writing
on March 13, 1996 (the "Fairness Opinion"). Based upon and subject to the
matters discussed in the Fairness Opinion, Bear Stearns is of the opinion that
the Merger is fair, from a financial point of view, to the Series A Shareholders
of the Company, FREIF and Advantage. The opinion does not address the fairness
of the Merger to Franklin Resources, Inc. The Fairness Opinion is set forth in
full in Appendix B and should be read in its entirety for information with
respect to the assumptions made, the matters considered and the scope of the
review undertaken by Bear Stearns in rendering such opinion and the limitations
of such opinion. Any description of the Fairness Opinion is subject to, and
qualified in its entirety by reference to, the full text of such opinion as set
forth in Appendix B.
 
     Bear Stearns is an international investment banking firm engaged in a
variety of investment banking activities including mergers and acquisitions,
underwritings, private placements and rendering of fairness opinions. Bear
Stearns rendered a fairness opinion in 1993 in connection with the proposed
merger of the Company and the Funds into Franklin Realty Trust, Inc. See
"-- Background of the Merger." Other than rendering the 1993 fairness opinion,
Bear Stearns and its Affiliates have no other pre-existing relationship with the
Advisor or any of its Affiliates, and have not participated in the offering of
any securities program sponsored by the Advisor or any of its Affiliates, other
than acting as a broker in selling shares of certain mutual funds managed by
Affiliates of the Advisor and acting as a broker for the purchase and sale of
securities in the ordinary course of business for Affiliates of the Advisor. In
the course of rendering such services to Affiliates of the Advisor, Bear Stearns
has received, and expects it will continue to receive, commissions from
Affiliates of the Advisor, as are customary for the performance of such
services.
 
     In requesting the opinion from Bear Stearns, the Advisor and the
independent committees of the Company and the Funds did not impose any
instructions or limitations upon the scope of Bear Stearns' investigation. The
Fairness Opinion only addresses the fairness of the Merger from a financial
point of view to the Series A Shareholders of the Company, FREIF and Advantage
(other than Franklin Resources, Inc.). No opinion was requested or given with
respect to the fairness of the Merger from any other point of view, the fairness
of the Merger to the Series B Shareholder, or the fairness of any other
combination other than the Merger. Additionally, pursuant to its engagement,
Bear Stearns was not requested to and did not consider alternative structures
for, or transactions to, the Merger.
 
     In arriving at its opinion Bear Stearns (i) reviewed this Joint Proxy
Statement/Prospectus; (ii) reviewed the Company's and each Fund's annual reports
on Form 10-K and annual reports to Shareholders for the years ended December 31,
1992 through 1994, and the Company's and each Fund's quarterly reports on Form
10-Q for the periods ended March 31, 1995, June 30, 1995 and September 30, 1995;
(iii) reviewed certain unaudited financial statements and certain projections
for the Company and each Fund prepared by the Advisor, (iv) met with the
management of the Advisor, the Company and each Fund to review operations,
historical and projected financial statements and future prospects; (v) visited
some properties held by the Company and the Funds; (vi) reviewed the historical
prices and trading volumes of the Common Stock of the
 
                                       37
<PAGE>   49
 
Company, FREIF and Advantage; (vii) reviewed compensation of advisory fees paid
by comparable REITs; and (viii) conducted such other studies, analyses,
inquiries and investigations that Bear Stearns deemed appropriate.
 
     In arriving at the Fairness Opinion presented to the independent directors
on November 2, 1995, Bear Stearns reviewed the proposed Conversion Factors,
current and prospective distributions of the Company and the Funds, property net
asset values ("NAV") of the Company and the Funds, and discounted cash flows
("DCF") of the Company and the Funds.
 
     Bear Stearns reviewed the historical closing prices of the Company and the
Funds and the means and medians for the 25 and 20 day periods ended November 1,
1995. It observed that the median closing prices were the same for either period
and that the arithmetic means differed by less than 1%. It advised the
independent directors that the selection of the 25-day median of the closing
prices as the basis for determining the Conversion Factors was reasonable.
 
     Bear Stearns pointed out that based on current quarterly distribution rates
for the Company and the Funds, Advantage would be paying out a higher percentage
of its fund cash flow than the Company and FREIF, and that the Company was
paying out a higher percentage of its fund cash flow than FREIF. It also noted
that if the Company maintained its quarterly distribution rate, the distribution
payment to Advantage Series A Shareholders would be reduced 7.4% by the Merger,
and that the quarterly distribution payment to FREIF Series A Shareholders would
be increased by 13.1%.
 
     Bear Stearns reviewed the NAV of the Company and the Funds, based on its
review of the Advisor's valuation of each of the properties as adjusted by Bear
Stearns, and on the other assets and liabilities of the Company and the Funds as
of June 30, 1995. With respect to Advantage, calculations were made assuming (i)
that the large insurance company tenant renewed its lease on market terms; (ii)
that it did not renew, and (iii) that there was a 50% probability that it would
renew. It compared the portion of the combined Company to which the Series A
Shareholders of the Company and the Funds would have been entitled to if the
allocation had been based on Bear Stearns' calculation of NAV, and compared
those figures with the proposed Conversion Factors. It also compared the number
of shares to which the Series A Shareholders of the Funds would have been
entitled to if the allocation had been based on Bear Stearns' calculation of
NAV, and compared those figures with the proposed Conversion Factors. The data
is presented in the table below.
 
               PROPOSED EXCHANGE RATIOS
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of Shares...............     36.36%       25.57%      38.07 %
Conversion Factor.........     1.286        1.200       1.000
</TABLE>
 
               ASSUMING ADVANTAGE INSURANCE COMPANY TENANT RENEWS
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of NAV..................     36.29%       26.70%      37.01 %
Difference................      0.07%       -1.13%       1.06 %
% Difference..............      0.19%       -4.42%       2.79 %
Conversion Factor.........     1.320        1.289       1.000
Difference................    -0.034        -.089          NA
% Difference..............     -2.67%        7.42%         NA
</TABLE>
 
               ASSUMING ADVANTAGE INSURANCE COMPANY TENANT VACATES
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of NAV..................     37.30%       24.66%      38.04 %
Difference................     -0.94%        0.91%       0.03 %
% Difference..............     -2.59%        3.57%       0.08 %
Conversion Factor.........     1.320        1.158       1.000
Difference................    -0.034        0.042          NA
% Difference..............     -2.67%        3.49%         NA
</TABLE>
 
                                       38
<PAGE>   50
 
               ASSUMING 50% LIKELIHOOD THAT ADVANTAGE INSURANCE COMPANY TENANT
RENEWS
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of NAV..................     36.79%       25.70%      37.51 %
Difference................     -0.43%       -0.12%       0.55 %
% Difference..............     -1.18%       -0.48%       1.45 %
Conversion Factor.........     1.320        1.224       1.000
Difference................    -0.034       -0.024          NA
% Difference..............     -2.67%       -1.96%         NA
</TABLE>
 
     Bear Stearns reviewed the DCF value of the Company and the Funds, based on
cash flow as forecast by the Advisor and on the other assets and liabilities of
the Company and the Funds as of June 30, 1995. Bear Stearns used a 12% discount
rate, which it considered appropriate. With respect to Advantage, calculations
were made assuming (i) that the large insurance company tenant renewed its lease
on market terms; (ii) that it did not renew, and (iii) that there was a 50%
probability that it would renew. It compared the portion of the combined Company
to which the Series A Shareholders of the Company and the Funds would have been
entitled to if the allocation had been based on Bear Stearns' calculation of DCF
value, and compared those figures with the proposed Conversion Factors. It also
compared the number of shares to which the Series A Shareholders of the Funds
would have been entitled to if the allocation had been based on Bear Stearns'
calculation of DCF value, and compared those figures with the proposed exchange
ratios. The data is presented in the table below.
 
               PROPOSED EXCHANGE RATIOS
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of Shares...............     36.36%       25.57%      38.07 %
Conversion Factor.........     1.286        1.200       1.000
</TABLE>
 
               ASSUMING ADVANTAGE INSURANCE COMPANY TENANT RENEWS
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of DCF Value............     37.39%       26.01%      36.60 %
Difference................     -1.03%       -0.44%       1.47 %
% Difference..............      2.84%       -1.70%       3.86 %
Conversion Factor.........     1.375        1.269       1.000
Difference................     0.090       -0.069          NA
% Difference..............     -6.97%       -5.78%         NA
</TABLE>
 
               ASSUMING ADVANTAGE INSURANCE COMPANY TENANT VACATES
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of DCF Value............     37.99%       24.84%      37.18 %
Difference................     -1.62%        0.74%       0.89 %
% Difference..............     -4.47%        2.88%       2.33 %
Conversion Factor.........     1.375        1.193       1.000
Difference................     0.090        0.007          NA
% Difference..............     -6.97%        0.55%         NA
</TABLE>
 
                                       39
<PAGE>   51
 
               ASSUMING 50% LIKELIHOOD THAT ADVANTAGE INSURANCE COMPANY TENANT
RENEWS
 
<TABLE>
<CAPTION>
                              FREIF      ADVANTAGE     COMPANY
                              ------     ---------     -------
<S>                           <C>        <C>           <C>
% of DCF Value............     37.69%       25.43%      36.89 %
Difference................     -1.33%        0.15%       1.18 %
% Difference..............     -3.65%        0.57%       3.10 %
Conversion Factor.........     1.375        1.231       1.000
Difference................     0.090       -0.031          NA
% Difference..............     -6.97%       -2.61%         NA
</TABLE>
 
     Bear Stearns noted that based on the statistics set forth above, FREIF was
receiving a slightly smaller share of the combined Company than it would have
received had the Conversion Factors been based on NAV or DCF value, while the
Company was in the inverse position. However, Bear Stearns pointed out to the
independent directors that (i) FREIF was receiving a materially higher share of
the distributions of the combined Company; (ii) the Company was an infinite life
REIT; and (iii) the Company had liquid assets available for investment. Based on
its review of all the data it reviewed with the independent directors. Bear
Stearns concluded that the Merger was fair, from a financial point of view, to
the Series A Shareholders of the Company and both of the Funds, other than
Franklin Resources, Inc.
 
     Bear Stearns also discussed with the independent directors the proposed fee
structure for the combined Company. It compared the fees paid by selected public
externally managed REITs comparable in size to the combined Company (based on
book value of real estate assets) with the fees to be paid by the combined
Company. Bear Stearns noted that the fee structure for EQK Realty Inc. includes
an advisory fee of 0.43% of EQK Realty Inc.'s average daily share price
including average daily balance of outstanding mortgage indebtedness, 2.0% of
sale proceeds from dispositions reduced by the amount of any brokerage
commissions and legal expenses and a management fee based on an undisclosed
percentage of rent revenue; that the fee structure for Copley Properties, Inc.
includes an advisory fee of 7.5% of Copley Properties, Inc.'s net cash flow, an
incentive fee of 5.00% of Copley Properties, Inc.'s net cash flow and an
investment fee of 0.25% of average annual short-term assets; that the fee
structure for Continental Mortgage & Equity Trust includes advisory fees of
0.75% of Continental Mortgage & Equity Trust's gross asset value and 7.5% of net
income, acquisition fees equal to the lesser of 1% and compensation customarily
charged in an arm's-length transaction by other advisor(s) rendering similar
services and 10% of sale proceeds from dispositions reduced by the amount of any
brokerage commissions and legal expenses; that the fee structure for Royale
Investments, Inc. includes an advisory fee of 1% of Royale Investments, Inc.'s
invested real estate assets, an undisclosed performance fee, an acquisition fee
of 3% of purchase price, 3% of sale proceeds from dispositions, and termination
fees of 3% of invested real estate assets and 25% of appreciation in invested
real estate assets from the day of acquisition to the day of termination; that
the fee structure for Cedar Income Fund, Ltd. includes advisory fees of 0.75% of
Cedar Income Fund, Ltd.'s market value of real estate assets, 0.25% of market
value of total assets excluding real estate and 15% of gains on property sold,
management fees of 6.0% of rent revenue and 5% of gross property income; an
acquisition fee of 5% of purchase price and 3% of sale proceeds from
dispositions; that the fee structure for Vanguard Real Estate Fund I includes an
advisory fee of 0.5% of Vanguard Real Estate Fund I's fair market value of real
estate investments, and transaction fees of 1.5% to 2% of proceeds from real
estate investments and 0.65% of proceeds from refinanced mortgage loans; that
the fee structure for Vanguard Real Estate Fund II includes an advisory fee of
0.5% of Vanguard Real Estate Fund II's fair market value of real estate
investments, and transaction fees of 1.5% to 2% of proceeds from real estate
investments and 0.65% of proceeds from refinanced mortgage loans; that the fee
structure for Storage Properties, Inc. includes an advisory fee of 10% of
Storage Properties, Inc.'s net cash flow beginning when distributions to
shareholders equals 75% of gross offering proceeds and 20% of net cash flow and
20% of cash from sales or refinancing after distributions to shareholders equals
100% of gross offering proceeds and a management fee of 6% of gross property
revenue; that the fee structure for Nooney Realty Trust, Inc. includes an annual
advisory fee based on undisclosed percentages of net invested assets and net
operating income and an annual management fee of $144,538 including lease
commission fees; and that the fee structure for HMG Courtland Properties, Inc.
includes a monthly advisory fee of $72,917 and other advisory fees of 20% of
unrefunded commitment fees,
 
                                       40
<PAGE>   52
 
10% of capital gains and extraordinary items and 10% of net profits in excess of
8% of the average net worth of HMG Courtland Properties, Inc.
 
     Bear Stearns noted that 1994 fees for EQK Realty Inc. were 0.91% of book
value of real estate assets before depreciation; that 1994 fees for Copley
Properties, Inc. were 0.77% of book value of real estate assets before
depreciation; that 1994 fees for Continental Mortgage & Equity Trust were 0.81%
of book value of real estate assets before depreciation; that 1994 fees for
Royale Investments, Inc. were 2.04% of book value of real estate assets before
depreciation; that 1994 fees for Cedar Income Fund, Ltd. were 1.23% of book
value of real estate assets before depreciation; that 1994 fees for Vanguard
Real Estate Fund I were 5.19% of book value of real estate assets before
depreciation; that 1994 fees for Vanguard Real Estate Fund II were 2.7% of book
value of real estate assets before depreciation; that 1994 fees for Storage
Properties, Inc. were .62% of book value of real estate assets before
depreciation; that 1994 fees for Nooney Realty Trust, Inc. were 1.3% of book
value of real estate assets before depreciation; and that 1994 fees for HMG
Courtland Properties, Inc. were 2.3% of book value of real estate assets before
depreciation. Bear Stearns believes that the proposed fee structure for the
combined Company appears reasonable relative to the fee structures of the
selected comparable externally managed REITs, as the net cost of fees to the
combined Company is lower than all of the comparable REITs and is materially
lower than the majority of comparable REITs.
 
     Bear Stearns also noted that FREIF was not currently paying such fees due
to subordination, but that the Advisor was giving up future acquisition and
disposition fees with respect to the Funds. It advised the independent directors
of the Funds that the fee structure for the combined Company did not affect Bear
Stearn's conclusion that the Merger was fair, from a financial point of view, to
the Series A Shareholders of the Company and the Funds.
 
     In addition, Bear Stearns reviewed certain other terms of the Merger. With
respect to the Series B Exchange Right to be issued Advisor in respect of the
Series B Shares of the Company received in the Merger in exchange for the Series
B Shares of each Fund, Bear Stearns' analysis indicated that the issuance of
such Exchange Right represents a reasonable and consistently applied mechanism
for the Advisor to retain an economic interest in the Company that is similar to
its existing interest in the Series B Shares of each of the Funds. See
"-- Series B Exchange Right." Bear Stearns' analysis indicated that each of this
aspect of the Merger was consistent with its opinion that the Merger is fair,
from a financial point of view.
 
     The preparation of a fairness opinion is a complex process and is not
necessarily susceptible to partial analysis or summary description.
Notwithstanding the separate analyses and factors summarized above, Bear Stearns
believes that its entire analysis must be considered as a whole and that
selecting portions of its analyses and the factors considered by it, without
considering all analyses and factors, could create an incomplete view of the
evaluation process underlying its opinion.
 
     In its analysis, Bear Stearns made certain assumptions. Bear Stearns
assumed the accuracy and completeness of financial and other information
provided or otherwise made available to it by the Advisor. With respect to the
Company's, FREIF's and Advantage's projected financial results, Bear Stearns
assumed that they were reasonably prepared on bases reflecting the best
currently available estimates and judgments of the managements of the Advisor,
the Company, FREIF and Advantage as to the expected future performance of the
Company, FREIF and Advantage, respectively. Bear Stearns did not assume any
responsibility for the information or projections provided to them. Bear Stearns
relied upon the assurances of the managements of the Advisor, the Company, FREIF
and Advantage that they are unaware of any of the facts that would make the
information or projections provided to Bear Stearns incomplete or misleading. In
arriving at the Fairness Opinion, Bear Stearns did not perform or obtain any
independent appraisal of the assets of the Company, FREIF and Advantage. The
Fairness Opinion is necessarily based on economic, market and other conditions,
and the information made available to Bear Stearns as of the date of the
Fairness Opinion.
 
     The Fairness Opinion is dated as of March 13, 1996 and addresses the
transactions to which it relates in the context of the information available on
that date. Events occurring after that date and before the closing date may
materially affect the assumptions used in preparing the Fairness Opinion.
 
                                       41
<PAGE>   53
 
     Prior to rendering its Fairness Opinion, Bear Stearns met various times
with the independent committees of the boards of directors of the Company and
each Fund on the status of its review of the Merger. Bear Stearns engaged in
various discussions with the independent committees. These discussions included
a review of, among other things, Conversion Factors, exchange values,
adjustments to the exchange values, the proposed fee structure and the treatment
of the Series B Shares of the Funds. The discussions also included a review of
work performed by Bear Stearns to justify its conclusions. On November 2, 1995,
Bear Stearns orally reported to the independent committees of the boards of
directors of the Company and each Fund its preliminary view, subject to
consideration by Bear Stearns' Valuation Committee, that the Merger, as proposed
on that date, was fair, from a financial point of view, to the Company, FREIF
and Advantage Series A Shareholders. This oral opinion summarized a number of
the issues described under "-- Fairness Opinion."
 
     For rendering the Fairness Opinion, Bear Stearns will be paid a fee of
$250,000, of which $100,000 was paid at the time its engagement letter was
executed, and $150,000 was payable when the opinion was delivered. The
independent committees of directors, together with their independent counsel,
and Bear Stearns negotiated the amount of Bear Stearns' fee. The payment of such
fee does not depend on whether such opinion was favorable or unfavorable. Bear
Stearns will also receive reimbursement for its reasonable expenses in
connection with the Fairness Opinion, subject to a cap of $20,000. The Funds,
the Advisor and the Company have agreed to indemnify Bear Stearns against
certain liabilities arising out of its engagement to render the Fairness
Opinion. Bear Stearns will receive no other fees or compensation from the
Company, the Funds, the Advisor or any of their Affiliates in connection with
the Merger, and no amounts paid to Bear Stearns were contingent upon the
consummation of the Merger.
 
     The independent committees also interviewed Robert Stanger & Company and
Houlihan Lokey Howard & Zukin Inc. about rendering fairness opinions. The
committees concluded that Bear Stearns, Robert Stanger & Company and Houlihan
Lokey Howard & Zukin Inc. were highly qualified, but that Bear Stearns should be
chosen because of its perceived strengths in the fairness area, its prior work
with the independent committees, and its knowledge of similar transactions.
Robert Stanger & Company and Houlihan Lokey Howard & Zukin Inc. were not
engaged, and did not undertake any detailed analysis of the Merger. No views
were expressed, preliminary or otherwise, on the Merger by Robert Stanger &
Company or Houlihan Lokey Howard & Zukin Inc.
 
                                VOTING PROCEDURE
 
SPECIAL MEETINGS OF THE COMPANY AND THE FUNDS
 
     Special Meetings of the Shareholders of the Company and each Fund will be
held at their principal executive offices, located at 777 Mariners Island
Boulevard, San Mateo, California 94403-7777 at 10:00 a.m. Pacific Daylight Time
on May 7, 1996 (or any adjournment thereon) to consider and vote on the Merger
and certain related matters. All unrevoked proxies received by the Company or
the Funds prior to the Special Meetings will be voted.
 
VOTE REQUIRED
 
     The Merger is subject to the condition, among others, that the Company and
each Fund must approve it by the affirmative vote of shareholders as of the
Record Date holding at least a majority of the outstanding Common Stock and
Series B Shares of the Company or each Fund voting together, respectively.
Presence, in person or by proxy, of a majority of the shares of Company Common
Stock, FREIF Common Stock or Advantage Common Stock, respectively, together with
the Series B Shares of each of the Company, FREIF and Advantage, respectively,
counted together as a single class, constitute a quorum.
 
VOTING PROCEDURE
 
     Holders of Common Stock and Series B Shares of the Company, FREIF and
Advantage of record as of the Record Date will be entitled to have notice of and
vote on the Merger. As of the Record Date, the Company had 5,383,297 shares of
Common Stock and 185,866 Series B Shares outstanding, FREIF had
 
                                       42
<PAGE>   54
 
3,999,515 shares of Common Stock and 319,308 Series B Shares outstanding, and
Advantage had 3,013,713 shares of Common Stock and 124,240 Series B Shares
outstanding. All of the Series B Shares of the Company and the Funds are owned
by the Advisor. The Advisor intends to vote its Series B Shares for the Merger.
 
     Each Company, FREIF or Advantage Series A Shareholder or Series B
Shareholder may grant proxies to vote the shares held by him or her as of the
Record Date. To grant a proxy, such Shareholder must complete the proxy card
accompanying this Joint Proxy Statement/Prospectus. The persons named in such
proxy card will vote as instructed by each Shareholder with respect to the
Merger and will have authority, as a result of holding such proxy, to vote in
their discretion as to procedural matters relating to the Special Meetings
including, without limitation, the adjournment of the Special Meetings from time
to time.
 
     To vote on the Merger, each Shareholder must check a box on the front of
the proxy card, and must either vote "for," "against," or "abstain" as to the
entire Merger with respect to all the shares he or she owns in that Fund or the
Company. If a Shareholder has shares in one or both of the Funds and/or the
Company, he or she can vote such shares in each Fund or the Company differently
from the shares in the other Fund or the Company. (Separate proxy cards have
been included for the Company and each Fund.)
 
     Under California law the Merger must be approved by the affirmative vote of
a majority of the outstanding shares of the Company and each Fund respectively,
so the failure to return a signed proxy or returning it with an "abstain" vote
has the effect of, and is equivalent to, a vote "against" the Merger. Similarly,
a broker non-vote will also be counted as a vote "against" the Merger. A signed
proxy which is returned without a vote will be voted in favor of the Merger.
 
     Each Shareholder is asked to complete and execute the enclosed proxy card
in accordance with the instructions contained therein and return the proxy card
in the enclosed postage paid envelope. For his or her proxy to be effective,
each Shareholder must deliver his or her proxy card at any time prior to the
Special Meetings (or any adjournment thereof) as follows:
 
         For Company Shareholders:
 
         Chemical Mellon Shareholder Services, L.L.C.
         Proxy Solicitation Department
         15th Floor
         450 West 33rd Street
         New York, NY 10001-2697
         Attention: Peter D'Urso
 
         For FREIF Shareholders:
 
         Chemical Mellon Shareholder Services, L.L.C.
         Proxy Solicitation Department
         15th Floor
         450 West 33rd Street
         New York, NY 10001-2697
         Attention: Peter D'Urso
 
         For Advantage Shareholders:
 
         Chemical Mellon Shareholder Services, L.L.C.
         Proxy Solicitation Department
         15th Floor
         450 West 33rd Street
         New York, NY 10001-2697
         Attention: Peter D'Urso
 
     Any proxy may be withdrawn or changed at any time prior to the date of the
Special Meetings by obtaining, completing, executing and returning an additional
proxy card indicating the changed vote. Any such
 
                                       43
<PAGE>   55
 
withdrawal will be effective when the Company or the applicable Fund receives a
signed proxy card with a later date. A Shareholder may also revoke his or her
proxy by appearing and voting at the Special Meeting of the Company, the Fund or
Funds in which he or she owns shares.
 
     If a Shareholder has any questions or wishes to obtain copies of any
document mentioned in this Joint Proxy Statement/Prospectus, he or she should
send a written request to Franklin Properties, Inc. at P.O. Box 7777, San Mateo,
California 94403-7777. A copy of any such document will be provided free of
charge.
 
     A self-addressed, stamped envelope has been included with this Joint Proxy
Statement/Prospectus. Proxies should be mailed, not delivered, to the Company
and the Funds.
 
CLOSING DATE OF THE MERGER
 
     The closing date of the Merger will occur as soon as practicable following
the Special Meetings. Because of the waiting period associated with the exercise
of Dissenter's Rights, the Company anticipates that the closing date will occur
approximately 40 days after the Special Meetings. As soon as practicable
following the closing date, the Company will notify former FREIF and Advantage
Series A Shareholders of their ownership of the Company Common Stock. The
Company Common Stock will not be evidenced by certificates unless a Shareholder
requests otherwise.
 
SOLICITATION OF PROXIES
 
     The Company and the Funds are soliciting proxies to vote at the Special
Meetings. To assist in this effort, the Advisor has retained Chemical Mellon
Shareholder Services, L.L.C. to solicit proxies from brokers, banks, nominees
and other institutional holders and to perform other services related to
solicitation. The fee for such services is $18,000.
 
RIGHT TO INSPECT AND COPY SHAREHOLDERS' LIST
 
     Under Rule 14a-7 of the Securities Exchange Act of 1934, a shareholder of a
corporation has the right, at the shareholder's option, either (i) for the
corporation to mail (at the shareholder's expense) copies of any proxy
statement, proxy form, or other soliciting material furnished by the shareholder
to the corporation's record holders designated by the shareholder, or (ii) for
the corporation to deliver, within five business days of the receipt of the
request, (a) a reasonably current list of the names, addresses, and security
positions of the record holders of the corporation's common shares, or a more
limited group of record holders if available under the corporation's transfer
agent system; and (b) the most recent list of beneficial owners in the
corporation's possession. In general, California law provides all shareholders
of a corporation (or their authorized agents) with the right to inspect and copy
that corporation's list of shareholders' names and addresses at any time during
usual business hours upon written request for a purpose reasonably related to
the shareholder's interest in the corporation.
 
                       RIGHTS OF DISSENTING SHAREHOLDERS
 
     Pursuant to Chapter 13 of the California General Corporation Law ("Chapter
13"), a Shareholder of the Company, FREIF or Advantage Common Stock may, in some
instances, be entitled to require the Company, FREIF or Advantage, respectively,
to purchase his or her shares for cash at their fair market value as of the day
before the first announcement of the terms of the Merger, excluding any
appreciation or depreciation in consequence of the Merger. The general terms of
the Merger were first announced on November 7, 1995. The following is a brief
summary of the procedures to be followed by a Company, FREIF or Advantage
Shareholder in order to perfect his or her right, if any, to payments under
Chapter 13 and is qualified in its entirety by reference to the text of Chapter
13 attached to this Joint Proxy Statement/Prospectus as Appendix C, to which
reference is hereby made for a definitive statement of the rights of dissenting
shareholders (the "Dissenting Shareholders") and the procedures to be followed.
 
     Shares of the Company, FREIF or Advantage Common Stock will qualify as
Dissenting Shares only if demands for payment are filed with respect to 5% or
more of the outstanding shares of such Common Stock.
 
                                       44
<PAGE>   56
 
This 5% or more requirement is applicable because the Company, FREIF and
Advantage Common Stock are listed on the AMEX, a national securities exchange
certified by the California Commissioner of Corporations, as provided in Section
1300(b)(1) of Chapter 13. However, under the terms of the Merger Agreement, the
boards of directors of the Company and the Funds may elect not to participate in
the Merger if Shareholders holding in the aggregate 5% or more of the
outstanding common stock of the Company or such Fund exercise Dissenter's
Rights.
 
     A Dissenting Shareholder who wishes to require the Company or the Funds to
purchase his or her shares of Common Stock must:
 
          (1) vote against the Merger any or all of the shares of the Company,
     FREIF or Advantage Common Stock entitled to be voted (shares of the
     Company, FREIF or Advantage Common Stock not voted are not considered to be
     voted against the Merger and will not be counted toward the 5% minimum for
     Dissenters' Rights to exist); provided that if a Company, FREIF or
     Advantage Shareholder votes part of the shares entitled to be voted in
     favor of the Merger, and fails to specify the number of shares voted, it is
     conclusively presumed under California law that such shareholder's
     approving vote is with respect to all shares entitled to be voted;
 
          (2) make written demand upon the Company or the Funds or their
     transfer agent at the addresses listed below, which is received not later
     than the date of the meeting of the Company, FREIF or Advantage
     Shareholders, setting forth the number of shares of the Company, FREIF or
     Advantage Common Stock demanded to be purchased by the Company or the Funds
     and a statement as to claimed fair market value of such shares at November
     6, 1995; and
 
          (3) submit for endorsement, within thirty (30) days after the date on
     which the notice of approval of the Merger by the Company, FREIF or
     Advantage Shareholders described below is mailed to such shareholders, to
     the Company or the Funds or their transfer agent at the addresses listed
     below, the certificates representing any shares of the Company, FREIF or
     Advantage Common Stock in regard to which demand for purchase is being
     made, or to be exchanged for certificates of appropriate denominations so
     endorsed, with a statement that the shares are Dissenting Shares.
 
     The statement of fair market value in clause (2) above will constitute an
offer by the Dissenting Shareholder to sell his or her shares at a price equal
to such fair market value. Neither a vote against approval of the Merger nor the
giving of a proxy directing a negative vote will be sufficient to constitute the
demand described in clause (2) above. A proxy which fails to include
instructions with respect to approval of the Merger will be voted in favor of
the Merger. Accordingly, shares covered by such a proxy will not be Dissenting
Shares. In addition a vote in favor of the Merger, or a failure to vote at all,
will nullify any previously filed written demand for payment.
 
     If the holders of 5% or more of the outstanding common stock of the
Company, FREIF or Advantage, respectively, have made demands for payment on or
prior to the date of the Company, FREIF or Advantage Shareholder Special
Meetings to approve the Merger, and have voted against the Merger at such
meetings unless the board of directors has elected not to participate in the
Merger because of such demands, within 10 days after the date of the approval of
the Merger, the Company, FREIF or Advantage, respectively, will mail to each
Dissenting Shareholder who holds the Company, FREIF or Advantage Common Stock a
notice of such approval together with a statement of the price determined by the
Company or the Funds to represent the fair market value of Dissenting Shares,
which is expected to be the share price as reported on the AMEX composite tape
on the trading day prior to the announcement of the Merger, a copy of certain
sections of Chapter 13, and a brief description of the procedure to be followed
if the Shareholder desires to exercise Dissenter's Rights. The statement of
price will constitute an offer by the Company or the Funds to purchase at the
price stated therein any Dissenting Shares.
 
     If the Company, FREIF or Advantage, respectively, and the Dissenting
Shareholder agree that any shares of Company, FREIF or Advantage Common Stock,
respectively, are Dissenting Shares, and agree upon the price of such shares,
the Dissenting Shareholder will be entitled to the agreed price plus interest
thereon at the legal rate on judgments from the date of such agreement. Subject
to the provisions of the
 
                                       45
<PAGE>   57
 
California General Corporation Law, payment of the fair market value of the
Dissenting Shares will be made within 30 days after such agreement or within 30
days after any statutory or contractual conditions to the Merger are satisfied,
whichever is later. If the Company or the Funds deny that the shares are
Dissenting Shares or if the Company or the Funds and the Dissenting Shareholder
fail to agree upon the fair market value of the shares, then the Dissenting
Shareholder, within 6 months after the date on which notice of approval of the
Merger by the Shareholders of the Company, FREIF or Advantage is mailed to such
shareholder, and not thereafter, may file a complaint in the Superior Court of
San Mateo County, California, requiring the court to determine whether the
shares are Dissenting Shares, or the fair market value of the Dissenting Shares,
or both, or may intervene in any pending action for the appraisal of any shares
of the Company, FREIF or Advantage Common Stock. The court will direct payments
of the appraised value of such shares, together with interest thereon at the
legal rate on judgments from the date on which the judgment was entered, by the
Company, FREIF or Advantage to the Shareholder upon the surrender of the
certificates representing such shares to the Company, FREIF or Advantage. The
costs of the proceeding shall be apportioned as the court considers equitable,
but if the appraisal exceeds the price offered by the Company, FREIF or
Advantage, they shall pay the costs, and if the appraisal is more than 125% of
the price offered by the Company, FREIF or Advantage, they may be required to
pay attorneys' and other fees and interest at the legal rate on judgments from
the date the Dissenting Shareholder complied with Sections 1300-1302 of Chapter
13.
 
     A Dissenting Shareholder may not withdraw demand for purchase of Dissenting
Shares without consent of the Company or the Funds. Written demands for payment
and submissions for endorsement with respect must be addressed to:
 
         For Company Common Stock:
 
         Franklin Select Real Estate Income Fund
         c/o Franklin Properties, Inc.
         777 Mariners Island Boulevard
         San Mateo, California 94403-7777
 
         For FREIF Common Stock:
 
         Franklin Real Estate Income Fund
         c/o Franklin Properties, Inc.
         777 Mariners Island Boulevard
         San Mateo, California 94403-7777
 
         For Advantage Common Stock:
 
         Franklin Advantage Real Estate Income Fund
         c/o Franklin Properties, Inc.
         777 Mariners Island Boulevard
         San Mateo, California 94403-7777
 
     Any reference to "Dissenting Shareholder" in this section means the
recordholder of Dissenting Shares and includes a transferee of record.
 
     A Company, FREIF or Advantage Shareholder receiving cash upon the exercise
of Dissenter's Rights may recognize gain or loss for income tax purposes. See
"Income Tax Considerations -- Taxation of the Merger -- General."
 
     Company, FREIF or Advantage Shareholders are entitled, upon written demand,
to inspect and copy the corporate records of Company, FREIF or Advantage
Shareholders at any time during usual business hours to communicate with other
Company, FREIF or Advantage Shareholders with respect to the Merger.
 
                                       46
<PAGE>   58
 
                            COMPARATIVE INFORMATION
 
     The following discussion sets forth certain attributes of the ownership of
the Company and the Funds, including comparative information about compensation
to the Advisor and tables showing historical and pro forma payment of fees.
 
<TABLE>
<S>                                               <C>
OPERATING POLICIES
The Funds                                         The Company
LIQUIDATION VS. PERPETUAL LIFE
Each Fund is self-liquidating, although           The Company is a infinite life REIT which
  each Fund's organizational documents do         operates for an indefinite period of time
not require that the Funds terminate by           and may raise new capital, giving it the
any particular date. The Funds anticipate         potential for continued growth as new
holding their real properties for a               investments are made. The Company may
limited period ranging from five to seven         reinvest cash flow or sale or financing
years in the case of FREIF, and seven to          proceeds in new properties, except to the
ten years in the case of Advantage, in            extent such reinvestment would preclude
each case from the time the Fund acquired         the Company from satisfying the REIT
its last property. Each Fund's prospectus         distribution requirements. The Company
stated that the Fund would reinvest sale          also is more likely than the Funds to
or financing proceeds in additional               exercise its existing power to acquire
properties only during the first five             properties in exchange for its securities.
years following the end of its initial            The Company may raise new capital by a
public offering.                                  variety of methods, including the issuance
                                                  of senior securities that would have
                                                  priority over Company Common Stock as to
                                                  distributions and liquidation proceeds.
                                                  THREE CONSEQUENCES OF THESE DIFFERENCES
                                                  ARE (I) COMPANY SERIES A SHAREHOLDERS DO
                                                  NOT RECEIVE PROCEEDS FROM THE LIQUIDATION
                                                  OF COMPANY PROPERTIES AND WILL BE REQUIRED
                                                  TO RELY ON THE SECURITIES MARKETS IN ORDER
                                                  TO LIQUIDATE THEIR INVESTMENT; (II) AN
                                                  IMMEDIATE SALE OF THE COMPANY COMMON STOCK
                                                  IS LIKELY TO PROVIDE LESS THAN AN
                                                  EQUIVALENT SHARE OF THE AMOUNT THAT MIGHT
                                                  BE REALIZED IF THE FUNDS COULD LIQUIDATE
                                                  THEIR PROPERTIES NOW AND THIS SAME
                                                  SITUATION MAY EXIST IN THE FUTURE; AND
                                                  (III) COMPANY SERIES A SHAREHOLDERS'
                                                  INTERESTS IN THE COMPANY CAN BE DILUTED
                                                  THROUGH THE FUTURE ISSUANCE OF OTHER
                                                  SECURITIES BY THE COMPANY.
</TABLE>
 
                                       47
<PAGE>   59
 
<TABLE>
<S>                                               <C>
The Funds                                         The Company
PRINCIPAL INVESTMENT POLICIES
The principal investment policies of each         The Company generally has the same
  Fund are to protect the Fund's capital,         investment policies as the Funds. However,
to provide for partially tax-sheltered            the Company is an infinite life REIT which
distributions, to provide capital gains           may reinvest the net proceeds from the
through appreciation of real property, and        disposition of properties, and may invest
to provide market liquidity through               additional capital obtained through
transferable shares of stock.                     securities offerings, mortgage financing,
Each Fund has a policy of investing in            or may issue its stock in exchange for
income-producing real estate projects,            properties.
which may include multi-family residential        The Company has the power to invest in the
complexes, office buildings, shopping             same types of properties, mortgage loans
centers, research and development                 and mortgage securities as the Funds.
facilities, industrial parks, warehouses          However, the Company may make investments
and, in certain circumstances, undeveloped        that may involve more risk than the Funds'
land. FREIF may invest primarily, and             current investment policy, including
Advantage may invest only, in California.         investment in properties with no operating
Each Fund can also invest in mortgage             history and properties outside the state
loans and mortgage securities (which              of California.
include mortgage loans, mortgage-backed           THE PRINCIPAL DIFFERENCE BETWEEN THE
securities, notes, bonds or other similar         COMPANY'S POLICIES AND THE FUNDS' POLICIES
obligations that are secured by real              IS THAT THE COMPANY IS AN INFINITE LIFE
estate), and has invested some of its             REIT WHOSE PORTFOLIO OF PROPERTIES IS
assets in mortgage-backed securities,             CHANGED AND ADDED TO FROM TIME TO TIME AND
pending investment in real property. Each         WHICH IS EXPECTED TO GROW IN SIZE BY
Fund has a policy of buying only                  EXCHANGING EQUITY FOR PROPERTY PORTFOLIOS,
properties with some established operating        REINVESTING THE PROCEEDS FROM DISPOSITIONS
history.                                          OF PROPERTIES AND RAISING FUNDS IN THE
                                                  CAPITAL MARKETS FOR THE ACQUISITION OF
                                                  PROPERTIES.
BORROWING POLICIES
Each Fund has the policy that its                 The Company generally has a conservative
  aggregate secured borrowings will not           leverage policy set by its board of a debt
exceed 50% of the then fair market value          to total assets ratio of no more than 50%.
of all of its properties; the amount
borrowed with respect to any individual
property may not exceed 80% of its fair
market value. Each Fund is also able to
borrow in an amount not to exceed 75% of
its gross assets.
</TABLE>
 
                                       48
<PAGE>   60
 
COMPARISON OF FEES
 
     The Company and each Fund retain the Advisor under advisory agreements to
provide the Company and the Funds with broad strategic direction in the
development and implementation of their business plans, as well as day-to-day
REIT management services. The Advisor has experienced personnel who provide the
Company and the Funds with investment and portfolio analysis, property
acquisition and due diligence services, financial forecasting, legal and
accounting services and investor relations. In addition, the Advisor provides
the Company and the Funds with office space and various administrative support
services. The Company and the Funds believe that their relationship with the
Advisor provides them with access to a greater quality and depth of management
personnel and access to a broader range of technical and information resources
than would otherwise be available to REITs of their size, at a substantial
savings over the cost of providing these services for themselves. The advisory
agreements of the Company and each Fund may be renewed annually only with the
approval of a majority of the independent directors of the Company and each
Fund, respectively. The fees payable under the current advisory agreements, by
the Company and by each Fund, are as follows:
 
<TABLE>
<S>                                               <C>
The Funds                                         The Company
ACQUISITION FEE
As an acquisition fee, each Fund pays the         The Company does not pay the Advisor or
  Advisor an amount which cannot exceed 6%        its Affiliates an acquisition fee on the
of the purchase price of its real property        purchase price of real property or
or of the amounts advanced in making              mortgage loans. Acquisition or mortgage
mortgage loans (generally, mortgage loans,        loan fees may be paid to unaffiliated
notes, bonds or similar obligations which         parties and are not subject to a specific
are secured by interests in real estate)          limit.
and which must include all fees,
commissions and acquisition expenses
relating to the property purchase,
including any third party brokerage
commissions. Currently, each Fund is fully
invested and does not anticipate paying
further acquisition fees to the Advisor.
DISPOSITION FEE
Each Fund pays the Advisor a disposition          The Company does not pay any fee to the
  fee of up to 3% of the gross sales price        Advisor or its Affiliates in connection
of real property or mortgage loans (but           with the disposition of any asset.
not mortgage securities) in return for
services rendered in the sale of a
property or mortgage loan. Any disposition
fee paid to the Advisor for FREIF cannot
exceed the lesser of (i) the commission
paid to unaffiliated third parties or, if
no commission paid, (ii) 3% of the gross
sale price of the property, and for FREIF
and Advantage, when added to payments to
unaffiliated third parties, cannot exceed
the lesser of (i) 6% of the gross sale
price of the property or (ii) a reasonable
and customary real estate commission.
</TABLE>
 
                                       49
<PAGE>   61
 
<TABLE>
<S>                                               <C>
The Funds                                         The Company
ADVISORY FEE
Each Fund pays to the Advisor an                  As an annual advisory fee to the Advisor,
  annualized fee of 1.0% of the current           the Company pays .5% of its gross real
market value of assets invested in real           estate assets, which means the book value
property; however, FREIF has subordinated         before depreciation of such assets. The
all, and Advantage has subordinated the           fee will be reduced to .4% for gross real
payment of one-half, of this fee to               estate assets exceeding $200 million. The
certain distribution levels. If the               book value before depreciation of the
distribution levels are not met, the              Company's real estate assets is currently
Advisor must return the lesser of (i) all         greater than the Advisor's estimated
of the fee, in the case of FREIF, and             market value of those assets.
one-half of the fee in the case of                The Company does not pay any advisory fee
Advantage or (ii) the amount required to          for investments in mortgage loans.
meet the required distribution level which        PRINCIPAL DIFFERENCES BETWEEN THE
is an 8% per annum dividend from                  COMPANY'S ADVISORY FEE ARRANGEMENT AND THE
operations (non-cumulative,                       FUNDS' ADVISORY FEE ARRANGEMENTS ARE AS
non-compounded). This distribution level          FOLLOWS:
is calculated on each Fund's "adjusted            - FIRST, THE ASSET BASE ON WHICH THE
price per share," which means the original        COMPANY'S BASE ADVISORY FEE IS CHARGED IS
purchase price of the Common Stock ($10)          LARGER THAN THAT OF THE FUNDS SINCE THE
less distributions paid from the proceeds         BASE IS THE BOOK VALUE BEFORE
of sales or financing.                            DEPRECIATION, RATHER THAN THE MARKET VALUE
Each Fund pays an advisory fee of .4% of          OF THE REAL ESTATE ASSETS. THE BOOK VALUE
the current market value of assets                BEFORE DEPRECIATION OF THE COMPANY'S REAL
invested in mortgage loans (generally,            ESTATE ASSETS IS CURRENTLY GREATER THAN
mortgage loans, notes, bonds or similar           THEIR CURRENT ESTIMATED MARKET VALUE.
obligations which are secured by interests        - SECOND, THE COMPANY DOES NOT PAY A FEE
in real estate). The Funds do not pay an          FOR INVESTMENTS IN MORTGAGE LOANS OR
advisory fee on uninvested cash.                  ACQUISITION OR DISPOSITION FEES TO THE
                                                  ADVISOR.
                                                  - THIRD, BECAUSE THE COMPANY'S ADVISORY
                                                  FEE IS BASED ON THE BOOK VALUE BEFORE
                                                  DEPRECIATION OF ITS REAL ESTATE ASSETS, AS
                                                  OPPOSED TO THE MARKET VALUE OF THOSE
                                                  ASSETS, A TEMPORARY DECLINE OR INCREASE IN
                                                  THE VALUE OF THE COMPANY'S REAL ESTATE
                                                  ASSETS DOES NOT CAUSE A CHANGE IN THE
                                                  ADVISORY FEE, UNLESS THE DECLINE OR
                                                  INCREASE RESULTS IN AN ADJUSTMENT TO BOOK
                                                  VALUE BEFORE DEPRECIATION.
</TABLE>
 
                                       50
<PAGE>   62
 
<TABLE>
<S>                                               <C>
The Funds                                         The Company
REIMBURSEMENT OF EXPENSES
Each Fund pays all expenses of its                The Company's reimbursement policy is the
  operations and reimburses the Advisor           same as the Funds, except that the Advisor
for expenses incurred on its behalf except        does not pay the advertising and
for the following, which are expenses             promotional expenses it incurs in seeking
borne by the Advisor: (i) employment              and disposing of investments because the
expenses of each of the Chairman,                 Advisor does not receive an acquisition or
President, Executive Vice President and           a disposition fee on an asset's purchase
Chief Financial Officer of each Fund, so          or sale, against which such expenses could
long as they are also employed by the             be offset.
Advisor, and expenses and compensation of
each Fund's directors who are also
officers of the Advisor, (ii) advertising
and promotional expenses incurred in
seeking and disposing of investments for
each Fund, (iii) office expenses of the
Advisor; and (iv) miscellaneous
administrative and other expenses of the
Advisor not related to the performance of
the duties and obligations assumed by it
in the advisory agreement.
COMPENSATION FROM SALES AND REFINANCINGS
FREIF is required to pay the Advisor, as          The Company does not pay any fee to the
  an incentive fee, 15% of the net                Advisor or its Affiliates in connection
proceeds from sales or refinancing of its         with the sale or refinancing of assets.
assets, but only after its Series A
Shareholders have received a return of
their capital plus a 6% cumulative, non-
compounded return on that capital.
</TABLE>
 
SUMMARY COMPARISON OF COMPENSATION ARRANGEMENTS
 
     The day-to-day operations of the Company and the Funds each are managed by
the Advisor, and after the Merger these operations of the Company will continue
to be managed by the Advisor, under the terms of an advisory agreement which is
renewable annually. The Company pays an advisory fee based on the book value
before depreciation of the Company's real estate assets, whereas the Funds'
advisory fees are based on the current market values of their respective real
estate assets. Since the book values before depreciation of the Funds' real
estate assets are greater than their estimated market values, the portion of the
advisory fee which would be attributable to the assets now held by the Funds is
expected to increase after the Merger. Also, after the Merger for FREIF all, and
for Advantage one-half, of the advisory fee will no longer be subordinated to an
8% per annum dividend from operations, based on the original purchase price for
the FREIF and Advantage Common Stock. The advisory fee paid by the Company will
increase as the Company acquires additional real estate assets, and the Company
will pay advisory fees to the Advisor indefinitely, if retained by the Company,
due to the Company's infinite life structure. However, the Company does not pay
disposition fees when a property is sold. If the Funds approve the Merger,
disposition fees will be eliminated. The following table sets forth the advisory
fees, acquisition fees, property management fees, expense reimbursements,
shareholder services fees and return on invested capital payable to the Advisor
with respect to the Company, FREIF, Advantage, the combined operations of the
Company and the Funds and the Company and each Fund for each of the last three
years on a historical basis and pro forma basis.
 
                                       51
<PAGE>   63
 
FEES, EXPENSE REIMBURSEMENTS AND DISTRIBUTIONS IN RESPECT OF INVESTED CAPITAL TO
                           ADVISOR AND ITS AFFILIATES
 
                            HISTORICAL AND PRO FORMA
                               AMOUNTS IN $000'S
 
<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,           NINE
                                                       ------------------------      MONTHS ENDED
                                                        1992      1993     1994   SEPTEMBER 30, 1995
                                                       ------     ----     ----   ------------------
<S>                                                    <C>        <C>      <C>    <C>
Historical Advisory Fees to Advisor(1)
  Company............................................  $  136     $126     $148          $161
  FREIF..............................................  $   --     $ --     $ --          $ --
  Advantage..........................................  $   --     $ 86     $116          $102
  Company & Both Funds...............................  $  136     $212     $264          $263
  Company & FREIF....................................  $  136     $126     $148          $161
  Company & Advantage................................  $  136     $212     $264          $263
Pro Forma Advisory Fees to Advisor(2)
  Company............................................  $  201     $211     $214          $161
  FREIF..............................................  $  161     $164     $196          $150
  Advantage..........................................  $   --     $ 82     $118          $116
  Company & Both Funds...............................  $  362     $457     $528          $427
  Company & FREIF....................................  $  362     $375     $410          $311
  Company & Advantage................................  $  201     $293     $332          $277
Historical Acquisition Fees to Advisor
  Company............................................  $   --     $ --     $ --          $ --
  FREIF..............................................  $   --     $ --     $250          $ --
  Advantage..........................................  $1,073     $  0     $480          $ --
  Company & Both Funds...............................  $1,073     $ --     $730          $ --
  Company & FREIF....................................  $   --     $ --     $250          $ --
  Company & Advantage................................  $1,073     $ --     $480          $ --
Pro Forma Acquisition Fees to Advisor
  Company............................................  $   --     $ --     $ --          $ --
  FREIF..............................................  $   --     $ --     $ --          $ --
  Advantage..........................................  $   --     $ --     $ --          $ --
  Company & Both Funds...............................  $   --     $ --     $ --          $ --
  Company & FREIF....................................  $   --     $ --     $ --          $ --
  Company & Advantage................................  $   --     $ --     $ --          $ --
Historical and Pro Forma Property Management Fees(3)
  Company............................................  $  216     $159     $241          $194
  FREIF..............................................  $  167     $168     $192          $234
  Advantage..........................................  $  156     $197     $237          $158
  Company & Both Funds...............................  $  539     $524     $670          $586
  Company & FREIF....................................  $  383     $327     $433          $428
  Company & Advantage................................  $  372     $356     $478          $352
Historical and Pro Forma Expense Reimbursement
  Company............................................  $   49     $ 51     $ 34          $ 22
  FREIF..............................................  $   55     $ 58     $ 56          $ 36
  Advantage..........................................  $   24     $ 25     $ 19          $ 19
  Company & Both Funds...............................  $  128     $134     $109          $ 77
  Company & FREIF....................................  $  104     $109     $ 90          $ 58
  Company & Advantage................................  $   73     $ 76     $ 53          $ 41
</TABLE>
 
                                       52
<PAGE>   64
 
FEES, EXPENSE REIMBURSEMENTS AND DISTRIBUTIONS IN RESPECT OF INVESTED CAPITAL TO
                           ADVISOR AND ITS AFFILIATES
 
                            HISTORICAL AND PRO FORMA
                               AMOUNTS IN $000'S
                                  (CONTINUED)
 
<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,             NINE
                                                     ----------------------------      MONTHS ENDED
                                                      1992       1993       1994    SEPTEMBER 30, 1995
                                                     ------      ----      ------   ------------------
<S>                                                  <C>         <C>       <C>      <C>
Historical Shareholder Services Fees
  Company..........................................  $   16      $ --      $   --          $ --
  FREIF............................................  $   --      $ --      $   --          $ --
  Advantage........................................  $    8      $ --      $   --          $ --
  Company & Both Funds.............................  $   24      $ --      $   --          $ --
  Company & FREIF..................................  $   16      $ --      $   --          $ --
  Company & Advantage..............................  $   24      $ --      $   --          $ --
Pro Forma Shareholder Services Fees
  Company..........................................  $   --      $ --      $   --          $ --
  FREIF............................................  $   --      $ --      $   --          $ --
  Advantage........................................  $   --      $ --      $   --          $ --
  Company & Both Funds.............................  $   --      $ --      $   --          $ --
  Company & FREIF..................................  $   --      $ --      $   --          $ --
  Company & Advantage..............................  $   --      $ --      $   --          $ --
Historical Distributions(4)
  Company..........................................  $   --      $ --      $   --          $ --
  FREIF............................................  $   --      $ --      $   --          $ --
  Advantage........................................  $   --      $ --      $  456          $685
  Company & Both Funds.............................  $   --      $ --      $  456          $685
  Company & FREIF..................................  $   --      $ --      $   --          $ --
  Company & Advantage..............................  $   --      $ --      $  456          $685
Pro Forma Distributions
  Company..........................................  $   --      $ --      $   --          $ --
  FREIF............................................  $   --      $ --      $   --          $ --
  Advantage........................................  $   --      $ --      $  456          $685
  Company & Both Funds.............................  $   --      $ --      $  365          $583
  Company & FREIF..................................  $   --      $ --      $   --          $ --
  Company & Advantage..............................  $   --      $ --      $  393          $612
Historical Advisory Fees, Acquisition Fees,
  Property Management Fees, Expense Reimbursements,
  Shareholder Service Fees and Distributions
  Company..........................................  $  417      $336      $  423          $377
  FREIF............................................  $  222      $226      $  498          $270
  Advantage........................................  $1,261      $308      $  852          $279
  Company & Both Funds.............................  $1,900      $870      $1,773          $926
  Company & FREIF..................................  $  639      $562      $  921          $647
  Company & Advantage..............................  $1,678      $644      $1,275          $656
Pro Forma Advisory Fees, Acquisition Fees, Property
  Management Fees, Expense Reimbursements,
  Shareholder Service Fees and Distributions
  Company..........................................  $  466      $421      $  489          $377
  FREIF............................................  $  383      $390      $  444          $420
  Advantage........................................  $  180      $304      $  374          $293
  Company & Both Funds.............................  $1,029      $1,115    $1,307         1$,090
  Company & FREIF..................................  $  849      $811      $  933          $797
  Company & Advantage..............................  $  646      $725      $  863          $670
</TABLE>
 
                                                   (Footnotes on following page)
 
                                       53
<PAGE>   65
 
(Footnotes from preceding page)
 
(1) For each Fund and for the Company for periods prior to 1994, the advisory
    fee is based on the market value of each Fund's real estate assets. For the
    Company for the fourth quarter of 1994 and thereafter, the advisory fee is
    based on book value before depreciation of the real estate assets.
 
(2) The Pro Forma Fees to Advisor sets forth the fees that would have been paid
    by the Company and each Fund if the Company's present compensation structure
    had been in place at the beginning of the period. The Company's advisory fee
    is based on book value before depreciation rather than market value. The
    book value before depreciation of the real estate assets of the Company and
    the Funds is currently higher than the estimated market value of these real
    estate assets.
 
(3) Continental Property Management Co. acts as property manager for the
    properties owned by the Company and the Funds. Fees payable to Continental
    Property Management Co. as property manager for the properties owned by the
    Company and the Funds before the Merger will be the same with respect to
    those properties on a combined basis after the Merger.
 
(4) Franklin Resources, Inc. has received regular quarterly dividends from
    Advantage on its Advantage Series A Common Stock acquired in August 1994.
 
     The Company does not pay disposition fees. In the absence of the Merger,
the Funds would pay disposition fees of 3% of the gross sale price upon the sale
of a property or the liquidation of either Fund. However, the savings of
disposition fees which would be payable to the Advisor in the absence of the
Merger will be offset over time by the increase in the amount of the advisory
fee payable to the Advisor. In addition, because the Company has an infinite
life, the Advisor, if retained by the Company, will receive advisory fees after
the time at which the Funds would have liquidated in the normal course of
business, which will represent additional compensation to the Advisor. The
following table sets forth the estimated disposition fees that would be payable
to the Advisor with respect to the properties currently held by each of the
Funds assuming (i) sale of these properties at the Advisor's current internal
estimate of their values and (ii) that the Merger does not occur.
 
            DISPOSITION FEES TO ADVISOR IN THE ABSENCE OF THE MERGER
                (BASED ON CURRENT ESTIMATES OF PROPERTY VALUES)
 
<TABLE>
    <S>                                                                        <C>
    FREIF....................................................................  $1,039,000
    Advantage................................................................  $  807,000
</TABLE>
 
                                       54
<PAGE>   66
 
CONFLICTS OF INTEREST CAUSED BY THE COMPANY'S COMPENSATION STRUCTURE
 
<TABLE>
<S>                                               <C>
The Funds                                         The Company
Under each Fund's compensation structure,         Since the Advisor's compensation increases
  the Advisor has an incentive to                 as the Company's real estate asset base
encourage each Fund to buy and sell               increases, the Advisor would increase its
properties, because the Advisor receives          compensation by advising the Company to
acquisition and disposition fees.                 issue additional securities or to borrow
                                                  money and invest such proceeds in real
                                                  estate assets.
Advisor's Ownership
Franklin Resources, Inc., the parent              The Advisor currently has a Series B
  corporation of the Advisor, purchased           Exchange Right with respect to the Series
the Series B Shares in each Fund's initial        B Shares of the Company it holds. For an
public offering and, through the Series B         explanation of the target price that must
Shares, owned approximately 7.4% and 4.0%         be met in order for the Series B Exchange
of the total outstanding common shares of         Right to be exercisable, see "Terms of the
FREIF and Advantage, respectively.                Merger -- Series B Exchange Right."
Franklin Resources paid $10 per share for         Subject to approval of the Merger by the
these Series B Shares, and each Fund used         Funds, the Advisor will receive an
the proceeds from this sale to pay all or         Exchange Right to exchange the Series B
a portion of the broker-dealer commissions        Shares of the Company in respect of Series
paid in connection with each Fund's               B Shares of the Funds received in the
initial public offering. Franklin                 Merger for Company Common Stock. See
Resources sold its Series B Shares in the         "Terms of the Merger -- Series B Exchange
Company and the Funds to the Advisor in           Right."
early 1993.                                       If the Merger is approved and its articles
The Common Stock of each Fund has a               of incorporation are amended pursuant to
distribution preference from both cash            this Joint Proxy Statement/Prospectus, the
from operations and cash from sales and           Company will not pay distributions from
refinancings over its respective Series B         operations on the Series B Shares prior to
Shares. See "Terms of the Merger -- Series        exercise of the Series B Exchange Right,
B Exchange Right" for a summary of the            as approved in connection with the
terms of this dividend preference.                Company's conversion to infinite life.
                                                  After exercise of the Series B Exchange
                                                  Right, the Advisor, like any other Company
                                                  Shareholder, will receive distributions on
                                                  the Common Stock.
</TABLE>
 
                                       55
<PAGE>   67
 
                                  THE COMPANY
 
THE COMPANY
 
     The Company is a California corporation formed on January 5, 1989 for the
purpose of acquiring and holding for investment income-producing real estate
assets. The Company is an infinite life REIT.
 
     The Company owns the Data General Building in Manhattan Beach, California.
It also owns a 60% interest in the Shores Office Complex in Redwood City,
California. These properties were acquired during the period from September 1,
1989 to December 28, 1989. For more information about the Company, see
"Financial Information of the Company and the Funds," "Policies of the Company
with Respect to Certain Activities," "Market Price, Distributions and Holders of
the Company and the Funds' Securities" and "Description of Real Properties."
 
INVESTMENT AND OPERATING STRATEGY
 
     The Company acquires income-producing real estate investments located in
California with cash flow growth potential, although it has the flexibility to
purchase properties elsewhere. The Company's investment focus is on the five
major metropolitan areas in California: the Los Angeles metropolitan area,
Orange County, San Diego County, the Sacramento metropolitan area and the San
Francisco metropolitan area.
 
     Traditionally, the Company has identified individual properties suitable
for acquisition. To help locate these properties, the Advisor has developed an
extensive analytical model using available employment data to measure the
economic strength, diversity, growth trends, and stability of regional markets.
The Advisor also utilizes a geographic information system designed to recreate
the elements of a local real estate market on a personal computer. Because this
system compiles information on an area's economic base, demographic profile,
labor force and real estate inventory at many political and geographic boundary
levels, the Advisor believes that it is able to define and analyze highly
localized market areas. These research systems have allowed the Advisor to
distinguish certain submarkets within these five major metropolitan areas of
California that appear to offer attractive investment opportunities.
 
     Having identified these submarkets, the Advisor investigates specific
properties available within the region to determine their suitability for
purchases while attempting to diversify the Company's portfolio by property
type. The Advisor also looks for properties diversified by tenant composition
and lease term. The types of properties considered for acquisition include
multi-family residential complexes, office buildings, shopping centers, research
and development facilities, industrial parks and other similar types of income-
producing properties. Before recommending any acquisition to the Company's board
of directors, property management specialists, who are affiliated with the
Advisor and skilled in handling the differing requirements of office,
industrial, retail and multi-family residential properties, perform an analysis
to confirm that the property should be acquired for the Company's portfolio. As
described above, however, the Advisor's ability to identify and locate such
properties within attractive submarkets may be limited by current conditions in
the real estate market.
 
     The Company now also intends to acquire property portfolios in exchange for
equity. In particular, the Company is seeking to establish strategic
relationships with and acquire property portfolios from selected real estate
operating companies that appear to have competitive advantages within their
local market areas. This strategy potentially will allow the Company to increase
its asset size, diversify its portfolio and increase its revenues and
profitability while reducing its exposure to any single property type or market
area. In October 1995, the Company retained Prudential Securities Incorporated
as its exclusive financial advisor in connection with the implementation of its
portfolio acquisition strategy.
 
     The Company anticipates that a substantial portion of its future
acquisitions will be achieved through the issuance of common stock equity or
partnership interests. The Company will carefully limit its use of debt
financing. It is anticipated that the Company will create one or more
partnerships whereby the Company will issue partnership units to make certain
acquisitions. The issuance or exchange of such partnership units can provide
important tax benefits to a real estate seller that can enhance the price paid
for such property and
 
                                       56
<PAGE>   68
 
other terms of the acquisition. It is expected that the Company will serve as
the general partner of any such acquisition partnership vehicles.
 
     Once properties are acquired, the Company places a strong emphasis on
leasing and tenant retention in combination with a program of regular
maintenance, periodic renovation and capital improvement. Sophisticated
management and accounting systems linked together through a computer network
provide detailed and timely reports on property operations to the Advisor's
asset management staff. The Company views aggressive and involved property
management as crucial to maintaining and improving both cash flow from, and the
market value of, those properties.
 
     Properties are acquired with a view to holding them as long-term
investments. When appropriate, however, the Company seeks to realize the value
of its properties through financings, refinancings, sales or exchanges.
 
     While the Company currently follows the investment policies described
above, they are guidelines only and may be changed by the board of directors
without a vote of the Company Shareholders.
 
INVESTMENT POLICY
 
     The Company's investment policies include providing Company Shareholders
with a professionally managed diversified portfolio of income-producing equity
real estate investments in strategic markets which represent the potential for
current cash flow and for capital appreciation. It seeks to maximize shareholder
value by pursuing a growth-oriented business strategy, which seeks to expand the
capital and asset base of the Company. The Company intends to pursue this
objective by reinvesting the proceeds from sales or dispositions of properties,
as well as through possible additional offerings of securities or acquisitions
of properties for securities. There can be no assurance that this objective will
be achieved.
 
PROPERTIES AND OTHER ASSETS
 
     If Shareholders of the Company and both Funds approve the Merger, the
Company will own, in addition to its own properties, all of the properties
currently owned by the Funds and will succeed to all of the Funds' liabilities.
For a description of the real properties of the Company and the Funds, see
"Description of Real Properties."
 
DISTRIBUTION POLICY
 
     Distributions are declared quarterly at the discretion of the board of
directors. The Company's present distribution policy is to evaluate at least
annually the current distribution rate in light of anticipated tenant turnover
over the next two or three years, the estimated level of associated improvements
and leasing commissions, planned capital expenditures, any debt service
requirements and the Company's other working capital requirements. After
balancing these considerations, and considering the Company's earnings and cash
flow, the level of its liquid reserves and other relevant factors, the Company
seeks to establish a dividend rate which (i) provides a stable distribution
which is sustainable despite short term fluctuations in property cash flows;
(ii) maximizes the amount of cash flow paid out as dividends consistent with the
above listed objective; and (iii) complies with the Internal Revenue Code
requirements that a REIT annually pay out as distributions not less than 95% of
its taxable income. Because depreciation is a non-cash expense, cash flow will
typically be greater than earnings from operations and net earnings. Therefore,
quarterly distributions will consistently be higher than quarterly earnings.
 
     The Company estimates that under present conditions, upon consummation of
the Merger it will have cash flow available for distributions of approximately
$1.5 million per quarter (assuming that Shareholders do not exercise Dissenter's
Rights). The Company believes that its estimate of the cash flow that will be
available for distributions constitutes a reasonable basis for declaring
distributions after the Merger, and the Company expects to maintain its current
quarterly distribution rate of $.11 per share after the Merger unless actual
results of operations, economic conditions or other factors significantly differ
from the assumptions used in the estimate. The actual return that the Company
will realize will be affected by a number of factors, including
 
                                       57
<PAGE>   69
 
the revenues received from rental properties, the operating expenses of the
Company, the ability of the lessees to meet their obligations to the Company and
capital expenditures. No assurance can be given that the Company's estimate will
prove accurate.
 
COMPETITION
 
     In seeking real property investments, the Company competes with a wide
variety of institutions and other investors, many of which have greater
financial resources than those of the Company. An increase in the amount of
funds available for real estate investments may increase competition for
ownership of interests in properties and may reduce yields. The Company also
competes for tenants at its existing properties. The Company believes that the
significant real estate experience of its board of directors and the Advisor
enables the Company to compete effectively.
 
EMPLOYEES
 
     The Company does not have any employees. The Company is managed by the
Advisor which provides the Company with broad strategic direction in the
development and implementation of its business plan, as well as day-to-day REIT
management services under the terms of an advisory agreement which is renewable
annually and is subject to the overall approval of the board of directors, a
majority of whom are independent of the Advisor. The Advisor has experienced
personnel who provide the Company with investment and portfolio analysis,
property acquisition and due diligence services, financial forecasting, legal
and accounting services and investor relations. In addition, the Advisor
provides the Company with office space and various administrative support
services. The Company believes that its relationship with the Advisor provides
it with access to a greater quality and depth of management personnel and access
to a broader range of technical and information resources than would otherwise
be available to a REIT of its size, at a substantial savings over the cost of
providing these services for itself. See "Compensation of Management of the
Company, the Advisor and Continental -- Compensation of the Advisor and
Continental."
 
PROPERTY MANAGEMENT
 
     Each of the Company's real properties is managed by Continental Property
Management Co., an Affiliate of the Advisor. Property management includes
leasing, building maintenance, collection of rental income, payment of taxes and
insurance coverage. The Company believes that the terms of the property
management agreement with Continental are fair and not less favorable to the
Company than terms of a property management agreement obtainable from an
independent third party. The property management agreement has been approved by
a majority of the Company's independent directors. The fee paid to Continental
is based upon actual services performed and does not exceed the compensation
payable to comparable property managers or leasing commissions paid to third
parties, both of which are borne by the Company. Continental also provides
property management services to third parties, including Property Resources,
Inc., an Affiliate of the Advisor. Continental's address is 777 Mariners Island
Boulevard, San Mateo, California 94404-7777. See also "Compensation of
Management of the Company, the Advisor and Continental -- Compensation of the
Advisor and Continental."
 
           POLICIES OF THE COMPANY WITH RESPECT TO CERTAIN ACTIVITIES
 
     The terms of the Merger include the adoption of amended and restated bylaws
of the Company (the "Proposed Bylaws") by Company Shareholders. The Proposed
Bylaws are set forth as Appendix E to this Joint Proxy Statement/Prospectus. The
Proposed Bylaws would increase the variable number of directors on the board of
directors from three to five to five to nine, as may be determined from time to
time by resolution of the board of directors. It is anticipated that the
directors of the Company will increase the size of the board if the Merger is
approved by Company Shareholders.
 
     The Proposed Bylaws clarify the ability of the board to change the
percentage limits set on ownership of the Company's common stock, as well as to
waive such limits in any particular case. See "-- Redemption and Prohibition of
Transfer of Common Stock" below for a more detailed discussion of this
provision. The
 
                                       58
<PAGE>   70
 
Proposed Bylaws also delete a provision excluding from the definition of
"independent director" anyone serving as a director of three or more REITs or
mutual funds organized by Franklin Resources, Inc., eliminate restrictions on
buying unimproved real property and incorporate certain changes to provisions in
the current bylaws related to advisory fees. These technical changes conform
such provisions to the advisory fee compensation structure approved by the
Company Shareholders in September 1994. The Proposed Bylaws otherwise generally
contain all of the provisions discussed in this section.
 
     The Company's current amended and restated Bylaws (the "Bylaws") contain
restrictions on the acquisition of a certain number of shares of Company Common
Stock, transactions between the Company and the Advisor, the Company's directors
and their respective Affiliates. The Company also has certain policies regarding
borrowings, acquisition of properties, other investments and working capital,
which are described below. The investment policies of the Company, and its
policies with respect to certain other activities, including its growth,
capitalization, borrowing policy, distributions and other operating policies,
are determined by the board of directors. Although it has no present intention
to do so, the board of directors may amend or revise these policies from time to
time at its discretion without a vote of the Company Shareholders.
 
REDEMPTION AND PROHIBITION OF TRANSFER OF COMMON STOCK
 
     For the Company to qualify as a REIT under the Code, among other things, no
more than 50% of its outstanding common shares may be owned, directly or
indirectly, by five or fewer individuals (as defined in the Code to include
certain entities) during the last half of a taxable year. The Company's two
largest shareholders are PRIM, which holds approximately 19.4% of the
outstanding common shares, and the Advisor which holds approximately 3.3% of the
shares of outstanding common stock (which represents all of the Series B Shares
of the Company). To comply with this REIT requirement, the Company limits
generally the direct and indirect ownership of Company Common Stock by
Shareholders of Common Stock acquired subsequent to the Company's initial public
offering to no more than 9.9% of the outstanding shares of stock per holder
(taking into account the applicable ownership attribution rules in the Code).
The Company has the power, but not the obligation, to redeem a sufficient number
of shares of Company Common Stock in order to maintain or bring the ownership of
such stock into conformity with the 9.9% limitation requirement, and to prohibit
the transfer of Company Common Stock to persons whose acquisition would result
in a violation of this requirement. The price to be paid in the event of
redemption will be the last reported sale price for the shares of Company Common
Stock on the AMEX on the day before redemption or as determined in good faith by
the board of directors. See "Description of Capital Stock of the
Company -- Redemption and Prohibition of Transfer of Shares." The Proposed
Bylaws would permit the board to waive the 9.9% limitation in any particular
instance.
 
TRANSACTIONS WITH AFFILIATES
 
     The Company's Bylaws impose certain restrictions upon dealings between the
Company and the Advisor, its directors or Affiliates. In particular, the Company
may not: (i) make loans to the Advisor, its directors or any Affiliate; or (ii)
purchase real property or borrow money from, or invest in joint ventures or
enter into any other transaction with, the Advisor, its directors or Affiliates,
unless a majority of the directors (including a majority of the Company's
independent directors) not otherwise interested in such transaction approves the
transaction. None of the Company's property may be sold to the Advisor, any
director or any Affiliate of any of the Advisor or a director.
 
MORTGAGE LOANS, SECURITIES, AND UNDEVELOPED LAND
 
     The Company's Bylaws permit it to invest in "Mortgage Loans" (generally,
mortgage loans, notes, bonds or similar obligations which are secured by
interests in real estate) under certain conditions, although the Company
presently has no intention of doing so. Similarly, the Company has the authority
to acquire and develop undeveloped land, but does not currently intend to
purchase or develop any undeveloped land, other than the undeveloped land that
is attached to one of the Funds' properties. The Company may also invest in
"Mortgage Securities" (generally, marketable, mortgage-backed or pass through
securities such as GNMAs
 
                                       59
<PAGE>   71
 
and FNMAs), although ordinarily it will invest in Mortgage Securities only
temporarily, while seeking real property investments. The Company has the power
to invest its cash in other short-term securities as well.
 
RESTRICTIONS ON INVESTMENTS
 
     The Company's Bylaws prohibit investments in (i) commodities or commodity
future contracts; (ii) short sales; and (iii) any security in any company
holding investments, or engaging in activities, prohibited by the Company's
Bylaws.
 
     In addition to other investment restrictions imposed by the directors from
time to time, the Company observes the following restrictions on its investments
as set forth in its Bylaws:
 
          (i) Not more than 10% of the Company's total assets are invested in
     unimproved real property or mortgage loans secured by unimproved real
     property. For purposes of this paragraph, "unimproved real property" does
     not include properties under construction, under contract for development
     or planned for development within one year. If the Merger is approved by
     the Shareholders of the Company, this restriction will be eliminated.
 
          (ii) The Company may not invest in real estate contracts of sale,
     unless they are in recordable form and are appropriately recorded in the
     chain of title.
 
          (iii) The Company may not invest in or make mortgage loans unless (a)
     the Company shall have first obtained an appraisal as to the value of the
     underlying real property; (b) the Company shall have first obtained a
     mortgagee's or owner's title insurance policy or commitment therefor as to
     the priority of the corresponding mortgage or the condition of title to the
     underlying real property; and (c) the aggregate amount of all mortgage
     loans outstanding on a single parcel of real property, including the amount
     of the mortgage loan in which the Company has invested, shall not be
     greater than 85% of the value of such real property as determined by the
     appraisal, unless substantial justification exists because of the presence
     of other mortgage loan underwriting criteria. The Company may not make or
     invest in any mortgage loans that are subordinate to any mortgage or equity
     interest of the Advisor, the directors or any of their Affiliates.
 
          (iv) The Company may not invest in indebtedness, including
     construction loans (herein called "junior debt") secured by a mortgage on
     real property which is subordinate to the lien of other indebtedness
     (herein called "senior debt") unless (a) the total amount of such junior
     debt, plus the outstanding amount of senior debt, does not exceed 85% of
     the appraised value of the property on an as-built basis; and (b) total
     junior debt investments of the Company will not exceed 25% of the Company's
     assets. The Company, however, may make junior debt investments which do not
     meet the 85% limitation above; however, the aggregate of such investments
     would be limited to 10% of the Company's assets (which would be included in
     the 25% limitation). The Company has no present intention of investing in
     any type of debt, with the possible exception of making loans to joint
     ventures in connection with development projects.
 
AMENDMENTS
 
     The Company's Bylaws may be amended by the affirmative vote of a majority
of the outstanding shares. In addition, a majority of the directors may, without
the approval or consent of the Company Shareholders, adopt any amendment to the
Bylaws which they in good faith determine to be necessary to conform the Bylaws
to the requirements of the REIT provisions of the Code or any other applicable
law or regulation.
 
ACQUISITION POLICIES
 
     The Company may buy newly constructed properties or properties without
established operating histories. There is no limit on the percentage of the
Company's assets that may be invested in one property. The Company's current
policy is that all investments in real property will be made only with the prior
approval of a majority of the independent directors. Although there are
restrictions on transactions between the Advisor, its Affiliates and the
Company, the Advisor or any of its Affiliates are permitted to enter into joint
ventures with
 
                                       60
<PAGE>   72
 
the Company and to purchase property in their own names, assume loans and
temporarily hold title to property for the purpose of facilitating the
acquisition of a property or for any other reason relating to the business of
the Company. All such transactions require the prior approval of a majority of
the Company's independent directors. For a description of the restrictions on
transactions between the Company and the Advisor and its Affiliates, see
"-- Transactions with Affiliates," above.
 
BORROWING POLICIES -- SUBSEQUENT LEVERAGE
 
     The Company may choose to finance its existing portfolio and any properties
acquired in the future. The Company's bylaws prohibit the aggregate amount of
the Company's indebtedness to exceed 300% of its net assets and unsecured
borrowings which result in asset coverage of less than 300%. The Company intends
that its debt to total assets ratio will not exceed 50%, but this policy is only
a guideline, which may be changed by the board of directors. Borrowings may be
secured or unsecured. Unsecured borrowings would allow a lender to pursue any of
the Company's assets upon default. A secured borrowing generally means that the
lender would be able to foreclose only on the particular property or properties
securing the loan, unless the lender pursues a judicial foreclosure to seek a
deficiency judgment, or as otherwise allowed under applicable law. Generally,
the Company intends for its borrowings to be non-recourse loans to the Company,
secured by specific real properties. The Company, however, may finance single
properties or enter into portfolio financing which could involve cross-defaults
and cross-collateralization, i.e. one property may secure amounts borrowed
against another property. The Company is prohibited from borrowing money from
the Advisor or its Affiliates without approval from a majority of the Company's
independent directors.
 
LOANS BY THE COMPANY
 
     The Company generally does not make loans to other persons, but the Company
may provide financing to a buyer of one or more of the Company's real
properties. The terms of the loan and repayment will be determined at the time
of sale and will depend on then prevailing economic conditions. As mentioned
above, the Company is also authorized to invest in Mortgage Loans, although the
Company presently has no intention of doing so. No loans may be made to the
Advisor, its Affiliates or the Company's directors.
 
MISCELLANEOUS POLICIES
 
     Nothing in the Company's governing documents prohibits the Company from
repurchasing its Common Stock on the open market or otherwise if the board of
directors authorizes such repurchase. Subject to compliance with the provisions
of applicable law, the Company may issue warrants and redeemable stock, but the
Company is prohibited from issuing securities on a deferred payment basis. The
Company does not underwrite the securities of another issuer, but it can invest
in the securities of another issuer. While the Company does not intend to invest
in another issuer's securities for the purpose of acquiring control, the board
of directors may authorize the Company to do so in the future (consistent with
the limitations imposed under the Code on a REIT's ownership of securities of
another issuer). The Company is authorized to exchange its securities for real
property. The Company may also issue debt securities, but only if the board of
directors determines that the Company has adequate projected cash flow to cover
the debt service on such securities for the first twelve months after issuance.
 
                  DESCRIPTION OF CAPITAL STOCK OF THE COMPANY
 
GENERAL
 
     The terms of the Merger include the adoption of an amendment to the
Company's Articles of Incorporation, as amended, which will eliminate
distributions to the Series B Shares, other than distribution of net
unreinvested proceeds of sales, financings and refinancings, as approved in
connection with the Company's conversion to infinite life. The full text of this
proposed amendment is set forth in Appendix D to this Joint Proxy
Statement/Prospectus. If the Merger is approved by Company Shareholders, the
Articles of Incorporation, as amended, will be amended to effect this change.
 
                                       61
<PAGE>   73
 
     The following description sets forth the current general terms and
provisions of the Company Common Stock, and is in all respects subject to and
qualified in its entirety by reference to the applicable provisions of the
Company's Articles of Incorporation, as amended and its Bylaws. The Company's
authorized capital stock consists of one class of common stock in two series as
follows: 50,000,000 shares of Company Common Stock and 1,000,000 shares of Class
B Common Stock, which have the same rights, preferences, privileges and
restrictions as the Company Common Stock, except that the Series B Shares are
subordinated with respect to their receipt of distributions, and are not subject
to the redemption and transfer provisions set forth below. Currently, in any
fiscal year, the Series B Shares of the Company will not be paid distributions
from operations unless the Company Series A Shareholders receive a 7%
noncumulative noncompounded dividend per share. Thereafter the Company will pay
dividends pro rata to all Shareholders. Additionally, upon the sale, financing
or refinancing of real property of the Company, the Company Series A
Shareholders are entitled to a full return of capital prior to any distribution
to the holder of the Series B Shares. Series B Shares of the Company are
exchangeable for shares of Company Common Stock, provided that certain per share
target prices of the Company Common Stock are reached and maintained. See "Terms
of the Merger -- Series B Exchange Right."
 
     Each share of Company Common Stock and Series B Shares entitles the holder
to one vote on all corporate matters submitted to the Company Series A
Shareholders and Series B Shareholders, including cumulative voting rights with
respect to the election of the board of directors, in accordance with California
law. Cumulative voting entitles each Shareholder of the Company to cast as many
votes as there are directors to be elected multiplied by the number of shares
registered in his or her name. A Shareholder may cumulate the votes for
directors by casting all of the votes for one candidate or by distributing the
votes among as many candidates as such shareholder chooses. Holders of Company
Common Stock or Series B Shares have no preemptive, subscription, redemption or
conversion rights.
 
REDEMPTION AND PROHIBITION OF TRANSFER OF SHARES
 
     For the Company to maintain its status as a REIT under the Code, not more
than 50% of its outstanding shares may be owned by five or fewer individuals
during the last half of a taxable year, and the shares must be owned by 100 or
more persons during at least 335 days of a taxable year of twelve months or
during a proportionate part of a shorter taxable year. See "Income Tax
Considerations." In order to meet these requirements, the Company has the power
to redeem a sufficient number of shares of Company Common Stock in order to
maintain or bring the ownership of the Company Common Stock into conformity with
these requirements, and to prohibit the transfer of the Company Common Stock to
persons whose acquisition would result in a violation of these requirements. The
price to be paid in the event of the redemption of Company Common Stock will be
the last sale price on the AMEX on the day before redemption or, as determined
in good faith by the board of directors of the Company. The effect of these
requirements is to generally limit direct and indirect ownership of the shares
by each of the five largest shareholders to no more than 9.9% of the outstanding
shares per holder after the initial public offering. In addition, no Shareholder
(including the Advisor and its Affiliates) will be permitted to acquire
additional shares of Common Stock (except through the Dividend Reinvestment
Plan) if, as a result of such acquisition, such Shareholder would then hold in
excess of 9.9% of the total outstanding voting shares of the Company. Any shares
of common stock acquired in excess of the limitation will be deemed to be held
in trust for the Company, and will not be entitled to receive distributions or
to vote. However, if any Shareholder does acquire in excess of 9.9% of the
shares of common stock, the Directors may impose a lower percentage limit on the
remaining Shareholders in order to assure continued compliance with the "5/50"
provision of the Code described above.
 
     If the Merger is approved by Shareholders of the Company, the Bylaws will
be amended to clarify the ability of the board to change the percentage limits
set on ownership of the Company's common stock, as well as waive such limits in
any particular case. If both Funds merge into the Company, the Advisor and its
Affiliates will own approximately 16.5% of the outstanding common stock of the
Company. The board has waived the 9.9% ownership limit with respect to the
Merger so long as compliance with the "5/50" provision of the Code is
maintained. See "Policies of the Company with Respect to Certain Activities,"
and Appendix E to this Joint Proxy Statement/Prospectus for the full text of the
Proposed Second Amended and Restated Bylaws.
 
                                       62
<PAGE>   74
 
     The Company will issue approximately 8,800,000 shares of Company Common
Stock to FREIF and Advantage Series A Shareholders and 559,718 Series B Shares
to the Advisor in the Merger, assuming that Shareholders of the Company and both
Funds approve the Merger and there is no exercise of Dissenter's Rights. The
shares of Company Common Stock to be issued in the Merger will, upon issuance,
be fully paid and non-assessable. In addition, 559,718 shares of Company Common
Stock have been reserved for issuance upon the exercise of the Series B Exchange
Right. Chemical Trust Company of California acts as transfer agent and registrar
of the Company Common Stock. The Common Stock to be issued to the FREIF or
Advantage Shareholders in the Merger has been approved for listing, subject to
official notice of issuance, and will trade on the AMEX under the symbol "FSN."
 
DIVIDEND REINVESTMENT PLAN
 
     The Company has established a Dividend Reinvestment Plan (the "Plan") which
is designed to enable Company Series A Shareholders to choose to have
distributions automatically invested in additional shares of Company Common
Stock at market value, without the payment of any brokerage commission, service
charge or other expense. In order to participate in the Plan, investors must
designate that they would like their distributions reinvested. Company Series A
Shareholders may elect to participate in the Plan at any time. The Plan does not
accept cash contributions from Company Shareholders to purchase additional
shares of existing Company Common Stock. Only distributions on existing Company
Common Stock may be reinvested.
 
     The Plan and the reinvestment of distributions in additional Company Common
Stock thereunder has been structured to enable the Company to continue to
qualify as a REIT under the applicable provisions of the Code. Therefore, any
distributions to which a participating Company Series A Shareholder is entitled
will be taxable to such shareholder substantially to the same extent as if the
distributions had been received in cash rather than reinvested in the Company.
See "Income Tax Considerations."
 
     If they approve the Merger, Series A Shareholders of FREIF and Advantage
will be eligible to participate in the Plan. FREIF currently has a similar
dividend reinvestment plan for its Series A Shareholders. FREIF Series A
Shareholders will be able to transfer their shares of Company Common Stock
received in the Merger that are held in FREIF's dividend reinvestment plan
directly into the Plan.
 
                                       63
<PAGE>   75
 
                                   THE FUNDS
 
FREIF
 
     FREIF is a California corporation formed on August 7, 1987 for the purpose
of acquiring and holding for investment income producing real estate assets.
FREIF is a finite life REIT. It raised $40,000,000 of gross proceeds in an
initial public offering that ended on January 31, 1989. FREIF owns (i) Mira Loma
Shopping Center located in Reno, Nevada, (ii) Northport Business Park, a
research and development complex in Fremont, California, (iii) Glen Cove
Shopping Center, a retail shopping center located in Vallejo, California and
(iv) a 40% interest in the Shores Office Complex in Redwood City, California.
These properties were acquired during the period from November 1988 to January
1994. For more information about FREIF, see "Financial Information of the
Company and the Funds," "Investment Policies and Activities of the Funds,"
"Market Price, Distributions and Holders of the Company's and the Funds'
Securities" and "Description of Real Properties."
 
ADVANTAGE
 
     Advantage is a California corporation formed on June 8, 1990 for the
purpose of acquiring and holding for investment income producing real estate
assets. Advantage is a finite life REIT. It raised $31,083,950 of gross proceeds
in an initial public offering that ended on February 20, 1992. Advantage owns
(i) Fairway Center, an office complex in Brea, California, acquired in January
1992, and (ii) Carmel Mountain Gateway Plaza, a specialty retail center in San
Diego, California, acquired in late 1994. For more information about Advantage,
see "Financial Information of the Company and the Funds," "Investment Policies
and Activities of the Funds," "Market Price, Distributions and Holders of the
Company's and the Funds' Securities" and "Description of Real Properties."
 
GENERAL
 
     The Funds have no employees; instead, each Fund has contracted with the
Advisor to manage its day to day operations, subject to the approval of the
Fund's board of directors. The Funds' properties are managed by Continental,
which performs the leasing, re-leasing and management-related services for the
properties. The real estate business is highly competitive, and the Funds
compete with many other entities, many of which have greater assets than the
Funds.
 
                INVESTMENT POLICIES AND ACTIVITIES OF THE FUNDS
 
INVESTMENT POLICIES
 
     The principal investment policies of each of the Funds are the same: to
protect the Fund's capital, to provide for partially tax-sheltered
distributions, to provide capital gains through appreciation of real property
and to provide market liquidity through transferable shares of stock. Each of
the Funds has a policy of investing in income-producing real estate properties,
which may include multi-family residential complexes, office buildings, shopping
centers, research and development facilities, industrial parks, warehouses and,
with respect to Advantage, other similar types of income-producing property. As
of the date of this Joint Proxy Statement/Prospectus, each of the Funds is fully
invested. Advantage is invested only in California; FREIF is invested primarily
in California. There was no limit on the amount of assets that either of the
Funds could invest in any one property. To achieve its policy of providing cash
distributions to investors, each Fund generally acquired only properties with
established operating histories. FREIF further limited its range of investments
by not purchasing properties that were under initial construction or were less
than 50% leased.
 
     Each Fund can also invest in Mortgage Loans, and each had invested some of
its assets in Mortgage Securities, pending investment in real property.
Advantage has the power to acquire and develop undeveloped land, and it has
acquired some undeveloped property in connection with an existing office
building. Neither of the Funds offered shares in exchange for real property,
although Advantage is permitted to do so with the approval of its board of
directors.
 
                                       64
<PAGE>   76
 
     The organization documents of each of the Funds do not require that they
terminate their existence by any particular date. The Funds' offering documents
state that the Funds will not reinvest the proceeds from the sale or financing
of properties after five years from their initial public offerings. Prior to
that time, the Funds were permitted to either reinvest or distribute such
proceeds. As a result, each of the Funds has a finite life, although there is no
specific limit on the length of such life. The Funds anticipate holding their
real properties for a limited period ranging from five to seven years in the
case of FREIF and seven to ten years in the case of Advantage from the date
their last properties were acquired. FREIF acquired its last property in January
1994, and Advantage acquired its last property in November 1994.
 
     The Funds' boards of directors are not specifically empowered to change the
investment policies of the Funds. The boards anticipate that they would not make
major modifications in investment policies without first seeking Shareholder
approval.
 
BORROWING POLICIES
 
     Each of the Funds had a general policy of acquiring its properties
initially on an all-cash basis. As of September 30, 1995 FREIF's real property
is subject to a loan with an outstanding balance of approximately $1,948,000,
and Advantage's real property is subject to encumbrances totalling approximately
$5,279,000. Advantage's encumbrances consist of a first and second loan
totalling approximately $2,809,000 and the remainder represents local
improvement bonds. The Funds also have the authority to leverage their
investments subsequently and to establish a line of credit, although neither of
the Funds has done so. Each Fund's bylaws prohibit the aggregate amount of such
Fund's indebtedness to exceed 300% of its net assets (but FREIF's independent
directors can approve an excess) and unsecured borrowings which result in asset
coverage of less than 300%. Each Fund has a policy that aggregate secured
borrowings may not exceed 50% of the fair market value of such Fund's
properties; the amount borrowed with respect to any individual property may not
exceed 80% of its then fair market value. Advantage is also able to make
unsecured borrowings in an amount not to exceed 75% of its gross assets.
 
                                       65
<PAGE>   77
 
             MANAGEMENT OF THE COMPANY, THE ADVISOR AND CONTINENTAL
 
THE COMPANY
 
     The following table sets forth the current officers and directors of the
Company(1). If the Proposed Bylaws are approved by Company Shareholders, the
number of directors on the board of directors of the Company may vary from a
minimum of five to a maximum of nine directors, as may be determined by a
resolution adopted by the board. It is anticipated that the board will increase
its size if the Merger is approved.
 
<TABLE>
<CAPTION>
             NAME                                   POSITION
- ------------------------------   ----------------------------------------------
<S>                              <C>
David P. Goss.................   Chief Executive Officer, President and
                                 Director
Lloyd D. Hanford, Jr..........   Independent Director
Egon H. Kraus.................   Independent Director
Lawrence C. Werner............   Independent Director
E. Samuel Wheeler.............   Independent Director
Michael J. McCulloch..........   Executive Vice President
Richard S. Barone.............   Secretary
Mark A. TenBoer...............   Vice President -- Finance and Chief Financial
                                 Officer
</TABLE>
 
- ---------------
(1) All such officers and directors have served in these capacities with the
    Company since January 1989 with the exception of Mr. TenBoer, who was
    appointed in December 1993.
 
NAME, AGE AND FIVE-YEAR BUSINESS EXPERIENCE                       DIRECTOR SINCE
 
David P. Goss (48)                                                          1989
Mr. Goss is the Chief Executive Officer, President and Director of the Company.
He is also Chief Executive Officer, President and Director of Property
Resources, Inc., Property Resources Equity Trust (1987 to date), the Advisor,
FREIF (1988 to date), Advantage (1990 to date), and Franklin Real Estate
Management, Inc. (1991 to date). Mr. Goss has a B.A. degree from the University
of California, Berkeley, and a J.D. degree from the New York University School
of Law.
 
Lloyd D. Hanford, Jr. (67)                                                  1989
Mr. Hanford is an Independent Director of the Company. In 1988, he was a
co-founder of, and until July, 1992, a principal of the Hanford/Healy Companies,
a San Francisco real estate appraisal, asset management and consulting firm,
practicing on a national basis. Mr. Hanford presently serves as Executive
Appraiser for the Hanford/Healy Appraisal Company. Mr. Hanford graduated from
the University of California, Berkeley and holds the professional designations
MAI, CRE and CPM awarded respectively by the Appraisal Institute, the American
Society of Real Estate Counselors and IREM. Mr. Hanford is also a Director of
Advantage (1990 to date).
 
Egon H. Kraus (66)                                                          1989
Mr. Kraus is an Independent Director of the Company. He was formerly Vice
President and a director of McNeil Investors Inc. (1991-1995). He is a Certified
Public Accountant, primarily involved in real estate transactions. He has a B.S.
and an M.B.A. from the University of California, Berkeley, where he was elected
to Phi Beta Kappa. Mr. Kraus is a member of the American Institute of Certified
Public Accountants, and a former member of the Financial Executives Institute
and the Tax Executives Institute. He is also a Director of FREIF (1988 to date)
and Advantage (1990 to date).
 
Lawrence C. Werner (77)                                                     1989
Mr. Werner is an Independent Director of the Company. He is a private investor
and is currently a Director of the Civic Interest League of Atherton,
California. He was formerly a sales executive with IBM. Mr. Werner is also a
director of Advantage (1990 to date).
 
                                       66
<PAGE>   78
 
E. Samuel Wheeler (52)                                                      1989
Mr. Wheeler is an Independent Director of the Company. He is a self-employed
Certified Public Accountant. He is a current member of the National Association
of Real Estate Investment Trusts (NAREIT) Government Relations, Insurance
Planning and Accounting Committees. He received his B.S. in Accounting and
Finance from San Jose State University in 1966, and is a member of the American
Institute of Certified Public Accountants and the California Society of
Certified Public Accountants. Mr. Wheeler is also a director of Advantage (1990
to date).
 
The executive officers of the Company other than those listed above are:
 
Michael McCulloch, age 48, is Executive Vice President of the Company (1989 to
date). He is also Executive Vice President of Property Resources, Inc., Property
Resources Equity Trust (1987 to date), the Advisor, FREIF (1988 to date),
Advantage (1990 to date), and Franklin Real Estate Management, Inc. (1991 to
date). He attended California State University, Los Angeles and the University
of Southern California.
 
Richard S. Barone, age 44, is Secretary of the Company (1989 to date). He is
also Secretary of the Advisor, Property Resources, Inc., Property Resources
Equity Trust, FREIF (1988 to date), Advantage (1990 to date), and Franklin Real
Estate Management, Inc. (1991 to date). He is also Senior Vice
President -- Legal of the Advisor, Property Resources, Inc. (1988 to date), and
Franklin Real Estate Management, Inc. (1991 to date); and Corporate Counsel of
Franklin Resources, Inc. (1988 to date). Mr. Barone received a B.A. degree and a
J.D. degree from the University of San Francisco. He is a member of the State
Bar of California.
 
Mark A. TenBoer, age 39, is Vice President -- Finance and Chief Financial
Officer of the Company, FREIF and Advantage (1993 to date), and has served as
Vice President -- Asset Management for the Advisor, Property Resources, Inc.,
and Franklin Real Estate Management, Inc. since 1991. From 1983 to 1991 he was
Director -- Portfolio Management and Controller of the Advisor and Property
Resources, Inc. He received a B.S. degree in Accounting from the University of
Illinois. Mr. TenBoer is a Certified Public Accountant and a real estate broker.
 
THE ADVISOR AND CONTINENTAL
 
     The principal executive officers, directors and key employees of the
Advisor are as follows:
 
<TABLE>
<CAPTION>
             NAME                                   POSITION
- ------------------------------   ----------------------------------------------
<S>                              <C>
David P. Goss.................   Chief Executive Officer, President and
                                 Director
Harmon E. Burns...............   Director
Rupert H. Johnson, Jr. .......   Director
Charles E. Johnson............   Director
Michael J. McCulloch..........   Executive Vice President
Richard S. Barone.............   Senior Vice President -- Legal and Secretary
Martin L. Flanagan............   Vice President -- Finance and Chief Financial
                                 Officer
Mark A. TenBoer...............   Vice President -- Asset Management
David P. Rath.................   Vice President -- Asset Management
David N. Popelka..............   Vice President -- Asset Management
</TABLE>
 
     The principal executive officers of Continental are as follows:
 
<TABLE>
<CAPTION>
             NAME                                   POSITION
- ------------------------------   ----------------------------------------------
<S>                              <C>
Thomas J. Bennett.............   President, Chief Financial Officer and
                                 Director
Charles L. Gee................   Senior Vice President and Secretary
</TABLE>
 
     For a description of the occupations and affiliations of Messrs. Goss,
McCulloch, Barone and TenBoer, see "-- The Company" above.
 
                                       67
<PAGE>   79
 
NAME, AGE AND FIVE-YEAR BUSINESS EXPERIENCE                       DIRECTOR SINCE
 
Harmon E. Burns (50)                                                        1988
Mr. Burns has served since 1990 as Executive Vice President, Secretary and
Director of Franklin Resources, Inc. He also serves as Executive Vice President
of Franklin/Templeton Distributors, Inc., Executive Vice President of Franklin
Advisers, Inc., Director of Templeton Worldwide, Inc., Franklin/Templeton
Investor Services, Inc. and Franklin Bank and as an officer of most of the
mutual funds in the Franklin Group of Funds. Mr. Burns received a B.B.A. degree
from George Washington University in 1969 and received a J.D. degree from San
Mateo Law School in 1976. He is a member of the State Bar of California and is a
licensed General Securities Principal with the National Association of
Securities Dealers, Inc.
 
Rupert H. Johnson, Jr. (55)                                                 1988
Mr. Johnson has served since 1990 as Executive Vice President and Director of
Franklin Resources, Inc. Previously, he was Senior Vice President of Franklin
Resources, Inc. He holds similar positions with its subsidiaries and Affiliates
including the position of President and Director of Franklin Advisors, Inc. He
has also served as Director of Property Resources, Inc. since 1985 and currently
serves as a Director or Trustee and Vice President of most of the mutual funds
in the Franklin Group of Funds, and as a Director of Franklin Bank.
 
Charles E. Johnson, Jr. (38)                                                1988
Mr. Johnson has served as the Senior Vice President (1990) and a Director of
Franklin Resources, Inc. since 1987. He is also the Senior Vice President of
Franklin Templeton Distributors, Inc. (1990 to date), and the President and a
Director of Templeton Worldwide, Inc. and Franklin Institutional Services
Corporation (1991 to date). He is also an officer and/or director or trustee, as
the case may be, of 24 of the investment companies in the Franklin Templeton
Group of Funds.
 
The executive officers of the Advisor and Continental other than those listed
above are as follows:
 
Martin L. Flanagan, age 35, has been associated with the Templeton Group since
1983. He is currently the Executive Vice President, Chief Operating Officer and
a Director of Templeton, Galbraith & Hansberger Ltd., John Templeton
Counsellors, Inc., and Templeton Global Investors, Inc.; General Manager of
Templeton Financial Advisory Services, S.A.; Managing Director of Templeton
Global Investors, Ltd.; Finance Director of Templeton Investment Management;
Senior Vice President -- Finance, Secretary and a Director of Templeton
Investment Counsel Ltd.; and Senior Vice President -- Finance and a Director of
Templeton Investment Counsel, Inc. He is also a Director and/or Chairman of
Templeton Funds Annuity Company, Templeton Funds Trust Company, Templeton Funds
Management, Inc., Templeton Funds Distributor, Inc., Forcecare Ltd., Templeton
Global Strategic Services, S.A., Universal Investment Management, Inc.,
Templeton Life Assurance Ltd., Structured Asset Management, Inc., The DIAS
Group, Inc., Templeton Global Bond Managers, Inc., Templeton Emerging Markets,
Templeton Investment Services, Inc., Templeton Management (Lux), S.A., Templeton
Unit Trust Managers Ltd., and Templeton Investment Management Ltd. He is also
Vice President -- Finance and Chief Financial Officer of Property Resources
Equity Trust, Property Resources, Inc., Franklin Properties, Inc. and Franklin
Real Estate Management, Inc. Mr. Flanagan received a B.A. degree from Southern
Methodist University and is a Certified Public Accountant and a Chartered
Financial Analyst. He is currently a member of the American Institute of
Certified Public Accountants and the International Society of Financial
Analysts.
 
Thomas J. Bennett, age 46, has served since 1988 as the President of Continental
and since 1989 as sole Director and Chief Financial Officer of Continental.
Previously, he served as Regional Vice President, Utah Region, of Continental.
He is a graduate of California State University at Long Beach and holds the
Certified Property Manager (CPM) designation awarded by the Institute of Real
Estate Management.
 
David P. Rath, age 47, has served since 1992 as the Vice President -- Asset
Management for the Advisor, Property Resources, Inc. and Franklin Real Estate
Management, Inc. Previously, he was Assistant Vice President -- Research and
Analysis for the Advisor. Mr. Rath operated his own real estate investment
company, Rath Investments, from 1987 to 1990. Mr. Rath received a B.S. degree in
Mechanical Engineering from Bucknell University and an M.B.A. degree from the
University of California at Berkeley.
 
                                       68
<PAGE>   80
 
David N. Popelka, age 43, has served since 1992 as Vice President -- Asset
Management for the Advisor, Property Resources, Inc. and Franklin Real Estate
Management, Inc. Prior to joining Franklin Properties, Inc., Mr. Popelka was
Vice President -- Portfolio Management for the Glenborough Management Company in
Redwood City, California. Mr. Popelka is a graduate of Illinois State University
and received an M.B.A. degree from the University of Washington. He has been a
guest lecturer on real estate investments and finance at Golden Gate University.
 
Charles L. Gee, age 49, has served since 1991 as the Senior Vice President of
Continental and as its Secretary since 1989. From 1986 to 1991, he held the
office of Vice President for Continental. Mr. Gee holds the Certified Property
Manager (CPM) designation awarded by the Institute of Real Estate Management and
is a California Real Estate Broker.
 
                                       69
<PAGE>   81
 
                   COMPENSATION OF MANAGEMENT OF THE COMPANY,
                          THE ADVISOR AND CONTINENTAL
 
EXECUTIVE COMPENSATION
 
     No direct compensation has been paid by the Company to its directors and
officers, or directors and officers of the Advisor, except that the independent
directors of the Company receive fees of $2,000 per year plus $400 per each
regular meeting attended and $300 per each telephonic meeting attended. Each
independent director also received $400 for attending independent committee
meetings. For the fiscal year ended December 31, 1994, fees to all independent
directors, and reimbursement of expenses related to attendance at board
meetings, totaled $19,700. The Company has no annuity, pension or retirement
plans or any existing plans or arrangement under which payments have or would in
the future be made to any director or officer. The Company has paid certain fees
and will reimburse certain expenses of the Advisor, as described above under
"Comparative Information -- Comparison of Fees."
 
SPECIAL COMPENSATION OF INDEPENDENT DIRECTORS
 
     Each independent director of the Company received $2,500 per quarter and
$400 per independent committee meeting attended from the Company as compensation
for their service on the committee of independent directors established to
evaluate the Merger. The aggregate special compensation paid or accrued by the
Company to all independent directors of the Company in connection with the
Merger as of the date of this Joint Proxy Statement/Prospectus is approximately
$32,100.
 
COMPENSATION OF THE ADVISOR AND CONTINENTAL
 
     The Company has no employees. The Company is managed by the Advisor under
the terms of an Advisory Agreement, which is renewable annually and is subject
to the overall approval of the board of directors of the Company. Continental
acts as property manager for the properties owned by the Company. See "Risk
Factors -- Certain Relationships and Related Transactions," "The
Company -- Employees," and "-- Property Management."
 
     The Company pays the Advisor, as an asset management fee, an annualized fee
of .5% of the book value of its real estate assets before depreciation. This fee
is reduced to .4% of the book value before depreciation of real estate assets
exceeding $200 million. The fee is calculated and paid at the end of each fiscal
quarter of the Company, based on the real estate assets at the end of such
quarter. For the year ended December 31, 1994 the Company paid the Advisor
$148,000 in advisory fees. The Company changed its advisory fee structure after
its conversion to an infinite life REIT in September 1994. Therefore the
advisory fee paid in 1994 does not reflect the amount that would have been paid
as an advisory fee if the changed compensation structure had been in place for
the entire year ended December 31, 1994. If such structure had been in place for
the Company throughout 1994, the Company would have paid the Advisor $214,000 in
advisory fees. For the nine month period ended September 30, 1995, the Company
paid the Advisor $161,000 in advisory fees.
 
     The Company pays all expenses of its operations except for the following,
which are borne by the Advisor (i) employment expenses of the Company's
Chairman, President, Executive Vice President, Senior Vice President, Chief
Financial Officer, Secretary and of the Company's directors who are also
officers of the Advisor, (ii) office expenses of the Advisor, and (iii) overhead
expenses of the Advisor not properly attributable to the performance of its
duties and obligations under the Advisory Agreement.
 
     The Company pays a property management fee to Continental based on actual
services performed. If Continental retains independent management companies to
perform a portion or all of the services required for the management of the
Company's properties, it pays any fees charged by those persons without
additional cost to the Company. The fee paid to Continental does not include any
fees or expenses paid to on-site property managers or leasing commissions paid
to third parties, both of which are borne by the Company. During the year ended
December 31, 1994 and the nine month period ended September 30, 1995, the
Company paid Continental property management and other fees totaling $241,000
and $194,000, respectively. See also "The Company -- Property Management."
 
                                       70
<PAGE>   82
 
                         DESCRIPTION OF REAL PROPERTIES
 
     If Shareholders of the Company and both Funds approve the Merger, the
Company will succeed to ownership of all of the real properties held by the
Funds. A list of these properties and the properties currently owned by the
Company is set forth below:
 
EXISTING PROPERTIES HELD BY THE COMPANY AND THE FUNDS
 
<TABLE>
<CAPTION>
                                                   DATE OF
       PROPERTY                  LOCATION          PURCHASE               TYPE              SQ. FT.
- -----------------------    --------------------    --------     ------------------------    --------
<S>                        <C>                     <C>          <C>                         <C>
THE COMPANY
The Shores(1)..........    Redwood City, CA           9/89      Office Complex               138,546
                                                                one three-story bldg.
                                                                one one-story bldg.
                                                                one five-story bldg.
Data General...........    Manhattan Beach, CA       12/89      Office Building              118,443
                                                                one five-story
                                                                  building
FREIF
The Shores(1)..........    Redwood City, CA           9/89      Office Complex               138,546
                                                                one three-story bldg.
                                                                one one-story bldg.
                                                                one five-story bldg.
Northport..............    Fremont, CA                1/91      R & D Facility               144,568
                                                                three one-story bldgs.
Mira Loma..............    Reno, NV                  11/88      Shopping Center               94,026
Glen Cove..............    Vallejo, CA                1/94      Shopping Center               66,000
ADVANTAGE
Fairway Center.........    Brea, CA                   1/92      Office Building              146,131
                                                                one two-story bldg.
Carmel Mountain........    San Diego, CA             11/94      Shopping Center               44,230
</TABLE>
 
- ---------------
(1) The Shores is owned jointly by the Company and FREIF, 60% and 40%,
    respectively.
 
     Each of these properties is described in detail below. Other than as
specifically noted, there are no plans for the improvement or development of any
of these properties. Each of the properties is expected to be used for the
purposes described below, and the Company and the Funds believe that each
property is suitable and adequate for its current use. Other than as described
below, these properties are not subject to any material lease, or option or
contract to purchase or sell the properties.
 
THE COMPANY PROPERTIES
 
  The Shores Office Complex
 
     On September 1, 1989, the Company purchased a 60% undivided fee interest in
the Shores Office Complex (the "Shores"). FREIF acquired the remaining 40% fee
interest as co-owner. This office complex consists of three buildings located at
100 Marine World Parkway, 1 Twin Dolphin Drive and 3 Twin Dolphin Drive, Redwood
City, San Mateo County, California. The Company and FREIF acquired the Shores as
tenants in common and have entered into a Co-Ownership Agreement. The
Co-Ownership Agreement provides that the management and operation of the Shores
is vested equally in the Company and FREIF. The Company is entitled to 60% and
FREIF to 40% of the net cash flow from operations of the Shores. Operating costs
in excess of net cash flow from operations, capital expenditures and insurance
costs are paid 60% by the Company and 40% by FREIF. Neither co-owner may
transfer its interest in the Shores without the consent of the other, and each
co-owner has a right of first refusal with respect to a third-party buyer.
 
                                       71
<PAGE>   83
 
     Located in the Redwood Shores community of Redwood City, California and
near the midpoint of the San Francisco Peninsula approximately 25 miles south of
San Francisco, the Shores is part of a 1,465 acre master-planned, mixed-use
development. Approximately 250 acres are devoted to commercial development
including office buildings, shopping centers, medical buildings, and hotels. The
remainder of Redwood Shores comprises residential properties, a 250 acre lagoon,
and 200 acres of reserved open space. The area contains other existing and
planned buildings which can be considered competitive with the Shores. The
Company and FREIF believe that the average effective rents provided by existing
leases at the Shores are at current market rates for comparable space in the
Redwood Shores area.
 
     During 1992 and continuing into 1993, the Redwood Shores office market
experienced a decline in rental rates, resulting from over-building and the
economic recession. These factors had a substantial impact on the Shores' cash
flow. The property's operating income declined as leases and renewals were
signed at lower rental rates, and while the Company and FREIF incurred
additional costs associated with replacing tenants.
 
     Late in 1993 the market stabilized, and by the end of 1994 the area's
vacancy rate had declined to less than 2%, according to reports from CB
Commercial Real Estate Group. As a result, effective market rental rates
increased about 9% during 1994 and rent concessions have substantially ended.
Rental rates have continued to increase during 1995. The Company and FREIF
believe that the long-term outlook for the Redwood Shores office market remains
favorable. The area continues to be attractive to potential tenants.
 
  Data General Building
 
     In 1989, the Company purchased the Data General Building, a five-story
office building located at 1500 Rosecrans Avenue, Manhattan Beach, Los Angeles
County, California.
 
     The South Bay office market, which includes Manhattan Beach, stretches from
Los Angeles International Airport south along the Pacific Ocean to Long Beach.
The South Bay is dominated by aerospace and defense-related companies. Because
many of the defense programs these companies are engaged in have been curtailed,
their office space requirements have been substantially reduced, causing greater
vacancies and lower market rental rates. Based on information from reports from
CB Commercial Real Estate Group, the Company believes that these trends will
continue in 1996. The Manhattan Beach/El Segundo sub-market, which contains
nearly nine million rentable square feet of office space, had a vacancy factor
of 23% as of September 30, 1995, compared to 20% at December 31, 1994 and 18% at
December 31, 1993. However, if and when recovery begins, the Advisor expects
that the Data General Building will benefit sooner than many other buildings in
the area due to its desirable location in Manhattan Beach. The building's
location has helped it maintain full occupancy despite the leasing market's soft
condition.
 
     The Company believes that the effective rent provided by The Data General
Corporation's lease, which expires in 1999, is greater than current market rates
for comparable space in the Manhattan Beach area; the balance of the leases are
at current market rates.
 
     For environmental and asbestos regulatory information on the Data General
Building, see "-- Government Regulations" below.
 
THE COMPANY'S SIGNIFICANT TENANTS
 
     Two of the Company's tenants provide 10% or more of the Company's total
revenues. Both tenants are located at the Data General Building.
 
<TABLE>
<CAPTION>
                                            ANNUALIZED        % OF
                                            BASE RENT        CURRENT
                                 TOTAL          AT         ANNUAL BASE       LEASE          RENEWAL
     PRINCIPAL BUSINESS         SQ. FT.      9/30/95          RENT         EXPIRATION       OPTIONS
- ----------------------------    -------     ----------     -----------     ----------     -----------
<S>                             <C>         <C>            <C>             <C>            <C>
Hughes Aircraft Employees
  Federal Credit Union......     48,123      $872,000           22%         11/30/97      One 5-year
Data General Corporation
  (computer manufacturer)...     47,920       974,000           25          1/31/99       Two 5-year
</TABLE>
 
                                       72
<PAGE>   84
 
     The credit union lease gives the tenant the right to cancel the lease on
November 15, 1996, if it pays the Company a cancellation penalty of $218,000.
Although the tenant has until February 15, 1996, to notify the Company of their
intent to cancel the lease, to date, no such notice has been given, and a
similar right to cancel the lease in 1995 was not exercised by the tenant. The
credit union's main operations occupy a five-story building located adjacent to
the Data General Building. The credit union leases their space from the Company
on a full-service basis, which means that the tenant is responsible for its
proportionate share of all allocable expenses of operating the property which
exceed base amounts defined in the lease.
 
     The Data General Corporation is subject to a triple-net lease, which
requires the tenant to pay its pro rata share of real estate taxes, common area
expenses and insurance, in addition to base rent. This lease also provides for
two consecutive five-year renewal options. The tenant currently subleases
approximately 53% of their office space. When Data General Corporation's lease
expires in 1999, it is unlikely to renew the subleased space. However, the
Company has provided each of the subtenants with a lease option commencing upon
the expiration of their subleases in 1999. Rental rates under the lease options,
if exercised, will be set at prevailing market rates in 1999.
 
FREIF PROPERTIES
 
     In addition to its 40% interest in the Shores, FREIF owns the properties
described below.
 
  Mira Loma Shopping Center
 
     In 1988, FREIF purchased a fee interest in the Mira Loma Shopping Center
("Mira Loma"), a neighborhood shopping center located on the southeast corner of
Mira Loma Drive and McCarran Boulevard in Reno, Nevada. Located in the southeast
quadrant of Reno, Mira Loma is surrounded by single family homes as well as
residential apartment complexes and city recreational facilities which includes
a golf course. The number of households within Mira Loma's primary market area
grew by approximately 15% during the period from 1990 to 1994, according to
information reported by Information Decision Systems. The Advisor believes that
Mira Loma is in a strong competitive position in a neighborhood which has a
higher than average household income compared to other parts of Reno. As the
area continues to grow, Mira Loma is expected to benefit. Mira Loma is the only
neighborhood shopping center in the immediate market area and, under present
zoning laws, no other shopping centers may be built in Mira Loma's immediate
market area.
 
     Reno is Nevada's second largest city with a population of approximately
150,000. Its geographic proximity to California and generally favorable business
climate enable Reno to attract companies wishing to benefit from Nevada's lack
of corporate income, personal income and payroll taxes as well as other lower
costs, while taking advantage of major California markets, including Sacramento
and the San Francisco Bay Area.
 
     According to information reported by CB Commercial Real Estate Group the
competitive retail market in Reno is approximately 93% occupied. At 82%, Mira
Loma's occupancy rate at September 30, 1995 is below market average, however,
FREIF believes that the occupancy will improve once a replacement tenant is
found for the drug store tenant described below. FREIF believes that the average
effective rents payable under existing leases at Mira Loma are at current market
rates for comparable space in the Reno area.
 
     In 1993, the drug store tenant at the Mira Loma Shopping Center vacated the
premises. This tenant leases approximately 16% of the rentable space at Mira
Loma under a lease that expires in May 2013. To date, the tenant has remained
current on its rental obligations and management has no reason to believe that
the tenant intends to default. Therefore, FREIF does not expect that the store
closing will have any material short-term impact on the operations of the
property. FREIF and the tenant are actively seeking a replacement tenant.
 
  Northport Business Park
 
     In 1991, FREIF purchased three research and development ("R&D") buildings
in the Northport Business Park, located at 45865 and 45635 Northport Loop East
and 4545 Cushing Parkway in Fremont, California (the "Northport Buildings"). The
Northport Business Park is located in the Bayside/Northport area of Fremont,
California, on the southeastern side of the San Francisco Bay in southern
Alameda County. Fremont is located in the northeastern part of Silicon Valley
and its lower development costs, good
 
                                       73
<PAGE>   85
 
transportation access and affordable housing have attracted a significant
portion of the recent research and development growth in Silicon Valley. The
area is improved with a wide variety of industrial facilities, many of which are
competitive with the light industrial nature of the Northport Buildings. The
Advisor believes that the average effective rents provided from the existing
leases at the Northport Buildings are at market rates for comparable space in
the Fremont area.
 
     The vacancy rate in the Fremont R&D market at September 30, 1995 was 7%,
compared to 11% at January 1, 1995, 18% on January 1, 1994, and 25% on January
1, 1993 according to information from Colliers Parrish International, Inc. As a
result, market rental rates have increased during 1995 after declining
approximately 10% in 1993. The Advisor believes that rental rates will continue
to increase in 1996.
 
     The Northport Buildings are subject to local improvement assessments in the
following outstanding current principal amounts as of September 30, 1995:
 
<TABLE>
            <S>                                                         <C>
            Building 12...............................................   $112,636
            Building 13...............................................     93,031
            Building 17...............................................    124,597
</TABLE>
 
     Assessments are payable concurrently with property tax payments. Total
outstanding principal and interest as of September 30, 1995 was $330,264. The
assessments are scheduled to be fully paid in 2004.
 
  Glen Cove Center
 
     In January, 1994, FREIF purchased the Glen Cove Center ("Glen Cove"),
located at 102, 120 and 122 Robles Way, Vallejo, California. Vallejo has a
population of approximately 116,000, and is located about thirty miles northeast
of San Francisco, and twenty miles north of Oakland. Glen Cove is strategically
located at the only entrance and exit to the Glen Cove neighborhood which
contains over 2,500 dwelling units. Within a one mile radius surrounding the
property, there are no competing neighborhood shopping centers, giving Glen Cove
Center a competitive advantage in serving the neighborhood.
 
     As of September 30, 1995, the Glen Cove Center was 97% occupied, while the
competitive retail market in the vicinity was approximately 85% occupied
according to internal research reports. At the time of acquisition, in January,
1994, the property was 90% occupied. Over the past twelve months, rental rates
have remained stable. The Advisor believes that the average effective rents
payable under existing leases at Glen Cove are substantially at current market
rates for comparable space in the Vallejo area.
 
     The Glen Cove Center is subject to a loan with an outstanding balance of
approximately $1,948,000. The note bears interest at a variable rate of 1.5% in
excess of the Union Bank Reference Rate. Installments of principal and interest
are due monthly until maturity in May 1999. Principal installments are payable
in the amount of $3,700 per month. The note may be prepaid in whole or in part
at any time without penalty.
 
FREIF'S SIGNIFICANT TENANTS
 
     The grocery store anchor at Glen Cove Shopping Center, Save Mart, provides
10% or more of FREIF's total revenues. The tenant leases 50,360 square feet, and
makes base rental payments totaling approximately $552,000 annually, or about
11% of FREIF's current revenues. In addition, the tenant is responsible for all
allocable expenses of operating the property including its pro rata share of
real estate taxes, common area expenses and insurance. The lease expires on
January 31, 2010, and provides for four consecutive five-year renewal options.
 
ADVANTAGE PROPERTIES
 
  Fairway Center
 
     In 1992, Advantage purchased the Fairway Center, a two-story office
building located at 1800 East Imperial Highway in Brea, California. Brea,
located in north Orange County, with convenient access to several major
freeways, has a population of over 35,000 people. In addition, Brea has
available a skilled labor pool of over one million workers from the Orange
County, Pomona, and San Gabriel Valley areas. This access to a
 
                                       74
<PAGE>   86
 
large labor work force, together with Brea's convenient location to several
major freeways and affordable housing, has attracted a significant number of
major businesses. Major owner/users in the Brea area include Unocal, Bank of
America and Suzuki. Major office tenants include Allstate Insurance Co., the
Equitable Life Assurance Society, CNA, the Travelers Insurance Companies, The
Capital Group, NCR and other insurance and financial service firms. Advantage
believes that these benefits and competitive lease rates have enabled Brea to
establish itself as an attractive back-office location for these and other
companies.
 
     Over the last three years, Brea's rental rates have remained relatively
stable while the rest of Orange County has experienced a steady decline. As of
September 30, 1995, the north Orange County office market contained over 4
million square feet and reported a vacancy rate of approximately 16%, while
Brea's vacancy rate remains below 10% (according to reports by CB Commercial
Real Estate Group). Given this low vacancy rate, the Advisor believes that
market rates in Brea could trend upward sooner than other parts of southern
California as the regional economy recovers.
 
     The Fairway Center consists of two "phases." Phase I is a two story garden
office building that was constructed on approximately 6.6 acres of land in 1987.
Phase II consists of approximately 6.3 acres of additional undeveloped land,
which is currently zoned for commercial development and which is contiguous to
and located south of Phase I. Approximately 1.2 acres contain 100 parking spaces
serving Phase I. Advantage does not have any present plans to develop Phase II.
By acquiring Phase II, Advantage ensured its ability to control the timing and
type of any development that may occur there. Each of the leases at Fairway
Center is a full-service lease.
 
     Advantage purchased the property on an all-cash basis, except for a
$480,000 loan made by the seller to Advantage and assumption of the Mello-Roos
Bonds described below. The $480,000 loan bears interest at 9% per annum and is
payable in monthly interest-only payments, with the entire principal amount due
on March 1, 1996. Advantage has set aside sufficient cash reserves to retire the
loan at maturity.
 
     At the time of acquisition, the Fairway Center was subject to certain
improvement bonds issued pursuant to the Mello-Roos Community Act of 1982 (the
"Mello-Roos Bonds" or the "Bonds"), which authorizes the financing of public
facilities through the issuance of bonds that are repaid by levying special
assessments on properties located in a public improvement district, rather than
through general property tax revenues. As of September 30, 1995, the outstanding
principal indebtedness of the Bonds was $2,770,000, less a prepaid reserve of
$300,000 that will earn interest for the benefit of Advantage and will be
applied to repayment of the outstanding principal balance of the Bonds at their
last maturity date. These Bonds were issued to pay for certain public
facilities, improvements and services provided for the benefit of Fairway.
 
     The Bonds were issued in three types: $710,000 in serial bonds maturing
between October 1, 1991 and October 1, 2000, bearing interest at rates from
5.75% for the earliest maturity to 7.60% for the latest maturity; $780,000 in
term bonds due October 1, 2006 at 8.00%; and $1,510,000 in term bonds due
October 1, 2013 at 8.125%. The Bonds are paid through a special tax which is
levied and collected in the same manner and at the same time as the ad valorem
property taxes by the local tax collector. The annual payment on the Bonds is
calculated in an amount sufficient to amortize fully the indebtedness and
related charges (inclusive of the $300,000 prepaid reserve) represented by the
Bonds. The annual payment, net of administrative fees and interest credit to
Advantage on the $300,000 reserve for the 1995-1996 fiscal year, will equal
approximately $263,381. The annual payment will vary over the life of the Bonds,
but such payments are not expected to vary significantly from the 1995-1996
payment set forth above.
 
  Carmel Mountain Gateway Plaza
 
     On November 1, 1994, Advantage purchased the Carmel Mountain Gateway Plaza
("Carmel Mountain"), a specialty retail center located at 11465-11495 Rancho
Carmel Road, San Diego, San Diego County, California. Carmel Mountain is part of
Carmel Mountain Ranch, a 1,500 acre, nine-year old master-planned community,
with designated and strictly enforced land use. Upon final build-out, which is
estimated to occur by the year 2000, Carmel Mountain Ranch is expected to be
home to 4,970 dwelling units and approximately 1,400,000 square feet of retail
commercial space. There is only one remaining undeveloped retail site, which is
 
                                       75
<PAGE>   87
 
directly across the street. Retail vacancy in San Diego County historically has
ranged from 8% to 9%, and is currently 9% according to reports by John Burnham &
Company.
 
     Home sales in Carmel Mountain Ranch have continued throughout the recent
recession, due largely to the community's well-thought-out plan, beneficial
location and the strong support base afforded by neighboring communities such as
Saber Springs, Scripps Ranch and Rancho Bernardo. Ultimately, the area will
comprise 2,004 homes, with prices currently ranging in the $200,000 to $350,000
range, and 1,074 attached condominiums.
 
     The Carmel Mountain Gateway Plaza is subject to a loan with an outstanding
balance of approximately $2,349,000 as of September 30, 1995. The note bears
interest at a variable rate of 1.5% in excess of the Union Bank Reference Rate.
Installments of principal and interest are due monthly until maturity in October
1999. Principal installments are payable in the amount of $2,300 per month
through December 1, 1996; then $2,522 per month through December 1, 1997; then
$2,766 per month through December 1, 1998; then $3,033 per month until maturity.
The note may be prepaid in whole or in part at any time without penalty.
 
ADVANTAGE'S SIGNIFICANT TENANTS
 
     Three of Advantage's tenants provide 10% or more of its total revenues. All
three tenants are located at the Fairway Center.
 
<TABLE>
<CAPTION>
                                        ANNUALIZED
                                        BASE RENT
                             TOTAL          AT         % OF TOTAL       LEASE          RENEWAL
   PRINCIPAL BUSINESS       SQ. FT.      9/30/95       BASE RENT      EXPIRATION       OPTIONS
- ------------------------    -------     ----------     ----------     ----------     -----------
<S>                         <C>         <C>            <C>            <C>            <C>
Continental Casualty
  Company...............     74,515     $1,699,000         42%          10/31/97     One 5-year
20th Century Industries,
  Inc. (insurance
  company)..............     39,220        812,000         20          4/30/2001     One 5-year
California Federal Bank,
  FSB...................     21,173        406,000         10          4/30/2001(1)  Two 5-year
</TABLE>
 
- ---------------
(1) Tenant has early lease termination available at 10/1/97, 10/1/98 and 10/1/99
    with 6 months prior notice to Advantage. If exercised, tenant would pay a
    penalty to Advantage equal to the unamortized portion of tenant improvements
    and commissions that were paid by Advantage with respect to the lease.
 
     While there are no other scheduled lease expirations for the next five
years, an important concern in the near term is whether Continental Casualty
Company will renew its lease when it expires in 1997. Although Advantage has
initiated preliminary discussions with this tenant, it does not expect that the
tenant will engage in substantive negotiations until sometime in 1996.
Currently, the annual rate of this lease is $22.80 per square foot which is
above the current market rate estimated to be approximately $19.00 per square
foot.
 
     Although it is impossible to predict the condition of Brea's office market
in late 1997, or the outcome of negotiations with Continental Casualty Company,
if it were to renew its lease at today's market rate, Advantage's rental income
would decline approximately $350,000, or $.12 per share of Common Stock,
including expense reimbursements. In addition, if the lease were renewed,
Advantage would likely provide Continental Casualty with tenant improvements,
which have typically cost between $4.00 to $6.00 per square foot for other
tenants at Fairway, or $300,000 to $450,000 for the tenant's 75,000 square foot
space. On the other hand, if Continental Casualty were to vacate its space and a
single replacement tenant could not be located, Advantage would have to
reconfigure the space for multiple tenants at a cost which could exceed $2
million.
 
     In the absence of the Merger, Advantage's source of capital for these costs
will vary depending upon the amount of funds required. The most likely sources
are Advantage's cash reserves, debt financing or the sale of 5 acres of land at
the Fairway Center.
 
                                       76
<PAGE>   88
 
     At Carmel Mountain, one tenant who provided 7% of Advantage's total revenue
during the nine month period ended September 30, 1995 applied for protection
under Chapter 11 of the Federal Bankruptcy Act in August 1995. This tenant has
vacated the premises and rejected its lease. See "Advantage's Management's
Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources."
 
OCCUPANCY RATES FOR THE PAST FIVE YEARS
 
     At December 31, 1994, the Company's properties were 100% leased, FREIF's
properties were 93% leased, and Advantage's properties were 99% leased, which
compares to 96%, 95% and 94% leased at the end of 1993 for the Company, FREIF
and Advantage, respectively. The following tables indicate the occupancy rates
for each of the Company's, FREIF's and Advantage's properties and the average
annual rental rates of the Company's, FREIF's and Advantage's leases at December
31 of each year and at September 30, 1995.
 
                                OCCUPANCY RATES
 
<TABLE>
<CAPTION>
                                                                                  SEPTEMBER 30,
          PROPERTY            SQ. FT.     1990    1991    1992    1993    1994        1995
- ----------------------------  -------     ---     ---     ---     ---     ---     -------------
<S>                           <C>         <C>     <C>     <C>     <C>     <C>     <C>
THE COMPANY
Data General................  118,443     100%    100%     81%    100%    100%         100%
The Shores..................   83,127(1)   92      95      84      90     100           97
Overall.....................  201,570      97      98      82      96     100           99
FREIF
Mira Loma...................   94,026      91      90      88      95(2)   82(2)        82
The Shores..................   55,418(3)   92      95      84      90     100           97
Northport Buildings.........  144,568     N/A     100      61      97      97          100
Glen Cove...................   66,000     N/A     N/A     N/A     N/A      97           94
Overall.....................  360,012      91      96      74      95      93           94
ADVANTAGE
Fairway Center..............  146,131     N/A     N/A      97      94     100          100
Carmel Mountain.............   44,230     N/A     N/A     N/A     N/A      99          100
Overall.....................  190,361     N/A     N/A      97      94      99          100
</TABLE>
 
- ---------------
(1) Reflects the Company's 60% interest in the Shores.
 
(2) Includes 16%, which is leased by a drug store tenant, who has vacated its
    space but remains current under the terms of the lease.
 
(3) Reflects FREIF's 40% interest in the Shores.
 
                                       77
<PAGE>   89
 
AVERAGE ANNUAL RENTAL RATES
 
                     AVERAGE ANNUAL RENTAL RATES/SQ. FT.(1)
 
<TABLE>
<CAPTION>
                                                                                      SEPTEMBER 30,
                                                                                    -----------------
         PROPERTY             1990       1991       1992       1993       1994       1994       1995
- ---------------------------  ------     ------     ------     ------     ------     ------     ------
<S>                          <C>        <C>        <C>        <C>        <C>        <C>        <C>
THE COMPANY
Data General(2)............  $15.82     $15.90     $15.93     $17.33     $17.24     $12.93     $12.97
The Shores.................   24.20      24.77      21.29      21.94      21.52      16.55      17.12
FREIF
Mira Loma(3)...............    8.73       8.79       8.40       8.77       9.20       7.12       7.27
The Shores.................   24.20      24.77      21.29      21.94      21.52      16.55      17.12
Northport Buildings........    0.00       8.00       8.09       8.18       7.99       5.99       5.97
Glen Cove..................    0.00       0.00       0.00       0.00      11.55       9.44       9.05
ADVANTAGE
Fairway Center.............    0.00       0.00      21.41      21.93      21.27      15.89      15.68
Carmel Mountain............    0.00       0.00       0.00       0.00       3.41         --      15.22
</TABLE>
 
- ---------------
(1) The average annual rental rates represent effective base rental income, as
    recorded on a GAAP basis for each period, excluding the amortization of
    lease buy-out payments, if any, divided by the average occupied square feet
    for the property during the period. Amounts for September 30, 1994 and 1995
    have not been annualized. Amounts reported for Glen Cove and Carmel Mountain
    for the 1994 periods represent partial years of ownership.
 
(2) The average annual rental rates at December 31, 1990, and 1991 for Data
    General represented triple-net leases, while the rates shown for 1992
    through 1994 are a combination of triple-net and full-service leases.
 
(3) Average rental rate per square foot excludes income from a restaurant land
    lease and an ATM.
 
                                       78
<PAGE>   90
 
LEASE EXPIRATIONS
 
     At November 1, 1995, the Company's properties contained a total of 25
leases, FREIF's properties contained a total of 55 leases and Advantage's
properties contained a total of 10 leases. The following schedule lists the
lease expiration dates of each portfolio of the Company, FREIF and Advantage,
and the related annual base rental income for each of the Company, FREIF and
Advantage as of November 1, 1995.
 
                               LEASE EXPIRATIONS
 
<TABLE>
<CAPTION>
                                                                     ANNUALIZED      % OF TOTAL
                      YEAR                 EXPIRING     SQ. FT.     BASE RENT(1)     BASE RENT
        ---------------------------------  --------     -------     ------------     ----------
        <S>                                <C>          <C>         <C>              <C>
        THE COMPANY(2)
        1996.............................      2          2,750      $   62,000           2%
        1997.............................      4         52,514         960,000          24
        1998.............................      6         11,303         242,000           6
        1999.............................      6         72,894       1,482,000          38
        2000.............................      3         18,427         404,000          10
        2001.............................      1            686          14,000           0
        2002.............................      1         16,443         316,000           8
        2003.............................      0              0               0           0
        2004.............................      0              0               0           0
        2005.............................      0              0               0           0
        2006.............................      0              0               0           0
        2007.............................      0              0               0           0
        2008.............................      1         22,400         311,000           8
        2009.............................      0              0               0           0
        2010.............................      0              0               0           0
        2011.............................      0              0               0           0
        2012.............................      1          3,600         148,000           4
        FREIF(3)
        1996.............................     12        103,281      $  925,000          24%
        1997.............................      6          5,272         100,000           3
        1998.............................     11         16,919         257,000           7
        1999.............................      9         23,557         435,000          11
        2000.............................      6         17,834         354,000           9
        2001.............................      2          3,153          51,000           1
        2002.............................      3         35,752         426,000          11
        2003.............................      1         29,120         231,000           6
        2004.............................      0              0               0           0
        2005.............................      1         36,000         329,000           8
        2006.............................      0              0               0           0
        2007.............................      0              0               0           0
        2008.............................      0              0               0           0
        2009.............................      0              0               0           0
        2010.............................      1         50,360         552,000          14
        2011.............................      0              0               0           0
        2012.............................      2          2,400         123,000           3
        2013.............................      1         15,025         109,000           3
</TABLE>
 
                                       79
<PAGE>   91
 
<TABLE>
<CAPTION>
                                                                     ANNUALIZED      % OF TOTAL
                      YEAR                 EXPIRING     SQ. FT.     BASE RENT(1)     BASE RENT
        ---------------------------------  --------     -------     ------------     ----------
        <S>                                <C>          <C>         <C>              <C>
        ADVANTAGE
        1996.............................      0              0      $        0           0%
        1997.............................      2         82,160       1,859,000          46
        1998.............................      0              0               0           0
        1999.............................      0              0               0           0
        2000.............................      2          4,578          99,000           2
        2001.............................      2         60,393       1,218,000          30
        2002.............................      1          1,000          24,000           1
        2003.............................      0              0               0           0
        2004.............................      1         13,504         211,000           5
        2005.............................      0              0               0           0
        2006.............................      0              0               0           0
        2007.............................      0              0               0           0
        2008.............................      0              0               0           0
        2009.............................      1         16,648         372,000           9
        2010.............................      1         12,078         217,000           5
</TABLE>
 
- ---------------
(1) Annualized base rent represents the monthly rental income in effect at
    November 1, 1995 multiplied by 12.
 
(2) Total Square Feet and Annual Base Rent reflect the Company's 60% interest in
the Shores.
 
(3) Total Square Feet and Annual Base Rent reflect FREIF's 40% interest in the
Shores.
 
PROPERTY TAXES
 
     The Merger is expected to cause the properties in California of each Fund
whose Shareholders approve the Merger to be reassessed for property tax
purposes. The effect of these reassessments is estimated to increase the
aggregate amount of property taxes for the Company by approximately $28,000 per
year in respect of former FREIF properties and approximately $11,000 per year in
respect of former Advantage properties.
 
     The following schedule lists the real property tax rate and the estimated
annual real property taxes of each property of the Company, FREIF and Advantage.
 
<TABLE>
<CAPTION>
             PROPERTY             REAL PROPERTY TAX RATE       ANNUAL PROPERTY TAX     PERIOD COVERED
    ---------------------------  -------------------------     -------------------     --------------
    <S>                          <C>                           <C>                     <C>
    Mira Loma..................  3.2531% of assessed value          $  75,910             1995-1996
    The Shores.................  1.0000% of assessed value            202,204             1995-1996
    Northport..................  1.0082% of assessed value            123,837(1)          1995-1996
    Glen Cove..................  1.0902% of assessed value             72,464             1995-1996
    Data General...............  1.0000% of assessed value            131,985             1995-1996
    Fairway Center.............  1.0544% of assessed value            197,277(2)          1995-1996
    Carmel Mntn................  1.0204% of assessed value             82,593             1995-1996
</TABLE>
 
- ---------------
(1) The property tax does not include annual payments made on local improvement
    district bonds. The annual assessment payments for the 1995-1996 fiscal year
    were $52,036.
 
(2) The property tax does not include annual payments made on the Mello-Roos
    Bonds. The annual payment on the Mello-Roos Bonds for the 1995-1996 fiscal
    year is $263,381.
 
                                       80
<PAGE>   92
 
DEPRECIATION
 
     The following schedule lists the federal tax basis depreciation rate and
life claimed with respect to each property of the Company, FREIF and Advantage.
All of the real properties are being depreciated for tax purposes on the
straight-line method under the modified accelerated cost recovery system.
 
<TABLE>
<CAPTION>
                                                     DEPRECIATION
                                                       RATE FOR
                                         TAX             1995                              NET BASIS
             PROPERTY                 BASE COST       ANNUALIZED          LIFE         SEPTEMBER 30, 1995
- -----------------------------------  -----------     ------------     -------------    ------------------
<S>                                  <C>             <C>              <C>              <C>
MIRA LOMA
Building and Improvements..........  $ 7,082,674           3%          31.5/39 yrs.       $  5,542,612
Land Improvements..................      172,078           8                15 yrs.            127,481
Tenant Improvements................      300,314          13                 7 yrs.             87,742
                                     -----------                                           -----------
          Total....................  $ 7,555,066                                          $  5,757,835
                                     ===========                                           ===========
THE SHORES
Building and Improvements..........  $20,743,584           3%          31.5/39 yrs.       $ 16,754,667
Land Improvements..................       28,786           9                15 yrs.             22,799
Tenant Improvements................    1,541,182          17                 7 yrs.            738,159
                                     -----------                                           -----------
          Total....................  $22,313,552                                          $ 17,515,625
                                     ===========                                           ===========
NORTHPORT
Building and Improvements..........  $ 8,334,354           3%             31.5 yrs.       $  7,088,609
Land Improvements..................       10,642           9                15 yrs.              8,888
Tenant Improvements................      742,533          12                 7 yrs.            235,733
                                     -----------                                           -----------
          Total....................  $ 9,087,529                                          $  7,333,230
                                     ===========                                           ===========
GLEN COVE
Building and Improvements..........  $ 4,200,000           3%             31.5 yrs.       $  3,983,334
Land Improvements..................       76,728          10                15 yrs.             67,422
Tenant Improvements................            0          --                     --                  0
                                     -----------                                           -----------
          Total....................  $ 4,276,728                                          $  4,050,756
                                     ===========                                           ===========
DATA GENERAL
Building and Improvements..........  $17,140,271           3%          31.5/39 yrs.       $ 13,984,286
Land Improvements..................      296,586           6                15 yrs.            201,536
Tenant Improvements................    2,196,544          15                 7 yrs.            915,014
                                     -----------                                           -----------
          Total....................  $19,633,401                                          $ 15,100,836
                                     ===========                                           ===========
FAIRWAY CENTER
Building and Improvements..........  $14,344,281           3%          31.5/39 yrs.       $ 12,658,001
Land Improvements..................       18,046           9                15 yrs.             14,270
Tenant Improvements................      586,568          25                 7 yrs.            401,750
                                     -----------                                           -----------
          Total....................  $14,948,895                                          $ 13,074,021
                                     ===========                                           ===========
CARMEL MOUNTAIN
Building and Improvements..........  $ 5,053,124           3%             31.5 yrs.       $  4,912,759
Land Improvements..................            0          --                     --                 --
Tenant Improvements................       30,342           9                 7 yrs.             28,371
                                     -----------                                           -----------
          Total....................  $ 5,083,466                                          $  4,941,130
                                     ===========                                           ===========
</TABLE>
 
                                       81
<PAGE>   93
 
INSURANCE
 
     The Company, FREIF and Advantage believe their properties are adequately
insured. The Company and each Fund currently carries earthquake insurance
coverage for its respective properties and the Company intends to continue to
carry earthquake coverage to the extent that it is available at economically
reasonable rates. However, the Company's, FREIF's and Advantage's earthquake
insurance coverage may, from time to time, be subject to substantial
deductibles.
 
GOVERNMENT REGULATIONS
 
     Under various federal, state and local laws, ordinances and regulations, an
owner or operator of real property may become liable for the costs of removal or
remediation of certain hazardous substances released on or in its property. Such
laws often impose such liability without regard to whether the owner or operator
knew of, or was responsible for, the release of such hazardous substances, the
presence of such substances, or the failure to properly remediate such
substances, when released. As part of the investigation of properties prior to
acquisition, the Company and each Fund typically has obtained inspection reports
concerning the condition of the property, including specialized environmental
inspection reports concerning the presence of hazardous substances on the
property. The Company intends to continue this practice.
 
     Such inspection reports, however, do not necessarily reveal all hazardous
substances or sources thereof, and substances not considered hazardous when a
property is acquired may subsequently be classified as such by amendments to
local, state, and federal laws, ordinances, and regulations. If it is ever
determined that hazardous substances on or in a property must be removed or the
release of such substances remediated, the Company could be required to pay all
costs of any necessary cleanup work, although under certain circumstances,
claims against other responsible parties could be made by the Company. The
Company could also experience lost revenues during any such cleanup, or lower
lease rates, decreased occupancy or difficulty selling or borrowing against the
affected property either prior to or following any such cleanup. None of the
Company, FREIF or Advantage is aware of any hazardous substances on or in their
respective properties except as described in this section and none of the
Company, FREIF or Advantage has been notified by any governmental authority of
any noncompliance, liability or other claim in connection with the environmental
condition of any of its properties.
 
     The Company is aware of the existence of certain hazardous substances at
the Data General Building site. The Data General Building is located on property
that was formerly part of a site used for storage of crude oil and various
refined petroleum products. As a result, methane gas is present in the soil and
the groundwater is contaminated throughout the area where the property is
located. According to environmental reports prepared at the time the Data
General Building was acquired, a vapor ventilation system on the property, which
was installed and is maintained and monitored by a prior owner of the property,
Chevron Land Development Company, has mitigated any material risk associated
with the presence of the methane gas. The Company has not incurred any costs for
monitoring and remediating the presence of methane gas or the groundwater
contamination at the Data General Building and does not anticipate incurring any
cost with regard to such activities in the future. The contamination in the
groundwater generally presents a risk only if the groundwater is used as
drinking water, which it is not.
 
     The Company has not received any reports from Federal or state agencies
relieving it for future clean-up responsibilities at this property, but Federal
and state agencies have investigated these matters and have not, to date,
required any clean-up. The Company has no reason to believe at this time that it
will be required to take remediation steps in the future, particularly given the
geographic scope of the contaminated area. It is therefore difficult to predict
what, if any, costs might be incurred by the Company should the position of the
Federal or state agencies change. In any event, if the Company is required to
cure the contamination on the Data General Building site, it would seek full
indemnity from the oil companies which were the source of the contamination.
 
     Data General Building's transite exterior panels and roof coverings contain
asbestos. Transite is "non-friable," which means that the asbestos fibers are
not released into the air, unless the transite is broken, cut or otherwise
damaged. The Advisor believes that absent such breakage or damage, the existence
of asbestos in
 
                                       82
<PAGE>   94
 
the transite presents no measurable risk of asbestos-related injuries. However,
the presence of asbestos in the transite panels means that protective measures
may need to be taken if the transite panels are repaired or if they are damaged
by the elements. Asbestos in the roofing materials is also non-friable and is
inaccessible except during routine roof maintenance. Procedures have been
implemented to reduce the potential for exposure during routine maintenance and
to maintain the integrity of the existing asbestos.
 
     The Americans with Disabilities Act ("ADA"), which generally requires that
buildings be made accessible to people with disabilities, has separate
compliance requirements for "public accommodations" and "commercial facilities."
If certain uses by tenants of a building constitute a "public accommodation,"
the ADA imposes liability for noncompliance on both the tenant and the
owner/operator of the building. The Company and each Fund have conducted
inspections of their respective properties to determine whether the exterior and
common area of such property are in compliance with the ADA and the Company,
FREIF and Advantage believe that their respective properties are in compliance.
If, however, it were ever determined that one or more of the Company's, FREIF's
or Advantage's properties were not in compliance, the Company and/or each Fund
may be subjected to unanticipated expenditures incurred to remove access
barriers, or to pay fines or damages related to such non-compliance.
 
LEGAL PROCEEDINGS
 
     There are no material legal proceedings pending to which the Company, FREIF
or Advantage is a party, or to which any of their respective properties is the
subject, required to be reported hereunder. From time to time, the Company,
FREIF or Advantage may be a party to ordinary routine litigation incidental to
its business.
 
                                       83
<PAGE>   95
 
                SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                  AND MANAGEMENT OF THE COMPANY AND THE FUNDS
 
THE COMPANY
 
     The following table sets forth the beneficial ownership of the Company
Common Stock by the directors, and by all current directors and officers as a
group, as of December 31, 1995. At such date, all current directors and officers
as a group beneficially owned less than 1% of the outstanding Common Stock of
the Company.
 
<TABLE>
<CAPTION>
                                                                                    AMOUNT AND
                                                                                 NATURE OF SHARES
                      NAME                               TITLE OF CLASS         BENEFICIALLY OWNED
- -------------------------------------------------    -----------------------    ------------------
<S>                                                  <C>                        <C>
David P. Goss....................................    Common Stock, Series A            3,263
Chief Executive Officer, President and Director
E. Samuel Wheeler................................    Common Stock, Series A              100
Independent Director
Lloyd D. Hanford.................................    Common Stock, Series A               --
Independent Director
Laurence C. Werner...............................    Common Stock, Series A               --
Independent Director
Egon H. Kraus....................................    Common Stock, Series A            4,000
Independent Director
Directors and officers as a group................    Common Stock, Series A            9,818
</TABLE>
 
     As of December 31, 1995, one Company Series A Shareholder of record was
known by the Company to own beneficially more than 5% of the outstanding Company
Common Stock.
 
<TABLE>
<CAPTION>
                                                                           AMOUNT AND
                                                                        NATURE OF SHARES      % OF
             NAME AND ADDRESS                   TITLE OF CLASS         BENEFICIALLY OWNED     CLASS(1)
- ------------------------------------------  -----------------------    ------------------     -----
<S>                                         <C>                        <C>                    <C>
Commonwealth of Massachusetts.............  Common Stock, Series A          1,077,608          19.4%
Pension Reserve Investment
Management Board ("PRIM")(2)
125 Summer Street
10th Floor
Boston, MA 02110
Franklin Properties, Inc..................  Common Stock, Series B            185,866(1)        3.3%
</TABLE>
 
- ---------------
(1) The Company has one class of common stock in two series, designated Common
    Stock and Series B. The Common Stock and Series B Shares vote together as
    one class with each share being entitled to one vote. The 185,866 Series B
    Shares (3.3% of the total number of outstanding shares of Common Stock) were
    originally issued to Franklin Resources, Inc., the parent company of the
    Advisor, in return for capital contributions to the Company, applied to pay
    a portion of the sales commission in connection with the Company's offering
    of its Common Stock. Franklin Resources, Inc. transferred these Series B
    Shares to the Advisor.
 
(2) The Massachusetts Treasurer's Management Trust (the "Trust") acquired
    1,000,000 shares of Company Common Stock in connection with the Company's
    initial public offering of such shares, and acquired an additional 77,608
    shares through participation in the Company's dividend reinvestment program.
    PRIM, a related entity of the Trust, now has beneficial ownership of these
    shares.
 
                                       84
<PAGE>   96
 
FREIF
 
     The following table sets forth the beneficial ownership of FREIF Common
Stock by its directors and by all current directors and officers as a group, as
of December 31, 1995. At such date, all directors and officers as a group
beneficially owned less than 1% of the outstanding Common Stock of FREIF.
 
<TABLE>
<CAPTION>
                                                                           AMOUNT AND
                                                                        NATURE OF SHARES
                   NAME                         TITLE OF CLASS         BENEFICIALLY OWNED
- ------------------------------------------  -----------------------    ------------------
<S>                                         <C>                        <C>                    <C>
David P. Goss.............................  Common Stock, Series A              1,500
Chief Executive Officer, President and
  Director
Frank W.T. LaHaye.........................  Common Stock, Series A                 --
Independent Director
Egon H. Kraus.............................  Common Stock, Series A              5,000
Independent Director
Directors and officers as a group.........  Common Stock, Series A              7,000
</TABLE>
 
     As of December 31, 1995, one FREIF Series A Shareholder of record was known
to FREIF to own beneficially more than 5% of the outstanding FREIF Common Stock.
 
<TABLE>
<CAPTION>
                                                                           AMOUNT AND
                                                                        NATURE OF SHARES      % OF
             NAME AND ADDRESS                   TITLE OF CLASS         BENEFICIALLY OWNED     CLASS(1)
- ------------------------------------------  -----------------------    ------------------     -----
<S>                                         <C>                        <C>                    <C>
PRIM......................................  Common Stock, Series A            634,137(2)       14.7%
125 Summer Street
10th Floor
Boston, MA 02110
Franklin Properties, Inc..................  Common Stock, Series B            319,308(1)        7.4%
</TABLE>
 
- ---------------
(1) FREIF has one class of Common Stock in two series, designated Common Stock
    and Series B. The Common Stock and Series B Shares vote together as one
    class with each share being entitled to one vote. The 319,308 Series B
    Shares (7.4% of the total number of outstanding shares of Common Stock) were
    originally issued to Franklin Resources, Inc. the parent company of the
    Advisor, in return for capital contributions to FREIF, applied to pay sales
    commissions in connection with FREIF's offering of its Common Stock.
    Franklin Resources, Inc. transferred these Series B Shares to the Advisor.
 
(2) Massachusetts Treasurer's Management Trust acquired 600,000 shares of FREIF
    Common Stock in connection with FREIF's initial public offering of such
    shares, and acquired an additional 34,137 shares through participation in
    FREIF's dividend reinvestment program. PRIM, a related entity of the Trust,
    now has beneficial ownership of these shares.
 
ADVANTAGE
 
     The following table sets forth the beneficial ownership of Advantage Common
Stock by the directors, and by all current directors and officers as a group, as
of December 31, 1995. At such date, all directors and officers as a group
beneficially owned less than 1% of the outstanding Common Stock of Advantage.
 
<TABLE>
<CAPTION>
                                                                           AMOUNT AND
                                                                        NATURE OF SHARES
                   NAME                         TITLE OF CLASS         BENEFICIALLY OWNED
- ------------------------------------------  -----------------------    ------------------
<S>                                         <C>                        <C>                    <C>
David P. Goss.............................  Common Stock, Series A                 --
Chief Executive Officer, President and
  Director
E. Samuel Wheeler.........................  Common Stock, Series A                100
Independent Director
Lloyd D. Hanford, Jr......................  Common Stock, Series A                 --
Independent Director
Lawrence C. Werner........................  Common Stock, Series A                 --
Independent Director
</TABLE>
 
                                       85
<PAGE>   97
 
<TABLE>
<CAPTION>
                                                                           AMOUNT AND
                                                                        NATURE OF SHARES
                   NAME                         TITLE OF CLASS         BENEFICIALLY OWNED
- ------------------------------------------  -----------------------    ------------------
<S>                                         <C>                        <C>                    <C>
Egon H. Kraus.............................  Common Stock, Series A                 --
Independent Director
Directors and officers as a group.........  Common Stock, Series A                100
</TABLE>
 
     As of December 31, 1995, one Advantage Series A Shareholder of record was
known by Advantage to own beneficially more than 5% of the outstanding Advantage
Common Stock.
 
<TABLE>
<CAPTION>
                                                                           AMOUNT AND
                                                                        NATURE OF SHARES      % OF
             NAME AND ADDRESS                   TITLE OF CLASS         BENEFICIALLY OWNED     CLASS(1)
- ------------------------------------------  -----------------------    ------------------     -----
<S>                                         <C>                        <C>                    <C>
Franklin Resources, Inc...................  Common Stock, Series A          1,404,500          44.8%
777 Mariners Island Blvd.
San Mateo, CA 94403-7777
Franklin Properties, Inc..................  Common Stock, Series B            124,240(1)        4.0%
</TABLE>
 
- ---------------
(1) Advantage has one class of Common Stock in two series, designated Common
    Stock and Series B. The Common Stock and Series B Shares vote together as
    one class with each share being entitled to one vote. In August 1994,
    Franklin Resources, Inc., the parent company of the Advisor, purchased all
    of the Advantage Common Stock held by Massachusetts Teachers' and Employees'
    Retirement Systems Trust. The 124,240 Series B Shares (4.0% of the total
    number of outstanding shares of Common Stock) were originally issued to
    Franklin Resources, Inc. in return for capital contributions to Advantage,
    applied to pay a portion of the sales commission in connection with
    Advantage's offering of its Common Stock. Franklin Resources, Inc.
    transferred these Series B Shares to the Advisor.
 
                                       86
<PAGE>   98
 
                    MARKET PRICE, DISTRIBUTIONS AND HOLDERS
                   OF THE COMPANY'S AND THE FUNDS' SECURITIES
 
MARKET PRICE OF THE COMPANY'S AND THE FUNDS' SECURITIES
 
     The Common Stock of the Company, FREIF and Advantage has been listed on the
AMEX since January 14, 1994. The following tables set forth the distributions
paid per share on Company Common Stock, FREIF Common Stock and Advantage Common
Stock, respectively, for the periods indicated below and the reported high and
low sales prices on the AMEX composite tape for the applicable periods.
 
                                  THE COMPANY
 
<TABLE>
<CAPTION>
                                                                             DISTRIBUTIONS
                         CALENDAR PERIODS                   HIGH     LOW         PAID
        --------------------------------------------------  ----     ---     -------------
        <S>                                                 <C>      <C>     <C>
        1994:
          First Quarter...................................   $53/4   $3          $ .10
          Second Quarter..................................    49/16   3 3/4        .10
          Third Quarter...................................    41/2    3 7/8        .10
          Fourth Quarter..................................    41/8    3 5/8        .11
        1995:
          First Quarter...................................    43/8    3 3/4        .11
          Second Quarter..................................    45/8    3 3/4        .11
          Third Quarter...................................    411/16  3 7/8        .11
          Fourth Quarter..................................    45/8    3 15/16       .11
</TABLE>
 
                                     FREIF
 
<TABLE>
<CAPTION>
                                                                             DISTRIBUTIONS
                         CALENDAR PERIODS                   HIGH     LOW         PAID
        --------------------------------------------------  ----     ---     -------------
        <S>                                                 <C>      <C>     <C>
        1994:
          First Quarter...................................   $63/8   $4 1/2     $  .125
          Second Quarter..................................    55/8    4 3/4        .125
          Third Quarter...................................    53/4    4 1/2        .125
          Fourth Quarter..................................    5       4 1/8        .125
        1995:
          First Quarter...................................    53/8    4 1/8        .125
          Second Quarter..................................    57/8    4 1/4        .125
          Third Quarter...................................    513/16  5            .125
          Fourth Quarter..................................    57/8    4 7/8        .125
</TABLE>
 
                                       87
<PAGE>   99
 
                                   ADVANTAGE
 
<TABLE>
<CAPTION>
                                                                             DISTRIBUTIONS
                         CALENDAR PERIODS                   HIGH     LOW         PAID
        --------------------------------------------------  ----     ---     -------------
        <S>                                                 <C>      <C>     <C>
        1994:
          First Quarter...................................   $83/8   $5 1/4     $ .1625
          Second Quarter..................................    71/4    5 3/4       .1625
          Third Quarter...................................    71/4    6           .1625
          Fourth Quarter..................................    61/4    5 5/8       .1625
        1995:
          First Quarter...................................    61/8    5           .1625
          Second Quarter..................................    63/8    5 1/8       .1625
          Third Quarter...................................    63/8    5 1/2       .1425
          Fourth Quarter..................................    51/2    5           .1425
</TABLE>
 
SECURITY HOLDERS OF THE COMPANY AND THE FUNDS
 
     As of December 31, 1995, the Company, FREIF and Advantage had approximately
1,819, 1,653, and 693 record holders of their respective Common Stock. The
Advisor is the sole shareholder of the Company's and the Funds' Series B Shares.
 
DISTRIBUTIONS DECLARED BY THE COMPANY AND THE FUNDS
 
     Each of the Company and the Funds has a policy, subject to the discretion
of the respective boards of directors, of making quarterly cash distributions to
shareholders aggregating on an annual basis at least 95% of its taxable income.
For the nine month period ended September 30, 1995, the Company declared
distributions of approximately $1,776,000 ($.33 per share); FREIF declared
distributions of approximately $1,500,000 ($.38 per share); and Advantage
declared distributions of approximately $1,409,000 ($.47 per share). For the
year ended December 31, 1994, the Company declared distributions of
approximately $2,207,000 ($.41 per share); FREIF declared distributions of
approximately $2,000,000 ($.50 per share); and Advantage declared distributions
of $1,959,000 ($.65 per share). For the year ended December 31, 1993, the
Company declared distributions of approximately $2,154,000 ($.40 per share);
FREIF declared distributions of $2,000,000 ($.50 per share); and Advantage
declared distributions of $1,959,000 ($.65 per share). For the year ended
December 31, 1992, the Company declared distributions of approximately
$2,422,000 ($.45 per share); FREIF declared distributions of approximately
$2,200,000 ($.55 per share); and Advantage declared distributions of $2,010,000
($.65 per share). Because depreciation is a non-cash expense, cash flow will
typically be greater than earnings from operations and net earnings. Therefore,
quarterly distributions will consistently be higher than quarterly earnings.
 
     For the nine month period ended September 30, 1995 and years ended December
31, 1994 and 1993, the portion of distributions that represented a return of
capital under generally accepted accounting principles were as follows: for the
Company $732,000 ($.14 per share), $739,000 ($.14 per share), and $931,000 ($.17
per share), respectively, for FREIF $268,000 ($.07 per share), $434,000 ($.11
per share), and $569,000 ($.14 per share), respectively, and for Advantage
$195,000 ($.06 per share), $720,000 ($.24 per share), and $175,000 ($.06 per
share), respectively. For return of capital information on a tax basis see
"Selected Financial Information of the Company", "Selected Financial Information
of FREIF," and "Selected Financial Information of Advantage."
 
                                       88
<PAGE>   100
 
                         PRO FORMA FINANCIAL STATEMENTS
 
     The following pro forma financial statements of the Company have been
prepared based on the historical financial statements of the Company and the
Funds. There are three sets of pro forma financial statements that reflect three
possible outcomes of the Merger: the merger of both FREIF and Advantage into the
Company, the merger of FREIF only into the Company, and the merger of Advantage
only into the Company. Each of the three pro forma balance sheets of the Company
at September 30, 1995 has been prepared as if the Merger had been consummated on
September 30, 1995. The accompanying pro forma statements of operations for the
nine months ended September 30, 1995 and each of the years ended December 31,
1994, 1993 and 1992, have been prepared as if the Merger had been consummated
January 1, 1992. Pro forma financial information assuming a maximum number of
shareholders exercised their rights as dissenters is summarized in footnote 4 to
each of the pro forma financial statements. The information summarized in
footnote 4 has been prepared under the same assumptions used for the preparation
of the pro forma financial statements, except as discussed in the footnote.
 
     The pro forma financial information has been presented as a reorganization
of entities under common control due to the common management of the Company and
the Funds by the Advisor. Therefore, the accounts of the Company and the Funds
have been reflected in the accompanying pro forma financial statements at their
historical bases, as adjusted to give effect to the proposed Merger.
 
     The pro forma financial statements of the Company should be read in
conjunction with the historical financial statements of the Company and the
Funds included elsewhere in this Joint Proxy Statement/Prospectus. These
statements do not purport to be indicative of the results of operations which
actually would have occurred had the Merger been consummated on January 1, 1992,
or any other date, or which may be expected to occur in the future.
 
                                       89
<PAGE>   101
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
                            PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 1995
                                   (IN 000'S)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                    COMBINED
                                      THE                           HISTORICAL  PRO FORMA       PRO FORMA
                                    COMPANY    FREIF    ADVANTAGE    TOTAL     ADJUSTMENTS     THE COMPANY
                                    -------   -------   ---------   --------   -----------     -----------
<S>                                 <C>       <C>       <C>         <C>        <C>             <C>
ASSETS
Rental property:
  Land............................  $ 9,686   $10,326    $ 10,937   $ 30,949                    $  30,949
  Buildings and improvements......   33,308    29,567      20,069     82,944                       82,944
                                    -------   -------     -------   --------      -----          --------
                                     42,994    39,893      31,006    113,893                      113,893
  Less accumulated depreciation...    6,584     5,266       1,798     13,648                       13,648
                                    -------   -------     -------   --------      -----          --------
                                     36,410    34,627      29,208    100,245                      100,245
Cash and cash equivalents.........    3,182     1,498       1,256      5,936       (577)(A)         5,359
Mortgage-backed securities,
  available for sale..............    5,372       537       1,447      7,356                        7,356
Deferred rent receivable..........    1,050       769         264      2,083                        2,083
Other assets, net of accumulated
  amortization....................      540       614         458      1,612                        1,612
                                    -------   -------     -------   --------      -----          --------
          Total assets............  $46,554   $38,045    $ 32,633   $117,232      $(577)        $ 116,655
                                    =======   =======     =======   ========      =====          ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Note and bonds payable............  $     0   $ 1,948    $  5,279   $  7,227                    $   7,227
Tenants' deposits and other
  liabilities.....................      330       323         261        914                          914
Dividends payable.................      592       500         429      1,521                        1,521
Advance rents.....................       14         0          60         74                           74
                                    -------   -------     -------   --------      -----          --------
          Total liabilities.......      936     2,771       6,029      9,736                        9,736
                                    -------   -------     -------   --------      -----          --------
Stockholders' equity..............   45,618    35,274      26,604    107,496       (577)(A)       106,919
                                    -------   -------     -------   --------      -----          --------
          Total liabilities and
            stockholders'
            equity................  $46,554   $38,045    $ 32,633   $117,232      $(577)        $ 116,655
                                    =======   =======     =======   ========      =====          ========
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       90
<PAGE>   102
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                    COMBINED
                                    THE                            HISTORICAL    PRO FORMA       PRO FORMA
                                  COMPANY   FREIF     ADVANTAGE      TOTAL      ADJUSTMENTS     THE COMPANY
                                  -------   ------   -----------   ----------   -----------     -----------
<S>                               <C>       <C>      <C>           <C>          <C>             <C>
Revenue:
  Rent..........................  $3,396    $3,468     $ 3,223      $ 10,087                      $10,087
  Interest and dividends........     363        59          99           521                          521
  Other.........................       0        10           0            10                           10
                                  ------    ------      ------       -------       -----          -------
          Total revenue.........   3,759     3,537       3,322        10,618                       10,618
                                  ------    ------      ------       -------       -----          -------
Expenses:
  Interest......................       0       154         355           509                          509
  Depreciation and
     amortization...............   1,119       862         526         2,507                        2,507
  Property operations...........   1,050       937         824         2,811                        2,811
  General and administrative....     144       126          86           356                          356
  Related party.................     336       164         272           772         164(B)           936
  Consolidation expense, net....      66        62          45           173                          173
                                  ------    ------      ------       -------       -----          -------
          Total expenses........   2,715     2,305       2,108         7,128         164            7,292
                                  ------    ------      ------       -------       -----          -------
          Net income............  $1,044    $1,232     $ 1,214      $  3,490       $(164)         $ 3,326
                                  ======    ======      ======       =======       =====          =======
Net income per share............  $ 0.19    $ 0.31     $  0.40                                    $  0.24
                                  ======    ======      ======                                    =======
Weighted average number of
  Series A common stock
  outstanding...................   5,383     4,000       3,014                                     14,143
                                  ======    ======      ======                                    =======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       91
<PAGE>   103
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                       COMBINED
                                          THE                          HISTORICAL  PRO FORMA        PRO FORMA
                                        COMPANY   FREIF    ADVANTAGE    TOTAL     ADJUSTMENTS      THE COMPANY
                                        -------   ------   ---------   --------   -----------      -----------
<S>                                     <C>       <C>      <C>         <C>        <C>              <C>
Revenue:
  Rent................................  $4,430    $4,389    $ 3,280    $12,099                       $12,099
  Interest and dividends..............     386        67        414        867                           867
  Other...............................       0        24          0         24                            24
                                        -------   ------   ---------   --------   -----------      -----------
          Total revenue...............   4,816     4,480      3,694     12,990                        12,990
                                        -------   ------   ---------   --------   -----------      -----------
Expenses:
  Interest............................       0       177        289        466                           466
  Depreciation and amortization.......   1,469     1,122        533      3,124                         3,124
  Property operations.................   1,210     1,114        922      3,246                         3,246
  General and administrative..........     276       218        167        661                           661
  Loss on sale of mortgage backed
     securities.......................      13        68        237        318                           318
  Related party.......................     378       213        306        897         264(B)          1,161
  Consolidation expense, net..........       2         2          1          5                             5
                                        -------   ------   ---------   --------                    -----------
          Total expenses..............   3,348     2,914      2,455      8,717         264             8,981
                                        -------   ------   ---------   --------   -----------      -----------
          Net income..................  $1,468    $1,566    $ 1,239    $ 4,273       $(264)          $ 4,009
                                        =======   ======    =======    =======    =========        ==========
Net income per share..................  $ 0.27    $ 0.39    $  0.41                                  $  0.28
                                        =======   ======    =======                                ==========
Weighted average number of Series A
  common stock outstanding............   5,384     4,000      3,014                                   14,144
                                        =======   ======    =======                                ==========
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       92
<PAGE>   104
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1993
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                       COMBINED
                                          THE                          HISTORICAL  PRO FORMA        PRO FORMA
                                        COMPANY   FREIF    ADVANTAGE    TOTAL     ADJUSTMENTS      THE COMPANY
                                        -------   ------   ---------   --------   -----------      -----------
<S>                                     <C>       <C>      <C>         <C>        <C>              <C>
Revenue:
  Rent................................  $4,544    $3,344    $ 3,248    $11,136                       $11,136
  Interest and dividends..............     468       313        479      1,260                         1,260
  Other...............................       0        34          0         34                            34
  Gain on sale of mortgage-backed
     securities.......................       0       447          0        447                           447
                                        -------   ------   ---------   --------   -----------      -----------
          Total revenue...............   5,012     4,138      3,727     12,877                        12,877
                                        -------   ------   ---------   --------   -----------      -----------
Expenses:
  Interest............................       0         0        263        263                           263
  Depreciation and amortization.......   1,401     1,069        429      2,899                         2,899
  Property operations.................   1,352       909        875      3,136                         3,136
  General and administrative..........     215       219        156        590                           590
  Loss on sale of mortgage backed
     securities.......................      33         0          0         33                            33
  Related party.......................     336       226        308        870         245(B)          1,115
  Consolidation expense (recovery),
     net..............................     452       284        (88)       648                           648
                                        -------   ------   ---------   --------                    -----------
          Total expenses..............   3,789     2,707      1,943      8,439         245             8,684
                                        -------   ------   ---------   --------   -----------      -----------
          Net income..................  $1,223    $1,431    $ 1,784    $ 4,438       $(245)          $ 4,193
                                        =======   ======    =======    =======    =========        ==========
Net income per share..................  $ 0.23    $ 0.36    $  0.59                                  $  0.30
                                        =======   ======    =======                                ==========
Weighted average number of Series A
  common stock outstanding............   5,384     4,000      3,014                                   14,144
                                        =======   ======    =======                                ==========
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       93
<PAGE>   105
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1992
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                       COMBINED
                                          THE                          HISTORICAL  PRO FORMA        PRO FORMA
                                        COMPANY   FREIF    ADVANTAGE    TOTAL     ADJUSTMENTS      THE COMPANY
                                        -------   ------   ---------   --------   -----------      -----------
<S>                                     <C>       <C>      <C>         <C>        <C>              <C>
Revenue:
  Rent................................  $4,056    $3,275    $ 3,131    $10,462                       $10,462
  Interest and dividends..............     739       600        593      1,932                         1,932
  Other...............................       0        28          0         28                            28
                                        -------   ------   ---------   --------   -----------      -----------
          Total revenue...............   4,795     3,903      3,724     12,422                        12,422
                                        -------   ------   ---------   --------   -----------      -----------
Expenses:
  Interest............................       0         0        176        176                           176
  Depreciation and amortization.......     995       959        427      2,381                         2,381
  Property operations.................   1,294       892        880      3,066                         3,066
  General and administrative..........      81       133         93        307                           307
  Loss on sale of mortgage backed
     securities.......................      31         0          0         31                            31
  Related party.......................     417       222        188        827         226(B)          1,053
  Consolidation expense, net..........     470       423        413      1,306                         1,306
                                        -------   ------   ---------   --------                    -----------
          Total expenses..............   3,288     2,629      2,177      8,094         226             8,320
                                        -------   ------   ---------   --------   -----------      -----------
          Net income..................  $1,507    $1,274    $ 1,547    $ 4,328       $(226)          $ 4,102
                                        =======   ======    =======    =======    =========        ==========
Net income per share..................  $ 0.28    $ 0.32    $  0.50                                  $  0.29
                                        =======   ======    =======                                ==========
Weighted average number of Series A
  common stock outstanding............   5,384     4,000      3,079                                   14,223
                                        =======   ======    =======                                ==========
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       94
<PAGE>   106
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
                  NOTES TO THE PRO FORMA FINANCIAL STATEMENTS
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
1. BASIS OF PRESENTATION:
 
     It is intended that two currently operating real estate investment trusts
advised by Franklin Properties, Inc. (the Advisor), (i) Franklin Real Estate
Income Fund, and (ii) Franklin Advantage Real Estate Income Fund (the Funds),
will merge into Franklin Select Real Estate Income Fund (the Company). Once the
Merger transaction is complete, the Funds will cease to exist and the Company
will carry on as the successor entity.
 
     The pro forma financial statements of the Company, which are unaudited,
have been prepared based on the historical financial statements of the Company
and the Funds. The pro forma balance sheet of the Company at September 30, 1995
has been prepared as if the Merger had been consummated on September 30, 1995.
The pro forma statements of operations for the nine months ended September 30,
1995 and for the years ended December 31, 1994, 1993 and 1992 have been prepared
as if the Merger had been consummated on January 1, 1992. The pro forma
financial information of the Company has been presented as a reorganization of
entities under common control; therefore, the amounts have been reported at
their historical bases, as adjusted to give effect to the proposed Merger to the
Company and the Funds. In management's opinion, all adjustments necessary to
reflect the effects of the Merger have been made. The pro forma financial
statements should be read in conjunction with the historical financial
statements of the Company and the Funds.
 
     Pro forma financial information assuming a maximum number of shareholders
exercised their rights as dissenters is summarized in footnote 4 to the pro
forma financial statements. This information has been prepared under the same
assumptions used for the preparation of the pro forma financial statements
except as discussed in footnote 4.
 
     The pro forma financial statements assume that the Company has elected and
qualified as a real estate investment trust for income tax reporting purposes
and has distributed all of its taxable income and, therefore, incurred no income
tax expense for the periods presented.
 
     The pro forma financial statements are not necessarily indicative of the
financial position or results from operations for future periods.
 
2. PRO FORMA ADJUSTMENTS:
 
     A. Anticipated nonrecurring expenses related to the Merger transactions are
estimated to aggregate $750, of which $173 has been incurred for the nine month
period ended September 30, 1995. The remaining expenses, estimated to be $577,
have been reflected as a one time charge against equity in the pro forma balance
sheet at September 30, 1995. These expenses will be borne by the Company and the
Funds if the Merger is not consummated, subject to limitation as explained
elsewhere in this Joint Proxy Statement/Prospectus.
 
     B. Changes in the advisory fee structure of the Funds versus the Company
are reflected as an adjustment to related party expenses.
 
                                       95
<PAGE>   107
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
           NOTES TO THE PRO FORMA FINANCIAL STATEMENTS -- (CONTINUED)
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
     Fees paid to the Advisor and their pro forma equivalents for the nine
months ended September 30, 1995 and for the years ended December 31, 1994, 1993
and 1992 are as follows:
 
<TABLE>
<CAPTION>
                                                         HISTORICAL
                                               -------------------------------            THE COMPANY
                                               THE COMPANY   FREIF   ADVANTAGE   TOTAL     PRO FORMA
                                               -----------   -----   ---------   ------   -----------
<S>                                            <C>           <C>     <C>         <C>      <C>
Nine Months Ended September 30, 1995:
  Advisory fee...............................     $ 161      $ --     $   102    $  263      $ 427
Year ended December 31, 1994:
  Acquisition fee............................     $  --      $250     $   480    $  730      $  --
  Advisory fee...............................     $ 148      $ --     $   116    $  264      $ 528
Year ended December 31, 1993:
  Advisory fee...............................     $ 126      $ --     $    86    $  212      $ 457
Year ended December 31, 1992:
  Acquisition fee............................     $  --      $ --     $ 1,073    $1,073      $  --
  Advisory fee...............................     $ 136      $ --     $    --    $  136      $ 362
</TABLE>
 
     The pro forma advisory fees have been calculated quarterly based on the
total real estate assets before depreciation and amortization for the three
quarters-ended September 30, 1995 and at each quarter-end during the years ended
December 31, 1994, 1993, 1992 pursuant to the terms of the proposed agreement
between the Company and the Advisor.
 
     Under the terms of the FREIF advisory agreement such fees were not incurred
as the Fund did not maintain certain required dividend levels.
 
     The Company's fee structure does not include provisions for the payment of
acquisition fees to the Advisor. Such fees incurred by the Funds have been
capitalized to the base of the respective real estate investments for each of
the Funds.
 
3. ASSUMPTIONS:
 
     Certain assumptions regarding the operations of the Company have been made
in connection with the preparation of the pro forma financial statements. Those
assumptions are as follows:
 
     a. No adjustment has been made in connection with general and
administrative expenses of the Company versus those historically incurred by the
Company or the Funds, other than the advisory fee structure, as it is
management's opinion that a reduction, if any, will be immaterial.
 
     b. Pro forma per share information is based on the pro forma weighted
average number of shares outstanding for the Company which was calculated by
multiplying the historical weighted average Series A Common Stock outstanding
for the Funds by the applicable Conversion Factor, and adding the result to the
historical number of Series A shares outstanding for the Company.
 
     c. Property management fees charged to the Company and the Funds are
assumed to be competitive for property management services rendered in the areas
where the Company's or the Funds' properties are located. Therefore, no
adjustment to the historical property management fees has been reflected in the
pro forma financial statements.
 
                                       96
<PAGE>   108
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                  (THE COMPANY, FREIF AND ADVANTAGE COMBINED)
 
           NOTES TO THE PRO FORMA FINANCIAL STATEMENTS -- (CONTINUED)
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
4. EXERCISE OF DISSENTER'S RIGHTS:
 
     Amounts related to the Company on a pro forma basis assume 100% acceptance
of the Merger by the existing shareholders of the Company and the Funds.
 
     If it is assumed that (i) 5% of all Series A shareholders, representing
approximately 620 shares, exercised their rights to dissent from the Merger and
(ii) the Company repurchased their shares at the respective current trading
price as listed on the American Stock Exchange on November 6, 1995 of $4.125,
$5.50 and $5.250 for Franklin Select Real Estate Income Fund, Franklin Real
Estate Income Fund and Franklin Advantage Real Estate Income Fund, respectively,
then the Company would pay out approximately $3,001 to dissenters. The table
presented below summarizes the effects of such a repurchase on the Company on a
pro forma basis.
 
     The effect of such a repurchase at September 30, 1995 and for the nine
months ended September 30, 1995 and the years ended December 31, 1994, 1993,
1992, would be as follows:
 
<TABLE>
<CAPTION>
                                                                               PRO FORMA
                                                                        -----------------------
                                                                        COMPANY      REPURCHASE
                                                                        --------     ----------
<S>                                                                     <C>          <C>
September 30, 1995
  Balance Sheet at the end of the period:
     Cash and cash equivalents........................................  $  5,359      $  2,358
     Total assets.....................................................  $116,655      $113,654
     Stockholders' equity.............................................  $106,919      $103,918
     Book value per share.............................................  $   7.56      $   7.73
  Statement of Operations:
     Interest and dividend revenue....................................  $    521      $    408
     Net income.......................................................  $  3,326      $  3,213
     Net income per share.............................................  $   0.24      $   0.24
     Average shares outstanding.......................................    14,143        13,436
December 31, 1994
  Statement of Operations
     Interest and dividend revenue....................................  $    867      $    717
     Net income.......................................................  $  4,009      $  3,859
     Net income per share.............................................  $   0.28      $   0.29
     Average shares outstanding.......................................    14,144        13,437
December 31, 1993
  Statement of Operations
     Interest and dividend revenue....................................  $  1,260      $  1,110
     Net income.......................................................  $  4,193      $  4,043
     Net income per share.............................................  $   0.30      $   0.30
     Average shares outstanding.......................................    14,144        13,437
December 31, 1992
  Statement of Operations
     Interest and dividend revenue....................................  $  1,932      $  1,782
     Net income.......................................................  $  4,102      $  3,952
     Net income per share.............................................  $   0.29      $   0.29
     Average shares outstanding.......................................    14,223        13,512
</TABLE>
 
                                       97
<PAGE>   109
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
                            PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 1995
                                   (IN 000'S)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                            COMBINED
                                      THE                   HISTORICAL    PRO FORMA         PRO FORMA
                                    COMPANY      FREIF       TOTAL       ADJUSTMENTS       THE COMPANY
                                    -------     -------     --------     -----------       -----------
<S>                                 <C>         <C>         <C>          <C>               <C>
ASSETS
Rental Property:
  Land............................  $ 9,686     $10,326     $20,012                          $20,012
  Buildings and improvements......   33,308      29,567      62,875                           62,875
                                    -------     -------     -------         -----            -------
                                     42,994      39,893      82,887                           82,887
  Less accumulated depreciation...    6,584       5,266      11,850                           11,850
                                    -------     -------     -------         -----            -------
                                     36,410      34,627      71,037                           71,037
Cash and cash equivalents.........    3,182       1,498       4,680          (430)(A)          4,250
Mortgage-backed securities,
  available for sale..............    5,372         537       5,909                            5,909
Deferred rent receivable..........    1,050         769       1,819                            1,819
Other assets......................      540         614       1,154                            1,154
                                    -------     -------     -------         -----            -------
          Total assets............  $46,554     $38,045     $84,599         $(430)           $84,169
                                    =======     =======     =======         =====            =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Note and bonds payable............  $     0     $ 1,948     $ 1,948                          $ 1,948
Tenants' deposits and other
  liabilities.....................      330         323         653                              653
Dividends payable.................      592         500       1,092                            1,092
Advance rents.....................       14           0          14                               14
                                    -------     -------     -------         -----            -------
          Total liabilities.......      936       2,771       3,707                            3,707
                                    -------     -------     -------         -----            -------
Stockholders' equity..............   45,618      35,274      80,892          (430)(A)         80,462
                                    -------     -------     -------         -----            -------
          Total liabilities and
            stockholders'
            equity................  $46,554     $38,045     $84,599         $(430)           $84,169
                                    =======     =======     =======         =====            =======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       98
<PAGE>   110
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                             COMBINED
                                                             HISTORICAL    PRO FORMA         PRO FORMA
                                  THE COMPANY     FREIF       TOTAL       ADJUSTMENTS       THE COMPANY
                                  -----------     ------     --------     -----------       -----------
<S>                               <C>             <C>        <C>          <C>               <C>
Revenue:
  Rent..........................    $ 3,396       $3,468      $6,864                          $ 6,864
  Interest and dividends........        363           59         422                              422
  Other.........................          0           10          10                               10
                                     ------       ------      ------         -----             ------
          Total revenue.........      3,759        3,537       7,296                            7,296
                                     ------       ------      ------         -----             ------
Expenses:
  Interest......................          0          154         154                              154
  Depreciation and
     amortization...............      1,119          862       1,981                            1,981
  Property operations...........      1,050          937       1,987                            1,987
  General and administrative....        144          126         270                              270
  Related party.................        336          164         500           150(B)             650
  Consolidation expense, net....         66           62         128                              128
                                     ------       ------      ------         -----             ------
          Total expenses........      2,715        2,305       5,020           150              5,170
                                     ------       ------      ------         -----             ------
Net income (loss)...............    $ 1,044       $1,232      $2,276         $(150)           $ 2,126
                                     ======       ======      ======         =====             ======
Net income per share............    $  0.19       $ 0.31                                      $  0.20
                                     ======       ======                                       ======
Weighted average number of
  Series A common stock
  outstanding...................      5,383        4,000                                       10,527
                                     ======       ======                                       ======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       99
<PAGE>   111
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                               COMBINED
                                              THE              HISTORICAL  PRO FORMA        PRO FORMA
                                            COMPANY   FREIF     TOTAL     ADJUSTMENTS      THE COMPANY
                                            -------   ------   --------   -----------      -----------
<S>                                         <C>       <C>      <C>        <C>              <C>
Revenue:
  Rent....................................  $4,430    $4,389    $8,819                       $ 8,819
  Interest and dividends..................     386        67       453                           453
  Other...................................       0        24        24                            24
                                            -------   ------   --------   -----------      -----------
          Total revenue...................   4,816     4,480     9,296                         9,296
                                            -------   ------   --------   -----------      -----------
Expenses:
  Interest................................       0       177       177                           177
  Depreciation and amortization...........   1,469     1,122     2,591                         2,591
  Property operations.....................   1,210     1,114     2,324                         2,324
  General and administrative..............     276       218       494                           494
  Loss on sale of mortgage backed
     securities...........................      13        68        81                            81
  Related party...........................     378       213       591         262(B)            853
  Consolidation expense, net..............       2         2         4                             4
                                            -------   ------   --------   -----------      -----------
          Total expenses..................   3,348     2,914     6,262         262             6,524
                                            -------   ------   --------   -----------      -----------
          Net income......................  $1,468    $1,566    $3,034       $(262)          $ 2,772
                                            =======   ======   =======    =========        ==========
Net income per share......................  $ 0.27    $ 0.39                                 $  0.26
                                            =======   ======                               ==========
Weighted average number of Series A common
  stock outstanding.......................   5,384     4,000                                  10,528
                                            =======   ======                               ==========
</TABLE>
 
                                       100
<PAGE>   112
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1993
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                               COMBINED
                                              THE              HISTORICAL  PRO FORMA        PRO FORMA
                                            COMPANY   FREIF     TOTAL     ADJUSTMENTS      THE COMPANY
                                            -------   ------   --------   -----------      -----------
<S>                                         <C>       <C>      <C>        <C>              <C>
Revenue:
  Rent....................................  $4,544    $3,344    $7,888                       $ 7,888
  Interest and dividends..................     468       313       781                           781
  Other...................................       0        34        34                            34
  Gain on sale of mortgage-backed
     securities...........................       0       447       447                           447
                                            -------   ------   --------   -----------      -----------
          Total revenue...................   5,012     4,138     9,150                         9,150
                                            -------   ------   --------   -----------      -----------
Expenses:
  Interest................................       0         0         0                             0
  Depreciation and amortization...........   1,401     1,069     2,470                         2,470
  Property operations.....................   1,352       909     2,261                         2,261
  General and administrative..............     215       219       434                           434
  Loss on sale of mortgage backed
     securities...........................      33         0        33                            33
  Related party...........................     336       226       562         249(B)            811
  Consolidation expense, net..............     452       284       736                           736
                                            -------   ------   --------   -----------      -----------
          Total expenses..................   3,789     2,707     6,496         249             6,745
                                            -------   ------   --------   -----------      -----------
          Net income......................  $1,223    $1,431    $2,654       $(249)          $ 2,405
                                            =======   ======   =======    =========        ==========
Net income per share......................  $ 0.23    $ 0.36                                 $  0.23
                                            =======   ======                               ==========
Weighted average number of Series A common
  stock outstanding.......................   5,384     4,000                                  10,528
                                            =======   ======                               ==========
</TABLE>
 
                                       101
<PAGE>   113
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1992
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                               COMBINED
                                              THE              HISTORICAL  PRO FORMA        PRO FORMA
                                            COMPANY   FREIF     TOTAL     ADJUSTMENTS      THE COMPANY
                                            -------   ------   --------   -----------      -----------
<S>                                         <C>       <C>      <C>        <C>              <C>
Revenue:
  Rent....................................  $4,056    $3,275    $7,331                       $ 7,331
  Interest and dividends..................     739       600     1,339                         1,339
  Other...................................       0        28        28                            28
                                            -------   ------   --------   -----------      -----------
          Total revenue...................   4,795     3,903     8,698                         8,698
                                            -------   ------   --------   -----------      -----------
Expenses:
  Interest................................       0         0         0                             0
  Depreciation and amortization...........     995       959     1,954                         1,954
  Property operations.....................   1,294       892     2,186                         2,186
  General and administrative..............      81       133       214                           214
  Loss on sale of mortgage backed
     securities...........................      31         0        31                            31
  Related party...........................     417       222       639         226(B)            865
  Consolidation expense, net..............     470       423       893                           893
                                            -------   ------   --------   -----------      -----------
          Total expenses..................   3,288     2,629     5,917         226             6,143
                                            -------   ------   --------   -----------      -----------
          Net income......................  $1,507    $1,274    $2,781       $(226)          $ 2,555
                                            =======   ======   =======    =========        ==========
Net income per share......................  $ 0.28    $ 0.24                                 $  0.24
                                            =======   ======                               ==========
Weighted average number of Series A common
  stock outstanding.......................   5,384     4,000                                  10,528
                                            =======   ======                               ==========
</TABLE>
 
                                       102
<PAGE>   114
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
                  NOTES TO THE PRO FORMA FINANCIAL STATEMENTS
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
1. BASIS OF PRESENTATION:
 
     It is intended that a currently operating real estate investment trust,
Franklin Real Estate Income Fund (the Fund), advised by Franklin Properties,
Inc. (the Advisor), will merge into Franklin Select Real Estate Income Fund (the
Company). Once the Merger transaction is complete, the Fund will cease to exist
and the Company will carry on as the successor entity.
 
     The pro forma financial statements of the Company, which are unaudited,
have been prepared based on the historical financial statements of the Company
and the Fund. The pro forma balance sheet of the Company at September 30, 1995
has been prepared as if the Merger had been consummated on September 30, 1995.
The pro forma statements of operations for the nine months ended September 30,
1995 and for the years ended December 31, 1994, 1993, 1992 have been prepared as
if the Merger had been consummated on January 1, 1992. The pro forma financial
information of the Company has been presented as a reorganization of entities
under common control; therefore, the amounts have been reported at their
historical bases, as adjusted to give effect to the proposed Merger to the
Company and the Fund. In management's opinion, all adjustments necessary to
reflect the effects of the Merger have been made. The pro forma financial
statements should be read in conjunction with the historical financial
statements of the Company and the Fund.
 
     Pro forma financial information assuming a maximum number of shareholders
exercised their rights as dissenters is summarized in footnote 4 to the pro
forma financial statements. This information has been prepared under the same
assumptions used for the preparation of the pro forma financial statements
except as discussed in footnote 4.
 
     The pro forma financial statements assume that the Company has elected and
qualified as a real estate investment trust for income tax reporting purposes
and has distributed all of its taxable income and, therefore, incurred no income
tax expense for the periods presented.
 
     The pro forma financial statements are not necessarily indicative of the
financial position or results from operations for future periods.
 
2. PRO FORMA ADJUSTMENTS:
 
     A. Anticipated nonrecurring expenses related to the Merger transactions are
estimated to aggregate $558, of which $128 has been incurred for the nine month
period ended September 30, 1995. The remaining expenses, estimated to be $430,
have been reflected as a one time charge against equity in the pro forma balance
sheet at September 30, 1995. These expenses will be borne by the Company and the
Fund if the Merger is not consummated, subject to limitation as explained
elsewhere in this Joint Proxy Statement/Prospectus.
 
     B. Changes in the advisory fee structure of the Fund versus the Company are
reflected as an adjustment to related party expenses.
 
                                       103
<PAGE>   115
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
           NOTES TO THE PRO FORMA FINANCIAL STATEMENTS -- (CONTINUED)
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
     Fees paid to the Advisor and their pro forma equivalents for the nine
months ended September 30, 1995 and the years ended December 31, 1994, 1993 and
1992 are as follows:
 
<TABLE>
<CAPTION>
                                                    HISTORICAL                         THE COMPANY
                                                    THE COMPANY     FREIF     TOTAL     PRO FORMA
                                                    -----------     -----     ----     -----------
<S>                                                 <C>             <C>       <C>      <C>
Nine Months Ended September 30, 1995:
  Advisory fee....................................     $ 161        $ --      $161        $ 311
Year ended December 31, 1994:
  Acquisition fee.................................     $  --        $250      $250        $  --
  Advisory fee....................................     $ 148        $ --      $148        $ 410
Year Ended December 31, 1993:
  Advisory fee....................................     $ 126        $ --      $126        $ 375
Year Ended December 31, 1992:
  Advisory fee....................................     $ 136        $ --      $136        $ 362
</TABLE>
 
     The pro forma advisory fees have been calculated quarterly based on the
total real estate assets before depreciation and amortization for the three
quarters-ended September 30, 1995 and at each quarter-end during the years ended
December 31, 1994, 1993, 1992 pursuant to the terms of the proposed agreement
between the Company and the Advisor.
 
     The Company's fee structure does not include provisions for the payment of
acquisition fees to the Advisor. Such fees incurred by the Fund have been
capitalized to the base of the respective real estate investments for the Fund.
 
3. ASSUMPTIONS:
 
     Certain assumptions regarding the operations of the Company have been made
in connection with the preparation of the pro forma financial statements. Those
assumptions are as follows:
 
          a. No adjustment has been made in connection with general and
     administrative expenses of the Company versus those historically incurred
     by the Company or the Fund, other than the advisory fee structure, as it is
     management's opinion that a reduction, if any, will be immaterial.
 
          b. Pro forma per share information is based on the pro forma weighted
     average number of shares outstanding for the Company which was calculated
     by multiplying the historical weighted average Series A Common Stock
     outstanding for the Fund by the FREIF Conversion Factor and adding the
     result to the historical number of Series A shares outstanding for the
     Company.
 
          c. Property management fees charged to the Company and the Fund are
     assumed to be competitive for property management services rendered in the
     areas where the Company's or the Fund's properties are located. Therefore,
     no adjustment to the historical property management fees has been reflected
     in the pro forma financial statements.
 
4. EXERCISE OF DISSENTER'S RIGHTS:
 
     Amounts related to the Company on a pro forma basis assume 100% acceptance
of the Merger by the existing shareholders of the Company and the Fund.
 
     If it is assumed that (i) 5% of all Series A shareholders, representing
approximately 469 shares, exercised their rights to dissent from the Merger,
(ii) the Company repurchased their shares at the respective current
 
                                       104
<PAGE>   116
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                        (THE COMPANY AND FREIF COMBINED)
 
           NOTES TO THE PRO FORMA FINANCIAL STATEMENTS -- (CONTINUED)
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
trading price as listed on the American Stock Exchange on November 6, 1995 of
$4.125 and $5.50 for Franklin Select Real Estate Income Fund and Franklin Real
Estate Income Fund, respectively, the table presented below summarizes the
effects of such a repurchase on the Company on a pro forma basis, then the
Company would pay out approximately $2,210 to dissenters.
 
     The effect of such a repurchase at September 30, 1995 and for the nine
months ended September 30, 1995 and the years ended December 31, 1994, 1993,
1992, would be as follows:
 
<TABLE>
<CAPTION>
                                                                               PRO FORMA
                                                                         ----------------------
                                                                         COMPANY     REPURCHASE
                                                                         -------     ----------
<S>                                                                      <C>         <C>
September 30, 1995
  Balance sheet at the end of the period
     Cash and cash equivalents.........................................  $ 4,250      $  2,040
     Total assets......................................................  $84,169      $ 81,959
     Stockholders' equity..............................................  $80,462      $ 78,252
     Book value per share..............................................  $  7.64      $   7.82
  Statement of operations
     Interest and dividend revenue.....................................  $   422      $    339
     Net income........................................................  $ 2,126      $  2,043
     Net income per share..............................................  $  0.20      $   0.20
     Average shares outstanding........................................   10,527        10,000
December 31, 1994
  Statement of operations
     Interest and dividend revenue.....................................  $   453      $    342
     Net income........................................................  $ 2,772      $  2,661
     Net income per share..............................................  $  0.26      $   0.27
     Average shares outstanding........................................   10,528        10,001
December 31, 1993
  Statement of operations
     Interest and dividend revenue.....................................  $   781      $    670
     Net income........................................................  $ 2,405      $  2,294
     Net income per share..............................................  $  0.23      $   0.23
     Average shares outstanding........................................   10,528        10,001
December 31, 1992
  Statement of operations
     Interest and dividend revenue.....................................  $ 1,339      $  1,228
     Net income........................................................  $ 2,555      $  2,444
     Net income per share..............................................  $  0.24      $   0.24
     Average shares outstanding........................................   10,528        10,002
</TABLE>
 
                                       105
<PAGE>   117
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
                            PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 1995
                                   (IN 000'S)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                             COMBINED
                                     THE                     HISTORICAL    PRO FORMA         PRO FORMA
                                   COMPANY     ADVANTAGE      TOTAL       ADJUSTMENTS       THE COMPANY
                                   -------     ---------     --------     -----------       -----------
<S>                                <C>         <C>           <C>          <C>               <C>
ASSETS
Rental property:
  Land...........................  $ 9,686      $10,937      $20,623                          $20,623
  Buildings and improvements.....   33,308       20,069       53,377                           53,377
                                   -------      -------      -------         -----            -------
                                    42,994       31,006       74,000                           74,000
  Less: accumulated
     depreciation................    6,584        1,798        8,382                            8,382
                                   -------      -------      -------         -----            -------
                                    36,410       29,208       65,618                           65,618
Cash and cash equivalents........    3,182        1,256        4,438          (366)(A)          4,072
Mortgage-backed securities,
  available for sale.............    5,372        1,447        6,819                            6,819
Deferred rent receivable.........    1,050          264        1,314                            1,314
Other assets.....................      540          458          998                              998
                                   -------      -------      -------         -----            -------
          Total assets...........  $46,554      $32,633      $79,187         $(366)           $78,821
                                   =======      =======      =======         =====            =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Note and bonds payable...........  $     0      $ 5,279      $ 5,279                          $ 5,279
Tenants' deposits and other
  liabilities....................      330          261          591                              591
Dividends payable................      592          429        1,021                            1,021
Advance rents....................       14           60           74                               74
                                   -------      -------      -------         -----            -------
          Total liabilities......      936        6,029        6,965                            6,965
                                   -------      -------      -------         -----            -------
Stockholders' equity.............   45,618       26,604       72,222          (366)(A)         71,856
                                   -------      -------      -------         -----            -------
          Total liabilities and
            stockholders'
            equity...............  $46,554      $32,633      $79,187         $(366)           $78,821
                                   =======      =======      =======         =====            =======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       106
<PAGE>   118
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                              COMBINED
                                                              HISTORICAL    PRO FORMA         PRO FORMA
                                THE COMPANY     ADVANTAGE      TOTAL       ADJUSTMENTS       THE COMPANY
                                -----------     ---------     --------     -----------       -----------
<S>                             <C>             <C>           <C>          <C>               <C>
Revenue:
  Rent........................    $ 3,396        $ 3,223       $6,619                          $ 6,619
  Interest and dividends......        363             99          462                              462
                                   ------         ------       ------         -----             ------
          Total revenue.......      3,759          3,322        7,081                            7,081
                                   ------         ------       ------         -----             ------
Expenses:
  Interest....................          0            355          355                              355
  Depreciation and
     amortization.............      1,119            526        1,645                            1,645
  Property operations.........      1,050            824        1,874                            1,874
  General and
     administrative...........        144             86          230                              230
  Related party...............        336            272          608            14(B)             622
  Consolidation expense,
     net......................         66             45          111                              111
                                   ------         ------       ------         -----             ------
          Total expenses......      2,715          2,108        4,823            14              4,837
                                   ------         ------       ------         -----             ------
Net income (loss).............    $ 1,044        $ 1,214       $2,258         $ (14)           $ 2,244
                                   ======         ======       ======         =====             ======
Net income per share..........    $  0.19        $  0.40                                       $  0.25
                                   ======         ======                                        ======
Weighted average number of
  Series A common stock
  outstanding.................      5,383          3,014                                         9,000
                                   ======         ======                                        ======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       107
<PAGE>   119
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                               COMBINED
                                       THE                     HISTORICAL    PRO FORMA       PRO FORMA
                                     COMPANY     ADVANTAGE      TOTAL       ADJUSTMENTS     THE COMPANY
                                     -------     ---------     --------     -----------     -----------
<S>                                  <C>         <C>           <C>          <C>             <C>
Revenue:
  Rent.............................  $4,430       $ 3,280       $7,710                        $ 7,710
  Interest and dividends...........     386           414          800                            800
                                     ------        ------       ------          ----           ------
          Total revenue............   4,816         3,694        8,510                          8,510
                                     ------        ------       ------          ----           ------
Expenses:
  Interest.........................       0           289          289                            289
  Depreciation and amortization....   1,469           533        2,002                          2,002
  Property operations..............   1,210           922        2,132                          2,132
  General and administrative.......     276           167          443                            443
  Loss on sale of mortgage backed
     securities....................      13           237          250                            250
  Related party....................     378           306          684            68(B)           752
  Consolidation expense, net.......       2             1            3                              3
                                     ------        ------       ------          ----           ------
          Total expenses...........   3,348         2,455        5,803            68            5,871
                                     ------        ------       ------          ----           ------
          Net Income...............  $1,468       $ 1,239       $2,707         $ (68)         $ 2,639
                                     ======        ======       ======          ====           ======
Net income per share...............  $ 0.27       $  0.41                                     $  0.29
                                     ======        ======                                      ======
Weighted average number of Series A
  common stock outstanding.........   5,384         3,014                                       9,000
                                     ======        ======                                      ======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       108
<PAGE>   120
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1993
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                               COMBINED
                                       THE                     HISTORICAL    PRO FORMA       PRO FORMA
                                     COMPANY     ADVANTAGE      TOTAL       ADJUSTMENTS     THE COMPANY
                                     -------     ---------     --------     -----------     -----------
<S>                                  <C>         <C>           <C>          <C>             <C>
Revenue:
  Rent.............................  $4,544       $ 3,248       $7,792                        $ 7,792
  Interest and dividends...........     468           479          947                            947
                                     ------        ------       ------          ----           ------
          Total revenue............   5,012         3,727        8,739                          8,739
                                     ------        ------       ------          ----           ------
Expenses:
  Interest.........................       0           263          263                            263
  Depreciation and amortization....   1,401           429        1,830                          1,830
  Property operations..............   1,352           875        2,227                          2,227
  General and administrative.......     215           156          371                            371
  Loss on sale of mortgage backed
     securities....................      33             0           33                             33
  Related party....................     336           308          644         $  81(B)           725
  Consolidation expense (recovery),
     net...........................     452           (88)         364                            364
                                     ------        ------       ------          ----           ------
          Total expenses...........   3,789         1,943        5,732            81            5,813
                                     ------        ------       ------          ----           ------
          Net income...............  $1,223       $ 1,784       $3,007         $ (81)         $ 2,926
                                     ======        ======       ======          ====           ======
Net income per share...............  $ 0.23       $  0.59                                     $  0.33
                                     ======        ======                                      ======
Weighted average number of Series A
  common stock outstanding.........   5,384         3,014                                       9,000
                                     ======        ======                                      ======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       109
<PAGE>   121
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
                       PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1992
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                 COMBINED
                                             THE                 HISTORICAL  PRO FORMA       PRO FORMA
                                           COMPANY   ADVANTAGE    TOTAL     ADJUSTMENTS     THE COMPANY
                                           -------   ---------   --------   -----------     -----------
<S>                                        <C>       <C>         <C>        <C>             <C>
Revenue:
  Rent...................................  $4,056     $ 3,131     $7,187                      $ 7,187
  Interest and dividends.................     739         593      1,332                        1,332
                                           ------      ------     ------        ----           ------
          Total revenue..................   4,795       3,724      8,519                        8,519
                                           ------      ------     ------        ----           ------
Expenses:
  Interest...............................       0         176        176                          176
  Depreciation and amortization..........     995         427      1,422                        1,422
  Property operations....................   1,294         880      2,174                        2,174
  General and administrative.............      81          93        174                          174
  Loss on sale of mortgage backed
     securities..........................      31           0         31                           31
  Related party..........................     417         188        605          65(B)           670
  Consolidation expense, net.............     470         413        883                          883
                                           ------      ------     ------        ----           ------
          Total expense..................   3,288       2,177      5,465          65            5,530
                                           ------      ------     ------        ----           ------
          Net income.....................  $1,507     $ 1,547     $3,054       $ (65)         $ 2,989
                                           ======      ======     ======        ====           ======
Net income per share.....................  $ 0.28     $  0.50                                 $  0.33
                                           ======      ======                                  ======
Weighted average number of Series A
  common stock outstanding...............   5,384       3,079                                   9,079
                                           ======      ======                                  ======
</TABLE>
 
                  See Notes to Pro Forma Financial Statements.
 
                                       110
<PAGE>   122
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
                  NOTES TO THE PRO FORMA FINANCIAL STATEMENTS
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
1. BASIS OF PRESENTATION:
 
     It is intended that a currently operating real estate investment trust,
Franklin Advantage Real Estate Income Fund (the Fund), advised by Franklin
Properties, Inc. (the Advisor), will merge into Franklin Select Real Estate
Income Fund (the Company). Once the Merger transaction is complete, the Fund
will cease to exist and the Company will carry on as the successor entity.
 
     The pro forma financial statements of the Company, which are unaudited,
have been prepared based on the historical financial statements of the Company
and the Fund. The pro forma balance sheet of the Company at September 30, 1995
has been prepared as if the Merger had been consummated on September 30, 1995.
The pro forma statements of operations for the nine months ended September 30,
1995 and for the years ended December 31, 1994, 1993, 1992 have been prepared as
if the Merger had been consummated on January 1, 1992. The pro forma financial
information of the Company has been presented as a reorganization of entities
under common control; therefore, the amounts have been reported at their
historical bases, as adjusted to give effect to the proposed Merger to the
Company and the Fund. In management's opinion, all adjustments necessary to
reflect the effects of the Merger have been made. The pro forma financial
statements should be read in conjunction with the historical financial
statements of the Company and the Fund.
 
     Pro forma financial information assuming a maximum number of shareholders
exercised their rights as dissenters is summarized in footnote 4 to the pro
forma financial statements. This information has been prepared under the same
assumptions used for the preparation of the pro forma financial statements
except as discussed in footnote 4.
 
     The pro forma financial statements assume that the Company has elected and
qualified as a real estate investment trust for income tax reporting purposes
and has distributed all of its taxable income and, therefore, incurred no income
tax expense for the periods presented.
 
     The pro forma financial statements are not necessarily indicative of the
financial position or results from operations for future periods.
 
2. PRO FORMA ADJUSTMENTS:
 
     A. Anticipated nonrecurring expenses related to the Merger transactions are
estimated to aggregate $477, of which $111 has been incurred for the nine month
period ended September 30, 1995. The remaining expenses, estimated to be $366,
have been reflected as a one time charge against equity in the pro forma balance
sheet at September 30, 1995. These expenses will be borne by the Company and the
Fund if the Merger is not consummated, subject to limitation as explained
elsewhere in this Joint Proxy Statement/Prospectus.
 
     B. Changes in the advisory fee structure of the Fund versus the Company are
reflected as an adjustment to related party expenses.
 
                                       111
<PAGE>   123
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
           NOTES TO THE PRO FORMA FINANCIAL STATEMENTS -- (CONTINUED)
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
     Fees paid to the Advisor and their pro forma equivalents for the nine
months ended September 30, 1995 and for the years ended December 31, 1994, 1993
and 1992 are as follows:
 
<TABLE>
<CAPTION>
                                                                    ADVANTAGE
                                                             -----------------------            THE COMPANY
                                                             THE COMPANY   ADVANTAGE   TOTAL     PRO FORMA
                                                             -----------   ---------   ------   -----------
<S>                                                          <C>           <C>         <C>      <C>
Nine Months Ended September 30, 1995:
  Advisory fee.............................................     $ 161       $   102    $  263     $   277
Year ended December 31, 1994:
  Acquisition fee..........................................     $  --       $   480    $  480     $    --
  Advisory fee.............................................     $ 148       $   116    $  264         332
Year ended December 31, 1993:
  Advisory fee.............................................     $ 126       $    86    $  212     $   293
Year ended December 31, 1992:
  Acquisition fee..........................................     $  --       $ 1,073    $1,073     $    --
  Advisory fee.............................................     $ 136       $    --    $  136     $   201
</TABLE>
 
     The pro forma advisory fees have been calculated quarterly based on the
total real estate assets before depreciation and amortization for the three
quarters-ended September 30, 1995 and at each quarter-end during the years ended
December 31, 1994, 1993, 1992 pursuant to the terms of the proposed agreement
between the Company and the Advisor.
 
     The Company's fee structure does not include provisions for the payment of
acquisition fees to the Advisor. Such fees incurred by the Fund have been
capitalized to the base of the respective real estate investments for the Fund.
 
3. ASSUMPTIONS:
 
     Certain assumptions regarding the operations of the Company have been made
in connection with the preparation of the pro forma financial statements. Those
assumptions are as follows:
 
          a. No adjustment has been made in connection with general and
     administrative expenses of the Company versus those historically incurred
     by the Company or the Fund, other than the advisory fee structure, as it is
     management's opinion that a reduction, if any, will be immaterial.
 
          b. Per share information is based on the pro forma weighted average
     number of shares outstanding for the Company which was calculated by
     multiplying the historical weighted average Series A Common Stock
     outstanding for the Fund by the Advantage Conversion Factor and adding the
     historical number of Series A shares outstanding for the Company.
 
          c. Property management fees charged to the Company and the Fund are
     assumed to be competitive for property management services rendered in the
     areas where the Company's or the Fund's properties are located. Therefore,
     no adjustment to the historical property management fees has been reflected
     in the pro forma financial statements.
 
4. EXERCISE OF DISSENTER'S RIGHTS:
 
     Amounts related to the Company on a pro forma basis assume 100% acceptance
of the Merger by the existing shareholders of the Fund.
 
     If it is assumed that (i) 5% of all shareholders, representing
approximately 420 shares, exercised their rights to dissent from the Merger,
(ii) the Company repurchased their shares at the respective current trading
price as listed on the American Stock Exchange on November 6, 1995 of $4.125 and
$5.250 for Franklin Select Real Estate Income Fund and Franklin Advantage Real
Estate Income Fund, respectively, the table
 
                                       112
<PAGE>   124
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
                      (THE COMPANY AND ADVANTAGE COMBINED)
 
           NOTES TO THE PRO FORMA FINANCIAL STATEMENTS -- (CONTINUED)
                      (IN 000'S EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
presented below summarizes the effects of such a repurchase on the Company on a
pro forma basis, then the Company would pay out approximately $1,901 to
dissenters.
 
     The effect of such a repurchase at September 30, 1995 and for the nine
months ended September 30, 1995 and the years ended December 31, 1994, 1993,
1992, would be as follows:
 
<TABLE>
<CAPTION>
                                                                               PRO FORMA
                                                                         ----------------------
                                                                         COMPANY     REPURCHASE
                                                                         -------     ----------
<S>                                                                      <C>         <C>
September 30, 1995
  Balance sheet at the end of the period
     Cash and cash equivalents.........................................  $ 4,072      $  2,171
     Total assets......................................................  $78,821      $ 76,920
     Stockholders' equity..............................................  $71,856      $ 69,955
     Book value per share..............................................     7.98          8.18
  Statement of operations:
     Interest and dividend revenue.....................................  $   462      $    391
     Net income........................................................  $ 2,244      $  2,173
     Net income per share..............................................  $  0.25      $   0.25
     Average shares outstanding........................................    9,000         8,550
December 31, 1994
  Statement of operations
     Interest and dividend revenue.....................................  $   800      $    705
     Net income........................................................  $ 2,639      $  2,544
     Net income per share..............................................  $  0.29      $   0.30
     Average shares outstanding........................................    9,000         8,550
December 31, 1993
  Statement of operations
     Interest and dividend revenue.....................................  $   947      $    852
     Net income........................................................  $ 2,926      $  2,831
     Net income per share..............................................  $  0.33      $   0.33
     Average shares outstanding........................................    9,000         8,550
December 31, 1992
  Statement of operations
     Interest and dividend revenue.....................................  $ 1,332      $  1,237
     Net income........................................................  $ 2,989      $  2,894
     Net income per share..............................................  $  0.33      $   0.34
     Average shares outstanding........................................    9,079         8,626
</TABLE>
 
                                       113
<PAGE>   125
 
                 SELECTED FINANCIAL INFORMATION OF THE COMPANY
 
     The financial data in this section should be read in conjunction with the
"Pro Forma Financial Statements" and the financial statements and notes thereto.
The historical operating information of the Company as of December 31, 1993 and
1994 and for each of the three years in the period ended December 31, 1994 has
been derived from audited financial statements which are included elsewhere in
this Joint Proxy Statement/Prospectus. The comparable data as of December 31,
1990, 1991 and 1992 and for the years ended December 31, 1990 and 1991 have been
derived from financial statements that are not required to be included in this
Joint Proxy Statement/Prospectus. In the opinion of management, the financial
data as of September 30, 1995 and for the nine month periods ended September 30,
1994 and 1995 include all adjustments necessary to present fairly the
information set forth therein.
 
HISTORICAL
 
<TABLE>
<CAPTION>
                                                                                        NINE MONTH PERIODS
                                                  YEAR ENDED DECEMBER 31,               ENDED SEPTEMBER 30,
                                      ------------------------------------------------  -------------------
                                        1990      1991      1992      1993      1994     1994        1995
                                      --------  --------  --------  --------  --------  -------     -------
                                                       (IN 000'S EXCEPT PER SHARE AMOUNTS)
<S>                                   <C>       <C>       <C>       <C>       <C>       <C>         <C>
Total revenue.......................  $  5,585  $  5,695  $  4,795  $  5,012  $  4,816  $ 3,620     $ 3,759
Depreciation and amortization.......       885       901       995     1,401     1,469    1,094       1,119
Property operations expense.........     1,464     1,613     1,294     1,352     1,210    1,082       1,050
Related party expenses..............       320       362       417       336       378      268         336
General and administrative
  expenses..........................        91        64        81       215       276      206         144
Net income..........................     2,783     2,755     1,507     1,223     1,468      955       1,044
Total assets........................    50,184    49,414    48,898    47,438    46,904   47,088      46,554
Per share(1):
  Net income........................       .59       .51       .28       .23       .27      .18         .19
  Distributions declared............       .72       .66       .45       .40       .41      .30         .33
Tax status of distributions paid:
  Ordinary income...................       .57       .52       .45       .04       .34         (2)         (2)
  Return of capital.................       .15       .14        --       .36       .07         (2)         (2)
Weighted average number of shares of
  Series A common stock
  outstanding.......................     4,730     5,384     5,384     5,384     5,383    5,384       5,383
</TABLE>
 
- ---------------
(1) Per weighted average number of shares of Series A common stock outstanding.
 
(2) Tax status of distributions is calculated on an annual basis and is not
    available for this period.
 
                                       114
<PAGE>   126
 
PRO FORMA
 
  THE COMPANY, FREIF AND ADVANTAGE COMBINED
 
<TABLE>
<CAPTION>
                                                                                                     NINE MONTHS ENDED
                                                                          YEAR ENDED
                                                                         DECEMBER 31,                  SEPTEMBER 30,
                                                                -------------------------------     -------------------
                                                                 1992        1993        1994       1994(2)      1995
                                                                -------     -------     -------     -------     -------
                                                                          (IN 000'S EXCEPT PER SHARE AMOUNTS)
<S>                                                             <C>         <C>         <C>         <C>         <C>
Total revenues................................................  $12,422     $12,877     $12,990     $ 9,601     $10,618
Depreciation and amortization.................................    2,381       2,899       3,124       2,297       2,507
Property operations expense...................................    3,066       3,136       3,246       2,528       2,811
General and administrative expenses...........................      307         590         661         514         356
Related party expenses........................................    1,053       1,115       1,161         860         936
Loss on the sale of securities................................       31          33         318          81           0
Net income....................................................  $ 4,102     $ 4,193     $ 4,009     $ 2,991     $ 3,326
Total assets..................................................                                                  116,655
Per share(1):
  Net income..................................................  $  0.29     $  0.30     $  0.28     $  0.21     $  0.24
  Distributions declared......................................  $  0.47     $  0.43     $  0.44     $  0.32     $  0.33
Weighted average number of shares of Series A common stock
  outstanding.................................................   14,223      14,144      14,144      14,144      14,143
</TABLE>
 
  THE COMPANY AND FREIF COMBINED
 
<TABLE>
<CAPTION>
                                                                                                     NINE MONTHS ENDED
                                                                          YEAR ENDED
                                                                         DECEMBER 31,                  SEPTEMBER 30,
                                                                -------------------------------     -------------------
                                                                 1992        1993        1994       1994(2)      1995
                                                                -------     -------     -------     -------     -------
                                                                          (IN 000'S EXCEPT PER SHARE AMOUNTS)
<S>                                                             <C>         <C>         <C>         <C>         <C>
Total revenues................................................  $ 8,698     $ 9,150     $ 9,296     $ 6,928     $ 7,296
Depreciation and amortization.................................    1,954       2,470       2,591       1,927       1,981
Property operations expense...................................    2,186       2,261       2,324       1,854       1,987
General and administrative expenses...........................      214         434         494         386         270
Related party expenses........................................      865         811         853         635         650
Net income....................................................  $ 2,555     $ 2,405     $ 2,772     $ 1,916     $ 2,126
Total assets..................................................                                                   84,169
Per share(1):
  Net income..................................................  $  0.24     $  0.23     $  0.26     $  0.18     $  0.20
  Distributions declared......................................  $  0.44     $  0.39     $  0.40     $  0.30     $  0.31
Weighted average number of shares of Series A common stock
  outstanding.................................................   10,528      10,528      10,528      10,528      10,527
</TABLE>
 
  THE COMPANY AND ADVANTAGE COMBINED
 
<TABLE>
<CAPTION>
                                                                                                     NINE MONTHS ENDED
                                                                          YEAR ENDED
                                                                         DECEMBER 31,                  SEPTEMBER 30,
                                                                -------------------------------     -------------------
                                                                 1992        1993        1994       1994(2)      1995
                                                                -------     -------     -------     -------     -------
                                                                          (IN 000'S EXCEPT PER SHARE AMOUNTS)
<S>                                                             <C>         <C>         <C>         <C>         <C>
Total revenues................................................  $ 8,519     $ 8,739     $ 8,510     $ 6,293     $ 7,081
Depreciation and amortization.................................    1,422       1,830       2,002       1,464       1,645
Property operations expense...................................    2,174       2,227       2,132       1,756       1,874
Related party expenses........................................      670         725         752         559         622
General and administrative expenses...........................      174         371         443         334         230
Loss on the sale of securities................................       31          33         250          13           0
Net income....................................................  $ 2,989     $ 2,926     $ 2,639     $ 1,964     $ 2,244
Total assets..................................................                                                   78,821
Per share(1):
  Net income..................................................  $  0.33     $  0.33     $  0.29     $  0.22     $  0.25
  Distributions declared......................................  $  0.49     $  0.46     $  0.46     $  0.34     $  0.35
Weighted average number of shares of Series A common stock
  outstanding.................................................    9,079       9,000       9,000       9,000       9,000
</TABLE>
 
- ---------------
(1) Per weighted average number of shares of Series A common stock outstanding.
    See "Summary -- Comparative Per Share Data" for additional per share data.
 
(2) Pro forma combined results for the nine month period ended September 30,
    1994 are shown here for comparative purposes, and represent the combined
    operations of the Company, FREIF and Advantage after giving effect to the
    Merger.
 
                                       115
<PAGE>   127
 
        THE COMPANY'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
 
INTRODUCTION
 
     Management's discussion and analysis of financial condition and results of
operations should be read in conjunction with the financial statements and notes
thereto.
 
HISTORICAL
 
  RESULTS OF OPERATIONS
 
     COMPARISON OF THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1995 AND 1994
 
     Net income for the nine month period ended September 30, 1995 increased
$89,000, or 9%, compared to 1994 due to the following factors: an increase in
rental revenue of $53,000; an increase in interest and dividends of $86,000; an
increase in depreciation and amortization of $25,000; a decrease in operating
expenses of $32,000; an increase in related party expenses of $68,000; an
increase in consolidation expense of $66,000; a decrease in general and
administrative expense of $64,000 and a decrease in loss on sale of
mortgage-backed securities of $13,000. Explanations of the material changes are
as follows:
 
     Rental revenue for the nine month period ended September 30, 1995 increased
$53,000, or 2%, primarily due to increased rental revenue at the Shores, as a
result of an increase in average occupancy and rental rates. The average
occupancy rate at the Shores during the nine month periods ended September 30,
1995 and 1994 was 98% and 91%, respectively. The occupancy rate at the Data
General Building was 100% for both periods.
 
     Interest and dividend income for the nine month period ended September 30,
1995 increased $86,000, or 31%, due to higher yields realized on investments in
mortgage-backed securities.
 
     Total expenses for the nine month period ended September 30, 1995,
increased by $50,000, or 2%, from $2,665,000 in 1994 to $2,715,000. The increase
in total expenses is attributable to the following factors: an increase in
depreciation and amortization of $25,000, or 2%; a decrease in operating
expenses of $32,000, or 3%; an increase in related party expenses of $68,000, or
25%; an increase in consolidation expense of $66,000 or 100%; a decrease in
general and administrative expense of $64,000, or 31%; and a decrease in loss on
sale of mortgage-backed securities of $13,000.
 
     Depreciation and amortization increased $25,000 for the nine month period
ended September 30, 1995, reflecting tenant improvement costs at the Shores
related to new leases commencing in late 1994.
 
     Operating expenses for the nine month period ended September 30, 1995
decreased $32,000, primarily due to a decrease in property tax expense at the
Data General Building.
 
     Related party expense for the nine month period ended September 30, 1995
increased $68,000, primarily due to an increase in advisory fees related to the
conversion of the Company to an infinite life REIT on October 1, 1994.
 
     Consolidation expense for the nine month period ended September 30, 1995 of
$66,000 relates to the proposed consolidation.
 
     General and administrative expense for the nine month period ended
September 30, 1995 decreased $64,000 primarily due to a decrease in
non-recurring costs associated with listing the Company Common Stock on the AMEX
in January 1994 of $68,000.
 
     COMPARISON OF YEAR ENDED DECEMBER 31, 1994 TO YEAR ENDED DECEMBER 31, 1993
 
     Net income for 1994 increased $245,000, or 20%, compared to 1993 mostly due
to non-recurring expenses reported in 1993, related to the proposed
consolidation. Property operations were substantially unchanged from 1993 when
reported on the accrual basis; however, the Company's cash flow significantly
improved in 1994, as reported in the Statement of Cash Flows. Net cash flow from
operating activities increased to
 
                                       116
<PAGE>   128
 
$3,021,000 in 1994 compared to $1,191,000 in 1993 and $2,606,000 in 1992. The
improvement in 1994 reflects the Company's return to a stabilized level of cash
flow after two years of operations which were impacted by tenant lease
restructurings, free rent provided to new tenants and greater leasing
commissions paid by the Company. Accounting standards require that the financial
effect of these events be capitalized and amortized over the remaining terms of
the leases. Therefore, large differences can arise between cash and accrual
results. As the cost of these items is amortized, the opposite effect will occur
causing reported rental income to be less than the cash received by the Company.
 
     Rental income decreased $114,000, or 3%, primarily due to a decrease in
non-cash revenue recognized at the Data General Building. From 1992 to January,
1994, the Company recognized income related to a fee of $850,000 that the
Company received in 1992 from a tenant that terminated their lease before
expiration. The fee was recorded as advance rents and amortized over the
remaining term of the tenant's lease. The amount of related income reported in
the Company's financial statements for 1992, 1993 and 1994 was $268,000,
$537,000 and $45,000, respectively. The fee is now fully amortized. In addition,
the non-cash effect of straight-lining rental income for 1992, 1993 and 1994 was
to increase or (decrease) reported income by $198,000, $499,000 and ($24,000),
respectively. A significant portion of these amounts were caused by free rent
periods provided to new tenants in the years indicated. Excluding the effects of
lease buy-out amortization, rental income increased approximately $378,000, or
9%, in 1994 primarily due to an increase in the average occupancy rate for the
Company's properties to 97% from 87% in 1993.
 
     Interest and dividend income decreased $82,000, or 18%, due to lower yields
realized on investments in mortgage-backed securities, and to a lower average
investment balance during 1994, reflecting the use of cash reserves in 1992 and
1993 for re-tenanting costs at the Data General Building.
 
     Total expenses decreased in 1994 by $441,000, or 12%, from $3,789,000 in
1993 to $3,348,000. The decrease in total expenses is attributable to the
following factors: an increase in depreciation and amortization of $68,000, or
5%; a decrease in operating expenses of $142,000, or 11%; an increase in related
party expenses of $42,000, or 13%; a decrease in consolidation expense, net, of
$450,000, or 99%; an increase in general and administrative expense of $61,000,
or 28%; and a decrease in loss on the sale of mortgage-backed securities of
$20,000, or 61%.
 
     Depreciation and amortization increased $68,000 in 1994, reflecting tenant
improvement costs at the Shores and the Data General Building related to new
leases commencing late in 1993 and in 1994.
 
     Operating expenses decreased $142,000, primarily due to a partial refund of
prior years property taxes at the Data General Building totaling $209,000. This
benefit was partially offset by an increase in utility costs of $70,000 as a
result of an increase in occupancy at the same property.
 
     Related party expense increased $42,000, primarily due to an increase in
property management fees which are based on cash receipts.
 
     Consolidation expense decreased $450,000 on a net basis due to the
termination of the proposed merger in the fourth quarter of 1993.
 
     General and administrative expense increased primarily as a result of an
increase in legal and related costs and other non-recurring costs of $75,000
incurred in connection with listing the Company Common Stock on the AMEX and the
conversion to an infinite life REIT, and an increase in directors' and officers'
insurance of $13,000. These increases were partially offset by a decrease in
accounting and shareholder service costs of $26,000.
 
     Loss on sale of mortgage-backed securities decreased $20,000 reflecting a
greater amount of mortgage-backed securities sold in 1993 in order to provide
funds for tenant improvements.
 
     COMPARISON OF YEAR ENDED DECEMBER 31, 1993 TO YEAR ENDED DECEMBER 31, 1992
 
     Net income for 1993 decreased $284,000, or 19%, compared to 1992 due to the
following factors: an increase in rental revenue of $488,000; a decrease in
interest and dividends of $271,000; an increase in depreciation and amortization
of $406,000; an increase in operating expenses of $58,000; a decrease in related
 
                                       117
<PAGE>   129
 
party expenses of $81,000; a decrease in consolidation expense of $18,000; an
increase in general and administrative expense of $134,000; and an increase in
loss on the sale of mortgage-backed securities of $2,000.
 
     Rental revenue increased $488,000, or 12%, primarily due to increased
rental revenue at the Data General Building, as a result of an increase in
average occupancy at the property. The average occupancy rate at the property
during 1993 and 1992 was 91% and 79%, respectively. The occupancy rates at
December 31, 1993, for the Data General Building and the Shores Office Complex
were 100% and 90%, respectively.
 
     Interest and dividend income decreased $271,000, or 37%, due to lower
yields realized on investments in mortgage-backed securities, and to a lower
average investment balance during 1993, reflecting the use of funds for
re-tenanting costs at the Data General Building.
 
     Total expenses increased in 1993 by $501,000, or 15%, from $3,288,000 in
1992 to $3,789,000. The increase in total expenses is attributable to the
following factors: an increase in depreciation and amortization of $406,000, or
41%; an increase in operating expenses of $58,000, or 5%; a decrease in related
party expenses of $81,000, or 19%; a decrease in consolidation expense, net, of
$18,000, or 4%; an increase in general and administrative expense of $134,000,
or 165%; and an increase in loss on the sale of mortgage-backed securities of
$2,000, or 7%.
 
     Depreciation and amortization increased $406,000 in 1993, reflecting tenant
improvement costs at the Data General Building related to new leases commencing
late in 1992 and in 1993, covering 60% of the building's rentable space.
 
     Operating expenses increased $58,000, primarily due to increased utility
expense at the Data General Building as a result of its improved occupancy.
 
     Related party expense decreased $81,000, primarily due to a decrease in
property management fees of $56,000. Property management fees are based on
collected rental revenue; therefore, the 1993 fees were impacted by free rent
provided to a new tenant at the Data General Building. Also contributing to the
decrease in related party expense was the discontinuance of an affiliated
transfer agent and registrar for the Company Common Stock. As of January 1,
1993, this service was assumed by an unaffiliated company, and the expense is
now recorded under general and administrative expense.
 
     Consolidation expense decreased $18,000 on a net basis due to the
termination of the proposed merger.
 
     General and administrative expense increased $134,000 primarily due to the
acquisition of directors' and officers' insurance coverage in 1993 of $78,000,
the change in the transfer agent previously discussed of $38,000, non-recurring
costs associated with listing the Company Common Stock on the AMEX of $7,000 and
accounting services of $14,000.
 
     The Company has entered into an Advisory Agreement with the Advisor to
administer the day-to-day operations of the Company. The agreement was amended
on October 1, 1994, as described in Note 2 to the accompanying financial
statements. For the years ended December 31, 1994, 1993 and 1992, the Company
recorded $148,000, $126,000 and $136,000, respectively, of advisory fee expense
to the Advisor in accordance with the Advisory Agreement. The Company's
properties are managed by Continental Property Management Co., an affiliate of
the Advisor. For the years ended December 31, 1994, 1993 and 1992, the Company
recorded $196,000, $159,000 and $216,000, respectively, of property management
fee expense to CPMC in accordance with the Property Management Agreement.
 
     The Company's board of directors (including all of its independent
directors) have determined, after review, that the compensation paid to the
Advisor and to CPMC referenced above, as well as the reimbursements made by the
Company to the Advisor reflected in Note 2 to the accompanying financial
statements, are fair and reasonable to the Company.
 
                                       118
<PAGE>   130
 
PRO FORMA RESULTS OF OPERATIONS
 
     Management's discussion of pro forma results of operations should be read
in conjunction with the pro forma financial statements. The pro forma financial
statements have been presented as a pooling of interests, as adjusted to give
effect to the Merger. The pro forma financial statements do not purport to be
indicative of the combined financial position or results of operations of future
periods or indicative of the results that would have been realized had the
Company, FREIF and Advantage been a single entity during these periods.
 
THE COMPANY, FREIF AND ADVANTAGE COMBINED
 
  COMPARISON OF THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1995 AND 1994
 
     Pro forma net income for the nine months ended September 30, 1995 increased
$335,000, or 11%, compared to the same period in 1994, primarily due to the
acquisition of the Carmel Mountain Gateway Plaza in November 1994, one
additional month of operations provided by the Glen Cove Shopping Center in 1995
compared to 1994, and a decrease in general and administrative expenses in 1995.
These factors were partially offset by $173,000 of expenses incurred in 1995
related to the proposed Merger.
 
     Except for the decline in general and administrative expenses, the material
fluctuations between the periods are substantially attributable to the
operations of the retail centers discussed above. General and administrative
expenses declined approximately $158,000 due to nonrecurring costs incurred in
1994 related to listing the Common Stock on the AMEX.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1994 TO YEAR ENDED DECEMBER 31, 1993
 
     Pro forma net income reflects the aggregate net income reported by the
Company, FREIF and Advantage for the same period, as adjusted for changes to the
advisory fee.
 
     Pro forma net income for the Company, FREIF and Advantage, combined,
decreased $184,000, or 4%, in 1994 compared to 1993 primarily due to gains and
losses from the sale of mortgage-backed securities that affected the results of
both years. In 1993, certain securities were sold in order to take advantage of
favorable market conditions, which produced a gain of $447,000, while in 1994
securities were liquidated in order to purchase two retail centers, which caused
a loss on the sale of the securities of $318,000. Other factors that affect the
comparison of 1994 and 1993 net income are consolidation expenses, which were
incurred in 1993, totaling $648,000 compared to $5,000 in 1994, and an increase
of $71,000 in combined general and administrative expenses in 1994, which was
primarily related to the conversion of the Company to an infinite life REIT.
 
     When the nonrecurring transactions discussed above are excluded from the
operating results, combined net income in 1994 was substantially flat compared
to 1993. Although the retail centers acquired in 1994 provided greater cash flow
compared to the previous investment in mortgage-backed securities, the benefit
was substantially offset by a decline in interest income from the remaining
securities due to lower market interest rates.
 
     The two retail properties were purchased in January and November of 1994,
with a total investment of $10.9 million of cash and $4.35 million in loans.
Fluctuations in the other income and expense accounts can be attributed to the
acquisition of the retail centers.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1993 TO YEAR ENDED DECEMBER 31, 1992
 
     Pro forma net income for the year ended December 31, 1993, increased
$91,000, or 2%, compared to 1992 due to an increase in revenues of $455,000 and
an increase in expenses of $364,000. The increase in revenues was primarily due
to an increase in the average occupancy at the Company's properties and to the
gain on a sale of mortgage-backed securities of $447,000, which is discussed
above. The average occupancy rate improved during 1993 at the Data General
Building, the Mira Loma Shopping Center and the Northport buildings. The
occupancy rate declined slightly at the Shores.
 
                                       119
<PAGE>   131
 
     The increase in expenses was composed of an increase in depreciation and
amortization expense of $518,000, an increase in general and administrative
expenses of $283,000, an increase in interest expense of $87,000, a decrease in
consolidation expenses of $658,000 and increases in operating expenses, related
party expenses and loss on the sale of securities of $70,000, $62,000 and
$2,000, respectively.
 
     The increase in depreciation and amortization expense is related to tenant
improvements and leasing commissions for new leases, which commenced late in
1992 and 1993, primarily at the Data General Building.
 
     The increase in general and administrative expenses was mostly related to
the acquisition of directors and officers insurance coverage and to nonrecurring
costs related to listing the Common Stock on the AMEX. Also contributing to the
increase in general and administrative expense was the discontinuance of an
affiliated transfer agent and registrar for the Common Stock. As of January 1,
1993, this service was assumed by an unaffiliated company, and the expense now
is recorded under general and administrative expense, rather than under related
party expense.
 
     The increase in interest expense is due to a full year's accrual of
interest for Fairway Center's bonds in 1993 compared to a partial year expense
in 1992.
 
     The increase in operating expenses is mostly the result of an increase in
utilities costs related to the improved occupancy at the Data General Building.
 
     The increase in related party expense was primarily due to the commencement
of the quarterly advisory fee for the Fairway Center, effective with the quarter
ended June 30, 1993.
 
     Partially offsetting these expense increases was a decrease in expenses
related to the previous consolidation effort of $643,000.
 
THE COMPANY AND FREIF COMBINED
 
  COMPARISON OF THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1995 AND 1994
 
     Pro forma net income for the nine months ended September 30, 1995 increased
$210,000, or 11%, compared to the same period in 1994, primarily due to one
additional month of operations provided by the Glen Cove Shopping Center in 1995
compared to 1994, and due to improved yields on the Company's investments in
mortgage-backed securities. These factors were partially offset by $128,000 of
expenses incurred in 1995 related to the proposed Merger.
 
     Except for the decline in general and administrative expenses, the material
fluctuations between the periods are substantially attributable to one
additional month of operations for the retail center. General and administrative
expenses declined approximately $116,000 due to nonrecurring costs incurred in
1994 related to listing the Common Stock on the AMEX.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1994 TO YEAR ENDED DECEMBER 31, 1993
 
     Pro forma net income reflects the aggregate net income reported by the
Company and FREIF for the same period, as adjusted for changes to the advisory
fee.
 
     Pro forma net income for the Company and FREIF, combined, increased
$367,000, or 15%, in 1994 compared to 1993, reflecting an increase in revenues
of $146,000 and a decrease in expenses of $221,000.
 
     In general, the increase in net income in 1994 can be attributed to a
decrease of $732,000 of consolidation expenses incurred in 1993, and to the
acquisition of a retail center in January, 1994. The retail center provided an
improved return on investment for $4.7 million of cash, which was previously
invested in mortgage-backed securities. Also affecting the comparison of 1994 to
1993 net income was a gain on the sale of mortgage-backed securities in 1993,
which increased that year's net income by $447,000. Certain securities were sold
and reinvested to take advantage of favorable market conditions.
 
     In 1994, the Company also experienced an increase in general and
administrative expenses of $60,000 and an increase in loss on the sale of
mortgage-backed securities of $48,000. The increase in general and
 
                                       120
<PAGE>   132
 
administrative expenses was mostly due to legal and other nonrecurring costs
related to listing the Common Stock on the AMEX, and to costs related to the
conversion of the Company to an infinite life REIT. The mortgage-backed
securities were sold in order to provide the funds to acquire the retail center.
This also caused a decline in interest income of $338,000, compared to 1993.
 
     The acquisition of the retail center was also the primary cause of
increases in rental revenue, interest expense, operating expenses, depreciation
and amortization and related party expenses.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1993 TO YEAR ENDED DECEMBER 31, 1992
 
     Pro forma net income for the year ended December 31, 1993, decreased
$150,000, or 6%, compared to 1992 due to an increase in revenues of $452,000,
which was offset by an increase in expenses of $602,000. The increase in
revenues was primarily due to an increase in the average occupancy rate at the
Company's properties, and to the gain on sale of mortgage-backed securities of
$447,000, which is discussed above. The average occupancy rate improved during
1994 at the Data General Building, the Mira Loma Shopping Center and the
Northport buildings. The occupancy rate declined slightly at the Shores.
 
     The increase in expenses is composed of an increase in depreciation and
amortization expense of $516,000, an increase in operating expenses of $75,000,
or 3%, an increase in general and administrative expenses of $220,000, or 103%,
a decrease in consolidation expenses of $157,000, or 18%, a decrease in related
party expenses of $54,000, or 6%, and an increase in loss on the sale of
securities of $2,000.
 
     The increase in depreciation and amortization expense is related to tenant
improvements and leasing commissions for new leases, which commenced late in
1992 and in 1993, primarily at the Data General Building.
 
     The increase in operating expenses is mostly the result of an increase in
utility expense related to improved occupancy at the Data General Building.
 
     The increase in general and administrative expense is related to the
acquisition of directors and officers insurance coverage in 1993, totaling
$139,000, and to nonrecurring costs related to listing the Common Stock on the
AMEX. Also contributing to the increase in general and administrative expense
was the discontinuance of an affiliated transfer agent and registrar for the
Common Stock. As of January 1, 1993, this service was assumed by an unaffiliated
company, and the expense now is recorded under general and administrative
expense rather than under related party expense.
 
     The decrease in related party expense is primarily due to the change in the
transfer agent previously discussed, and a decrease in property management fees.
Property management fees are based on collected rental revenue; therefore, the
1993 fees were impacted by free rent provided to a new tenant at the Data
General Building.
 
THE COMPANY AND ADVANTAGE COMBINED
 
  COMPARISON OF THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1995 AND 1994
 
     Pro forma net income for the nine months ended September 30, 1995 increased
$280,000, or 14%, compared to the same period in 1994, primarily due to the
acquisition of the Carmel Mountain Gateway Plaza in November 1994, and a decline
in general and administrative expenses. These benefits were partially offset by
$111,000 of expenses related to the proposed Merger.
 
     Except for the decline in general and administrative expenses, the material
fluctuations between the periods are attributable to the acquisition of the
retail center. General and administrative expenses declined approximately
$104,000 due to nonrecurring costs incurred in 1994 related to listing the
Common Stock on the AMEX.
 
                                       121
<PAGE>   133
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1994 TO YEAR ENDED DECEMBER 31, 1993
 
     Pro forma net income reflects the aggregate net income reported by the
Company and Advantage for the same period, as adjusted for changes to the
advisory fee.
 
     Pro forma net income decreased $287,000, or 10%, in 1994 compared to 1993,
reflecting a decrease in revenues of $229,000 and an increase in expenses of
$58,000. The decrease in revenues was composed of a decrease in interest and
dividend income of $147,000, or 16%, and a decline in rental income of $82,000,
or 1%.
 
     Interest and dividend income declined due to lower yields realized on
investments in variable rate mortgage-backed securities and to lower average
investment balance during 1994. Proceeds from the sale of securities were used
for retenanting costs at the Data General Building and Fairway Center and to
acquire the Carmel Mountain Gateway Plaza.
 
     The decline in rental revenue was mostly due to a decline in non-cash
revenue recognized at the Data General Building related to the early termination
of a tenant lease in 1993. For a detailed discussion, see "Historical -- Results
of Operations" for the Company.
 
     The increase in expenses of $58,000 is composed of an increase in interest
expense of $26,000, or 10%, an increase in depreciation and amortization expense
of $172,000, or 9%, a decrease in operating expenses of $95,000, or 4%, an
increase in general and administrative expenses of $72,000, or 19%, a decrease
in consolidation expenses of $361,000, or 99%, an increase in related party
expenses of $27,000, or 4%, an increase in loss on the sale of securities of
$217,000.
 
     The increases in interest expense, depreciation and amortization and
related party expense are primarily attributable to the acquisition of the
Carmel Mountain Gateway Plaza.
 
     Operating expenses decreased primarily due to a partial refund of a prior
year's property taxes at the Data General Building totaling $209,000. The
benefit was partially offset by higher utility costs at the same property, and
by operating expenses from Carmel Mountain.
 
     The increase in general and administrative expenses was mostly due to legal
and other nonrecurring costs related to listing the Common Stock on the AMEX and
to costs related to the conversion of the Company to an infinite life REIT.
 
     The loss on the sale of mortgage-backed securities in 1994 was primarily
caused by the sale of securities to provide funds for the acquisition of Carmel
Mountain.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1993 TO YEAR ENDED DECEMBER 31, 1992
 
     Pro forma net income for the year ended December 31, 1993, decreased
$63,000, or 2%, compared to 1992, due to an increase in revenues of $220,000,
which was offset by an increase in expenses of $283,000. The increase in
revenues is primarily due to an increase in rental income from the Data General
Building where the average occupancy rate increased to 91% in 1994 from 79% in
1993. Partially offsetting the increase in rental income was a decline in
interest and dividend income caused by a lower investment balance during the
year and lower interest rates.
 
     The increase in total expenses is composed of an increase in interest
expense of $87,000, or 49%, an increase in depreciation and amortization expense
of $408,000, or 29%, an increase in operating expenses of $53,000, or 2%, an
increase in general and administrative expenses of $197,000, or 113%, a decrease
in consolidation expenses of $519,000, or 59%, an increase in related party
expenses of $55,000, or 8%, and an increase in loss on the sale of securities of
$2,000.
 
     The increase in depreciation and amortization expense is related to tenant
improvements and leasing commissions for new leases, which commenced late in
1992 and 1993, primarily at the Data General Building.
 
     The increase in operating expenses is mostly the result of an increase in
utility expense related to the improved occupancy at the Data General Building.
 
                                       122
<PAGE>   134
 
     The increase in general and administrative expenses is related to the
acquisition of directors and officers insurance coverage in 1993 totaling
$121,000, and to nonrecurring costs related to listing the Common Stock on the
AMEX. Also contributing to the increase in general and administrative expense
was the discontinuance of an affiliated transfer agent and registrar for the
Common Stock. As of January 1, 1993, this service was assumed by an unaffiliated
company, and the expense now is recorded under general and administrative
expense rather than under related party expense.
 
     The increase in related party expense was primarily due to the commencement
of the quarterly advisory fee for the Fairway Center, effective with the quarter
ended June 30, 1993. This was partially offset by the change in the transfer
agent previously discussed and by a decrease in property management fees related
to the Data General Building. Property management fees are based on collected
rental revenue; therefore, the 1993 fees were impacted by free rent provided to
a new tenant.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     The Company's principal source of capital for the acquisition and major
renovation of properties has been the proceeds from the initial public offering
of its stock. The Company's cash flow has been its principal source of capital
for minor property improvements, leasing costs and the payment of quarterly
distributions. At September 30, 1995, the Company's cash reserves, including
mortgage-backed securities, aggregated $8,554,000. The Company's investment in
mortgage-backed securities consists of GNMA, FNMA and FMLMC adjustable rate
pass-through certificates in which payments of principal and interest are
guaranteed by GNMA, FNMA and FMLMC. However, changes in market interest rates
may cause the securities' market values to fluctuate, which could result in a
gain or loss if the securities are sold before maturity.
 
     On September 22, 1994, the Shareholders approved a proposal to convert the
Company from a finite life real estate investment trust to an infinite life real
estate investment trust and related changes to the objectives and policies of
the Company and in the compensation to the Advisor. As a result of the
conversion, the Company will have broader, growth-oriented investment and
reinvestment policies than prior to the conversion. The Company is also expected
to have greater potential for portfolio growth and diversification due to its
ability to acquire additional properties with the proceeds from securities
offerings, to issue stock in exchange for properties and to reinvest the net
proceeds from the disposition or refinancing of properties (subject to REIT
distribution requirements).
 
     As of September 30, 1995, the Company had no formal borrowing arrangements
with a bank and has no long-term debt. Each of the Company's properties is owned
free and clear of mortgage indebtedness. During the periods presented, the
Company did not enter into any significant investing and financing activities.
 
     Management continues to evaluate other properties for acquisition by the
Company. In the short term and in the long term, management believes that the
Company's current sources of capital will continue to be adequate to meet both
its operating requirements and the payment of distributions.
 
     The Company currently has two leases that provide 10% or more of its total
annual revenue as described under "Description of Real Properties -- The
Company's Significant Tenants." The tenants are located at the Data General
Building and provide 25% and 22% of the Company's annual base rent under leases
that expire in 1999 and 1997, respectively. If one of the tenants decided not to
renew, or to default on its lease, the Company would determine whether a
reduction in its quarterly distribution rate was warranted in light of the
Company's distribution policy, the then existing leasing market conditions and
other factors deemed relevant by the board of directors. In connection with any
lease renewal or new leasing, the Company would incur costs for tenant
improvements and leasing commissions which would be funded first from operating
cash flow and, if necessary, from cash reserves.
 
     Net cash flow provided by operating activities for the nine month period
ended September 30, 1995 was $2,211,000 which was substantially unchanged from
the same period in 1994. For the years ended December 31, 1994, 1993 and 1992
net cash provided by operating activities was $3,021,000, $1,191,000 and
$2,606,000, respectively. The primary differences between the periods relate to
free rent provided to tenants
 
                                       123
<PAGE>   135
 
during 1993, leasing commissions paid in 1993, and advance rent received by the
Company in 1992 which was amortized as income through January 1994.
 
     Funds from Operations for the nine month period ended September 30, 1995
increased $101,000, or 5%, to $2,163,000 compared to the same period in 1994.
The increase is primarily due to the improvement in net income as described in
"-- Results of Operations." For the years ended December 31, 1994, 1993 and
1992, Funds from Operations were $2,937,000, $2,624,000, and $2,502,000,
respectively. The increase from 1992 to 1993 is primarily due to an increase in
the average occupancy rate at the Data General Building. The increase from 1993
to 1994 primarily reflects consolidation expenses incurred in 1993 which reduced
that year's results. The Company believes that Funds from Operations is helpful
in understanding a property portfolio in that such calculation reflects income
from operating activities and the properties' ability to support general
operating expenses and interest expense before the impact of certain activities,
such as gains and losses from property sales and changes in the accounts
receivable and accounts payable. However, it does not measure whether income is
sufficient to fund all of the Company's cash needs including principal
amortization, capital improvements, and distributions to Shareholders. Funds
from Operations should not be considered an alternative to net income or any
other GAAP measurement of performance, as an indicator of the Company's
operating performance or as an alternative to cash flows from operating,
investing, or financing activities as a measure of liquidity. As defined by the
National Association of Real Estate Investment Trusts, Funds from Operations is
net income (computed in accordance with GAAP), excluding gains or losses from
debt restructuring and sales of property, plus depreciation and amortization,
and after adjustment for unconsolidated joint ventures. The Company reports
Funds from Operations in accordance with the NAREIT definition. For the periods
presented, Funds from Operations represents net income plus depreciation and
amortization. The measure of Funds from Operations as reported by the Company
may not be comparable to similarly titled measures of other companies that
follow different definitions.
 
IMPACT OF INFLATION
 
     The Company's management believes that inflation may have a positive effect
on the Company's property portfolio, but this effect generally will not be fully
realized until such properties are sold or exchanged. The Company's policy of
negotiating leases which incorporate operating expense "pass-through" provisions
is intended to protect the Company against increased operating costs resulting
from inflation.
 
DISTRIBUTIONS
 
     For distribution policies of the Company, see "The Company -- Distribution
Policy."
 
     During the years ended December 31, 1994, and 1993, the Company declared
distributions totaling $2,207,000, or $.41 per share, and $2,154,000, or $.40
per share, respectively. Because depreciation is a non-cash expense, cash flow
will typically be greater than earnings from operations and net earnings.
Therefore, quarterly distributions will consistently be higher than quarterly
earnings.
 
                                       124
<PAGE>   136
 
                    SELECTED FINANCIAL INFORMATION OF FREIF
 
     The financial data in this section should be read in conjunction with the
"Pro Forma Financial Statements" and the financial statements and notes thereto.
The historical operating information of FREIF as of December 31, 1993 and 1994
and for each of the three years in the period ended December 31, 1994 have been
derived from audited financial statements which are included elsewhere in this
Joint Proxy Statement/Prospectus. The comparable data as of December 31, 1990,
1991 and 1992 and for the years ended December 31, 1990 and 1991 have been
derived from financial statements that are not required to be included in this
Joint Proxy Statement/Prospectus. In the opinion of management, the financial
data as of September 30, 1995 and for the nine month periods ended September 30,
1994 and 1995 include all adjustments necessary to present fairly the
information set forth therein.
 
<TABLE>
<CAPTION>
                                                                                              NINE MONTH
                                             YEAR ENDED DECEMBER 31,                         PERIODS ENDED
                            ---------------------------------------------------------        SEPTEMBER 30,
                            RESTATED     RESTATED                                         -------------------
                              1990         1991        1992        1993        1994        1994        1995
                            --------     --------     -------     -------     -------     -------     -------
                                                   (IN 000'S EXCEPT PER SHARE AMOUNTS)
<S>                         <C>          <C>          <C>         <C>         <C>         <C>         <C>
Total revenue...........    $  4,015     $  4,245     $ 3,903     $ 4,138     $ 4,480     $ 3,308     $ 3,537
Depreciation and
  amortization..........         532          965         959       1,069       1,122         833         862
Property operations
  expense...............         561          940         892         909       1,114         772         937
Related party
  expenses..............         152          187         222         226         213         154         164
General and
  administrative
  expenses..............         161          118         133         219         218         183         126
Net income..............       2,609        2,035       1,274       1,431       1,566       1,174       1,232
Total assets............      39,091       38,175      37,230      36,676      38,230      38,230      38,045
Note payable............           0            0           0           0       1,981       1,981       1,948
Per share(1):
  Net income............         .65          .51         .32         .36         .39         .29         .31
  Distributions
     declared...........         .76          .76         .55         .50         .50         .38         .38
  Tax status of
     distributions paid:
     Ordinary income....         .65          .55         .47         .14         .41            (2)         (2)
     Return of
       capital..........         .11          .21         .08         .24         .09            (2)         (2)
     Capital gain.......          --           --          --         .12          --            (2)         (2)
Weighted average number
  of shares of Series A
  common stock
  outstanding...........       4,000        4,000       4,000       4,000       4,000       4,000       4,000
</TABLE>
 
- ---------------
(1) Per weighted average number of shares of Series A common stock outstanding.
(2) Tax status of distributions is calculated on an annual basis and is not
available for this period.
 
                                       125
<PAGE>   137
 
           FREIF'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
 
INTRODUCTION
 
     Management's discussion and analysis of financial condition and results of
operations should be read in conjunction with the financial statements and notes
thereto.
 
RESULTS OF OPERATIONS
 
  COMPARISON OF THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1995 AND 1994
 
     Net income for the nine month period ended September 30, 1995 increased
$58,000, or 5%, as compared to the same period in 1994 due to the following
factors: an increase in rental revenue of $229,000; an increase in interest and
dividends of $10,000; a decrease in other income of $10,000; an increase in
interest expense of $30,000; an increase in depreciation and amortization of
$29,000; an increase in operating expenses of $165,000; an increase in related
party expenses of $10,000; an increase in consolidation expense of $62,000; a
decrease in general and administrative expense of $57,000, and a decrease in
loss on the sale of mortgage-backed securities of $68,000. Explanations of the
material changes are as follows:
 
     Rental revenue for the nine month period ended September 30, 1995 increased
$229,000, or 7%, primarily due to the recognition of rental income from the Glen
Cove Shopping Center acquired on January 31, 1994 and improved occupancy and
rental rates at the Shores. The average occupancy rate of net rentable square
feet for the nine month periods ended September 30, 1995 and 1994 at the Shores
was 98% and 91%, respectively, at the Northport Buildings 98% and 97%,
respectively, at the Mira Loma Shopping Center 81% and 81%, respectively; and at
the Glen Cove Center 97% and 95%, respectively.
 
     Total expenses increased for the nine month period ended September 30, 1995
by $171,000, or 8%, from $2,134,000 in 1994 to $2,305,000. The increase in total
expenses is attributable to the following factors: an increase in interest
expense of $30,000; an increase in depreciation and amortization of $29,000, or
3%; an increase in operating expenses of $165,000, or 21%; an increase in
related party expense of $10,000, or 6%; an increase in consolidation expense of
$62,000, or 100%; a decrease in general and administrative expense of $57,000,
or 31%, and a decrease in loss on sale of mortgage-backed securities of $68,000
or 100%.
 
     Interest expense increased $30,000 reflecting the issuance of an unsecured
loan payable in January, 1994, related to the acquisition of the Glen Cove
Center. This loan was converted into a secured mortgage note in June, 1994.
 
     Depreciation and amortization increased $29,000 reflecting tenant
improvement costs at the Shores related to new leases commencing in late 1994
and the acquisition of rental property in January 1994.
 
     Related party expense increased $10,000 as a result of an increase in
property management fees due to the increases in rental revenue at FREIF's
properties.
 
     Consolidation expense of $62,000 relates to the proposed consolidation.
 
     General and administrative expense decreased $57,000 due to a decrease in
non-recurring consulting fees and legal expenses.
 
     Loss on sale of mortgage-backed securities decreased $68,000 due to the
sale of mortgage-backed securities in January, 1994. The proceeds were used to
invest in rental property.
 
     Operating expenses increased $165,000 due to an increase in utility and
insurance expense at FREIF's properties and to a $100,000 writeoff of building
and equipment related to ceasing operations at the Mira Loma Car Wash in August,
1995. The land will be paved and used as additional parking space at the Mira
Loma Shopping Center.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1994 TO YEAR ENDED DECEMBER 31, 1993
 
     Net income for 1994 increased $135,000, or 9%, as compared to 1993
primarily due to the acquisition of the Glen Cove Center in January, 1994, and
due to improved occupancy rates at two of FREIF's properties.
 
                                       126
<PAGE>   138
 
     Rental revenue for 1994 increased $1,045,000, or 31%, primarily due to the
recognition of approximately $913,000 of rental income from the Glen Cove
Center, and due to improved occupancy at the Shores Office Complex and Northport
Business Park properties. The average occupancy rate of net rentable square feet
during the years 1994 and 1993 at the Shores Office Complex was 93% and 83%; at
the Northport Buildings 97% and 87%; and at the Mira Loma Shopping Center 81%
and 92%, respectively. Average occupancy during 1994 at the Glen Cove Center was
95%.
 
     Interest and dividend income decreased $246,000, or 79%, primarily due to
the sale of mortgage-backed securities and the investment of the proceeds in the
Glen Cove Center. A loss of $68,000 was recorded in 1994 on the sale of the
securities. In 1993, FREIF sold its GNMA mortgage-backed securities in order to
realize the gain on those investments in the amount of $447,000.
 
     Total expenses increased in 1994 by $207,000, or 8%, from $2,707,000 in
1993 to $2,914,000, mostly due to the acquisition of the Glen Cove Center.
 
     Interest expense increased $177,000 reflecting the issuance of an unsecured
loan payable in January, 1994, related to the acquisition of the Glen Cove
Center. This loan was converted into a secured mortgage note in June 1994.
 
     Depreciation and amortization increased $53,000 and operating expense
increased $205,000 reflecting the acquisition of the Glen Cove Center.
 
     Consolidation expense decreased $282,000 on a net basis in 1994, due to the
termination of the proposed merger in the fourth quarter of 1993.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1993 TO YEAR ENDED DECEMBER 31, 1992
 
     Net income for 1993 increased $157,000, or 12%, as compared to 1992 due
primarily to the following factors: an increase in rental revenue of $69,000; a
decrease in interest and dividends of $287,000; an increase in gain on the sale
of mortgage-backed securities of $447,000; an increase in depreciation and
amortization of $110,000; a decrease in consolidation expense of $139,000; and
an increase in general and administrative expense of $86,000.
 
     Rental revenue for 1993 increased $69,000, or 2%, primarily due to improved
occupancy rates at FREIF's properties. The average occupancy rate of net
rentable square feet in 1993 and 1992 at Mira Loma was 92% and 90%,
respectively, and at the Northport Buildings it was 87% and 83%, respectively,
offsetting a decrease in the average occupancy rate at the Shores to 83% for
1993 compared to 90% for 1992.
 
     Interest and dividend income decreased $287,000, or 48%, primarily due to
the sale of FREIF's GNMA mortgage-backed securities in January, 1993, and the
subsequent reinvestment of the proceeds in FNMA and FHLMC mortgaged-backed
securities, which earned a lower yield. FREIF sold the mortgage-backed
securities in order to realize the gain on those investments in the amount of
$447,000.
 
     Total expenses increased in 1993 by $78,000, or 3%, from $2,629,000 in 1992
to $2,707,000. The increase in total expenses is attributable to the following
factors: an increase in depreciation and amortization of $110,000, or 12%; an
increase in operating expenses of $17,000, or 2%; an increase in related party
expenses of $4,000, or 2%; a decrease in consolidation expense, net, of
$139,000, or 33%; and an increase in general and administrative expense of
$86,000, or 65%.
 
     Depreciation and amortization increased $110,000 in 1993, reflecting tenant
improvements and leasing commissions, which were incurred late in 1992 and in
1993.
 
     Consolidation expense, net, decreased $139,000 on a net basis due to the
termination of the proposed merger.
 
     General and administrative expense increased $86,000 due to the acquisition
of directors and officers insurance coverage in 1993, and non-recurring costs
associated with listing FREIF Common Stock on the AMEX.
 
                                       127
<PAGE>   139
 
     FREIF's board of directors (including all of its independent directors)
have determined, after review, that the compensation paid to CPMC in 1994, as
well as the reimbursements made by FREIF to the Advisor reflected in Note 2 to
the accompanying financial statements are fair and reasonable to FREIF. No
advisory fee was paid to the Advisor in 1992, 1993 or 1994.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     FREIF's principal source of capital for the acquisition of properties was
the proceeds from the initial public offering of its stock. FREIF completed its
property acquisition phase in 1994 and no further acquisitions are anticipated.
FREIF's cash flow has been its principal source of capital for property
improvements, leasing costs and the payment of quarterly distributions. At
September 30, 1995, FREIF's cash reserves, including mortgage-backed securities,
aggregated $2,035,000. FREIF's investment in mortgage-backed securities consists
of GNMA adjustable rate pass-through certificates in which payments of principal
and interest are guaranteed by GNMA. However, changes in market interest rates
may cause the securities' market values to fluctuate, which could result in a
gain or loss if the securities are sold before maturity.
 
     For the periods presented, FREIF's investing and financing activities
primarily consisted of the acquisition of the Glen Cove Center. FREIF borrowed
$2 million in order to purchase the retail center in 1994. As of September 30,
1995, Glen Cove Center was subject to secured financing with an outstanding
balance of approximately $1,948,000. Otherwise, FREIF's properties are owned
free of any indebtedness. Interest on the note accrues at a variable rate of
1.5% in excess of the Union Bank Reference Rate. Monthly installments of
principal and interest are due beginning August 1, 1994, and continuing until
maturity of the note on May 1, 1999. Principal installments are payable in the
amount of $3,700 per month. The note may be prepaid in whole or in part at any
time without penalty.
 
     For the foreseeable future, management believes that FREIF's current
sources of capital will continue to be adequate to meet both its operating
requirements and the payment of distributions.
 
     Net cash flow provided by operating activities for the nine months ended
September 30, 1995 decreased $166,000 to $2,074,000 compared to the same period
in 1994. Although net income increased $58,000 in 1995, FREIF collected a
$258,000 receivable in 1994 which increased that year's cash flow. For the years
ended December 31, 1994, 1993 and 1992 net cash provided by operating activities
was $2,670,000, $2,023,000 and $1,837,000, respectively. The trend generally
reflects FREIF's improving profitability which is also indicated by trends in
net income and Funds from Operations. Net cash flow provided by operating
activities was impacted in 1992 and 1993 by consolidation expenses, and greater
free rent and leasing commissions compared to 1994.
 
     Funds from Operations for the nine months ended September 30, 1995
increased $87,000, or 4%, to $2,094,000 compared to the same period in 1994. The
increase is primarily due to the improvement in net income as described in "--
Results of Operations." For the years ended December 31, 1994, 1993 and 1992,
Funds from Operations were $2,688,000, $2,500,000, and $2,233,000, respectively.
The primary differences between the periods relate to improved profitability for
FREIF's properties and the acquisition of the Glen Cove Shopping Center in 1994.
FREIF believes that Funds from Operations is helpful in understanding a property
portfolio in that such calculation reflects income from operating activities and
the properties' ability to support general operating expenses and interest
expense before the impact of certain activities, such as gains and losses from
property sales, and changes in the accounts receivable and accounts payable.
However, it does not measure whether income is sufficient to fund all of FREIF's
cash needs including principal amortization, capital improvements, and
distributions to Shareholders. Funds from Operations should not be considered an
alternative to net income or any other GAAP measurement of performance, as an
indicator of FREIF's operating performance or as an alternative to cash flows
from operating, investing, or financing activities as a measure of liquidity. As
defined by the National Association of Real Estate Investment Trusts, Funds from
Operations is net income (computed in accordance with GAAP), excluding gains or
losses from debt restructuring and sales of property, plus depreciation and
amortization, and after adjustment for unconsolidated joint ventures. FREIF
reports Funds from Operations in accordance with the NAREIT definition. For the
periods presented, Funds from Operations represents net income plus depreciation
and amortization. The
 
                                       128
<PAGE>   140
 
measure of Funds from Operations as reported by FREIF may not be comparable to
similarly titled measures of other companies that follow different definitions.
 
IMPACT OF INFLATION
 
     FREIF's management believes that inflation may have a positive effect on
FREIF's property portfolio, but this effect generally will not be fully realized
until such properties are sold or exchanged. On some leases, FREIF collects
overage rents based on increased sales and increased base rentals as a result of
cost of living adjustments. FREIF's policy of negotiating leases which
incorporate operating expense "pass-through" provisions is intended to protect
FREIF against increased operating costs resulting from inflation.
 
DISTRIBUTIONS
 
     Distributions are declared quarterly at the discretion of the board of
directors. FREIF's present distribution policy is to at least annually evaluate
the current dividend rate in light of anticipated tenant turnover over the next
two or three years, the estimated level of associated improvements and leasing
commissions, planned capital expenditures, any debt service requirements and
FREIF's other working capital requirements. After balancing these
considerations, and considering FREIF's earnings and cash flow, the level of its
liquid reserves and other relevant factors, FREIF seeks to establish a
distribution rate which:
 
          i) provides a stable distribution which is sustainable despite short
     term fluctuations in property cash flows;
 
          ii) maximizes the amount of cash flow paid out as distributions
     consistent with the above listed objective; and
 
          iii) complies with the Internal Revenue Code requirement that a REIT
     annually pay out as distributions not less than 95% of its taxable income.
 
     During the years ended December 31, 1994 and 1993, FREIF declared
distributions totaling $2,000,000, or $.50 per share each year. Because
depreciation is a non-cash expense, cash flow will typically be greater than
earnings from operations and net earnings. Therefore, quarterly distributions
will consistently be higher than quarterly earnings.
 
                                       129
<PAGE>   141
 
                  SELECTED FINANCIAL INFORMATION OF ADVANTAGE
 
     The financial data in this section should be read in conjunction with the
"Pro Forma Financial Statements" and the financial statements and notes thereto.
The historical operating information of the Company as of December 31, 1993 and
1994 and for each of the three years in the period ended December 31, 1994 have
been derived from audited financial statements which are included elsewhere in
this Joint Proxy Statement/Prospectus. The comparable data as of December 31,
1990, 1991 and 1992 and for the years ended December 31, 1990 and 1991 have been
derived from financial statements that are not required to be included in this
Joint Proxy Statement/Prospectus. In the opinion of management, the financial
data as of September 30, 1995 and for the nine month periods ended September 30,
1994 and 1995 include all adjustments necessary to present fairly the
information set forth therein.
 
<TABLE>
<CAPTION>
                                                                                           NINE MONTH
                                                                                          PERIODS ENDED
                                            YEAR ENDED DECEMBER 31,                       SEPTEMBER 30,
                              ----------------------------------------------------     -------------------
                              1990      1991        1992        1993        1994        1994        1995
                              ----     -------     -------     -------     -------     -------     -------
                                                  (IN 000'S EXCEPT PER SHARE AMOUNTS)
<S>                           <C>      <C>         <C>         <C>         <C>         <C>         <C>
Total revenue...............  $  5     $ 1,468     $ 3,724     $ 3,727     $ 3,694     $ 2,673     $ 3,322
Depreciation and
  amortization..............    10          19         427         429         533         370         526
Property operations
  expenses..................    --          --         880         875         922         674         824
Related party expenses......    --          14         188         308         306         227         272
General and administrative
  expenses..................    11          39          93         156         167         129          86
Loss on sale of mortgage-
  backed securities.........    --          --          --          --         237          --          --
Net income (loss)...........   (16)      1,396       1,547       1,784       1,239       1,073       1,214
Total assets................   889      28,365      30,929      30,706      32,739      32,739      32,633
Notes and bonds payable.....    --          --       3,075       3,015       5,298       5,298       5,279
Per share(1):
  Net income (loss).........  (.59)        .57         .50         .59         .41         .36         .40
  Distributions declared....    --         .57         .65         .65         .65         .49         .47
Tax status of distributions
  paid:
  Ordinary income...........    --         .57         .50         .49         .51          (2)         (2)
  Return of capital.........    --          --         .15         .16         .14          (2)         (2)
Weighted average number of
  shares of Series A common
  stock outstanding.........    --       2,470       3,079       3,014       3,014       3,014       3,014
</TABLE>
 
- ---------------
(1) Per weighted average number of shares of Series A common stock outstanding
    for the years ended December 31, 1994, 1993, 1992 and 1991 and per weighted
    average number of shares of Series B common stock outstanding of 27 for the
    period of July 6, 1990 (inception) to December 31, 1990.
 
(2) Tax status of distributions is calculated on an annual basis and is not
    available for this period.
 
                                       130
<PAGE>   142
 
         ADVANTAGE'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
 
INTRODUCTION
 
     Management's discussion and analysis of financial condition and results of
operations should be read in conjunction with the financial statements and notes
thereto.
 
RESULTS OF OPERATIONS
 
  COMPARISON OF THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1995 AND 1994
 
     Net income for the nine month period ended September 30, 1995 increased
$141,000 or 13%, compared to the nine month period ended September 30, 1994
primarily due to the acquisition of the Carmel Mountain Shopping Center in
November, 1994.
 
     Rental revenue increased $904,000, or 39%, primarily due to the recognition
of rental income from the Carmel Mountain Shopping Center and improved occupancy
rates at Fairway Center. The average occupancy rate of net rentable square feet
for the nine month periods ended September 30, 1995 and 1994 at the Fairway
Center was 100% and 96%, respectively.
 
     Interest and dividends decreased $255,000, or 72%, primarily due to the use
of funds for the acquisition of the Carmel Mountain Shopping Center.
 
     Total expenses increased for the nine month period ended September 30, 1995
by $508,000, or 32%, from $1,600,000 in 1994 to $2,088,000. The increase in
total expenses is attributable to the following factors: an increase in interest
expense of $155,000, or 78%; an increase in depreciation and amortization of
$156,000, or 42%; an increase in operating expenses of $150,000, or 22%; an
increase in related party expense of $45,000, or 20%; an increase in
consolidation expense of $45,000 or 100%; and a decrease in general and
administrative expense of $43,000, or 33%.
 
     Interest expense increased $155,000 reflecting the issuance of a note
payable in November, 1994, related to the acquisition of Carmel Mountain.
 
     Depreciation and amortization expenses increased $156,000 and operating
expenses increased $150,000 reflecting the tenant improvement and lease
commission costs incurred at the Fairway Center during 1994 and the acquisition
of Carmel Mountain Gateway Plaza, respectively.
 
     Related party expenses increased $45,000 primarily due to increases in
advisory and property management fees related to Carmel Mountain.
 
     Consolidation expense of $45,000 relates to the proposed consolidation.
 
     General and administrative expense decreased $43,000, primarily due to a
decrease in non-recurring costs associated with listing Advantage Common Stock
on the AMEX in January, 1994 of $45,000.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1994 TO YEAR ENDED DECEMBER 31, 1993
 
     Net income for 1994 decreased $545,000, or 31%, compared to 1993 primarily
due to a loss on the sale of securities of $237,000, an increase in depreciation
and amortization of $104,000 and a recovery of consolidation costs in 1993 that
reduced that year's expenses. The securities were liquidated in order to provide
funds for the acquisition of the Carmel Mountain Gateway Center. After
increasing in 1993, net funds provided by the Fairway Center declined 6% in 1994
to a level slightly below that of 1992, reflecting vacancy while Advantage was
reconfiguring 16,000 square feet for the expansion of an existing tenant. There
are no lease expirations scheduled for 1995 or 1996. Explanations of the
material changes are as follows:
 
     Interest and dividends decreased $65,000, or 14%, primarily due to lower
yields realized on investments in mortgage-backed securities and the sale of
mortgage-backed securities and the investment of the proceeds in real estate.
 
                                       131
<PAGE>   143
 
     Interest expense increased $26,000 reflecting the issuance of a note
payable in October 1994, related to the acquisition of Carmel Mountain.
 
     Depreciation and amortization expenses increased $104,000 reflecting the
tenant improvement and lease commission costs incurred at the Fairway Center
during 1994 and the acquisition of Carmel Mountain Gateway Plaza in November
1994.
 
  COMPARISON OF YEAR ENDED DECEMBER 31, 1993 TO YEAR ENDED DECEMBER 31, 1992
 
     Net income for 1993 increased $237,000, or 15%, compared to 1992 due
primarily to the following factors: an increase in rental revenue of $117,000; a
decrease in interest and dividends of $114,000; an increase in interest expense
of $87,000; an increase in related party expenses of $120,000; a decrease in
consolidation expense of $501,000; and an increase in general and administrative
expense of $63,000.
 
     Rental revenue increased $117,000, or 4%, primarily due to increased
reimbursements from the tenants at the Fairway Center for certain operating
expenses of the property.
 
     Interest and dividends decreased $114,000, or 19%, primarily due to the
sale of short-term investments in June, 1992. Proceeds from the sale of the
investments were used by Advantage to redeem 158,000 shares of Series A common
stock in the approximate amount of $1,517,000, in order to bring the ownership
of the shares into conformity with Internal Revenue Code provisions.
 
     Total expenses decreased in 1993 by $234,000, or 11%, from $2,177,000 in
1992 to $1,943,000. The decrease in total expenses is attributable to the
following factors: an increase in interest expense of $87,000, or 49%; an
increase in depreciation and amortization of $2,000, or .5%; a decrease in
operating expenses of $5,000, or .6%; an increase in related party expenses of
$120,000, or 64%; a decrease in consolidation expense of $501,000, or 121%; and
an increase in general and administrative expense of $63,000, or 68%.
 
     Interest expense increased $87,000 reflecting a full year's accrual of
interest for the Fairway Center bonds in 1993 compared to a partial year expense
in 1992. A portion of the 1992 expense was prepaid by the seller of the Fairway
Center at the time of acquisition in 1992.
 
     Related party expense increased $120,000 in 1993 due to the commencement of
the quarterly advisory fee effective with the quarter ended June 30, 1993, and
to an increase in property management fees reflecting greater cash receipts from
the Fairway Center tenants.
 
     The consolidation expense (recovery) of $88,000, on a net basis, in 1993 is
after reimbursement from the Advisor of costs associated with the proposed
consolidation.
 
     General and administrative expense increased $63,000 primarily due to the
acquisition of directors' and officers' insurance coverage of $43,000 and to
non-recurring costs associated with listing the Advantage Common Stock on the
AMEX of $22,000.
 
     Advantage has entered into an agreement with the Advisor to administer the
day-to-day operations of Advantage. For the year ended December 31, 1994,
Advantage recorded $116,000 of advisory fee expense to the Advisor in accordance
with the Advisory agreement. Advantage's property is managed by Continental
Property Management Co., an affiliate of the Advisor. For the year ended
December 31, 1994, Advantage recorded $171,000 of property management fee
expense to CPMC in accordance with the Property Management Agreement.
 
     Advantage's board of directors (including all of its independent directors)
have determined, after review, that the compensation paid to the Advisor and to
CPMC in 1994, as well as the reimbursements made by Advantage to the Advisor
reflected in Note 2 to the accompanying financial statements are fair and
reasonable to Advantage.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     Advantage's principal sources of capital for the acquisition and renovation
of properties and for working capital reserves have been proceeds from the
initial offering of its common stock and from cash flow after
 
                                       132
<PAGE>   144
 
payment of distributions. At September 30, 1995, Advantage's cash reserves,
including mortgage-backed securities, aggregated $2,703,000. Advantage's
investment in mortgage-backed securities consists of GNMA and FNMA adjustable
rate pass-through certificates in which payments of principal and interest are
guaranteed by GNMA and FNMA. However, changes in market interest rates may cause
the securities' market values to fluctuate, which could result in a gain or loss
if the securities are sold before maturity.
 
     In November 1994, Advantage purchased Carmel Mountain Gateway Plaza using
cash provided by the sale of mortgage-backed securities and a secured loan in
the amount of $2.35 million.
 
     At September 30, 1995, Advantage's properties were owned subject to the
following indebtedness.
 
<TABLE>
<CAPTION>
                                                                           OUTSTANDING
                                                                             BALANCE
                                                                           -----------
        <S>                                                                <C>
        Fairway Center
          Mello Roos Bonds...............................................  $ 2,770,000
          Seller Carryback Note..........................................      480,000
        Carmel Mountain Gateway Plaza....................................    2,329,000
</TABLE>
 
     The Mello Roos bonds were issued to pay for certain improvements, primarily
a highway interchange and other road improvements, for the benefit of the
Fairway Center. The bonds are collateralized by the property and include a
$300,000 prepaid reserve which will be applied against the principal balance at
the maturity date. The bonds were issued with various maturity dates and
interest rates. A special tax is levied against the Fairway Center and collected
at the same time as the ad valorem property taxes by the local tax collector.
The annual payment on the bonds is calculated in an amount sufficient to fully
amortize the indebtedness, including the $300,000 prepaid reserve, and other
related charges. The annual payment, net of administrative fees and interest
credit to Advantage on the $300,000 reserve, for the 1995-1996 fiscal year will
amount to approximately $263,000.
 
     The seller carryback note is due in March, 1996. Advantage plans to pay off
the note using its cash reserves.
 
     The note secured by Carmel Mountain bears interest at a variable rate of
1.5% in excess of the Union Bank Reference Rate. Principal installments are
payable in the amount of $2,098 to $3,033 per month until maturity in October
1999.
 
     Three of Advantage's tenants provide 10% or more of its total revenues. All
three tenants are located at the Fairway Center.
 
<TABLE>
<CAPTION>
                                                            ANNUALIZED
                                                   TOTAL    BASE RENT    % OF TOTAL     LEASE
                 PRINCIPAL BUSINESS               SQ. FT.   AT 9/30/95   BASE RENT    EXPIRATION
    --------------------------------------------  -------   ----------   ----------   ----------
    <S>                                           <C>       <C>          <C>          <C>
    Continental Casualty Company................   74,515   $1,699,000       42%        10/31/97
    20th Century Industries, Inc. (insurance
      company)..................................   39,220      812,000       20%      04/30/2001
    California Federal Bank, FSB................   21,173      406,000       10%      04/30/2001
</TABLE>
 
     While there are no scheduled lease expirations for the next two years, an
important concern in the near term is whether Continental Casualty Company will
renew its lease when it expires in 1997. Although Advantage has initiated
preliminary discussions with Continental Casualty, management does not expect
that Continental Casualty will engage in substantive negotiations until 1996.
Currently, the annual rate of this lease is $22.80 per square foot which is
above the market rate estimated to be approximately $19.00 per square foot.
 
     Although it is impossible to predict the condition of Brea's office market
in late 1997, or the outcome of negotiations with Continental Casualty, if
Continental Casualty were to renew its lease at today's market rate, Advantage's
base rental income would decline approximately $358,000, or $.12 per share,
including expense reimbursements. In addition, if the lease were renewed,
Advantage would likely provide Continental Casualty with tenant improvements,
which have typically cost between $4.00 to $6.00 per square foot for other
tenants at Fairway, or $300,000 to $450,000 for the tenant's 75,000 square foot
space. On the other hand, if
 
                                       133
<PAGE>   145
 
Continental Casualty were to vacate its space and a single replacement tenant
could not be located, Advantage would have to reconfigure the space for multiple
tenants at a cost which could exceed $2 million.
 
     In the absence of the Merger, Advantage's source of capital for these costs
will vary depending upon the amount of funds required. The most likely sources
are Advantage's cash reserves, debt financing or the sale of 5 acres of land at
the Fairway Center. Due to the likelihood of reduced rental income related to
this lease, Advantage reduced its quarterly distribution rate from $.1625 per
share to $.1425 per share effective with the quarter ended September 30, 1995.
 
     Another of Advantage's tenants, Wherehouse Entertainment, Inc. filed for
Chapter 11 Bankruptcy protection during the quarter ended June 30, 1995. In
January 1996 the tenant vacated the premises and Advantage received a formal
notice that Wherehouse rejects its lease at the Carmel Mountain Gateway Plaza
effective January 31, 1996. The lease covers approximately 12,000 square feet,
and provided approximately 7% of Advantage's total base rental revenue during
the nine month period ended September 30, 1995. Advantage does not expect this
lease default to have a material effect on its operations or liquidity because
of the strong retail market in the area and the modest size of the lease in
relation to Advantage's overall cash flow. Advantage expects to re-lease the
space in a reasonable period of time at a comparable rental rate. For a further
discussion of the property and the retail market, see "Description of Real
Properties--Advantage's Properties--Carmel Mountain Gateway Plaza."
 
     In the short-term and in the long-term, management believes that
Advantage's current sources of capital will continue to be adequate to meet both
its operating requirements and the payment of distributions.
 
     The increase in Advantage's assets and liabilities during 1994
substantially reflect the acquisition of the Carmel Mountain Gateway Plaza in
November 1994. There were no other material investing or financing activities
during the periods presented.
 
     Net cash flow provided by operating activities for the nine month period
ended September 30, 1995 decreased $131,000 to $1,933,000 compared to the same
period in 1994. While it appears that Advantage's operating cash flow declined,
there was in fact a significant increase in cash flow from continuing
operations. Cash flow from continuing operations improved $469,000 over 1994
when a $600,000 non-recurring cash receipt is excluded from 1994 cash flow. The
receipt represented a recovery of consolidation expenses which were paid by
Advantage in prior years. The improvement of $469,000 in 1995 is primarily
comprised of $160,000 of net cash flow provided by the Carmel Mountain Gateway
Plaza acquired in November, 1994, and a reduction in leasing commissions paid to
$7,000 in 1995 from $225,000 in 1994. The remaining $90,000 relates to greater
average occupancy at the Fairway Center in 1995, and changes in accounts payable
and accounts receivable. For the years ended December 31, 1994, 1993 and 1992
net cash flow provided by operating activities was $2,283,000, $1,707,000 and
$1,318,000, respectively. The increase from 1992 to 1993 primarily reflects
$260,000 of free rent provided to a tenant in 1992, a $223,000 contractual rent
increase for the Fairway Center's largest tenant, less an increase in advisory
fees of $86,000. The increase from 1993 to 1994 primarily reflects the $600,000
recovery of consolidation expenses discussed above.
 
     Funds from Operations for the nine month period ended September 30, 1995
increased $297,000, or 21%, to $1,740,000 compared to the same period in 1994.
This improvement can be attributed to the acquisition of the Carmel Mountain
Gateway Plaza in November of 1994, and to increased occupancy at the Fairway
Center. For the years ended December 31, 1994, 1993 and 1992, Funds from
Operations were $1,772,000, $2,213,000, and $1,974,000, respectively. The
primary differences between the periods reflect the changes in net income as
discussed under "-- Results of Operations." Advantage believes that Funds from
Operations is helpful in understanding a property portfolio in that such
calculation reflects income from operating activities and the properties'
ability to support general operating expenses and interest expense before the
impact of certain activities, such as gains and losses from property sales and
changes in the accounts receivable and accounts payable. However, it does not
measure whether income is sufficient to fund all of Advantage's cash needs
including principal amortization, capital improvements, and distributions to
Shareholders. Funds from Operations should not be considered an alternative to
net income or any other GAAP measurement of performance, as an indicator of
Advantage's operating performance or as an alternative to cash flows from
operating, investing, or financing activities as a measure of liquidity. As
defined by the National Association of
 
                                       134
<PAGE>   146
 
Real Estate Investment Trusts, Funds from Operations is net income (computed in
accordance with GAAP), excluding gains or losses from debt restructuring and
sales of property, plus depreciation and amortization, and after adjustment for
unconsolidated joint ventures. Advantage reports Funds from Operations in
accordance with the NAREIT definition. For the periods presented, Funds from
Operations represents net income plus depreciation and amortization. The measure
of Funds from Operations as reported by Advantage may not be comparable to
similarly titled measures of other companies that follow different definitions.
 
IMPACT OF INFLATION
 
     Advantage's management believes that inflation may have a positive effect
on Advantage's property portfolio, but this effect generally will not be fully
realized until such properties are sold or exchanged. Advantage's policy of
negotiating leases which incorporate operating expense "pass-through" provisions
is intended to protect Advantage against increased operating costs resulting
from inflation.
 
DISTRIBUTIONS
 
     Distributions are declared quarterly at the discretion of the board of
directors. Advantage's present distribution policy is to at least annually
evaluate the current distribution rate in light of anticipated tenant turnover
over the next two or three years, the estimated level of associated improvements
and leasing commissions, planned capital expenditures, any debt service
requirements and Advantage's other working capital requirements. After balancing
these considerations, and considering Advantage's earnings and cash flow, the
level of its liquid reserves and other relevant factors, Advantage seeks to
establish a distribution rate which:
 
          i) provides a stable distribution which is sustainable despite short
     term fluctuations in property cash flows;
 
          ii) maximizes the amount of cash flow paid out as distributions
     consistent with the above listed objective; and
 
          iii) complies with the Internal Revenue Code requirement that a REIT
     annually pay out as distributions not less than 95% of its taxable income.
 
     During the years ended December 31, 1994, and 1993, Advantage declared
distributions totaling $1,959,000, or $.65 per share each year. Because
depreciation is a non-cash expense, cash flow will typically be greater than
earnings from operations and net earnings. Therefore, quarterly distributions
will consistently be higher than quarterly earnings.
 
                           INCOME TAX CONSIDERATIONS
 
     The following discussion provides a general summary of federal income tax
considerations material to the Merger and the subsequent ownership of Company
Common Stock. The following summary was prepared by the Company's special
counsel, Steinhart & Falconer, which is of the opinion that the discussion
fairly summarizes the material federal income tax considerations with respect to
the Merger and the subsequent ownership of the Company Common Stock. This
summary is based upon counsel's interpretation of the Code, the Treasury
Regulations promulgated thereunder, published rulings of the Internal Revenue
Service (the "Service"), and court decisions. No assurance can be given that the
conclusions set forth below by special counsel would be sustained by a court, or
that legislative or administrative changes or court decisions may not be
forthcoming which would significantly modify the statements expressed herein.
This discussion does not purport to deal with all aspects of taxation that may
be relevant to each individual Shareholder in light of its particular
circumstances, particularly if such Shareholder is a tax-exempt organization, a
foreign entity, or a person who is not a citizen or resident of the United
States. A copy of special counsel's opinion concerning the federal income tax
considerations relevant to the Merger will be supplied free of charge to a
Shareholder or his or her authorized representative upon written request. Such
request should be addressed to the Advisor at 777 Mariners Island Boulevard,
P.O. Box 7777, San Mateo, California 94403-7777.
 
                                       135
<PAGE>   147
 
     Each FREIF or Advantage Shareholder is encouraged to consult his or her own
personal tax advisor regarding the specific tax consequences of the Merger and
subsequent ownership of Company Common Stock in light of such Shareholder's
specific circumstances.
 
TAXATION OF THE MERGER
 
  General
 
     The detailed terms and conditions of the Merger are contained in the Merger
Agreement, a copy of which is attached to this Joint Proxy Statement/Prospectus
as Appendix A. The conclusions summarized below are not binding upon the Service
or the courts, and do not preclude the Service from adopting a position contrary
to special counsel's conclusions. No ruling will be requested from the Service
in connection with the Merger. Moreover, the conclusions expressed in this
summary are predicated upon the assumptions that (i) those Shareholders who
exercise their Dissenter's Rights in connection with the Merger hold their
respective stock as a capital asset and (ii) the Merger will satisfy the
"continuity of interest" requirement.
 
     The continuity of interest requirement is a judicially created rule which
requires that the Shareholders of the Funds retain a meaningful continuing
equity interest in the Company after the Merger. If the Shareholders do not
satisfy the continuity of interest requirement, the Merger will not qualify as a
tax-free reorganization. Generally, this requirement is considered satisfied if
the Shareholders exchange at least 50% of their Common Stock in either Fund for
Company Common Stock and plan to retain such stock for five years. A FREIF or
Advantage Series A Shareholder may dispose of Company Common Stock within this
five year period provided the disposition was not pursuant to a plan or
arrangement in place at the time of the Merger. The Advisor has represented that
it has no knowledge of the existence of any such impermissible plan or
arrangement.
 
     Subject to the foregoing and the representations of the Advisor, Steinhart
& Falconer is of the opinion that the Merger will constitute a tax-free
"reorganization" under Section 368(a)(1)(A) of the Code, and therefore, the
Merger will have the following federal income tax consequences:
 
     (a) No gain or loss will be recognized by the Funds or the Company as a
result of the Merger;
 
     (b) No gain or loss will be recognized by FREIF or Advantage Series A
Shareholders with respect to their receipt of Company Common Stock pursuant to
the Merger;
 
     (c) The aggregate tax basis of Company Common Stock received by each FREIF
or Advantage Series A Shareholder in the Merger will be the same as the
aggregate tax basis of the FREIF or Advantage Common Stock he or she surrenders;
 
     (d) The holding period of Company Common Stock received by FREIF or
Advantage Series A Shareholders will include the period during which they held
their FREIF or Advantage Common Stock;
 
     (e) Each FREIF or Advantage Series A Shareholder who exercises Dissenter's
Rights in the Merger will be treated as receiving a payment from the Company in
redemption of his or her FREIF or Advantage Common Stock and will recognize
capital gain or loss measured by the difference between the cash received and
the tax basis of his or her FREIF or Advantage Common Stock.
 
     The foregoing is not intended to be a comprehensive discussion of all
possible federal income tax consequences of the Merger. No information is
provided by this Joint Proxy Statement/Prospectus with respect to the tax
consequences of the Merger under any state, local or foreign tax law. Should the
Service contend that the Merger fails to meet the requirements of a tax-free
reorganization and a court were to agree, the FREIF or Advantage Series A
Shareholders would recognize gain or loss equal to the difference between the
fair market value of Company Common Stock received and their aggregate basis in
FREIF or Advantage Common Stock surrendered in the Merger. In that event, the
Series A Shareholders' aggregate basis in their Company Common Stock will equal
the fair market value of such stock at the time of its receipt. Finally, the
holding period for the Company Common Stock received would not include the
period during which FREIF or Advantage Series A Shareholders held their stock.
 
                                       136
<PAGE>   148
 
EFFECT OF MERGER ON REIT STATUS OF THE COMPANY
 
  Short Taxable Year
 
     The Merger contemplates that each Fund will merge with and into the Company
and the separate corporate existence of each Fund will thereupon cease. The Code
provides that when a taxpayer is in existence for only a part of what would
otherwise be its entire taxable year, the taxpayer must file a short-year tax
return. Consequently, each Fund will be required to file a short-year tax return
for the period ending on the date the Merger is consummated. Each Fund's taxable
income, if any, will then be based on the income earned during this short
taxable year. Further, as discussed below in "Taxation of the Company: Annual
Distribution Requirements," in order to qualify as a REIT, each Fund is required
to distribute to its Shareholders an amount equal to 95% of "REIT taxable
income." This means that in order to maintain its REIT status, each Fund will be
required to distribute at least 95% of its REIT taxable income earned during the
short taxable year. Any distribution made to satisfy this requirement will most
likely occur immediately prior to the Merger. However, either Fund could elect
to treat all or part of any distribution paid after the short taxable year as
made during the short taxable year if the distribution is declared before the
due date of the return (including extensions) and paid no later than the first
regular distribution after the declaration, but in no case later than 12 months
after the end of the year. Thus, in order to satisfy the 95% distribution
requirement, the Funds may elect to pay distributions after the close of the
short taxable year.
 
  Effect of Section 382
 
     Section 382 of the Code is a complex provision which generally has the
effect of imposing an annual limit on certain deductions when a corporation
suffers a "change of ownership" as defined in the statute. This limitation is
imposed for the five years following the change of ownership. For purposes of
Section 382, the Merger may be a change of ownership for either or both of the
Funds. In the Company's situation, the effect of Section 382 would be to limit
the tax losses and depreciation deductions attributable to the excess of the
Company's basis in its real estate over the properties' total fair market value
on the date of the Merger. These tax losses and depreciation deductions would be
limited to an amount equal to the value of all the FREIF and Advantage Common
Stock immediately prior to the Merger times the "long-term tax-exempt rate,"
currently approximately 6.2%. Because the annual limitation is expected to be
greater than the affected depreciation deductions, it is unlikely that the
Company's depreciation deductions would actually be limited. If the Company did
sell one of the properties acquired from the Funds at a loss within the
five-year period, however, Section 382 could limit the amount of taxable loss
the Company would be entitled to recognize.
 
TAXATION OF THE COMPANY
 
     After the Merger, the Company will continue to be taxed as a REIT under
Sections 856 through 860 of the Code as long as it meets the requirements for
qualification. The following discussion sets forth the major qualification
requirements for a REIT and the material aspects of the federal income tax
treatment of a REIT and its Shareholders. This discussion is qualified in its
entirety by the applicable Code provisions, rules and regulations promulgated
thereunder, and administrative and judicial interpretations.
 
     In the opinion of special counsel, the Company will satisfy the
requirements for qualification as a REIT, and its proposed method of operation
will enable it to meet the continuing requirements for qualification and
taxation as a REIT under the Code. It must be emphasized that this opinion is
based on various assumptions and is conditioned upon certain representations
made by the Company as to factual matters. Such factual assumptions and
representations are set forth below in this discussion. Further, this opinion is
based upon the factual representations of the Company concerning its business
and properties as set forth in this Joint Proxy Statement/Prospectus. Moreover,
such qualification and taxation as a REIT depends upon the Company's ability to
meet, through actual annual operating results, distribution levels and diversity
of stock ownership, the various qualification tests imposed under the Code
discussed below. These results will not be reviewed by Steinhart & Falconer, and
it will express no opinion with respect to them. Accordingly, no assurance can
be given that the actual results of the Company's operation for any particular
taxable year or years will satisfy
 
                                       137
<PAGE>   149
 
such requirements. No ruling has been requested from the Service as to the
qualification of the Company as a REIT.
 
     If the Company qualifies for taxation as a REIT, it generally will not be
subject to federal corporate income taxes on the portion of its net income that
is currently distributed to its Shareholders. This treatment substantially
eliminates the "double taxation" (at the corporate and shareholder levels) which
generally results from an investment in a corporation. Nevertheless, the Company
will be subject to Federal income tax as follows: First, the Company will be
taxed at regular corporate rates on any undistributed REIT taxable income,
including undistributed net capital gains. Second, under certain circumstances,
the Company may be subject to the "alternative minimum tax" on its items of tax
preference. Third, if the Company has (i) net income from the sale or other
disposition of "foreclosure property" which is held primarily for sale to
customers in the ordinary course of business or (ii) other nonqualifying income
from foreclosure property, it will be subject to tax at the highest corporate
rate on such income. Fourth, if the Company has net income from prohibited
transactions (which are, in general, certain sales or other dispositions of
property held primarily for sale to customers in the ordinary course of business
other than foreclosure property), such income will be subject to a 100% tax.
Fifth, if the Company should fail to satisfy the 75% gross income test or the
95% gross income test (as discussed below), and has nonetheless maintained its
qualification as a REIT because certain other requirements have been met, it
will be subject to a 100% tax on the net income attributable to the greater of
the amount by which the Company fails the 75% or 95% test, multiplied by a
fraction intended to reflect the Company's profitability. Sixth, if the Company
should fail to distribute during each calendar year at least the sum of (i) 85%
of its REIT ordinary income for such year, (ii) 95% of its REIT capital gain net
income for such year, and (iii) any undistributed taxable income from prior
periods, the Company would be subject to a 4% excise tax on the excess of such
required distribution over the amounts actually distributed. Finally, if the
Company acquires any asset from a C corporation (i.e., generally a corporation
subject to full corporate-level tax) in a transaction in which the basis of the
asset in the Company's hands is determined by reference to the basis of the
asset (or any other property) in the hands of the C corporation, and the Company
recognizes gain on the disposition of such asset during the ten year period
beginning on the date on which such asset was acquired by the Company, then, to
the extent of the excess of the fair market value of such asset over its tax
basis, such gain will be subject to tax at the highest regular corporate rate
pursuant to IRS regulations that have not yet been promulgated.
 
REQUIREMENTS FOR QUALIFICATION
 
     The Code defines a REIT as a corporation, trust or association (1) which is
managed by one or more trustees or directors; (2) the beneficial ownership of
which is evidenced by transferable shares or certificates; (3) which (but for
Sections 856 through 859 of the Code) would be taxable as a domestic
corporation; (4) which is neither a financial institution nor an insurance
company subject to certain provisions of the Code; (5) the beneficial ownership
of which is held by 100 or more persons; (6) not more than 50% in value of the
outstanding stock of which is owned, during the last half of each year, directly
or indirectly, by five or fewer individuals; and (7) which meets three other
tests described below.
 
     Since the Company will be a corporation organized under the laws of the
state of California, and will be neither a financial institution nor an
insurance company, it should satisfy the first four requirements described
above. Further, the Company believes that, after the Merger, the beneficial
ownership of the Company will be held by more than 100 persons, and not more
than 50% of the Company's stock will be owned by five or fewer individuals.
Finally, as discussed below, special counsel believes the Company should satisfy
the remaining tests to qualify as a REIT.
 
  Income Tests
 
     The Company must satisfy three annual gross income requirements to maintain
its qualification as a REIT. First, at least 75% of the Company's gross income
(excluding gross income from prohibited transactions) for each taxable year must
be derived directly or indirectly from investments relating to real property or
mortgages on real property. Second, at least 95% of the Company's gross income
(excluding gross income from prohibited transactions) for each taxable year must
be derived from such real property
 
                                       138
<PAGE>   150
 
investments, and from dividends, interest and gain from the sale or disposition
of stock or securities or from any combination of the foregoing. Third,
short-term gain from the sale or other disposition of stock or securities, gain
from prohibited transactions and gain on the sale or other disposition of real
property held for less than four years (apart from involuntary conversions and
sales of foreclosure property) must represent less than 30% of the Company's
gross income (including gross income from prohibited transactions) for each
taxable year. If the Company fails to meet either the 75% or 95% test described
above, but nevertheless maintains its qualification as a REIT (i.e., because the
failure was due to reasonable cause and not willful neglect), a 100% tax will be
imposed on the greater of the amount by which it fails either test.
 
     Rents received by the Company will qualify for the 75% of income test
("rents from real property") only if several conditions are met. First, the
amount of rent must not be based in whole or in part on the income or profits of
any person. However, an amount received or accrued generally will not be
excluded from the term "rents from real property" solely by reason of being
based on a fixed percentage or percentages of gross revenue. Second, the Code
provides that rents received from a tenant will not qualify as "rents from real
property" in satisfying the gross income tests if the REIT directly or
constructively owns 10% or more of such tenant (a "Related Party Tenant").
Third, if rent attributable to personal property, leased in connection with a
lease of real property, is greater than 15% of the total rent received under the
lease, then the portion of rent attributable to such personal property will not
qualify as "rents from real property." Finally, for rents received to qualify as
"rents from real property," the REIT generally must not operate or manage the
property or furnish or render services to the tenants of such property, other
than through an independent contractor from whom the REIT derives no revenue.
However, the Company may directly perform certain services that are "usually or
customarily rendered" in connection with the rental of space for occupancy only
and are not otherwise considered rendered to the occupant of the property. The
Company does not and will not charge rent for any property that is based in
whole or in part on the income or profits of any person (except by reason of
being based on a percentage of gross revenue, as described above) and the
Company does not and will not rent any property to a Related Party Tenant.
Further, the Company will neither manage any property nor will it derive any
revenue or fees from any independent contractor who manages any property. All
the Company's properties will be managed by Continental or another entity which
qualifies as an independent contractor.
 
     "Interest" on mortgages secured by real estate which qualifies for the 75%
of income test generally does not include any amount received or accrued
(directly or indirectly) if the determination of such amount depends in whole or
in part on the income or profits of any person. However, an amount received or
accrued generally will not be excluded from the term "interest" solely by reason
of being based on a fixed percentage or percentages of receipts or sales. The
Company does not anticipate receiving any interest determined in whole or in
part on the income or profits of any person.
 
  Asset Test
 
     The Company, at the close of each quarter of its taxable year, must also
satisfy four tests relating to the nature of its assets. First, at least 75% of
the value of the Company's total assets must consist of real estate assets,
cash, certain cash items and government securities. Second, not more than 25% of
the Company's total assets may be represented by securities other than those
under the 75% test. Third, not more than 5% of the value of its total assets may
consist of securities of a single issuer (if such securities are not includible
under the 75% test). Finally, the Company may not own more than 10% of any
single issuer's outstanding voting securities, unless the issuer is a qualified
REIT subsidiary. The Company anticipates satisfying each asset test at the end
of each quarter of its taxable year.
 
  Annual Distribution Requirements
 
     To qualify as a REIT, the Company must generally distribute to its
Shareholders an amount equal to 95% of the Company's "REIT taxable income" and
95% of the after-tax income from foreclosure property. This amount, which is
computed without regard to the distributions paid deduction and the Company's
net capital gain, must be paid in the taxable year to which it relates or in the
following taxable year if declared before the Company timely files its tax
return for such year and paid on or before the date of the first regular
distribution after that declaration. To the extent the Company does not
distribute all of its net capital gain or distributes at
 
                                       139
<PAGE>   151
 
least 95%, but less than 100%, of its "REIT taxable income," it will be subject
to tax at regular ordinary and capital gains corporate tax rates. Furthermore,
if the Company should fail to distribute during each calendar year at least the
sum of (i) 85% of its REIT ordinary income for such year, (ii) 95% of its REIT
capital gain income for such year, and (iii) any undistributed taxable income
from prior periods which was not subject to corporate income tax, the Company
would be subject to a 4% excise tax on the excess of such required distribution
over the amounts actually distributed. The Company intends to make timely
distributions sufficient to satisfy the annual distribution requirement
applicable to ordinary income, but generally intends to reinvest capital gains
(net of the taxes required to be paid thereon).
 
FAILURE TO QUALIFY
 
     If the Company fails to qualify for taxation as a REIT in any taxable year,
and certain relief provisions do not apply, the Company will be subject to tax
(including any applicable alternative minimum tax) on its taxable income at
regular corporate rates. Distributions to Company Shareholders in any year in
which the Company fails to qualify will not be deductible by the Company nor
will the Company be required to make any distributions. In such event, to the
extent of current and accumulated earnings and profits, all distributions to
Company Shareholders will be taxable as ordinary income, and, subject to certain
limitations of the Code, corporate distributees may be eligible for the
distributions received deduction. Unless entitled to relief under specific
statutory provisions, the Company also will be disqualified from taxation as a
REIT for the four taxable years following the year during which qualification
was lost. It is not possible to state whether in all circumstances the Company
would be entitled to such statutory relief.
 
TAXATION OF TAXABLE DOMESTIC SHAREHOLDERS
 
     As long as the Company qualifies as a REIT, distributions made to the
Company's taxable domestic Shareholders out of current or accumulated earnings
and profits (and not designated as capital gain distributions) will be treated
as ordinary income. Moreover, corporate Shareholders will not be entitled to a
distributions received deduction. Capital gain distributions will be taxed as
long-term capital gains (to the extent they do not exceed the Company's actual
net capital gain for the taxable year) regardless of whether or not the Company
Shareholder held the Company Common Stock for the requisite long-term holding
period. However, corporate Company Shareholders may be required to treat up to
20% of certain capital gain distributions as ordinary income. To the extent the
Company's distributions to its Shareholders exceeds current and accumulated
earnings and profits, the distributions are considered a return of capital. Such
distributions simply reduce the adjusted basis of the Company Shareholders'
aggregate basis in their Company Common Stock and are not taxable to that
extent. To the extent that such distributions cumulatively exceed a
Shareholder's adjusted basis in Company Common Stock, such distributions are
taxable as capital gain, assuming the Company Common Stock is a capital asset in
the Company Shareholder's hands. Such gain will be long-term or short-term
capital gain depending on the Company Shareholder's holding period for his or
her stock. Company Shareholders may not include in their individual income tax
returns any net operating losses or capital losses of the Company.
 
     If the Company pays capital gain distributions, Company Shareholders will
treat those distributions as long-term capital gain. Shareholders who sell their
shares at a loss after owning them for six months or less will be required to
treat that loss as a long-term capital loss to the extent of any prior capital
gain dividends they received with respect to such shares.
 
BACKUP WITHHOLDING
 
     The Company will report to its Shareholders and the Service the amount of
dividends paid during each calendar year and the amount of tax withheld. Under
the backup withholding rules, a Company Shareholder may be subject to backup
withholding at the rate of 31% with respect to distributions paid unless such
Shareholder (a) is a corporation or comes within certain other exempt categories
or (b) provides a taxpayer identification number, certifies as to no loss of
exemption from backup withholding, and otherwise complies with applicable
requirements of the backup withholding rules. A Company Shareholder who does not
provide the Company with his correct taxpayer identification number may also be
subject to penalties imposed by the
 
                                       140
<PAGE>   152
 
Service. Any amount paid as backup withholding will be creditable against the
Company Shareholder's income tax liability. In addition, the Company may be
required to withhold a portion of capital gain distributions to any Company
Shareholder who fails to certify his non-foreign status to the Company.
 
TAXATION OF TAX-EXEMPT SHAREHOLDERS
 
     In Revenue Ruling 66-106, 1966-1 C.B. 151, the Service ruled that amounts
distributed by a REIT to a tax-exempt employees' pension trust did not
constitute "unrelated business taxable income" ("UBTI"). Revenue rulings are
interpretive in nature and subject to revocation or modification by the Service.
However, based upon Revenue Ruling 66-106 and the analysis therein, special
counsel believes that distributions by the Company to a Company Shareholder that
is a tax-exempt entity will also not constitute UBTI, provided that the
tax-exempt entity has not financed the acquisition of its shares with
"acquisition indebtedness" within the meaning of the Code and the shares are not
otherwise used in an unrelated trade or business of the tax-exempt entity.
Certain tax-exempt entities are, however, subject to income taxation on their
investment income independently of the UBTI rules. Distributions from the
Company would be taxable income to such taxpayers. Shareholders with questions
concerning the taxability of distributions they may receive should consult their
own tax advisors.
 
TAXATION OF FOREIGN SHAREHOLDERS
 
     Distributions paid to foreign Company Shareholders attributable to the
Company's operating income and dispositions of real estate investments will
generally be subject to United States income tax and withholding by the Company
at a 30% rate, subject to reduction by applicable treaties. (The applicable
withholding rate on distributions classified as capital gain distributions is
34%.) Potential foreign Company Shareholders are strongly urged to consult their
personal tax advisors regarding the United States tax consequences of an
investment in the Company.
 
STATE AND LOCAL TAXES
 
     The Company and its Shareholders may be subject to state or local taxation
in various state and local jurisdictions, including those in which it or they
transact business or reside. The state and local tax treatment of the Company
and its Shareholders may not conform to the federal income tax treatment
described above. Thus, FREIF and Advantage Shareholders should consult their own
tax advisors concerning the state and local tax treatment of an investment in
the Company.
 
                                 LEGAL OPINIONS
 
     Steinhart & Falconer of San Francisco, California has delivered an opinion
that the Common Stock offered by this Joint Proxy Statement/Prospectus will be
validly issued, fully paid and nonassessable. Steinhart & Falconer has also
delivered an opinion as to certain specific matters set forth in the discussion
under "Income Tax Considerations" and that the discussion under "Income Tax
Considerations" fairly summarizes the federal income tax considerations material
to a Shareholder of each of the Funds and of the Company.
 
                                    EXPERTS
 
     The financial statements and schedules included in this Joint Proxy
Statement/Prospectus, to the extent and for the periods indicated in their
reports, have been audited by Coopers & Lybrand, L.L.P. independent certified
public accountants, and are included herein in reliance upon the authority of
said firm as experts in giving such reports.
 
     The statements under the Sections "Summary -- Certain Federal Income Tax
Consequences of the Merger" and "Income Tax Considerations" have been prepared
by Steinhart & Falconer, special counsel, and are included herein in reliance on
the authority of such firm as experts.
 
                                       141
<PAGE>   153
 
                             SHAREHOLDER PROPOSALS
 
     Proposals of Shareholders intended to be presented at the Company's next
annual meeting of Shareholders must be received no later than April 27, 1997 at
its principal executive office at 777 Mariners Island Boulevard, San Mateo, CA
94403-7777, to be considered for inclusion in the Company's proxy statement and
form of proxy for the meeting.
 
     If the Merger is consummated, the Funds will cease to exist and thus will
have no further annual meetings. If the Merger is not consummated, proposals of
Shareholders intended to be presented at either Fund's next annual meeting of
Shareholders must be received by such Fund no later than April 27, 1997 at its
principal executive offices, 777 Mariners Island Boulevard, San Mateo, CA
94403-7777, to be considered for inclusion in such Fund's proxy statement and
form of proxy for the meeting.
 
                                       142
<PAGE>   154
 
                                    GLOSSARY
 
     "Advisor" means Franklin Properties, Inc., a California corporation, which
is responsible for directing or performing the day-to-day business affairs of
the Company and the Funds.
 
     "Advisory Agreement" means the contract between a Fund or the Company, as
the context requires, and the Advisor, under which the Advisor agrees to render
advice on investments and perform related services in return for compensation.
 
     "Affiliate", means, as to any corporation, partnership, or trust, any
person or entity which holds beneficially, directly or indirectly, 10% or more
of the outstanding capital stock, shares or equity interests of that
corporation, partnership, or trust, or of any person or entity which controls,
is controlled by or is under common control with that corporation, partnership
or trust, or if an officer, retired officer, director, employee or partner of
that corporation, partnership, or trust, or of any person or entity controlling,
controlled by, or under common control with that corporation, partnership or
trust.
 
     "AMEX" means the American Stock Exchange.
 
     "Bear Stearns" means Bear, Stearns & Co. Inc.
 
     "Code" means the Internal Revenue Code of 1986, as amended (Title 26 of the
United States Code).
 
     "Common Stock" means the Common Stock, Series A, issued by each Fund and/or
the Company to their Series A Shareholders, other than the Advisor.
 
     "Company" means Franklin Select Real Estate Income Fund.
 
     "Continental" means Continental Property Management Co.
 
     "Dissenter's Rights" means the right of a Shareholder to require the
Company, FREIF or Advantage, as appropriate, to purchase his or her shares for
cash at their fair market value, provided that certain procedures required by
California General Corporation Law are followed by such Shareholder.
 
     "Franklin Resources" means Franklin Resources, Inc., the Advisor's
corporate parent.
 
     "Fund," and collectively, "Funds," means FREIF and/or Advantage, as
appropriate.
 
     "Fund Common Stock" means the Common Stock, Series A, issued by FREIF and
Advantage.
 
     "Fund Series A Shareholders" means the holders of FREIF and Advantage
Common Stock.
 
     "Merger" means the merger through which FREIF and/or Advantage are proposed
to be merged into the Company.
 
     "Merger Agreement" means the agreement among the Funds and the Company
regarding the Merger.
 
     "Mortgage Loans" means loans secured, directly or indirectly, by real
property, but does not include Mortgage Securities.
 
     "Mortgage Securities" means readily tradeable mortgage-backed securities,
such as GNMAs and FNMAs.
 
     "Property Manager" means Continental.
 
     "REIT" means a real estate investment trust, as defined under the Code.
 
     "Series B Exchange Right" means the option to exchange Series B Shares of
the Funds (received by the Advisor in the Merger or in the initial public
offering of the Company) for Company Common Stock to be issued upon exercise of
the Series B Exchange Right.
 
     "Series B Shareholder" means the Advisor for each of the Company, FREIF and
Advantage.
 
                                       143
<PAGE>   155
 
     "Series B Shares" means the Common Stock, Series B, issued by each Fund
and/or the Company to the Advisor.
 
     "Shareholders" means the holders of both Common Stock and Series B Shares
issued by the Company and/or each Fund.
 
     "Special Meetings" means the special meetings of the Company and each Fund
called for May 7, 1996 at 10:00 a.m. Pacific Daylight Time at 777 Mariners'
Island Blvd., San Mateo, California, 94403-7777.
 
                                       144
<PAGE>   156
 
                         INDEX OF FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                       ------
<S>                                                                                    <C>
FRANKLIN SELECT REAL ESTATE INCOME FUND
  Report of Independent Accountants..................................................  FS-1
  Balance Sheets as of December 31, 1993 and 1994 and September 30, 1995.............  FS-2
  Statements of Operations for the years ended December 31, 1992, 1993 and 1994 and
     for the nine month periods ended September 30, 1994 and 1995....................  FS-3
  Statements of Stockholders' Equity for the years ended December 31, 1992, 1993 and
     1994............................................................................  FS-4
  Statements of Cash Flows for the years ended December 31, 1992, 1993 and 1994 and
     for the nine month periods ended September 30, 1994 and 1995....................  FS-5
  Notes to Financial Statements......................................................  FS-6
  Real Estate and Accumulated Depreciation...........................................  FS-11
FRANKLIN REAL ESTATE INCOME FUND
  Report of Independent Accountants..................................................  FS-13
  Balance Sheets as of December 31, 1993 and 1994 and September 30, 1995.............  FS-14
  Statements of Operations for the years ended December 31, 1992, 1993 and 1994 and
     for the nine month periods ended September 30, 1994 and 1995....................  FS-15
  Statements of Stockholders' Equity for the years ended December 31, 1992, 1993 and
     1994............................................................................  FS-16
  Statements of Cash Flows for the years ended December 31, 1992, 1993 and 1994 and
     for the nine month periods ended September 30, 1994 and 1995....................  FS-17
  Notes to Financial Statements......................................................  FS-18
  Real Estate and Accumulated Depreciation...........................................  FS-23
FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
  Report of Independent Accountants..................................................  FS-25
  Balance Sheets as of December 31, 1993 and 1994 and September 30, 1995.............  FS-26
  Statements of Operations for the years ended December 31, 1992, 1993 and 1994 and
     for the nine month periods ended September 30, 1994 and 1995....................  FS-27
  Statements of Stockholders' Equity for the years ended December 31, 1992, 1993 and
     1994............................................................................  FS-28
  Statements of Cash Flows for the years ended December 31, 1992, 1993 and 1994 and
     for the nine month periods ended September 30, 1994 and 1995....................  FS-29
  Notes to Financial Statements......................................................  FS-30
  Real Estate and Accumulated Depreciation...........................................  FS-36
</TABLE>
 
     Other schedules omitted are not applicable or not required, or the
information is provided in the financial statements or the notes thereto.
 
                                       145
<PAGE>   157
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   158
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
Board of Directors and Shareholders
Franklin Select Real Estate Income Fund
 
     We have audited the accompanying balance sheets of Franklin Select Real
Estate Income Fund as of December 31, 1993 and 1994, the related statements of
operations, stockholders' equity and cash flows for each of the three years in
the period ended December 31, 1994, and the financial statement schedule of Real
Estate and Accumulated Depreciation as of December 31, 1994. These financial
statements and the financial statement schedule are the responsibility of
Franklin Select Real Estate Income Fund's management. Our responsibility is to
express an opinion on these financial statements and the 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 financial statements referred to above present fairly,
in all material respects, the financial position of Franklin Select Real Estate
Income Fund as of December 31, 1993 and 1994, and the results of its operations
and its cash flows for each of the three years in the period ended December 31,
1994, in conformity with generally accepted accounting principles. In addition,
in our opinion, the financial statement schedule referred to above, when
considered in relation to the above financial statements taken as a whole,
presents fairly, in all material respects, the information required to be
included therein.
 
                                                        COOPERS & LYBRAND L.L.P.
 
San Francisco, California
January 13, 1995
 
                                      FS-1
<PAGE>   159
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                                 BALANCE SHEETS
 
                      AS OF DECEMBER 31, 1993 AND 1994 AND
                          UNAUDITED SEPTEMBER 30, 1995
                  (DOLLARS IN 000'S EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                             -------------------     SEPTEMBER 30,
                                                              1993        1994           1995
                                                             -------     -------     -------------
                                                                                      (UNAUDITED)
<S>                                                          <C>         <C>         <C>
ASSETS
Rental Property:
  Land.....................................................  $ 9,686     $ 9,686        $ 9,686
  Buildings and improvements...............................   32,964      33,243         33,308
                                                             -------     -------        -------
                                                              42,650      42,929         42,994
  Less: accumulated depreciation...........................    4,162       5,536          6,584
                                                             -------     -------        -------
                                                              38,488      37,393         36,410
Cash and cash equivalents..................................    1,763       2,423          3,182
Mortgage-backed securities, available for sale.............    5,435       5,484          5,372
Deferred rent receivable...................................    1,046       1,022          1,050
Other assets...............................................      706         582            540
                                                             -------     -------        -------
          Total assets.....................................  $47,438     $46,904        $46,554
                                                             =======     =======        =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Tenants' deposits and other liabilities....................  $   163     $   218        $   330
Advance rents..............................................       45          21             14
Distributions payable......................................       --         592            592
                                                             -------     -------        -------
          Total liabilities................................      208         831            936
                                                             -------     -------        -------
Stockholders' equity:
  Common stock, Series A, without par value; stated value
     $10 per share; 50,000,000 shares authorized; 5,383,767
     and 5,383,439 shares issued and outstanding for 1993
     and 1994, respectively, and 5,383,297 (unaudited) at
     September 30, 1995....................................   48,859      48,858         48,857
  Common stock, Series B, without par value; stated value
     $10 per share; 1,000,000 shares authorized; 185,866
     shares issued and outstanding for 1993 and 1994 and
     185,866 (unaudited) at September 30, 1995.............    1,859       1,859          1,859
Unrealized loss of mortgage-backed securities..............       --        (417)          (139)
Accumulated distributions in excess of net income..........   (3,488)     (4,227)        (4,959)
                                                             -------     -------        -------
          Total stockholders' equity.......................   47,230      46,073         45,618
                                                             -------     -------        -------
          Total liabilities and stockholders' equity.......  $47,438     $46,904        $46,554
                                                             =======     =======        =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-2
<PAGE>   160
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                            STATEMENTS OF OPERATIONS
 
                     FOR THE YEARS ENDED DECEMBER 31, 1992,
                      1993 AND 1994 AND UNAUDITED FOR THE
              NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995
                  (DOLLARS IN 000'S EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                               FOR THE YEARS ENDED
                                                   DECEMBER 31,
                                            --------------------------
                                             1992      1993      1994
                                            ------    ------    ------            FOR THE NINE
                                                                               MONTH PERIODS ENDED
                                                                                  SEPTEMBER 30,
                                                                           ---------------------------
                                                                              1994            1995
                                                                           -----------     -----------
                                                                           (UNAUDITED)     (UNAUDITED)
<S>                                         <C>       <C>       <C>        <C>             <C>
Revenue:
  Rent....................................  $4,056    $4,544    $4,430       $ 3,343         $ 3,396
  Interest and dividends..................     739       468       386           277             363
                                            ------    ------    ------        ------          ------
          Total revenue...................   4,795     5,012     4,816         3,620           3,759
                                            ------    ------    ------        ------          ------
Expenses:
  Depreciation and amortization...........     995     1,401     1,469         1,094           1,119
  Property operations.....................   1,294     1,352     1,210         1,082           1,050
  Related party...........................     417       336       378           268             336
  Consolidation expense, net..............     470       452         2             2              66
  General and administrative..............      81       215       276           206             144
  Loss on sale of mortgage-backed
     securities...........................      31        33        13            13              --
                                            ------    ------    ------        ------          ------
          Total expenses..................   3,288     3,789     3,348         2,665           2,715
                                            ------    ------    ------        ------          ------
Net income................................  $1,507    $1,223    $1,468       $   955         $ 1,044
                                            ======    ======    ======        ======          ======
Net income per share, based on the
  weighted average shares outstanding of
  Series A common stock of 5,384,219
  5,383,767 and 5,383,727 for the years
  ended December 31, 1992, 1993 and 1994,
  respectively, and 5,383,767 (unaudited)
  and 5,383,297 (unaudited) for the nine
  month periods ended September 30, 1994
  and 1995, respectively..................  $  .28    $  .23    $  .27       $   .18         $   .19
                                            ======    ======    ======        ======          ======
Distributions per share, based on the
  weighted average shares outstanding of
  Series A common stock of 5,384,219,
  5,383,767 and 5,383,727 for the years
  ended December 31, 1992, 1993 and 1994,
  respectively, and 5,383,767 (unaudited)
  and 5,383,297 (unaudited) for the nine
  month periods ended September 30, 1994
  and 1995, respectively..................  $  .45    $  .40    $  .41       $   .30         $   .33
                                            ======    ======    ======        ======          ======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-3
<PAGE>   161
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                       STATEMENTS OF STOCKHOLDERS' EQUITY
 
                              FOR THE YEARS ENDED
                        DECEMBER 31, 1992, 1993 AND 1994
                               (DOLLARS IN 000'S)
 
<TABLE>
<CAPTION>
                                                 COMMON STOCK
                                    --------------------------------------   UNREALIZED
                                                                              LOSS ON       ACCUMULATED
                                         SERIES A             SERIES B       MORTGAGE-    DISTRIBUTIONS IN
                                    -------------------   ----------------     BACKED        EXCESS OF
                                     SHARES     AMOUNT    SHARES    AMOUNT   SECURITIES      NET INCOME       TOTAL
                                    ---------   -------   -------   ------   ----------   ----------------   -------
<S>                                 <C>         <C>       <C>       <C>      <C>          <C>                <C>
Balance, December 31, 1991........  5,384,358   $48,865   185,866   $1,859     $   --         $ (1,642)      $49,082
Redemption of Series A, common
  stock...........................       (591)       (6)       --      --          --               --            (6)
Net Income........................         --        --        --      --          --            1,507         1,507
Distributions declared............         --        --        --      --          --           (2,422)       (2,422)
                                                --------  --------
                                                      -         -
                                    ---------                       ------      -----          -------       -------
Balance, December 31, 1992........  5,383,767    48,859   185,866   1,859          --           (2,557)       48,161
Net Income........................         --        --        --      --          --            1,223         1,223
Distributions declared............         --        --        --      --          --           (2,154)       (2,154)
                                                --------  --------
                                                      -         -
                                    ---------                       ------      -----          -------       -------
Balance, December 31, 1993........  5,383,767    48,859   185,866   1,859          --           (3,488)       47,230
Redemption of Series A, common
  stock...........................       (328)       (1)       --      --          --               --            (1)
Unrealized loss on mortgage-backed
  securities......................         --        --        --      --        (417)              --          (417)
Net Income........................         --        --        --      --          --            1,468         1,468
Distributions declared............         --        --        --      --          --           (2,207)       (2,207)
                                                --------  --------
                                                      -         -
                                    ---------                       ------      -----          -------       -------
Balance, December 31, 1994........  5,383,439   $48,858   185,866   $1,859     $ (417)        $ (4,227)      $46,073
                                    =========   ========= ========= ======      =====          =======       =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-4
<PAGE>   162
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                            STATEMENTS OF CASH FLOWS
 
            FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994 AND
     UNAUDITED FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995
                               (DOLLARS IN 000'S)
 
<TABLE>
<CAPTION>
                                                                                   FOR THE NINE
                                                                                MONTH PERIODS ENDED
                                                 FOR THE YEARS ENDED
                                                    DECEMBER 31,                   SEPTEMBER 30,
                                             ---------------------------     -------------------------
                                              1992      1993      1994          1994          1995
                                             -------   -------   -------     -----------   -----------
<S>                                          <C>       <C>       <C>         <C>           <C>
                                                                             (UNAUDITED)   (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income...............................  $ 1,507   $ 1,223   $ 1,468       $   955       $ 1,044
  Adjustments to reconcile net income to
     net cash provided by operating
     activities:
     Depreciation and amortization.........      995     1,401     1,469         1,094         1,119
     (Increase) decrease in deferred rent
       receivable..........................     (198)     (499)       24           (26)          (28)
     Decrease in due from Advisor..........                                        129            --
     (Increase) decrease in other assets...     (144)     (405)       29            --           (29)
     Increase (decrease) in tenants'
       deposits and other liabilities......     (136)        8        55            80           112
     Increase (decrease) in advance
       rents...............................      582      (537)      (24)          (23)           (7)
                                             -------   -------   -------       -------       -------
                                               1,099       (32)    1,553         1,254         1,167
                                             -------   -------   -------       -------       -------
Net cash provided by operating
  activities...............................    2,606     1,191     3,021         2,209         2,211
                                             -------   -------   -------       -------       -------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Improvements to rental property..........   (1,576)   (1,352)     (279)         (104)          (65)
  Investment in mortgage-backed
     securities............................   (4,659)       --    (1,667)       (1,667)           --
  Disposition of mortgage-backed
     securities............................    4,187     3,685     1,201         1,088           380
                                             -------   -------   -------       -------       -------
  Net cash provided by (used in) investing
     activities............................   (2,048)    2,333      (745)         (683)          325
                                             -------   -------   -------       -------       -------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Redemption of Series A common stock......       (6)       --        (1)           --            (1)
  Distributions paid.......................   (2,463)   (2,154)   (1,615)       (1,076)       (1,776)
                                             -------   -------   -------       -------       -------
Net cash used in financing activities......   (2,469)   (2,154)   (1,616)       (1,076)       (1,777)
                                             -------   -------   -------       -------       -------
Net increase (decrease) in cash and cash
  equivalents..............................   (1,911)    1,370       660           450           759
Cash and cash equivalents, beginning of
  period...................................    2,304       393     1,763         1,763         2,423
                                             -------   -------   -------       -------       -------
Cash and cash equivalents, end of period...  $   393   $ 1,763   $ 2,423       $ 2,213       $ 3,182
                                             =======   =======   =======       =======       =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-5
<PAGE>   163
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
NOTE 1 -- ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
Organization and Business Activity
 
     Franklin Select Real Estate Income Fund (the "Company") is a California
corporation formed on January 5, 1989 for the purpose of investing in
income-producing real property. The Company is a real estate investment trust
("REIT") having elected to qualify as a REIT under the applicable provisions of
the Internal Revenue Code since 1989. Under the Internal Revenue Code and
applicable state income tax law, a qualified REIT is not subject to income tax
if at least 95% of its taxable income is currently distributed to its
stockholders and other REIT tests are met. The Company has distributed at least
95% of its taxable income and intends to distribute substantially all of its
taxable income in the future. Accordingly, no provision is made for income taxes
in these financial statements.
 
     As of December 31, 1994, the Company's real estate portfolio consisted of a
60% undivided interest in the Shores Office Complex, a three-building office
complex located in Redwood City, California, and a fee interest in the Data
General Building located in Manhattan Beach, California.
 
     In 1992, the Company initiated a plan of consolidation with two other
REIT's, Franklin Real Estate Income Fund and Franklin Advantage Real Estate
Income Fund. In 1993, at a special meeting of shareholders, the consolidation
plan was not approved, at which time certain expenses of the planned
consolidation were reimbursed by the Advisor.
 
Rental Property
 
     Rental property is stated at cost and depreciated using the straight-line
method over an estimated useful life of 35 years for buildings and improvements.
Significant improvements and betterments are capitalized. Maintenance, repairs
and minor renewals are charged to expense when incurred. The Shores Office
Complex (the "Shores") is reflected in these financial statements in accordance
with the Company's 60% ownership interest.
 
     Pursuant to the Company's investment objectives, property purchased is
generally held for extended periods. During the holding period, management
periodically, but at least annually, evaluates whether rental property has
suffered an impairment in value. Management's analysis includes consideration of
estimated undiscounted future cash flows during the expected holding period in
comparison with carrying values, prevailing market conditions and other economic
matters. If the current carrying value of an individual property exceeds
estimated future undiscounted cash flows, the Company would reduce the carrying
value of the asset to fair value; however, to date, such adjustments have not
been required.
 
Cash and Cash Equivalents
 
     The Company classifies highly liquid investments with original maturities
of three months or less from the date acquired as cash equivalents.
 
Mortgage-backed Securities Valuation
 
     Mortgage-backed securities held by the Company are classified as available
for sale and are carried at market value. The resulting unrealized gains and
losses are reported as a separate component of stockholders' equity until
realized. Realized gains and losses are recognized on the specific
identification method and are included in earnings. For the years 1992 and 1993
prior to the adoption of Statement of Financial Accounting Standards No. 115,
the Company valued mortgage-backed securities at amortized cost. The impact of
this change on stockholder's equity on January 1, 1994, was immaterial.
 
                                      FS-6
<PAGE>   164
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
Amortization
 
     Organization costs are deferred and amortized using the straight-line
method over a five year period. Lease commissions are deferred and amortized
using the straight-line method over the term of the related lease.
 
Rental Revenues
 
     Rental revenues are recorded on the straight-line method to reflect
scheduled rent increases and free rent over the related lease term. As a result,
a deferred rent receivable is created when rental receivables are less than the
amount earned using the straight-line method or when rental income is recognized
during free rent periods of a lease.
 
Concentration of Credit Risk and Major Customers
 
     Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of mortgage-backed securities.
 
     The Company places excess cash in short-term deposits with Franklin Money
Fund, an investment company managed by an affiliate of the Advisor, and in money
market securities of companies with strong credit ratings and, by policy, limits
credit exposure to any one issuer. The Company performs ongoing credit
evaluations of its tenants and generally does not require collateral for
commercial tenants. The Company reserves for potential credit losses, as
appropriate.
 
     The following tenants provided 10% or more of the Company's total
straight-line revenues for the years 1992, 1993 and 1994:
 
<TABLE>
<CAPTION>
                                                                       PERCENT OF STRAIGHT-LINE
                                                                            RENTAL REVENUE
                                                                      --------------------------
               PRINCIPAL BUSINESS              LEASE EXPIRATION       1992       1993       1994
    -----------------------------------------  ----------------       ----       ----       ----
    <S>                                        <C>                    <C>        <C>        <C>
    Credit Union.............................      11/30/97            3.4%      25.1%      23.3%
    Computer Manufacturer....................      01/31/99           28.9%      26.6%      24.7%
    Defense Contractor.......................      01/31/94           16.3%         0%         0%
</TABLE>
 
Reclassification
 
     Certain reclassifications were made in the 1992 and 1993 financial
statements to conform to the presentation in the 1994 financial statements. Such
reclassifications had no effect on previously reported results.
 
September 30 Financial Data (unaudited)
 
     The accompanying interim unaudited financial statements have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
The unaudited financial statements contain all adjustments (consisting of normal
recurring accruals) which are necessary, in the opinion of management, for a
fair presentation. The statements, which do not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements, should be read in conjunction with the Company's financial
statements for the year ended December 31, 1994.
 
NOTE 2 -- RELATED PARTY TRANSACTIONS
 
     The Company has an agreement with Franklin Properties, Inc. (the "Advisor")
to administer the day-to-day operations of the Company. On October 1, 1994, the
Company and the Advisor amended the agreement.
 
                                      FS-7
<PAGE>   165
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
Under the terms of the amended agreement, which is renewable annually, the
Advisor will receive quarterly an annualized fee equal to .5% of the Company's
gross real estate assets, defined generally as the book value of the assets
before depreciation. The fee will be reduced to .4% for gross real estate assets
exceeding $200 million.
 
     Prior to October 1, 1994, the Advisor received quarterly an annualized fee
equal to 1% of invested assets and .4% of mortgage investments. One half of the
fee was subordinate to declaring distributions to Series A common stock
shareholders totaling at least 7% per annum on their adjusted price per share,
as defined.
 
     Through December 31, 1992, Franklin Administrative Services, Inc. ("FAS")
acted as the Company's transfer agent and registrar for the Company's Series A
common stock. As of January 1, 1993, an unaffiliated agent assumed
responsibility for these functions.
 
     The agreements between the Company and the Advisor, or affiliates of the
Advisor, provide for certain types of compensation and payments including but
not limited to the following for the years ended December 31, 1994, 1993 and
1992 and for the unaudited nine month periods ended September 30, 1994 and 1995:
 
<TABLE>
<CAPTION>
                                               FOR THE YEARS ENDED              FOR THE NINE MONTH
                                                   DECEMBER 31,                       PERIODS
                                          ------------------------------        ENDED SEPTEMBER 30,
                                            1992       1993       1994       -------------------------
                                          --------   --------   --------        1994
                                                                             -----------      1995
                                                                             (UNAUDITED)   -----------
                                                                                           (UNAUDITED)
<S>                                       <C>        <C>        <C>          <C>           <C>
Advisory fee, charged to related party
  expense...............................  $136,000   $126,000   $148,000      $  94,000     $ 161,000
Reimbursement for data processing,
  accounting and certain other expenses,
  charged to related party expense......    49,000     51,000     34,000         26,000        22,000
Property management fee, charged to
  related party expense.................   216,000    159,000    196,000        148,000       153,000
Shareholder services fees, charged to
  related party expense.................    16,000         --         --             --            --
Leasing commission, capitalized and
  amortized over the term of the related
  lease.................................        --         --     30,000         13,000        39,000
Construction supervision fee,
  capitalized and amortized over the
  life of the related investment or the
  term of the
  related lease.........................        --         --     15,000         13,000         2,000
</TABLE>
 
     At December 31, 1993 and 1994, cash equivalents included $5,000 and
$145,000, respectively, and $219,000 (unaudited) at September 30, 1995, which
was invested in Franklin Money Fund, an investment company managed by an
affiliate of the Advisor. Dividends earned from Franklin Money Fund totaled,
$22,000, $7,000 and $9,000 for the years ended December 31, 1992, 1993 and 1994,
respectively, and $5,000 (unaudited) and $5,000 (unaudited) for the nine month
periods ended September 30, 1994 and 1995, respectively.
 
NOTE 3 -- MORTGAGE-BACKED SECURITIES, AVAILABLE FOR SALE
 
     Mortgage-backed securities, available for sale at December 31, 1994, had
coupon rates between 6.0% and 6.8% and maturities between 2018 and 2028.
Amortized cost was $5,901,000, market value was $5,484,000 and gross unrealized
loss was $417,000.
 
                                      FS-8
<PAGE>   166
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
     Mortgage-backed securities at December 31, 1993 had an aggregate market
value and amortized cost of $5,444,000 and $5,435,000, respectively. Gross
unrealized gains and losses were $31,000 and $22,000, respectively, resulting in
a net unrealized gain of $9,000.
 
NOTE 4 -- COMMON STOCK AND INCOME PER SHARE
 
     In connection with the approval of the proposal to convert the Company from
a finite-life real estate investment trust to an infinite-life real estate
investment trust and related changes to the objectives and policies of the
Company and in the compensation to the Advisor (the "Conversion"), the Company
issued to the Advisor an option (the "Option") to exchange its Series B common
stock for Series A common stock on a one-for-one basis. The Option is
exercisable only when the Series A shares achieve a trading price on the stock
exchange equal to or greater than $10.35 per share for at least 20 consecutive
trading days. The rate of exchange and the exercise price will be subject to
change under certain circumstances as provided in the Option. After exercise of
the Option, the Advisor, like any other shareholder, will receive cash
distributions on the Series A shares.
 
     Prior to the Conversion, no distributions were ever paid on the Series B
common stock. Series A and Series B common stock have the same voting rights.
Distributions on Series A common stock are declared at the discretion of the
Board of Directors.
 
NOTE 5 -- DISTRIBUTIONS
 
     The allocation of cash distributions per share for individual shareholders'
income tax purposes, as reported on Internal Revenue Service Form 1099-DIV, for
the years ended December 31, 1992, 1993 and 1994 was as follows:
 
<TABLE>
<CAPTION>
                                                          ORDINARY     RETURN OF     TOTAL
                            YEAR PAID                      INCOME       CAPITAL      PAID
          ----------------------------------------------  --------     ---------     -----
          <S>                                             <C>          <C>           <C>
          1992..........................................    $.45         $  --       $.45
          1993..........................................    $.04         $ .36       $.40
          1994..........................................    $.34         $ .07       $.41
</TABLE>
 
     Through December 31, 1991, the Company had a Dividend Reinvestment Plan
(the "Prior Plan"). On January 21, 1992, the Board of Directors suspended the
operation of the Prior Plan commencing with the quarter ending March 31, 1992.
In December, 1994, the Company implemented a new Dividend Reinvestment and Share
Purchase Plan (the "Plan"), under which a stockholder's cash distributions may
be reinvested in shares of Series A common stock of the Company, subject to the
terms and conditions of the Plan. Under the Plan, the Company's Dividend
Reinvestment Agent makes open market purchases of the Company's Series A common
stock, administers the Plan and performs other duties related to the Plan. No
new shares are issued in connection with the Plan.
 
                                      FS-9
<PAGE>   167
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
NOTE 6 -- RENTAL INCOME
 
     The Company's rental income from commercial property is received
principally from tenants under non-cancellable operating leases. The tenant
leases typically provide for guaranteed minimum rent plus contingent rents.
Minimum future rentals on non-cancellable tenant operating leases at December
31, 1994 are as follows:
 
<TABLE>
        <S>                                                               <C>
        1995............................................................  $ 3,841,000
        1996............................................................    3,745,000
        1997............................................................    3,308,000
        1998............................................................    2,284,000
        1999............................................................    1,180,000
        Thereafter......................................................    5,585,000
                                                                          -----------
                                                                          $19,943,000
                                                                          ===========
</TABLE>
 
     Minimum future rentals do not include contingent rents which represent
reimbursements of property operating expenses. Contingent rents amounted to
$698,000, $501,000 and $678,000 for the years ended December 31, 1992, 1993 and
1994, respectively.
 
NOTE 7 -- SUPPLEMENTARY QUARTERLY FINANCIAL DATA (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                           ------------------------------------------------------------
                                           MARCH 31,       JUNE 30,      SEPTEMBER 30,     DECEMBER 31,
                                              1993           1993            1993              1993
                                           ----------     ----------     -------------     ------------
<S>                                        <C>            <C>            <C>               <C>
Revenues.................................  $1,183,000     $1,156,000      $ 1,319,000       $1,354,000
Net income...............................     297,000        228,000          219,000          429,000
Net income per share.....................         .06            .04              .04              .09
</TABLE>
 
<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                           ------------------------------------------------------------
                                           MARCH 31,       JUNE 30,      SEPTEMBER 30,     DECEMBER 31,
                                              1994           1994            1994              1994
                                           ----------     ----------     -------------     ------------
<S>                                        <C>            <C>            <C>               <C>
Revenues.................................  $1,195,000     $1,209,000      $ 1,216,000       $1,196,000
Net income...............................     379,000        314,000          262,000          513,000
Net income per share.....................         .07            .06              .05              .09
</TABLE>
 
                                      FS-10
<PAGE>   168
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
 
              FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994
<TABLE>
<CAPTION>
                                                                        COLUMN D                          COLUMN E
                                                                 -----------------------   ---------------------------------------
                                                                    COST CAPITALIZED
                                              COLUMN C                SUBSEQUENT TO                 GROSS AMOUNT AT WHICH
                                      ------------------------                                   CARRIED AT CLOSE OF PERIOD
                                                                       ACQUISITION         ---------------------------------------
      COLUMN A           COLUMN B       INITIAL COST TO FUND     -----------------------                 BUILDINGS
- ---------------------  ------------   ------------------------                  CARRYING                    AND
     DESCRIPTION       ENCUMBRANCES      LAND       BUILDINGS    IMPROVEMENTS    COSTS        LAND      IMPROVEMENTS     TOTAL
- ---------------------  ------------   ----------   -----------   ------------   --------   ----------   ------------  -----------
<S>                    <C>           <C>          <C>           <C>            <C>        <C>          <C>          <C>
Office Complex
  Redwood City, CA...      $ --      $4,314,000   $12,575,000   $1,033,000      $ --     $4,314,000   $13,608,000  $17,922,000
Office Complex                     
  Manhattan Beach,                
  CA.................        --       5,372,000    16,994,000    2,641,000        --      5,372,000    19,635,000   25,007,000
                            ---      ----------   -----------   ----------       ---     ----------   -----------  -----------
                           $ --      $9,686,000   $29,569,000   $3,674,000      $ --     $9,686,000   $33,243,000  $42,929,000(1)(2)
                            ===      ==========   ===========   ==========       ===     ==========   ===========  ===========
 
<CAPTION>
 
                                                                 COLUMN I
                                                               -------------
                                                               LIFE ON WHICH
                                                               DEPRECIATION
                        COLUMN F       COLUMN G     COLUMN H     IN LATEST
      COLUMN A         -----------   ------------   --------    OPERATIONS
- ---------------------  ACCUMULATED     DATE OF        DATE     STATEMENT IS
     DESCRIPTION       DEPRECIATION  CONSTRUCTION   ACQUIRED     COMPUTED
- ---------------------  -----------   ------------   --------   -------------
<S>                    <C>           <C>            <C>        <C>
Office Complex
  Redwood City, CA...  $2,267,000        82-87        09/89          35
Office Complex
  Manhattan Beach,
  CA.................   3,269,000           82        12/89          35
                       ----------
                       $5,536,000 (3)
                       ==========
</TABLE>
 
                                      FS-11
<PAGE>   169
 
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
              FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994
 
NOTES:
 
(1) The aggregate cost for federal income tax purposes is $42,929,000.
 
(2) Reconciliation of Real Estate
 
<TABLE>
<CAPTION>
                                                     1992            1993            1994
                                                  -----------     -----------     -----------
    <S>                                           <C>             <C>             <C>
    Balance at beginning of period..............  $39,722,000     $41,298,000     $42,650,000
    Additions during period -- improvements.....    1,576,000       1,352,000         279,000
                                                  -----------     -----------     -----------
    Balance at end of period....................  $41,298,000     $42,650,000     $42,929,000
                                                  ===========     ===========     ===========
</TABLE>
 
(3) Reconciliation of Accumulated Depreciation
 
<TABLE>
<CAPTION>
                                                     1992            1993            1994
                                                  -----------     -----------     -----------
    <S>                                           <C>             <C>             <C>
    Balance at beginning of period..............  $ 1,901,000     $ 2,849,000     $ 4,162,000
    Depreciation expense for the period.........      948,000       1,313,000       1,374,000
                                                  -----------     -----------     -----------
    Balance at end of period....................  $ 2,849,000     $ 4,162,000     $ 5,536,000
                                                   ==========      ==========      ==========
</TABLE>
 
                                      FS-12
<PAGE>   170
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
Board of Directors and Shareholders
Franklin Real Estate Income Fund
 
     We have audited the accompanying balance sheets of Franklin Real Estate
Income Fund as of December 31, 1993 and 1994, the related statements of
operations, stockholders' equity and cash flows for each of the three years in
the period ended December 31, 1994, and the financial statement schedule of Real
Estate and Accumulated Depreciation as of December 31, 1994. These financial
statements and the financial statement schedule are the responsibility of
Franklin Real Estate Income Fund's management. Our responsibility is to express
an opinion on these financial statements and the 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 financial statements referred to above present fairly,
in all material respects, the financial position of Franklin Real Estate Income
Fund as of December 31, 1993 and 1994, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1994, in
conformity with generally accepted accounting principles. In addition, in our
opinion, the financial statement schedule referred to above, when considered in
relation to the above financial statements taken as a whole, presents fairly, in
all material respects, the information required to be included therein.
 
                                                        COOPERS & LYBRAND L.L.P.
 
San Francisco, California
January 13, 1995
 
                                      FS-13
<PAGE>   171
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                                 BALANCE SHEETS
 
                      AS OF DECEMBER 31, 1993 AND 1994 AND
                          UNAUDITED SEPTEMBER 30, 1995
                  (DOLLARS IN 000'S EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31,
                                                                 -----------------   SEPTEMBER 30,
                                                                  1993      1994         1995
                                                                 -------   -------   -------------
                                                                                      (UNAUDITED)
<S>                                                              <C>       <C>       <C>
ASSETS
Rental Property:
  Land.........................................................  $ 7,826   $10,326      $10,326
  Buildings and improvements...................................   25,127    29,606       29,567
  Equipment....................................................       63        63           --
                                                                 -------   -------      -------
                                                                  33,016    39,995       39,893
  Less: accumulated depreciation...............................    3,508     4,535        5,266
                                                                 -------   -------      -------
                                                                 29,508..   35,460       34,627
Cash and cash equivalents......................................    1,470       973        1,498
Mortgage-backed securities, available for sale.................    4,404       532          537
Deferred rent receivable.......................................      539       686          769
Other assets...................................................  755....       579          614
                                                                 -------   -------      -------
          Total assets.........................................  $36,676   $38,230      $38,045
                                                                 =======   =======      =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable..................................................  $    --   $ 1,981      $ 1,948
Tenants' deposits and other liabilities........................      199       247          323
Distributions payable..........................................      500       500          500
                                                                 -------   -------      -------
          Total liabilities....................................      699     2,728        2,771
                                                                 -------   -------      -------
Stockholders' equity:
  Common stock, Series A, without par value; stated value $10
     per share; 10,000,000 shares authorized; 4,000,000 and
     3,999,653 shares issued and outstanding for 1993 and 1994,
     respectively, and 3,999,514 (unaudited) at September 30,
     1995......................................................   35,704    35,703       35,702
  Common stock, Series B, without par value; stated value $10
     per share; 500,000 shares authorized; 319,308 shares
     issued and outstanding for 1993 and 1994 and 319,308
     (unaudited) at September 30, 1995.........................    3,193     3,193        3,193
Unrealized loss of mortgage-backed securities..................       --       (40)           1
Accumulated distributions in excess of net income..............   (2,920)   (3,354)      (3,622)
                                                                 -------   -------      -------
          Total stockholders' equity...........................   35,977    35,502       35,274
                                                                 -------   -------      -------
          Total liabilities and stockholders' equity...........  $36,676   $38,230      $38,045
                                                                 =======   =======      =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-14
<PAGE>   172
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                            STATEMENTS OF OPERATIONS
 
                     FOR THE YEARS ENDED DECEMBER 31, 1992,
                      1993 AND 1994 AND UNAUDITED FOR THE
              NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995
                  (DOLLARS IN 000'S EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                              FOR THE YEARS ENDED                 FOR THE NINE
                                                  DECEMBER 31,                 MONTH PERIODS ENDED
                                          ----------------------------            SEPTEMBER 30,
                                           1992       1993       1994      ---------------------------
                                          ------     ------     ------        1994            1995
                                                                           -----------     -----------
                                                                           (UNAUDITED)     (UNAUDITED)
<S>                                       <C>        <C>        <C>        <C>             <C>
Revenue:
  Rent..................................  $3,275     $3,344     $4,389       $ 3,239         $ 3,468
  Interest and dividends................     600        313         67            49              59
  Other.................................      28         34         24            20              10
  Gain on sale of mortgage-backed
     securities.........................      --        447         --            --              --
                                          ------     ------     ------        ------          ------
          Total revenue.................   3,903      4,138      4,480         3,308           3,537
                                          ------     ------     ------        ------          ------
Expenses:
  Interest..............................      --         --        177           124             154
  Depreciation and amortization.........     959      1,069      1,122           833             862
  Property operations...................     892        909      1,114           772             937
  Related party.........................     222        226        213           154             164
  Consolidation expense, net............     423        284          2            --              62
  General and administrative............     133        219        218           183             126
  Loss on sale of mortgage-backed
     securities.........................      --         --         68            68              --
                                          ------     ------     ------        ------          ------
          Total expenses................   2,629      2,707      2,914         2,134           2,305
                                          ------     ------     ------        ------          ------
Net income..............................  $1,274     $1,431     $1,566       $ 1,174         $ 1,232
                                          ======     ======     ======        ======          ======
Net income per share, based on the
  weighted average shares outstanding of
  Series A common stock of 4,000,000,
  4,000,000 and 3,999,958 for the years
  ended December 31, 1992, 1993 and
  1994, respectively, and 4,000,000
  (unaudited) and 3,999,514 (unaudited)
  for the nine month periods ended
  September 30, 1994 and 1995,
  respectively..........................  $  .32     $  .36     $  .39       $   .29         $   .31
                                          ======     ======     ======        ======          ======
Distributions per share, based on the
  weighted average shares outstanding of
  Series A common stock of 4,000,000,
  4,000,000 and 3,999,958 for the years
  ended December 31, 1992, 1993 and
  1994, respectively, and 4,000,000
  (unaudited) and 3,999,514 (unaudited)
  for the nine month periods ended
  September 30, 1994 and 1995,
  respectively..........................  $  .55     $  .50     $  .50       $   .38         $   .38
                                          ======     ======     ======        ======          ======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-15
<PAGE>   173
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                       STATEMENTS OF STOCKHOLDERS' EQUITY
 
                              FOR THE YEARS ENDED
                        DECEMBER 31, 1992, 1993 AND 1994
                               (DOLLARS IN 000'S)
 
<TABLE>
<CAPTION>
                                                 COMMON STOCK
                                    --------------------------------------   UNREALIZED
                                                                              LOSS ON       ACCUMULATED
                                         SERIES A             SERIES B       MORTGAGE-    DISTRIBUTIONS IN
                                    -------------------   ----------------     BACKED      EXCESS OF NET
                                     SHARES     AMOUNT    SHARES    AMOUNT   SECURITIES        INCOME         TOTAL
                                    ---------   -------   -------   ------   ----------   ----------------   -------
<S>                                 <C>         <C>       <C>       <C>      <C>          <C>                <C>
Balance, December 31, 1991........  4,000,000   $35,704   319,308   $3,193      $ --          $ (1,425)      $37,472
Net income........................         --        --        --      --         --             1,274         1,274
Distributions declared............         --        --        --      --         --            (2,200)       (2,200)
                                    ---------   -------   -------   ------      ----           -------       -------
Balance, December 31, 1992........  4,000,000    35,704   319,308   3,193         --            (2,351)       36,546
Net income........................         --        --        --      --         --             1,431         1,431
Distributions declared............         --        --        --      --         --            (2,000)       (2,000)
                                    ---------   -------   -------   ------      ----           -------       -------
Balance, December 31, 1993........  4,000,000    35,704   319,308   3,193         --            (2,920)       35,977
Redemption of Series A,
  common stock....................       (347)       (1)       --      --         --                --            (1)
Unrealized loss on mortgage-backed
  securities......................         --        --        --      --        (40)               --           (40)
Net income........................         --        --        --      --         --             1,566         1,566
Distributions declared............         --        --        --      --         --            (2,000)       (2,000)
                                    ---------   -------   -------   ------      ----           -------       -------
Balance, December 31, 1994........  3,999,653   $35,703   319,308   $3,193      $(40)         $ (3,354)      $35,502
                                    =========   =======   =======   ======      ====           =======       =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-16
<PAGE>   174
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                            STATEMENTS OF CASH FLOWS
 
            FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994 AND
     UNAUDITED FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995
                               (DOLLARS IN 000'S)
 
<TABLE>
<CAPTION>
                                                 FOR THE YEARS ENDED            FOR THE NINE MONTH
                                                    DECEMBER 31,                   PERIODS ENDED
                                             ---------------------------           SEPTEMBER 30,
                                              1992      1993      1994       -------------------------
                                             -------   -------   -------        1994
                                                                             -----------      1995
                                                                             (UNAUDITED)   -----------
                                                                                           (UNAUDITED)
<S>                                          <C>       <C>       <C>         <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income...............................  $ 1,274   $ 1,431   $ 1,566       $ 1,174       $ 1,232
                                             -------   -------   -------       -------       -------
  Adjustments to reconcile net income to
     net cash provided by operating
     activities:
     Depreciation and amortization.........      959     1,069     1,122           833           862
     (Increase) decrease in deferred rent
       receivable..........................      (86)     (273)     (147)         (142)          (83)
     Decrease in due from advisor..........       --        --        --           258            --
     (Increase) decrease in other assets...     (284)     (219)       81           (23)         (113)
     Increase (decrease) in tenants'
       deposits and other liabilities......      (26)       15        48           140            76
     Loss on disposition of rental
       property............................                                                      100
                                             -------   -------   -------       -------       -------
                                                 563       592     1,104         1,066           842
                                             -------   -------   -------       -------       -------
Net cash provided by operating
  activities...............................    1,837     2,023     2,670         2,240         2,074
                                             -------   -------   -------       -------       -------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of rental property...........     (541)       --    (6,700)       (6,700)           --
  Improvements to rental property..........     (414)     (503)     (279)         (147)          (51)
  Investment in mortgage-backed
     securities............................       --        --      (588)         (588)           --
  Disposition of mortgage-backed
     securities............................      987     1,133     4,420         4,411            36
                                             -------   -------   -------       -------       -------
  Net cash provided by (used in) investing
     activities............................       32       630    (3,147)       (3,024)          (15)
                                             -------   -------   -------       -------       -------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Distributions paid.......................   (2,193)   (2,000)   (2,000)       (1,500)       (1,500)
  Borrowings under note payable............       --        --     2,000         2,000            --
  Principal payments on note payable.......       --        --       (19)           (7)          (33)
  Redemption of Series A common stock......       --        --        (1)           --            (1)
                                             -------   -------   -------       -------       -------
Net cash used in financing activities......   (2,193)   (2,000)      (20)          493        (1,534)
                                             -------   -------   -------       -------       -------
Net increase (decrease) in cash and cash
  equivalents..............................     (324)      653      (497)         (291)          525
Cash and cash equivalents, beginning of
  period...................................    1,141       817     1,470         1,470           973
                                             -------   -------   -------       -------       -------
Cash and cash equivalents, end of period...  $   817   $ 1,470   $   973       $ 1,179       $ 1,498
                                             =======   =======   =======       =======       =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-17
<PAGE>   175
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
NOTE 1 -- ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
Organization and Business Activity
 
     Franklin Real Estate Income Fund (the "Company") is a California
corporation formed on August 7, 1987 for the purpose of investing in
income-producing real property. The Company is a real estate investment trust
("REIT") having elected to qualify as a REIT under the applicable provisions of
the Internal Revenue Code since 1988. Under the Internal Revenue Code and
applicable state income tax law, a qualified REIT is not subject to income tax
if at least 95% of its taxable income is currently distributed to its
stockholders and other REIT tests are met. The Company has distributed at least
95% of its taxable income and intends to distribute substantially all of its
taxable income in the future. Accordingly, no provision is made for income taxes
in these financial statements.
 
     As of December 31, 1994, the Company's real estate portfolio consisted of
the Mira Loma Shopping Center located in Reno, Nevada; a 40% undivided interest
in the Shores Office Complex located in Redwood City, California; three separate
R&D buildings in the Northport Business Park located in Fremont, California; and
the Glen Cove Center located in Vallejo, California. The Company has also
purchased two small parcels of land located adjacent to the Mira Loma Shopping
Center. The Company has completed its property acquisition phase and no
additional property acquisitions are currently anticipated.
 
     In 1992, the Company initiated a plan of consolidation with the two other
REIT's, Franklin Select Real Estate Income Fund and Franklin Advantage Real
Estate Income Fund. In 1993, at a special meeting of shareholders, the
consolidation plan was not approved, at which time certain expenses of the
planned consolidation were reimbursed by the Advisor.
 
Rental Property
 
     Rental property is stated at cost and depreciated using the straight-line
method over an estimated useful life of 35 years for buildings and improvements,
and 5 years for equipment. Significant improvements and betterments are
capitalized. Maintenance, repairs and minor renewals are charged to expense when
incurred. The Shores is reflected in these financial statements in accordance
with the Company's ownership interest.
 
     Pursuant to the Company's investment objectives, property purchased is
generally held for extended periods. During the holding period, management
periodically, but at least annually, evaluates whether rental property has
suffered an impairment in value. Management's analysis includes consideration of
estimated undiscounted future cash flows during the expected holding period in
comparison with carrying values, prevailing market conditions and other economic
matters. If the current carrying value of an individual property exceeds
estimated future undiscounted cash flows, the Company would reduce the carrying
value of the asset to fair value; however, to date, such adjustments have not
been required.
 
Cash and Cash Equivalents
 
     The Company classifies highly liquid investments with original maturities
of three months or less from the date acquired as cash equivalents.
 
Mortgage-backed Securities Valuation
 
     Mortgage-backed securities held by the Company are classified as available
for sale and are carried at market value. The resulting unrealized gains and
losses are reported as a separate component of stockholders' equity until
realized. Realized gains and losses are recognized on the specific
identification method and are included in earnings. For the years 1992 and 1993,
prior to the adoption of Statement of Financial Accounting
 
                                      FS-18
<PAGE>   176
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
Standards No. 115, the Company valued mortgage-backed securities at amortized
cost. The impact of this change on stockholder's equity on January 1, 1994, was
immaterial.
 
Amortization
 
     Lease commissions are deferred and amortized using the straight-line method
over the term of the related lease.
 
Rental Revenues
 
     Rental revenues are recorded on the straight-line method to reflect
scheduled rent increases over the related lease term. As a result, a deferred
rent receivable is created when rental receivables are less than the amount
earned using the straight-line method or when rental income is recognized during
free rent periods of a lease.
 
Concentration of Credit Risk and Major Customers
 
     Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of mortgage-backed securities.
 
     The Company places excess cash in short-term deposits with Franklin Money
Fund, an investment company managed by an affiliate of the Advisor, and in money
market securities of companies with strong credit ratings and, by policy, limits
credit exposure to any one issuer. The Company performs ongoing credit
evaluations of its tenants and generally does not require collateral for
commercial tenants. The Company reserves for potential credit losses, as
appropriate.
 
     The following tenants provided 10% or more of the Company's total
straight-line rental revenues for the years 1994, 1993 and 1992.
 
<TABLE>
<CAPTION>
                                                                       PERCENT OF STRAIGHT-LINE
                                                                            RENTAL REVENUE
                                                                      --------------------------
                PRINCIPAL BUSINESS              LEASE EXPIRATIONS      1992      1993      1994
    ------------------------------------------  -----------------     ------    ------    ------
    <S>                                         <C>                   <C>       <C>       <C>
    Grocery Store.............................      04/25/2005          9.7%     10.2%      7.6%
    Grocery Store.............................      01/31/2010            0%        0%     14.7%
</TABLE>
 
Reclassification
 
     Certain reclassifications were made in the 1992 and 1993 financial
statements to conform to the presentation in the 1994 financial statements. Such
reclassifications had no effect on previously reported results.
 
September 30 Financial Data (unaudited)
 
     The accompanying interim unaudited financial statements have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
The unaudited financial statements contain all adjustments (consisting of normal
recurring accruals) which are necessary, in the opinion of management, for a
fair presentation. The statements, which do not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements, should be read in conjunction with the Company's financial
statements for the year ended December 31, 1994.
 
NOTE 2 -- RELATED PARTY TRANSACTIONS
 
     The Company has an agreement with Franklin Properties, Inc. (the "Advisor")
to administer the day-to-day operations of the Company. Under the terms of the
agreement, which is renewable annually, the
 
                                      FS-19
<PAGE>   177
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
Advisor will receive quarterly, an annualized fee equal to 1% of invested assets
and .4% of mortgage investments. The fee is subordinate to declared
distributions to Series A common stock shareholders totaling at least an 8% per
annum non-cumulative non-compounded return on their adjusted price per share, as
defined. Accordingly, no advisory fee was paid to the Advisor.
 
     The agreements between the Company and the Advisor, or affiliates of the
Advisor, provide for certain types of compensation and payments including but
not limited to the following, for those services rendered for the years ended
December 31, 1992, 1993 and 1994 and for the unaudited nine month periods ended
September 30, 1994 and 1995:
 
<TABLE>
<CAPTION>
                                     FOR THE YEARS ENDED DECEMBER 31,      FOR THE NINE MONTH PERIODS
                                    -----------------------------------        ENDED SEPTEMBER 30,
                                      1992         1993         1994       ---------------------------
                                    ---------    ---------    ---------       1994            1995
                                                                           -----------     -----------
                                                                           (UNAUDITED)     (UNAUDITED)
<S>                                 <C>          <C>          <C>          <C>             <C>
Reimbursement for data processing,
  accounting and certain other
  expenses, charged to related
  party expense...................  $  55,000    $  58,000    $  56,000     $  36,000       $  36,000
Property management fee, charged
  to related party expense........    167,000      168,000      157,000       117,000         128,000
Acquisition Fee, capitalized and
  amortized over the life of the
  related investment..............         --           --      250,000       250,000              --
Leasing commission, capitalized
  and amortized over the term of
  the related lease...............         --           --       25,000        13,000         105,000
Construction supervision fee,
  capitalized and amortized over
  the life of the related
  investment or the term of the
  related lease...................         --           --       10,000         9,000           1,000
</TABLE>
 
     At December 31, 1993 and 1994, cash equivalents included $265,000 and
$31,000, respectively, and $313,000 (unaudited) at September 30, 1995, which was
invested in Franklin Money Fund, an investment company managed by an affiliate
of the Advisor. Dividends earned from Franklin Money Fund totaled $9,000, $5,000
and $6,000 for the years ended December 31, 1992, 1993 and 1994, respectively,
and $5,000 (unaudited) and $4,000 (unaudited) for the nine month periods ended
September 30, 1994 and 1995, respectively.
 
NOTE 3 -- MORTGAGE-BACKED SECURITIES, AVAILABLE FOR SALE
 
     Mortgage-backed securities, available for sale at December 31, 1994,
consisted of a Government National Mortgage certificate with 6% coupon rate,
maturing in 2023. Amortized cost was $572,000 and market value was $532,000,
resulting in a gross unrealized loss of $40,000.
 
     Mortgage-backed securities at December 31, 1993, had an aggregate market
value and amortized cost of $4,388,000 and $4,404,000, respectively. Gross
unrealized gains and loss was $16,000, resulting in a net unrealized loss of
$16,000.
 
NOTE 4 -- COMMON STOCK, WARRANTS AND INCOME PER SHARE
 
     Series A and Series B common stock have the same voting rights. Cash
distributions from sources other than cash from the sale or refinancing of the
Company's property are to be paid in the following order of
 
                                      FS-20
<PAGE>   178
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
priority: first to the Series A stockholders until they receive an 8% per annum
non-cumulative non-compounded return on their adjusted price per share, as
defined; then to the Series A and Series B stockholders in proportion of their
respective number of shares. All distributions are declared at the discretion of
the Directors of the Company. To date, the Board of Directors has not declared
any distributions to be payable to any shares of outstanding Series B common
stock.
 
     Since Series A common stock has not received an 8% per annum non-cumulative
non-compounded return on its adjusted purchase price, and since Series B common
stock does not participate in earnings until such 8% return is received by the
Series A common stock, net income per share is not applicable to Series B common
stock.
 
     Warrants were issued with each share of Series A common stock purchased
during the offering period, without additional cost to the stockholders. The
number of warrants issued with each share varied depending upon the number of
shares outstanding at the time the warrants were issued. Warrants covering the
exercise of 2,861,420 additional shares of Series A common stock are outstanding
as of December 31, 1994. Each warrant is scheduled to become exercisable at a
price of $10.00 per share, for a 12-month period commencing on February 1, 1995.
 
NOTE 5 -- DISTRIBUTIONS
 
     The allocation of cash distributions per share for individual shareholders'
income tax purposes, as reported on Internal Revenue Service Form 1099-DIV, for
the years ended December 31, 1992, 1993 and 1994 was as follows:
 
<TABLE>
<CAPTION>
                                                     ORDINARY    RETURN OF    CAPITAL    TOTAL
        YEAR PAID                                     INCOME      CAPITAL      GAIN      PAID
        ------------------------------------------   --------    ---------    -------    -----
        <S>                                          <C>         <C>          <C>        <C>
        1992......................................     $.47        $ .08       $  --     $.55
        1993......................................     $.14        $ .24       $ .12     $.50
        1994......................................     $.41        $ .09       $  --     $.50
</TABLE>
 
     Through December 31, 1991, the Company had a Dividend Reinvestment Plan
(the "Prior Plan"). On January 22, 1992, the Board of Directors suspended the
operation of the Prior Plan commencing with the quarter ending March 31, 1992.
In December, 1994, the Company implemented a new Dividend Reinvestment and Share
Purchase Plan (the "Plan"), under which a stockholder's cash distributions may
be reinvested in shares of Series A common stock of the Company, subject to the
terms and conditions of the Plan. Under the Plan, the Company's Dividend
Reinvestment Agent makes open market purchases of the Company's Series A common
stock, administers the Plan and performs other duties related to the Plan. No
new shares are issued in connection with the Plan.
 
NOTE 6 -- NOTE PAYABLE
 
     At December 31, 1994, the Company had a mortgage note payable of
$1,981,000, collateralized by a deed of trust on the Glen Cove Center. The note
bears interest at a variable rate of 1.5% in excess of the Union Bank Reference
Rate. Prior to December 15, 1994 interest on the note was 2.00% in excess of the
bank's Reference Rate. Principal is payable in monthly installments of $3,700
until maturity on May 1, 1999.
 
     Aggregate principal payments required in future years are as follows:
 
<TABLE>
        <S>                                                                <C>
        1995.............................................................  $   44,000
        1996.............................................................      44,000
        1997.............................................................      44,000
        1998.............................................................      44,000
        1999.............................................................   1,805,000
                                                                           ----------
                                                                           $1,981,000
                                                                           ==========
</TABLE>
 
                                      FS-21
<PAGE>   179
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
NOTE 7 -- RENTAL INCOME
 
     The Company's rental income from commercial property is received
principally from tenants under noncancelable operating leases. The leases
typically provide for guaranteed minimum rent plus contingent rents. Minimum
future rentals on non-cancellable operating leases at December 31, 1994 are as
follows:
 
<TABLE>
        <S>                                                               <C>
        1995............................................................  $ 3,689,000
        1996............................................................    3,061,000
        1997............................................................    2,392,000
        1998............................................................    2,193,000
        1999............................................................    1,898,000
        Thereafter......................................................   12,145,000
                                                                          -----------
                                                                          $25,378,000
                                                                          ===========
</TABLE>
 
     Minimum future rentals do not include contingent rents, which represent
reimbursements of property operating expenses. Contingent rents amounted to
$493,000, $426,000 and $678,000 for the years ended December 31, 1992, 1993 and
1994, respectively.
 
NOTE 8 -- ACQUISITION OF RENTAL PROPERTY
 
     On January 31, 1994, the Company purchased a fee interest in Glen Cove
Center, a neighborhood shopping center, for a total cost of $6,700,000, which
includes acquisition fees and closing costs. The Company purchased the property
using the Company's cash reserves and an unsecured loan in the amount of
$2,000,000. On June 30, 1994, the unsecured loan in the amount of $2,000,000 was
converted into a note collateralized by the property.
 
NOTE 9 -- SUPPLEMENTAL DISCLOSURE OF CASH FLOW AND NON-CASH INFORMATION
 
     For the year ended December 31, 1994, the Company paid interest of
$178,000.
 
NOTE 10 -- SUPPLEMENTARY QUARTERLY FINANCIAL DATA (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                               ----------------------------------------------------
                                               MARCH 31,      JUNE 30,     SEPTEMBER      DECEMBER
                                                  1993          1993        30, 1993      31, 1993
                                               ----------    ----------    ----------    ----------
<S>                                            <C>           <C>           <C>           <C>
Revenues....................................   $1,337,000    $  847,000    $  930,000    $1,024,000
Net income..................................      651,000       174,000       150,000       456,000
Net income per share........................          .16           .04           .04           .12
</TABLE>
 
<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                               ----------------------------------------------------
                                               MARCH 31,      JUNE 30,     SEPTEMBER      DECEMBER
                                                  1994          1994        30, 1994      31, 1994
                                               ----------    ----------    ----------    ----------
<S>                                            <C>           <C>           <C>           <C>
Revenues....................................   $1,030,000    $1,145,000    $1,133,000    $1,172,000
Net income..................................      292,000       476,000       406,000       392,000
Net income per share........................          .07           .12           .10           .10
</TABLE>
 
                                      FS-22
<PAGE>   180
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
              FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994
<TABLE>
<CAPTION>
                                                                                                         COLUMN E
                                                                       COLUMN D           --------------------------------------
                                                                -----------------------
                                             COLUMN C              COST CAPITALIZED               GROSS AMOUNT AT WHICH
                                     ------------------------        SUBSEQUENT TO              CARRIED AT CLOSE OF PERIOD
                                                                      ACQUISITION         --------------------------------------
      COLUMN A          COLUMN B       INITIAL COST TO FUND     -----------------------                 BUILDINGS
- --------------------- ------------   ------------------------                  CARRYING                    AND
     DESCRIPTION      ENCUMBRANCES      LAND      BUILDINGS     IMPROVEMENTS    COSTS        LAND      IMPROVEMENTS     TOTAL
- --------------------- ------------   ----------  ------------   ------------   --------   ----------   ------------   ----------
<S>                   <C>           <C>          <C>          <C>          <C>        <C>          <C>            <C>
Shopping Center                                               
Reno, Nevada.........  $       --    $2,089,000   $7,006,000   $  541,000  $    --    $2,089,000    $7,547,000    $9,636,000
Office Complex
Redwood City, CA.....          --     2,719,000    7,924,000      681,000       --     2,719,000     8,605,000    11,324,000
R&D Building
Fremont, CA..........          --     2,874,000    8,708,000      379,000       --     2,874,000     9,087,000    11,961,000
Car Wash
Reno, Nevada.........          --       144,000      153,000           --       --       144,000       153,000       297,000
Shopping Center
Vallejo, CA..........   1,981,000     2,500,000    4,200,000       77,000       --     2,500,000     4,277,000     6,777,000
                      -----------    ----------  ------------  ----------  ------     ----------  ------------    ----------
                       $1,981,000   $10,236,000  $27,991,000   $1,678,000  $    --   $10,326,000   $29,669,000   $39,995,000(1)(2)
                      ===========   ===========  ===========   ==========  =======  ============  ============   ===========
 
<CAPTION>
 
                                                                  COLUMN I
                                                                -------------
                                                                LIFE ON WHICH
                                                                DEPRECIATION
                        COLUMN F        COLUMN G     COLUMN H     IN LATEST
      COLUMN A         -----------    ------------   ---------   OPERATIONS
- ---------------------  ACCUMULATED      DATE OF        DATE     STATEMENT IS
     DESCRIPTION       DEPRECIATION   CONSTRUCTION   ACQUIRED     COMPUTED
- ---------------------  -----------    ------------   ---------  -------------
<S>                   <<C>            <C>            <C>        <C>
Shopping Center
Reno, Nevada.........   $1,437,000      85/88          11/88          35
                                                         &
                                                       9/92
Office Complex
Redwood City, CA.....   1,440,000       82/87          09/89          35
R&D Building
Fremont, CA..........   1,504,000        85            01/91          35
Car Wash
Reno, Nevada.........      43,000        87            03/92          35
Shopping Center
Vallejo, CA..........     111,000        89            01/94          35
                       -----------
                        $4,535,000(3)
                       ===========
</TABLE>
 
                                      FS-23
<PAGE>   181
 
                        FRANKLIN REAL ESTATE INCOME FUND
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
              FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994
 
NOTES:
 
(1) The aggregate cost for federal income tax purposes is $39,995,000.
 
(2) Reconciliation of Real Estate
 
<TABLE>
<CAPTION>
                                                           1994          1993          1992
                                                        ----------    ----------    ----------
    <S>                                                 <C>           <C>           <C>
    Balance at beginning of period...................   $33,016,000   $32,513,000   $31,558,000
    Additions during period:
      Acquisitions...................................    6,700,000            --       541,000
      Improvements...................................      279,000       503,000       414,000
                                                        -----------   -----------   -----------
    Balance at end of period.........................   $39,995,000   $33,016,000   $32,513,000
                                                        ===========   ===========   ===========
</TABLE>
 
(3) Reconciliation of Accumulated Depreciation
 
<TABLE>
<CAPTION>
                                                           1994          1993          1992
                                                         ---------     ---------     ---------
    <S>                                                  <C>           <C>           <C>
    Balance at beginning of period...................    $3,508,000    $2,511,000    $1,593,000
    Depreciation expense for the period..............    1,027,000       997,000       918,000
                                                         ----------     --------      --------
    Balance at end of period.........................    $4,535,000    $3,508,000    $2,511,000
                                                         ==========     ========      ========
</TABLE>
 
                                      FS-24
<PAGE>   182
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
Board of Directors and Shareholders
Franklin Advantage Real Estate Income Fund
 
     We have audited the accompanying balance sheets of Franklin Advantage Real
Estate Income Fund as of December 31, 1993 and 1994, the related statements of
operations, stockholders' equity and cash flows for each of the three years in
the period ended December 31, 1994, and the financial statement schedule of Real
Estate and Accumulated Depreciation as of December 31, 1994. These financial
statements and the financial statement schedule are the responsibility of
Franklin Advantage Real Estate Income Fund's management. Our responsibility is
to express an opinion on these financial statements and the 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 financial statements referred to above present fairly,
in all material respects, the financial position of Franklin Advantage Real
Estate Income Fund as of December 31, 1993 and 1994, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1994, in conformity with generally accepted accounting principles.
In addition, in our opinion, the financial statement schedule referred to above,
when considered in relation to the above financial statements taken as a whole,
presents fairly, in all material respects, the information required to be
included therein.
 
                                                      COOPERS & LYBRAND L. L. P.
 
San Francisco, California
January 13, 1995
 
                                      FS-25
<PAGE>   183
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                                 BALANCE SHEETS
                      AS OF DECEMBER 31, 1993 AND 1994 AND
                          UNAUDITED SEPTEMBER 30, 1995
                  (DOLLARS IN 000'S EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31,
                                                               ------------------    SEPTEMBER 30,
                                                                1993       1994          1995
                                                               -------    -------    -------------
                                                                                     (UNAUDITED)
<S>                                                            <C>        <C>        <C>
ASSETS
Rental Property:
  Land......................................................   $ 7,430    $10,937       $10,937
  Buildings and improvements................................    14,357     19,972        20,069
                                                               -------    -------       -------
                                                                21,787     30,909        31,006
  Less: accumulated depreciation............................       818      1,312         1,798
                                                               -------    -------       -------
                                                                20,969     29,597        29,208
Cash and cash equivalents...................................     1,284        804         1,256
Mortgage-backed securities, available for sale..............     7,163      1,494         1,447
Deferred rent receivable....................................       429        306           264
Other assets................................................       861        538           458
                                                               -------    -------       -------
          Total assets......................................   $30,706    $32,739       $32,633
                                                               =======    =======       =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes and bonds payable.....................................   $ 3,015    $ 5,298       $ 5,279
Tenants' deposits and other liabilities.....................       106        128           261
Distributions payable.......................................        --        490           429
Advance rents...............................................        --         82            60
                                                               -------    -------       -------
          Total liabilities.................................     3,121      5,998         6,029
                                                               -------    -------       -------
Stockholders' equity:
  Common stock, Series A, without par value; stated value
     $10 per share; 50,000,000 shares authorized; 3,013,910
     and 3,013,775 shares issued and outstanding for 1993
     and 1994, respectively, and 3,013,713 (unaudited) at
     September 30, 1995.....................................    27,011     27,011        27,010
  Common stock, Series B, without par value; stated value
     $10 per share; 1,000,000 shares authorized; 124,240
     shares issued and outstanding for 1993 and 1994, and
     124,240 (unaudited) at September 30, 1995..............     1,242      1,242         1,242
Unrealized loss of mortgage-backed securities...............        --       (124)          (65)
Accumulated distributions in excess of net income...........      (668)    (1,388)       (1,583)
                                                               -------    -------       -------
          Total stockholders' equity........................    27,585     26,741        26,604
                                                               -------    -------       -------
          Total liabilities and stockholders' equity........   $30,706    $32,739       $32,633
                                                               =======    =======       =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-26
<PAGE>   184
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                            STATEMENTS OF OPERATIONS
            FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994 AND
     UNAUDITED FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995
                  (DOLLARS IN 000'S EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                            FOR THE NINE MONTH PERIODS
                                                 FOR THE YEARS ENDED
                                                     DECEMBER 31               ENDED SEPTEMBER 30,
                                              --------------------------    --------------------------
                                               1992      1993      1994        1994           1995
                                              ------    ------    ------    -----------    -----------
<S>                                           <C>       <C>       <C>       <C>            <C>
                                                                            (UNAUDITED)    (UNAUDITED)
Revenue:
  Rent.....................................   $3,131    $3,248    $3,280      $   2,319      $   3,223
  Interest and dividends...................      593       479       414            354             99
                                              ------    ------    ------         ------         ------
     Total revenue.........................    3,724     3,727     3,694          2,673          3,322
                                              ------    ------    ------         ------         ------
Expenses:
  Interest.................................      176       263       289            200            355
  Depreciation and amortization............      427       429       533            370            526
  Property operations......................      880       875       922            674            824
  Related party............................      188       308       306            227            272
  Consolidation expense (recovery), net....      413       (88)        1             --             45
  General and administrative...............       93       156       167            129             86
  Loss on sale of mortgage-backed
     securities............................       --        --       237             --             --
                                              ------    ------    ------         ------         ------
     Total expenses........................    2,177     1,943     2,455          1,600          2,108
                                              ------    ------    ------         ------         ------
Net income.................................    1,547     1,784     1,239          1,073          1,214
                                              ======    ======    ======         ======         ======
Net income per share, based on the weighted
  average shares outstanding of Series A
  common stock of 3,079,381, 3,013,910 and
  3,013,894 for the years ended December
  31, 1992, 1993 and 1994, respectively,
  and 3,013,910 (unaudited) and 3,013,713
  (unaudited) for the nine month periods
  ended September 30, 1994 and 1995,
  respectively.............................   $  .50    $  .59    $  .41      $     .36      $     .40
                                              ======    ======    ======         ======         ======
Distributions per share, based on the
  weighted average shares outstanding of
  Series A common stock of 3,079,381,
  3,013,910 and 3,013,894 for the years
  ended December 31, 1992, 1993 and 1994,
  respectively, and 3,013,910 (unaudited)
  and 3,013,713 (unaudited) for the nine
  month periods ended September 30, 1994
  and 1995, respectively...................   $  .65    $  .65    $  .65      $     .49      $     .47
                                              ======    ======    ======         ======         ======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-27
<PAGE>   185
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                       STATEMENTS OF STOCKHOLDERS' EQUITY
                              FOR THE YEARS ENDED
                        DECEMBER 31, 1992, 1993 AND 1994
                               (DOLLARS IN 000'S)
 
<TABLE>
<CAPTION>
                                                             COMMON STOCK
                                               ----------------------------------------    UNREALIZED
                                                                                            LOSS ON       ACCUMULATED
                                                    SERIES A              SERIES B         MORTGAGE-     DISTRIBUTIONS
                                               -------------------    -----------------      BACKED      IN EXCESS OF
                                                SHARES     AMOUNT     SHARES     AMOUNT    SECURITIES     NET INCOME       TOTAL
                                               --------    -------    -------    ------    ----------    -------------    -------
<S>                                            <C>         <C>        <C>        <C>       <C>           <C>              <C>
Balance, December 31, 1991.................... 3,025,339   $27,216    114,422    $1,144     $     --        $   (30)      $28,330
Proceeds from sale of Series A, common
  stock.......................................  146,571      1,466         --       --            --             --         1,466
Redemption of Series A, common stock.......... (158,000)    (1,517)        --       --            --             --         1,517
Underwriting commissions......................       --       (117)        --       --            --             --          (117)
Offering costs................................       --        (37)        --       --            --             --           (37)
Proceeds from sales of Series B, common
  stock.......................................       --         --      9,818       98            --             --            98
Net income....................................       --         --         --       --            --          1,547         1,547
Distributions declared........................       --         --         --       --            --         (2,010)       (2,010)
                                                                                 -------    --------
                                                                                   ---           ---
                                                -------    -------     ------                               -------
Balance, December 31, 1992.................... 3,013,910    27,011    124,240    1,242            --           (493)       27,760
Net income....................................       --         --         --       --            --          1,784         1,784
Distributions declared........................       --         --         --       --            --         (1,959)       (1,959)
                                                                                 -------    --------
                                                                                   ---           ---
                                                -------    -------     ------                               -------
Balance, December 31, 1993.................... 3,013,910    27,011    124,240    1,242            --           (668)       27,585
Redemption of Series A, common stock..........     (135)        --         --       --            --             --            --
Net income....................................       --         --         --       --            --          1,239         1,239
Distributions declared........................       --         --         --       --            --         (1,959)       (1,959)
Unrealized loss on mortgage-backed
  securities..................................       --         --         --       --          (124)            --          (124)
                                                                                 -------    --------
                                                                                   ---           ---
                                                -------    -------     ------                               -------
Balance, December 31, 1994.................... 3,013,775   $27,011    124,240    $1,242     $   (124)       $(1,388)      $26,741
                                                =======    =======     ======    ========== ===========     =======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-28
<PAGE>   186
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                            STATEMENTS OF CASH FLOWS
            FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994 AND
     UNAUDITED FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995
                               (DOLLARS IN 000'S)
 
<TABLE>
<CAPTION>
                                               FOR THE YEARS ENDED
                                                   DECEMBER 31,
                                          ------------------------------
                                            1992       1993       1994
                                          --------    -------    -------      FOR THE NINE MONTH
                                                                           PERIODS ENDED SEPTEMBER
                                                                                     30,
                                                                           ------------------------
                                                                                           1995
                                                                              1994      -----------
                                                                           -----------  (UNAUDITED)
                                                                           (UNAUDITED)
<S>                                       <C>         <C>        <C>       <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income............................  $  1,547    $ 1,784    $ 1,239     $ 1,073      $ 1,214
                                          --------    -------    -------      ------       ------
Adjustments to reconcile net income to
  net cash provided by operating
  activities:
  Depreciation and amortization.........       427        429        553         370          526
  (Increase) decrease in deferred rent
     receivable.........................      (482)        53        123         101           42
  Decrease in Due from Advisor..........        --         --         --         600           --
  (Increase) decrease in other assets...      (260)      (571)       284        (188)          40
  Increase (decrease) in tenants'
     deposits and other liabilities.....        86         12         22         108          133
  Increase (decrease) in advance
     rents..............................        --         --         82          --          (22)
                                          --------    -------    -------      ------       ------
                                              (229)       (77)     1,044         991          719
                                          --------    -------    -------      ------       ------
Net cash provided by operating
  activities............................     1,318      1,707      2,283       2,064        1,933
                                          --------    -------    -------      ------       ------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of rental property........   (18,573)        --     (6,210)         --           --
  Improvements to rental property.......       (58)       (26)      (562)       (538)         (97)
  Deposits on property..................    17,459         --         --          --           --
  Investment in mortgage-backed
     securities.........................    (9,496)        --       (980)       (980)          --
  Disposition of mortgage-backed
     securities.........................       969      1,364      6,525         784          106
                                          --------    -------    -------      ------       ------
  Net cash provided by (used in)
     investing activities...............    (9,699)     1,338     (1,227)       (734)           9
                                          --------    -------    -------      ------       ------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payment on notes and bonds
     payable............................       (55)       (60)       (67)         --          (19)
  Proceeds from sale of common stock....     1,564         --         --          --           (1)
  Distributions paid....................    (2,010)    (1,959)    (1,469)       (979)      (1,470)
  Offering costs paid...................       (52)        --         --          --           --
  Common Stock redeemed.................    (1,517)        --         --          --           --
  Underwriting commissions paid.........      (129)        --         --          --           --
                                          --------    -------    -------      ------       ------
Net cash used in financing activities...    (2,199)    (2,019)    (1,536)       (979)      (1,490)
                                          --------    -------    -------      ------       ------
Net increase (decrease) in cash and cash
  equivalents...........................   (10,580)     1,026       (480)        351          452
Cash and cash equivalents, beginning of
  period................................    10,838        258      1,284       1,284          804
                                          --------    -------    -------      ------       ------
Cash and cash equivalents, end of
  period................................  $    258    $ 1,284    $   804     $ 1,635      $ 1,256
                                          ========    =======    =======      ======       ======
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      FS-29
<PAGE>   187
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                                   UNAUDITED)
 
NOTE 1 -- ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
Organization and Business Activity
 
     Franklin Advantage Real Estate Income Fund (the "Company") is a California
corporation formed on June 8, 1990 for the purpose of investing in
income-producing real property. The Company is a real estate investment trust
("REIT") having elected to qualify as a REIT under the applicable provisions of
the Internal Revenue Code since 1991. Under the Internal Revenue Code and
applicable state income tax law, a qualified REIT is not subject to income tax
if at least 95% of its taxable income is currently distributed to its
stockholders and other REIT tests are met. The Company has distributed at least
95% of its taxable income and intends to distribute substantially all of its
taxable income in the future. Accordingly, no provision is made for income taxes
in these financial statements.
 
     As of December 31, 1994, the Company has made two real estate investments.
On January 2, 1992, the Company acquired its first property, the Fairway Center,
an office building located in Brea, California. On November 1, 1994, the Company
acquired the Carmel Mountain Gateway Plaza, a specialty retail center, located
in San Diego, California.
 
     In 1992, the Company initiated a plan of consolidation with two other
REIT's, Franklin Real Estate Income Fund and Franklin Select Real Estate Income
Fund. In 1993, at a special meeting of shareholders, the consolidation plan was
not approved, at which time certain expenses of the planned consolidation were
reimbursed by the Advisor.
 
Rental Property
 
     Rental property is stated at cost and depreciated using the straight-line
method over an estimated useful life of 35 years for buildings and improvements.
Significant improvements and betterments are capitalized. Maintenance, repairs
and minor renewals are charged to expense when incurred.
 
     Pursuant to the Company's investment objectives, property purchased is
generally held for extended periods. During the holding period, management
periodically, but at least annually, evaluates whether rental property has
suffered an impairment in value. Management's analysis includes consideration of
estimated undiscounted future cash flows during the expected holding period in
comparison with carrying values, prevailing market conditions and other economic
matters. If the current carrying value of an individual property exceeds
estimated future undiscounted cash flows, the Company would reduce the carrying
value of the asset to fair value; however, to date, such adjustments have not
been required.
 
Cash and Cash Equivalents
 
     The Company classifies highly liquid investments with original maturities
of three months or less from the date acquired as cash equivalents.
 
Mortgage-backed Securities Valuation
 
     Mortgage-backed securities held by the Company are classified as available
for sale and are carried at market value. The resulting unrealized gains and
losses are reported as a separate component of stockholders' equity until
realized. Realized gains and losses are recognized on the specific
identification method and are included in earnings. For the years 1992 and 1993,
prior to the adoption of Statement of Financial Accounting Standards No. 115,
the Company valued mortgage-backed securities at amortized cost. The impact of
this change on stockholder's equity on January 1, 1994, was immaterial.
 
                                      FS-30
<PAGE>   188
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                           UNAUDITED) -- (CONTINUED)
 
Amortization
 
     Organization costs are deferred and amortized using the straight-line
method over a five year period. Lease commissions are deferred and amortized
using the straight-line method over the term of the related lease.
 
Rental Revenues
 
     Rental revenues are recorded on the straight-line method over the related
lease term. As a result, a deferred rent receivable is created to reflect
scheduled rent increases when rental receivables are less than the amount earned
using the straight-line method or when rental income is recognized during free
rent periods of a lease.
 
Concentration of Credit Risk and Major Customers
 
     Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of mortgaged-backed
securities.
 
     The Company places excess cash in short-term deposits with Franklin Money
Fund, an investment company managed by an affiliate of the Advisor, and in money
market securities of companies with strong credit ratings and, by policy, limits
credit exposure to any one issuer. The Company performs ongoing credit
evaluations of its tenants and generally does not require collateral for
commercial tenants. The Company reserves for potential credit losses, as
appropriate.
 
     The following tenants provided 10% or more of the Company's total
straight-line rental revenues during 1994, 1993 and 1992.
 
<TABLE>
<CAPTION>
                                                                          PERCENT OF
                                                                     STRAIGHT-LINE RENTAL
                                                                            REVENUE
                                                                    -----------------------
                 PRINCIPAL BUSINESS            LEASE EXPIRATIONS    1992     1993     1994
        ------------------------------------   -----------------    -----    -----    -----
        <S>                                    <C>                  <C>      <C>      <C>
        Insurance Company...................      10/31/97          57.9%    57.8%    44.9%
        Insurance Company...................     04/30/2001         18.2%    18.2%    29.6%
</TABLE>
 
Reclassification
 
     Certain reclassifications were made in the 1992 and 1993 financial
statements to conform to the presentation in the 1994 financial statements. Such
reclassifications had no effect on previously reported results.
 
September 30 Financial Data (unaudited)
 
     The accompanying interim unaudited financial statements have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
The unaudited financial statements contain all adjustments (consisting of normal
recurring accruals) which are necessary, in the opinion of management, for a
fair presentation. The statements, which do not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements, should be read in conjunction with the Company's financial
statements for the year ended December 31, 1994.
 
NOTE 2 -- RELATED PARTY TRANSACTIONS
 
     The Company has an agreement with Franklin Properties, Inc. (the "Advisor")
to administer the day-to-day operations of the Company. Under the terms of the
agreement, which is renewable annually, the Advisor
 
                                      FS-31
<PAGE>   189
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                           UNAUDITED) -- (CONTINUED)
 
will receive quarterly, an annualized fee equal to 1% of invested assets and .4%
of mortgage investments commencing twelve months after the offering is
terminated. One half of the fee is subordinate to declared cash distributions to
Series A common stock shareholders totaling at least an 8% per annum
non-cumulative non-compounded return on their adjusted price per share, as
defined.
 
     Through December 31, 1992, Franklin Administrative Services, Inc. ("FAS")
acted as the Company's transfer agent and registrar for the Company's Series A
common stock. As of January 1, 1993, an unaffiliated agent assumed
responsibility as the transfer agent and registrar of the Company's Series A
common stock.
 
     The agreements between the Company and the Advisor, or affiliates of the
Advisor, provide for certain types of compensation and payments including but
not limited to the following for the years ended December 31, 1992, 1993 and
1994:
 
<TABLE>
<CAPTION>
                                                                            FOR THE NINE MONTH PERIODS
                                       FOR THE YEARS ENDED DECEMBER 31,        ENDED SEPTEMBER 30,
                                       ---------------------------------    --------------------------
                                         1992        1993        1994          1994           1995
                                       --------    --------    ---------    -----------    -----------
<S>                                    <C>         <C>         <C>          <C>            <C>
                                                                            (UNAUDITED)    (UNAUDITED)
Advisory fees, charged to related
  party expense....................... $     --    $ 86,000    $ 116,000      $85,000       $ 102,000
Reimbursement for certain organization
  and offering expenses, capitalized
  to organization costs...............   37,000          --           --           --              --
Reimbursement for underwriting commis-
  sions on the sale of Series A common
  stock, substantially all of which
  was re-allowed to unaffiliated
  brokers, charged to stockholders'
  equity..............................  117,000          --           --           --              --
Reimbursement for data processing, ac-
  counting and certain other expenses,
  charged to related party expense....   24,000      25,000       19,000       15,000          19,000
Property management fees, charged to
  related party expense...............  156,000     197,000      171,000      127,000         151,000
Stockholder services fees, charged to
  related party expense...............    8,000          --           --           --              --
Property acquisition fees, capitalized
  and amortized over the life of the
  related investment.................. 1,073,000         --      480,000           --              --
Leasing commissions, capitalized and
  amortized over the term of the
  related lease.......................       --          --       44,000           --           1,000
Construction supervision fee,
  capitalized and amortized over the
  life of the related investment or
  the term of the related lease.......       --          --       22,000           --           6,000
</TABLE>
 
     At December 31, 1993 and 1994, cash equivalents included $41,000 and
$79,000, respectively, and $283,000 (unaudited) at September 30, 1995, invested
in Franklin Money Fund which is an investment company managed by an affiliate of
the Advisor. Dividends earned from Franklin Money Fund totaled $334,000, $7,000
and $6,000 for the years ended December 31, 1992, 1993 and 1994, respectively,
and $5,000 (unaudited) and $4,000 (unaudited) for the nine month periods ended
September 30, 1994 and 1995, respectively.
 
                                      FS-32
<PAGE>   190
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                           UNAUDITED) -- (CONTINUED)
 
NOTE 3 -- MORTGAGE-BACKED SECURITIES, AVAILABLE FOR SALE
 
     Mortgage-backed securities, available for sale at December 31, 1994, had
coupon rates of 6.24% and 6.5%, maturing in 2017 and 2022, respectively.
Amortized cost was $1,618,000, market value was $1,494,000, resulting in a gross
unrealized loss of $124,000.
 
     Mortgage-backed securities at December 31, 1993 had an aggregate market
value and amortized cost of $7,158,000 and $7,163,000, respectively. Gross
unrealized gains and losses were $216,000 and $221,000, respectively.
 
NOTE 4 -- NOTES AND BONDS PAYABLE
 
     Notes and bonds payable at December 31, 1993 and 1994 are comprised of the
following:
 
<TABLE>
<CAPTION>
                                                                         1993         1994
                                                                       ---------    ---------
<S>                                                                    <C>          <C>
FAIRWAY CENTER
Note payable, collateralized by a deed of trust, payable interest
  only until maturity in March, 1996. Interest is paid monthly at a
  rate of 9% annually...............................................   $ 480,000    $ 480,000
Bonds payable, collateralized by a lien, issued in three types:
  serial bonds maturing through October 1, 2000, at interest rates
  ranging from 5.75% to 7.60%, term bonds maturing October 1, 2006,
  and October 1, 2013, at interest rates of 8% and 8.125%,
  respectively. The annual payment on the bonds is calculated in an
  amount sufficient to fully amortize the indebtedness..............   2,835,000    2,770,000
Prepaid reserve to be applied to the repayment of the outstanding
  principal balance of the bonds at their last maturity date........    (300,000)    (300,000)
CARMEL MOUNTAIN
Note payable, collateralized by a deed of trust. The note bears
  interest at a variable rate of 1.5% in excess of the Union Bank
  Reference Rate. Principal installments are payable in the amount
  of $2,098 per month through December 01, 1995; then $2,300 per
  month through December 01, 1996; then $2,522 per month through
  December 01, 1997; then $2,766 per month through December 01,
  1998; then $3,033 per month until maturity in October, 1999.......          --    2,348,000
                                                                       ----------   ----------
                                                                       $3,015,000   $5,298,000
                                                                       ==========   ==========
</TABLE>
 
     Aggregate principal payments required in future years are as follows:
 
<TABLE>
          <S>                                                            <C>
          1995.......................................................    $  90,000
          1996.......................................................      578,000
          1997.......................................................      105,000
          1998.......................................................      118,000
          1999.......................................................    2,322,000
          Thereafter.................................................    2,085,000
                                                                         ----------
                                                                         $5,298,000
                                                                         ==========
</TABLE>
 
NOTE 5 -- COMMON STOCK AND INCOME PER SHARE
 
     Series A and Series B common stock have the same voting rights.
Distributions from sources other than cash from sale or refinancing of the
Company's property, as defined, are to be paid in the following order of
 
                                      FS-33
<PAGE>   191
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                           UNAUDITED) -- (CONTINUED)
 
priority: first to the Series A stockholders until they receive an 8% per annum
non-cumulative non-compounded return on their adjusted price per share, as
defined; then to the Series A and Series B stockholders in proportion to their
respective number of shares. All distributions are declared at the discretion of
the Directors of the Company. To date, the Board of Directors has not declared
any distributions to be payable to any shares of outstanding Series B common
stock.
 
     Since Series A common stock has not received an 8% per annum non-cumulative
non-compounded return on its adjusted purchase price, and since Series B common
stock does not participate in earnings until such 8% return is received by the
Series A common stock, net income per share is not applicable to Series B common
stock.
 
NOTE 6 -- DISTRIBUTIONS
 
     The allocation of cash distributions per share for individual shareholders'
income tax purposes, as reported on Internal Revenue Service Form 1099-DIV, for
the years ended December 31, 1992, 1993 and 1994 was as follows:
 
<TABLE>
<CAPTION>
                                                           ORDINARY     RETURN OF      TOTAL
                           YEAR PAID                        INCOME       CAPITAL       PAID
        -----------------------------------------------    --------     ----------     -----
        <S>                                                <C>          <C>            <C>
        1992...........................................      $.50          $.15        $.65
        1993...........................................      $.49          $.16        $.65
        1994...........................................      $.51          $.14        $.65
</TABLE>
 
NOTE 7 -- RENTAL INCOME
 
     The Company's rental income from commercial property is received
principally from tenants under non-cancelable operating leases. The tenant
leases typically provide for guaranteed minimum rent plus contingent rents.
Minimum future rentals on non-cancelable tenant operating leases at December 31,
1994 are as follows:
 
<TABLE>
          <S>                                                           <C>
          1995......................................................    $5,084,000
          1996......................................................     4,761,000
          1997......................................................     4,300,000
          1998......................................................     2,834,000
          1999......................................................     2,315,000
          Thereafter................................................     9,419,000
                                                                        -----------
                                                                        $28,713,000
                                                                        ===========
</TABLE>
 
     Minimum future rentals do not include contingent rents, which represent
reimbursements of property operating expenses. Contingent rents amounted to
$126,000 and $96,000 for the years ended December 31, 1993 and 1994
respectively.
 
NOTE 8 -- SUPPLEMENTAL SCHEDULE OF CASH FLOW AND NON-CASH INVESTING AND
          FINANCING ACTIVITIES
 
     For the years ended December 31, 1992, 1993 and 1994 interest paid amounted
to $234,000, $271,000 and $266,000 respectively.
 
     In conjunction with the acquisition of the Carmel Mountain Gateway Plaza in
November 1994, the Company recorded a $2,350,000 note payable collateralized by
the property.
 
                                      FS-34
<PAGE>   192
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                         NOTES TO FINANCIAL STATEMENTS
    (INFORMATION FOR NINE MONTH PERIODS ENDED SEPTEMBER 30, 1994 AND 1995 IS
                           UNAUDITED) -- (CONTINUED)
 
     In conjunction with the acquisition of the Fairway Center in 1992, the
Company recorded a $480,000 note payable collateralized by the property. In
addition, approximately $2,650,000 was recorded in 1992 increasing the basis of
the property and establishing the net liability payable with regard to the bonds
payable.
 
NOTE 9 -- SUPPLEMENTARY QUARTERLY FINANCIAL DATA (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED
                                                 ------------------------------------------------------
                                                 MARCH 31,    JUNE 30,    SEPTEMBER 30,    DECEMBER 31,
                                                   1993         1993          1993             1993
                                                 ---------    --------    -------------    ------------
<S>                                              <C>          <C>         <C>              <C>
Revenues.......................................  $ 926,000    $937,000      $ 980,000       $  884,000
Net income.....................................    381,000     348,000        232,000          823,000
Net income per share...........................        .13         .12            .08              .27
</TABLE>
 
<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED
                                                 ------------------------------------------------------
                                                 MARCH 31,    JUNE 30,    SEPTEMBER 30,    DECEMBER 31,
                                                   1994         1994          1994             1994
                                                 ---------    --------    -------------    ------------
<S>                                              <C>          <C>         <C>              <C>
Revenues.......................................  $ 845,000    $897,000      $ 931,000       $1,021,000
Net income.....................................    358,000     384,000        331,000          166,000
Net income per share...........................        .12         .13            .11              .05
</TABLE>
 
                                      FS-35
<PAGE>   193
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
              FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994
<TABLE>
<CAPTION>
                                                                     COLUMN D                          COLUMN E
                                           COLUMN C           -----------------------   --------------------------------------
                                    -----------------------
                                                                 COST CAPITALIZED
                                                                                                GROSS AMOUNT AT WHICH
                                     INITIAL COST TO FUND          SUBSEQUENT TO              CARRIED AT CLOSE OF PERIOD
                                    -----------------------         ACQUISITION         --------------------------------------
      COLUMN A         COLUMN B                               -----------------------                 BUILDINGS
- -------------------- ------------                                            CARRYING                    AND
    DESCRIPTION      ENCUMBRANCES      LAND      BUILDINGS    IMPROVEMENTS    COSTS        LAND      IMPROVEMENTS     TOTAL
- -------------------- ------------   ----------   ----------   ------------   --------   ----------   ------------   ----------
<S>                  <C>            <C>          <C>          <C>            <C>      <C>          <C>            <C>
Office Bldg.
Brea, CA............  $2,950,000    $7,430,000   $14,273,000    $646,000     $   --   $7,430,000    $14,919,000   $22,349,000
Retail Center
  San Diego, CA.....   2,348,000     3,507,000    5,053,000           --         --    3,507,000     5,053,000     8,560,000
                     ------------   ----------   ----------   ------------   ------   ----------   ------------   ----------
                      $5,298,000    $10,937,000  $19,326,000    $646,000     $   --   $10,937,000   $19,972,000   $30,909,000(1)(2)
                     =============  ==========   ==========   ============   ======   ==========   ============   ==========
 
<CAPTION>
 
                                                                COLUMN I
                                                              -------------
                                                              LIFE ON WHICH
                                                              DEPRECIATION
                       COLUMN F       COLUMN G     COLUMN H     IN LATEST
      COLUMN A        -----------   ------------   --------    OPERATIONS
- --------------------  ACCUMULATED     DATE OF        DATE     STATEMENT IS
    DESCRIPTION       DEPRECIATION  CONSTRUCTION   ACQUIRED     COMPUTED
- --------------------  -----------   ------------   --------   -------------
<S>                  <<C>           <C>            <C>        <C>
Office Bldg.
Brea, CA............   $1,288,000        87          01/92          35
Retail Center
  San Diego, CA.....      24,000         94          11/94          35
                      -----------
                       $1,312,000(3)
                      ===========
</TABLE>
 
                                      FS-36
<PAGE>   194
 
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
              FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994
 
NOTES:
 
(1) The aggregate cost for federal income tax purposes is $30,909,000.
 
(2) Reconciliation of Real Estate
 
<TABLE>
<CAPTION>
                                                           1992          1993          1994
                                                        ----------    ----------    ----------
    <S>                                                 <C>           <C>           <C>
    Balance at beginning of period...................   $       --    $21,761,000   $21,787,000
    Additions during period:
      Acquisitions...................................   21,703,000            --     8,560,000
    Additions during period -- improvements..........       58,000        26,000       562,000
                                                        -----------   -----------   -----------
    Balance at end of period.........................   $21,761,000   $21,787,000   $30,909,000
                                                        ===========   ===========   ===========
</TABLE>
 
(3) Reconciliation of Accumulated Depreciation
 
<TABLE>
<CAPTION>
                                                                1992        1993        1994
                                                              --------    --------    ---------
    <S>                                                       <C>         <C>         <C>
    Balance at beginning of period.........................   $     --    $408,000    $ 818,000
    Depreciation expense for the period....................    408,000     410,000      494,000
                                                              ----------  --------     --------
    Balance at end of period...............................   $408,000    $818,000    $1,312,000
                                                              ==========  ========     ========
</TABLE>
 
                                      FS-37
<PAGE>   195
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   196
 
                                   APPENDIX A
 
                          AGREEMENT AND PLAN OF MERGER
                                     AMONG
                    FRANKLIN SELECT REAL ESTATE INCOME FUND,
                       FRANKLIN REAL ESTATE INCOME FUND,
                  FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND,
                                      AND
                           FRANKLIN PROPERTIES, INC.
<PAGE>   197
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   198
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                    PAGE
                                                                                    ----
<S>             <C>                                                                 <C>
ARTICLE ONE     DEFINITIONS.......................................................  A-1
ARTICLE TWO     THE MERGER........................................................  A-2
     2.1        Basic Transaction.................................................  A-2
     2.2        Effective Time....................................................  A-2
     2.3        Closing Date......................................................  A-3
     2.4        Articles of Incorporation.........................................  A-3
     2.5        Bylaws............................................................  A-3
     2.6        Directors and Officers............................................  A-3
ARTICLE THREE   CONVERSION OF SHARES..............................................  A-3
     3.1        Conversion of Series A Common Stock...............................  A-3
     3.2        Conversion of Series B Common Stock...............................  A-3
     3.3        Dissenting Shares.................................................  A-3
     3.4        Adjustment of the Conversion Factors..............................  A-4
     3.5        Fractional Shares.................................................  A-4
     3.6        Exchange Procedures...............................................  A-4
     3.7        Closing of Stock Transfer Books...................................  A-4
ARTICLE FOUR    REPRESENTATIONS AND WARRANTIES OF FREIF...........................  A-4
     4.1        Organization......................................................  A-4
     4.2        Capital Structure.................................................  A-4
     4.3        Authorization of Transaction......................................  A-4
     4.4        Compliance with Law...............................................  A-5
     4.5        Filings With the SEC..............................................  A-5
     4.6        Financial Statements..............................................  A-5
     4.7        Subsequent Events.................................................  A-5
     4.8        Broker's Fees.....................................................  A-5
     4.9        Disclosure........................................................  A-5
     4.10       Properties........................................................  A-5
     4.11       Real Property.....................................................  A-6
     4.12       Accounts Receivable...............................................  A-6
     4.13       Taxes.............................................................  A-6
     4.14       Undisclosed Liabilities...........................................  A-6
     4.15       Litigation........................................................  A-7
     4.16       Real Estate Investment Trust ("REIT") Status......................  A-7
ARTICLE FIVE    REPRESENTATIONS AND WARRANTIES OF ADVANTAGE.......................  A-7
     5.1        Organization......................................................  A-7
     5.2        Capital Structure.................................................  A-7
     5.3        Authorization of Transaction......................................  A-7
     5.4        Compliance with Law...............................................  A-7
     5.5        Filings With the SEC..............................................  A-8
     5.6        Financial Statements..............................................  A-8
     5.7        Subsequent Events.................................................  A-8
     5.8        Broker's Fees.....................................................  A-8
     5.9        Disclosure........................................................  A-8
     5.10       Properties........................................................  A-8
     5.11       Real Property.....................................................  A-8
</TABLE>
 
                                        i
<PAGE>   199
 
<TABLE>
<CAPTION>
                                                                                    PAGE
                                                                                    ----
<S>             <C>                                                                 <C>
     5.12       Accounts Receivable...............................................  A-9
     5.13       Taxes.............................................................  A-9
     5.14       Undisclosed Liabilities...........................................  A-9
     5.15       Litigation........................................................  A-9
     5.16       REIT Status.......................................................  A-9
ARTICLE SIX     REPRESENTATIONS AND WARRANTIES OF THE COMPANY.....................  A-9
     6.1        Organization......................................................  A-9
     6.2        Capital Structure.................................................  A-9
     6.3        Authorization of Transaction......................................  A-10
     6.4        Compliance with Law...............................................  A-10
     6.5        Filings With the SEC..............................................  A-10
     6.6        Financial Statements..............................................  A-10
     6.7        Subsequent Events.................................................  A-10
     6.8        Broker's Fees.....................................................  A-10
     6.9        Disclosure........................................................  A-10
     6.10       Properties........................................................  A-10
     6.11       Real Property.....................................................  A-11
     6.12       Accounts Receivable...............................................  A-11
     6.13       Taxes.............................................................  A-11
     6.14       Undisclosed Liabilities...........................................  A-11
     6.15       Litigation........................................................  A-12
     6.16       REIT Status.......................................................  A-12
ARTICLE SEVEN   REPRESENTATIONS AND WARRANTIES OF THE ADVISOR.....................  A-12
     7.1        Organization......................................................  A-12
     7.2        Authorization of Transaction......................................  A-12
     7.3        Representations of Company and Funds..............................  A-12
ARTICLE EIGHT   COVENANTS.........................................................  A-12
     8.1        General...........................................................  A-12
     8.2        Notices and Consents..............................................  A-13
     8.3        Regulatory Matters and Approvals..................................  A-13
     8.4        Fairness Opinion and Comfort Letter...............................  A-13
     8.5        Listing Company Shares............................................  A-13
     8.6        Operation of Business.............................................  A-13
     8.7        Notice of Developments............................................  A-14
     8.8        Expenses..........................................................  A-14
ARTICLE NINE    CONDITIONS TO OBLIGATIONS TO CLOSE................................  A-14
     9.1        Conditions........................................................  A-14
     9.2        Waiver............................................................  A-15
ARTICLE TEN     TERMINATION.......................................................  A-15
     10.1       Termination of Agreement..........................................  A-15
     10.2       Effect of Termination or Withdrawal...............................  A-16
ARTICLE ELEVEN  MISCELLANEOUS.....................................................  A-16
     11.1       Survival..........................................................  A-16
     11.2       Press Releases and Announcements..................................  A-16
     11.3       Entire Agreement..................................................  A-16
     11.4       Counterparts......................................................  A-16
</TABLE>
 
                                       ii
<PAGE>   200
 
<TABLE>
<CAPTION>
                                                                                    PAGE
                                                                                    ----
<S>             <C>                                                                 <C>
     11.5       Headings..........................................................  A-16
     11.6       Notices...........................................................  A-16
     11.7       Governing Law.....................................................  A-17
     11.8       Amendment and Waivers.............................................  A-17
     11.9       Incorporation of Exhibits and Schedules...........................  A-17
     11.10      Severability......................................................  A-17
</TABLE>
 
EXHIBIT A -- Agreement of Merger
EXHIBIT B -- Proposed Second Amended and Restated Bylaws of the Company
EXHIBIT C -- Amended and Restated Series B Stock Exchange Agreement
 
                                       iii
<PAGE>   201
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   202
 
     THIS AGREEMENT AND PLAN OF MERGER (this "Agreement") is made as of November
7, 1995 among FRANKLIN SELECT REAL ESTATE INCOME FUND, a California corporation
(the "Company"), FRANKLIN REAL ESTATE INCOME FUND, a California corporation
("FREIF"), FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND, a California corporation
("Advantage"), and FRANKLIN PROPERTIES, INC., a California corporation (the
"Advisor"). FREIF and Advantage are hereinafter referred to individually as a
"Fund" and collectively as "Funds."
 
     This Agreement contemplates the tax-free merger of FREIF and/or Advantage
into the Company pursuant to a plan of reorganization which satisfies the
requirements of Section 368(a)(1)(A) of the Code. The shareholders of Class A
Common Stock of each Participating Fund will receive Company Common Stock (as
defined hereafter) in exchange for their shares of such stock in such Fund. The
shareholder of Class B Common Stock of each Participating Fund will receive
Class B Shares of the Company in exchange for its shares of such stock in such
Fund.
 
     NOW, THEREFORE, in consideration of the premises and the mutual promises
herein made, and in consideration of the representations, warranties, and
covenants herein contained, the parties agree as follows:
 
                                  ARTICLE ONE
                                  DEFINITIONS
 
     In this Agreement, unless the context otherwise requires:
 
     "Agreement of Merger" has the meaning set forth in Section 2.1 herein.
 
     "Class B Common Stock" means the class of shares of stock of either Fund
designated as Series B Common Stock in such Fund's articles of incorporation.
 
     "Code" means the Internal Revenue Code of 1986, as amended.
 
     "Conversion Factor" has the meaning set forth in Section 3.1 herein.
 
     "Company Common Stock" means the class of shares of stock of the Company
designated as Series A Common Stock in the Company's articles of incorporation.
 
     "Counsel" means the law firm of Steinhart & Falconer.
 
     "Dissenting Shareholder" means the record holder of Dissenting Shares as
defined in Section 1300(c) of the California General Corporation Law.
 
     "Dissenting Shares" mean shares which are described in Section 1300(b) of
the California General Corporation Law, provided that no share of the Company or
any Participating Fund shall be a Dissenting Share unless at least five percent
(5%) of the outstanding shares of the Company or such Fund, as appropriate,
eligible to vote on the Merger dissent.
 
     "Effective Time" has the meaning set forth in Section 2.2 herein.
 
     "Environmental Litigation" has the meaning set forth in Section 4.11(b)
herein.
 
     "Environmental Regulations" has the meaning set forth in Section 4.11(b)
herein.
 
     "Exchange Act" means the Securities Exchange Act of 1934, as amended.
 
     "Exchange Agent" has the meaning set forth in Section 3.8 herein.
 
     "Fairness Opinion" has the meaning set forth in Section 8.4.
 
     "Financial Statements" means the financial statements, including balance
sheets, statements of operations, shareholders' equity, and cash flow, included
in the Company's or each Fund's Public Reports.
 
     "Hazardous Substances" means any substance regulated or prohibited by any
law or designated by any governmental agency to be hazardous, toxic,
radioactive, regulated medical waste or otherwise a danger to health or the
environment.
 
                                       A-1
<PAGE>   203
 
     "Joint Proxy Statement/Prospectus" means that joint proxy
statement/prospectus relating to the issuance of shares in the Company in
connection with the Merger of the Funds into the Company in the form in which it
is included in the Registration Statement when such Registration Statement is
filed with the SEC.
 
     "Legal Proceeding" has the meaning set forth in Section 4.15 herein.
 
     "Liens" has the meaning set forth in Section 4.10 herein.
 
     "Merger" has the meaning set forth in Section 2.1 herein.
 
     "Participating Fund" means a Fund that has received Requisite Shareholder
Approval, and has not terminated or withdrawn from this Agreement.
 
     "Public Reports" means all filings required to be made with the SEC under
the Securities Act and Exchange Act.
 
     "Registration Statement" means the registration statement filed by the
Company pursuant to the Securities Act and rules and regulations thereunder.
 
     "REIT" has the meaning set forth in Section 4.16 herein.
 
     "Requisite Shareholder Approval" means satisfaction of all of the
requirements of the California General Corporation Law for shareholder approval
of this Agreement and the Merger and the approval of the holders of a majority
of the outstanding shares of the Company or each Fund, as appropriate.
 
     "SEC" means the Securities and Exchange Commission.
 
     "Securities Act" means the Securities Act of 1933, as amended.
 
     "Series A Common Stock" means the class of shares of stock of either Fund
designated as Series A Common Stock in such Fund's articles of incorporation.
 
     "Series B Shares" means the class of shares of stock of the Company
designated as Series B Common Stock in the Company's articles of incorporation.
 
     "Surviving Corporation" has the meaning set forth in Section 2.1 herein.
 
     "Taxes" has the meaning set forth in Section 4.13 herein.
 
                                  ARTICLE TWO
                                   THE MERGER
 
     2.1 Basic Transaction.  On and subject to the terms and conditions of this
Agreement and the Agreement of Merger dated the date hereof and attached hereto
as Exhibit A (the "Agreement of Merger"), each Participating Fund will merge
with and into the Company (the "Merger") at the Effective Time. The Agreement of
Merger shall be executed by the Company and the Funds concurrently with the
execution of this Agreement. The Company shall be the corporation surviving the
Merger (the "Surviving Corporation"). Upon the consummation of the Merger, each
Participating Fund shall merge with and into the Company and the separate
corporate existence of such Fund shall thereupon cease. The Company shall
succeed to each Participating Fund's rights, assets, liabilities, and
obligations in accordance with the California General Corporation Law. The
shareholders of each Participating Fund who are not Dissenting Shareholders with
respect to such Fund shall thereupon become shareholders in the Company by
conversion of shares of each Fund pursuant to Article Three hereof without any
further action on their part.
 
     2.2 Effective Time.  Subject to the provisions of this Agreement and the
Agreement of Merger, and after receipt of a Tax Clearance Certificate for each
Participating Fund from the California Franchise Tax Board, the Agreement of
Merger, together with the required related officers' certificates, shall be
filed in accordance with Chapter 11 of the California General Corporation Law.
The Merger shall become effective upon the filing of the Agreement of Merger and
such certificates with the California Secretary of State (the "Effective Time").
 
                                       A-2
<PAGE>   204
 
     2.3 Closing Date.  Consummation of the Merger shall be effected as soon as
practicable following the satisfaction or waiver of all conditions established
in this Agreement, but in no event later than December 31, 1996 or such other
date as the parties may agree. The closing shall be held at 10:00 a.m., at the
offices of Counsel, at 333 Market Street, Suite 3200, San Francisco, California,
94105, or at such other date, time and place as the parties may agree.
 
     2.4 Articles of Incorporation.  If the Company receives the requisite
Shareholder Approval of this Agreement and the Merger, the articles of
incorporation of the Company in effect at the Effective Time shall become the
articles of incorporation of the Surviving Corporation except that Article First
will be amended to read as follows:
 
          "The name of this corporation is: FRANKLIN SELECT REALTY TRUST."
 
Article Fourth (d)(i) of the articles of incorporation will be amended to read
as follows:
 
          "(i) Dividends.  Holders of the Common Stock, Series A shall be
     entitled to receive dividends, when and as declared by the board of
     directors out of any assets at the time legally available therefor.
     No dividends shall be paid or other distributions made with respect to the
     Common Stock, Series B during any fiscal year of this corporation, other
     than distributions of net proceeds from the sale, financing or refinancing
     of real property of the corporation distributed in accordance with
     paragraph (d)(ii) below and dividends payable solely in Common Stock,
     Series B."
 
Such articles of incorporation, from and after the Effective Time, may be
amended from time to time as provided by law and may be separately certified by
the California Secretary of State as the articles of incorporation of the
Surviving Corporation.
 
     2.5 Bylaws.  If the Company receives the Required Shareholder Approval of
this Agreement and the Merger, the bylaws of the Company will be amended and
restated as set forth in Exhibit B attached hereto.
 
     2.6 Directors and Officers.  If the Company receives the Required
Shareholder Approval of this Agreement and the Merger, the directors and
officers of the Company at the Effective Time will remain the directors and
officers of the Surviving Corporation, retaining their respective positions and
terms of office until their successors have been duly elected or appointed and
qualified or until their earlier death, resignation or removal in accordance
with the Company's articles of incorporation or bylaws.
 
                                 ARTICLE THREE
                              CONVERSION OF SHARES
 
     3.1 Conversion of Series A Common Stock.  At the Effective Time, each share
of Series A Common Stock of each Participating Fund, other than Dissenting
Shares, shall be converted into the number of shares of Company Common Stock set
forth below (the "Conversion Factor"):
 
<TABLE>
            <S>                                                      <C>
            FREIF..................................................   1.286 Shares
            Advantage..............................................     1.2 Shares
</TABLE>
 
     3.2 Conversion of Series B Common Stock.  At the Effective Time, each share
of Series B Common Stock of each Participating Fund shall be converted into the
number of Series B Shares of the Company set forth below:
 
<TABLE>
            <S>                                                      <C>
            FREIF..................................................   1.286 Shares
            Advantage..............................................     1.2 Shares
</TABLE>
 
     The Company and each holder of Series B Common Stock of a Participating
Fund or Series B Shares of the Company shall enter into the Amended and Restated
Series B Stock Exchange Agreement (the "Amended and Restated Series B Stock
Exchange Agreement") in the form of Exhibit C hereto, effective as of the
Effective Time.
 
     3.3 Dissenting Shares.  Notwithstanding anything in this Agreement to the
contrary, a Dissenting Shareholder who holds any Dissenting Shares of the
Company or any Fund outstanding immediately prior to
 
                                       A-3
<PAGE>   205
 
the Effective Time, and who has made and perfected a demand for payment of the
value of the shares pursuant to Sections 1300-1312 of the California General
Corporation Law ("Payment"), and who has not effectively withdrawn, failed to
perfect or otherwise forfeited or lost the right to such Payment, shall have, by
virtue of the Merger and without further action on the Dissenting Shareholder's
part, the right to receive and be paid the Payment and no further rights other
than those provided under Sections 1300-1312 of the California General
Corporation Law; subject, however, to Section 9.1(ii).
 
     3.4 Adjustment of the Conversion Factors.  The Conversion Factors set forth
in Sections 3.1 and 3.2 above are subject to equitable adjustment prior to the
effective date of the Registration Statement to reflect any stock split, stock
dividend, reverse stock split, or similar recapitalization.
 
     3.5 Fractional Shares.  No fractional shares of Company Common Stock or
Series B Shares shall be issued in connection with the Merger. Any fractional
share which a shareholder of a Participating Fund would be entitled to receive
pursuant to Sections 3.1 and 3.2 above shall be rounded up to the next whole
share, and such shareholder shall receive such whole share without the payment
of any additional consideration.
 
     3.6 Exchange Procedures.  Promptly after the Effective Time, the Company
shall cause Chemical Trust Company of California (the "Exchange Agent") to mail
to each shareholder of record of each Participating Fund immediately prior to
the Effective Time who has uncertificated shares an initial transaction
statement ("ITS") signed by the Company and containing the following
information: (i) number of shares of Company Common Stock or Series B Shares to
be issued to such shareholder in the Merger; (ii) name of the registered owner
of the shares; (iii) the taxpayer identification number; and (iv) all other
information necessary to comply with the requirements for issuing an ITS under
Article Eight of the California Uniform Commercial Code. With respect to
certificated shares of the Funds, the Company shall cause the Exchange Agent to
mail instructions to the shareholders of record of such shares immediately prior
to the Effective Time for use in effecting the surrender of such certificates in
exchange for either an ITS or one or more certificates for Company Common Stock
or Series B Shares, as the case may be. Unless requested in writing by the
shareholder, no certificates representing shares of Company Common Stock or
Series B Shares will be issued. Any surrendered certificates shall forthwith be
cancelled.
 
     3.7 Closing of Stock Transfer Books.  At the Effective Time, the stock
transfer books of each Participating Fund shall be closed, and thereafter no
transfers of such Fund's common stock shall be made or consummated.
 
                                  ARTICLE FOUR
                    REPRESENTATIONS AND WARRANTIES OF FREIF
 
     Except as disclosed or reflected in the Joint Proxy Statement/Prospectus,
FREIF represents and warrants to the Company, Advantage and the Advisor as
follows:
 
     4.1 Organization.  FREIF is duly organized, validly existing, and in good
standing under the laws of the State of California, and has the corporate power
to own all of its properties and assets and to carry on its business as it is
now being conducted.
 
     4.2 Capital Structure.  FREIF's authorized capital stock consists of (i)
10,000,000 shares of Series A Common Stock, without par value, of which
3,999,515 shares are issued and outstanding and (ii) 500,000 shares of Series B
Common Stock, without par value, of which 319,308 shares are issued and
outstanding. All issued and outstanding shares have been validly issued in full
compliance with all federal and state securities laws, are fully paid and
nonassessable. There are no outstanding subscriptions, options, warrants,
convertible securities, or other agreements or commitments obligating FREIF to
issue or transfer from treasury any additional shares of its capital stock of
any class, except warrants covering the exercise of 2,861,420 additional shares
of Series A Common Stock exercisable at $10.00 per share and expiring February
1, 1996, and pursuant to the Amended and Restated Series B Stock Exchange
Agreement.
 
     4.3 Authorization of Transaction.  FREIF has full power and authority to
execute and deliver this Agreement and the Agreement of Merger and to perform
its obligations hereunder and thereunder, subject to
 
                                       A-4
<PAGE>   206
 
receipt of the Requisite Shareholder Approval of this Agreement and the
Agreement of Merger. This Agreement constitutes the valid and legally binding
obligation of FREIF, enforceable against FREIF in accordance with its terms. To
the best knowledge of FREIF, and other than in connection with the provisions of
the Securities Act, the Exchange Act, the California General Corporation Law,
and state securities laws, FREIF does not need to give any notice to, make any
filings with, or obtain any authorization, consent or approval from any
governmental agency for the parties to consummate the transaction contemplated
in this Agreement.
 
     4.4 Compliance with Law.  To the best knowledge of FREIF, neither the
execution or delivery of this Agreement and the Agreement of Merger, nor the
consummation of the transactions contemplated hereby and thereby, will (i)
violate any statute, regulation, rule, judgment, order, decree, stipulation,
injunction, charge, or other restriction of any governmental agency, or court to
which FREIF is subject or any provision of its articles of incorporation or
bylaws or (ii) conflict with, result in breach of, constitute a default under,
result in the acceleration of, create in any party the right to accelerate,
terminate, modify, or cancel or require any notice under any contract, lease,
sublease, license, franchise, permit, indenture, agreement, or mortgage for
borrowed money, instrument of indebtedness, security interest or other
obligation to which FREIF is a party or by which it is bound or to which any of
its assets is subject.
 
     4.5 Filings With the SEC.  FREIF has filed all Public Reports with the SEC.
All Public Reports complied at the time of such filing with the Securities Act
and the Exchange Act in all material respects. None of the Public Reports, as of
their respective dates, contained any untrue statement of a material fact or
failed to state a fact necessary to make the statements therein, in light of the
circumstances under which they were made, not misleading.
 
     4.6 Financial Statements.  FREIF has filed Quarterly Reports on Form 10-Q
for the fiscal quarter ended September 30, 1995 and an Annual Report on Form
10-K for the fiscal year ended December 31, 1994. The Financial Statements
included in or incorporated by reference into these Public Reports have been
prepared in accordance with generally accepted accounting principals applied on
a consistent basis and present fairly the financial condition of FREIF as of the
dates indicated, and its results of operations, cash flows and changes in
shareholder equity for the periods contained therein.
 
     4.7 Subsequent Events.  Since the fiscal quarter ending September 30, 1995,
there has not been any material adverse change in the financial condition or
results of operations of FREIF, or in its overall business or prospects, or in
the tax or other regulatory provisions which govern FREIF.
 
     4.8 Broker's Fees.  With the exception of the fees paid or payable to Bear,
Stearns & Co., Inc., FREIF does not have any liability or obligation to pay fees
or commissions to any broker, finder, or agent with respect to the transactions
contemplated by this Agreement.
 
     4.9 Disclosure.  The Joint Proxy Statement/Prospectus complies with the
Securities Act and the Exchange Act in all material respects, and does not
contain any untrue statement of a material fact or fail to state a material fact
necessary to make the statements made therein, in light of the circumstances
under which they will be made, not misleading; provided, however, that FREIF
makes no representation or warranty with respect to any information that any
other party to the Merger may supply for use in the Joint Proxy
Statement/Prospectus.
 
     4.10 Properties.  FREIF's Financial Statements reflect all of the real and
personal property used by FREIF in its business or otherwise held by FREIF.
Except as disclosed in the Joint Proxy Statement/Prospectus, FREIF has good and
marketable title to all assets and properties reflected in its Financial
Statements and thereafter acquired, free and clear of any imperfections of
title, lien, claim, encumbrance, restriction, charge or equity of any nature
whatsoever (hereinafter referred to collectively as "Liens"), except for the
lien of current taxes not yet delinquent and except for Liens which,
individually or in the aggregate, are not material to the operations and
business conducted at the encumbered property. All of the fixed assets and
properties reflected in FREIF's Financial Statements or thereafter acquired are
in satisfactory condition and repair.
 
                                       A-5
<PAGE>   207
 
     4.11 Real Property.
 
     (a) FREIF has provided the parties with a full and complete list of all
real property it owns or leases. All property leased by FREIF is held under
valid, subsisting and enforceable leases. None of the real property owned or
leased by FREIF or the operations of FREIF thereon violate in any material
respect any applicable building code, zoning requirement or classification, or
pollution control ordinance or statute relating to the property or to such
operations, and such non-violation is not dependent, in any instance, on
so-called non-conforming use exemptions. No notice from any governmental or
public safety authority of any uncorrected condition, unpaid assessment, charge
or fine relating to the real property owned or leased by FREIF or the conduct of
business thereon or notice of any pending or contemplated condemnation or change
in zoning has been received by FREIF. FREIF has performed all of the obligations
required to be performed by it to date under leases of which FREIF is a party
and is not in default thereunder, and there has not occurred any event that
(whether with or without the passage of time or the giving of notice or both)
would constitute such a default, except for any obligations or defaults which,
either individually or in the aggregate, would not have a material adverse
effect on the condition, financial or otherwise, or the earnings, business
affairs or business prospects of FREIF.
 
     (b) FREIF has conducted its business in accordance with all applicable
laws, regulations, orders and other requirements of governmental authorities
relating to Hazardous Substances and the use, storage, treatment, disposal,
transport, generation, release and exposure of others to Hazardous Substances
(hereinafter referred to collectively as "Environmental Regulations"). FREIF has
not received any notice of any investigation, claim or proceeding against it
relating to Hazardous Substances and is not aware of any fact or circumstance
which could involve it in any environmental litigation, proceeding,
investigation or claim which would impose any environmental liability upon FREIF
(hereinafter referred to collectively as "Environmental Litigation"). Between
the date hereof and Closing Date, there shall not have occurred any failure by
FREIF to comply with applicable Environmental Regulations, and there shall not
have occurred any Environmental Litigation.
 
     (c) Except for those Hazardous Substances used, stored, or disposed of in
compliance with Environmental Regulations, there are no Hazardous Substances in,
under or about the air, soil, sediment, surface water or groundwater on, under
or around any properties at any time owned or leased by FREIF and FREIF has not
disposed of any Hazardous Substances on or about such property, except for any
Hazardous Substances which either individually or in the aggregate would not
have a material adverse effect on the conditions, financial or otherwise, or the
earnings, business affairs or business prospects of FREIF.
 
     4.12 Accounts Receivable.  All of the accounts receivable of FREIF shown on
its Financial Statements as of and for the period ended September 30, 1995 arose
in the ordinary and usual course of its business. The values at which accounts
receivable are carried thereon reflect the accounts receivable valuation policy
of FREIF which is consistent with past practice and in accordance with generally
accepted accounting principles applied on a consistent basis.
 
     4.13 Taxes.  FREIF has duly filed with the appropriate United States,
state, local and foreign governmental agencies all tax returns and reports
required to be filed (subject to permitted extensions applicable to such
filings), which returns are accurate and complete, and has paid or accrued in
full all taxes, duties, charges, withholding obligations and other governmental
liabilities as well as any interest, penalties, assessments or deficiencies
material to the business of FREIF, if any, due to, or claimed to be due by, any
governmental authority (hereinafter referred to collectively as "Taxes").
FREIF's Financial Statements as of and for the period ended September 30, 1995
fully accrue all current and deferred Taxes. FREIF is not a party to any pending
action or proceeding, nor, to its best knowledge, is any such action or
proceeding threatened by any governmental authority for the assessment or
collection of Taxes. Since September 30, 1995, no liability for Taxes has been
incurred other than in the ordinary course of business. There are no liens for
Taxes except for liens for property taxes not yet delinquent.
 
     4.14 Undisclosed Liabilities.  There are no liabilities of FREIF material
to the business of FREIF (whether absolute, accrued or contingent, and whether
or not determined or determinable) other than (i) liabilities disclosed in its
Financial Statements as of and for the period ended September 30, 1995, and
 
                                       A-6
<PAGE>   208
 
(ii) liabilities incurred in the ordinary course of business and consistent with
past practice since September 30, 1995.
 
     4.15 Litigation.  There is not pending, or, to the best knowledge of FREIF,
threatened, any suit, action, arbitration, or legal, administrative, or other
proceeding, or governmental investigation (hereinafter referred to collectively
as "Legal Proceeding") against or affecting FREIF, its business, assets, or
financial condition which if decided adversely to FREIF, would individually or
in the aggregate have a material adverse effect on the financial condition or
earnings of FREIF. FREIF has furnished or made available to the other parties
copies of all relevant court papers and documents relating to all Legal
Proceedings. FREIF is not in default with respect to any order, writ,
injunction, or decree of any federal, state, local, or foreign court,
department, agency, or instrumentality. FREIF is not presently engaged in any
legal action to recover any material amount of monies due to any damages
sustained by FREIF.
 
     4.16 Real Estate Investment Trust ("REIT") Status.  To the best knowledge
of FREIF, it satisfies all requirements under the Code and California tax law
for status as a REIT, and has taken no action, or failed to take action, which
would jeopardize its REIT status.
 
                                  ARTICLE FIVE
 
                  REPRESENTATIONS AND WARRANTIES OF ADVANTAGE
 
     Except as disclosed or reflected in the Joint Proxy Statement/Prospectus,
Advantage represents and warrants to the Company, FREIF, and the Advisor as
follows:
 
     5.1 Organization.  Advantage is duly organized, validly existing, and in
good standing under the laws of the State of California, and has the corporate
power to own all of its properties and assets and to carry on its business as it
is now being conducted.
 
     5.2 Capital Structure.  Advantage's authorized capital stock consists of
(i) 50,000,000 shares of Series A Common Stock, without par value, of which
3,013,713 shares are issued and outstanding and (ii) 1,000,000 shares of Series
B Common Stock, without par value, of which 124,240 shares are issued and
outstanding. All issued and outstanding shares have been validly issued in full
compliance with all federal and state securities laws, are fully paid and
nonassessable. There are no outstanding subscriptions, options, warrants,
convertible securities, or other agreements or commitments obligating Advantage
to issue or transfer from treasury any additional shares of its capital stock of
any class, except pursuant to the Amended and Restated Series B Stock Exchange
Agreement.
 
     5.3 Authorization of Transaction.  Advantage has full power and authority
to execute and deliver this Agreement and the Agreement of Merger and to perform
its obligations hereunder and thereunder, subject to receipt of the Requisite
Shareholder Approval of this Agreement and the Agreement of Merger. This
Agreement constitutes the valid and legally binding obligation of Advantage,
enforceable against Advantage in accordance with its terms. To the best
knowledge of Advantage, and other than in connection with the provisions of the
Securities Act, the Exchange Act, the California General Corporation Law, and
state securities laws, Advantage does not need to give any notice to, make any
filings with, or obtain any authorization, consent or approval from any
governmental agency for the parties to consummate the transaction contemplated
in this Agreement.
 
     5.4 Compliance with Law.  To the best knowledge of Advantage, neither the
execution or delivery of this Agreement and the Agreement of Merger, nor the
consummation of the transactions contemplated hereby and thereby, will (i)
violate any statute, regulation, rule, judgment, order, decree, stipulation,
injunction, charge, or other restriction of any governmental agency, or court to
which Advantage is subject or any provision of its articles of incorporation or
bylaws or (ii) conflict with, result in breach of, constitute a default under,
result in the acceleration of, create in any party the right to accelerate,
terminate, modify, or cancel, or require any notice under any contract, lease,
sublease, license, franchise, permit, indenture, agreement, or mortgage for
borrowed money, instrument of indebtedness, security interest or other
obligation to which Advantage is a party or by which it is bound or to which any
of its assets is subject.
 
                                       A-7
<PAGE>   209
 
     5.5 Filings With the SEC.  Advantage has filed all Public Reports with the
SEC. All Public Reports complied at the time of such filing with the Securities
Act and the Exchange Act in all material respects. None of the Public Reports,
as of their respective dates, contained any untrue statement of a material fact
or failed to state a fact necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading.
 
     5.6 Financial Statements.  Advantage has filed Quarterly Reports on Form
10-Q for the fiscal quarter ended September 30, 1995 and an Annual Report on
Form 10-K for the fiscal year ended December 31, 1994. The Financial Statements
included in or incorporated by reference into these Public Reports have been
prepared in accordance with generally accepted accounting principles applied on
a consistent basis and present fairly the financial condition of Advantage as of
the dates indicated, and its results of operations, cash flows and changes in
shareholder equity for the periods contained therein.
 
     5.7 Subsequent Events.  Since the fiscal quarter ending September 30, 1995,
there has not been any material adverse change in the financial condition or
results of operations of Advantage, or in its overall business or prospects, or
in the tax or other regulatory provisions which govern Advantage.
 
     5.8 Broker's Fees.  With the exception of the fees paid or payable to Bear,
Stearns & Co., Inc., Advantage does not have any liability or obligation to pay
fees or commissions to any broker, finder, or agent with respect to the
transaction contemplated by this Agreement.
 
     5.9 Disclosure.  The Joint Proxy Statement/Prospectus complies with the
Securities Act and the Exchange Act in all material respects, and does not
contain any untrue statement of a material fact or fail to state a material fact
necessary to make the statements made therein, in light of the circumstances
under which they will be made, not misleading; provided, however, that Advantage
makes no representation or warranty with respect to any information that any
other party to the Merger may supply for use in the Joint Proxy
Statement/Prospectus.
 
     5.10 Properties.  Advantage's Financial Statements reflect all of the real
and personal property used by Advantage in its business or otherwise held by
Advantage. Except as disclosed in the Joint Proxy Statement/Prospectus,
Advantage has good and marketable title to all assets and properties reflected
in its Financial Statements and thereafter acquired, free and clear of any
Liens, except for the lien of current taxes not yet delinquent and except for
Liens which, individually or in the aggregate, are not material to the
operations and business conduct at the encumbered property. All of the fixed
assets and properties reflected in Advantage's Financial Statements or
thereafter acquired are in satisfactory condition and repair.
 
     5.11 Real Property.
 
     (a) Advantage has provided the parties with a full and complete list of all
real property it owns or leases. All property leased by Advantage is held under
valid, subsisting and enforceable leases. None of the real property owned or
leased by Advantage or the operations of Advantage thereon violate in any
material respect any applicable building code, zoning requirement or
classification, or pollution control ordinance or statute relating to the
property or to such operations, and such non-violation is not dependent, in any
instance, on so-called nonconforming use exemptions. No notice from any
governmental or public safety authority of any uncorrected condition, unpaid
assessment, charge or fine relating to the real property owned or based by
Advantage or the conduct of business thereon or notice of any pending or
contemplated condemnation or change in zoning has been received by Advantage.
Advantage has performed all of the obligations required to be performed by it to
date under leases of which Advantage is a party and is not in default
thereunder, and there has not occurred any event that (whether with or without
the passage of time or the giving of notice or both) would constitute such a
default, except for any obligations or defaults which, either individually or in
the aggregate, would not have a material adverse effect on the condition,
financial or otherwise, or the earnings, business affairs or business prospects
of Advantage.
 
     (b) Advantage has conducted its business in accordance with all
Environmental Regulations. Advantage has not received any notice of any
investigation, claim or proceeding against it relating to Hazardous Substances
and is not aware of any fact or circumstance which could involve it in any
Environmental Litigation. Between the date hereof and Closing Date, there shall
not have occurred any failure by Advantage
 
                                       A-8
<PAGE>   210
 
to comply with applicable Environmental Regulations, and there shall not have
occurred any Environmental Litigation.
 
     (c) Except for those Hazardous Substances used, stored, or disposed of in
compliance with Environmental Regulations, there are no Hazardous Substances in,
under or about the air, soil, sediment, surface water or groundwater on, under
or around any properties at any time owned or leased by Advantage and Advantage
has not disposed of any Hazardous Substances on or about such property except
for any Hazardous Substances which either individually or in the aggregate would
not have a material adverse effect on the conditions, financial or otherwise, or
the earnings, business affairs or business prospects of the Advantage.
 
     5.12 Accounts Receivable.  All of the accounts receivable of Advantage
shown on its Financial Statements as of and for the period ended September 30,
1995 arose in the ordinary and usual course of its business. The values at which
accounts receivable are carried thereon reflect the accounts receivable
valuation policy of Advantage which is consistent with past practice and in
accordance with generally accepted accounting principals applied on a consistent
basis.
 
     5.13 Taxes.  Advantage has duly filed with the appropriate United States,
state, local and foreign governmental agencies all tax returns and reports
required to be filed (subject to permitted extensions applicable to such
filings), which returns are accurate and complete, and has paid or accrued in
full all Taxes, if any, due to, or claimed to be due by, any governmental
authority. Advantage's Financial Statements as of and for the period ended
September 30, 1995 fully accrue all current and deferred Taxes. Advantage is not
a party to any pending action or proceeding, nor, to its best knowledge, is any
such action or proceeding threatened by any governmental authority for the
assessment or collection of Taxes. Since September 30, 1995 no liability for
Taxes has been incurred other than in the ordinary course of business. There are
no liens for Taxes except for liens for property taxes not yet delinquent.
 
     5.14 Undisclosed Liabilities.  There are no liabilities of Advantage
material to the business of Advantage (whether absolute, accrued or contingent,
and whether or not determined or determinable) other than (i) liabilities
disclosed in its Financial Statements as of and for the period ended September
30, 1995 and (ii) liabilities incurred in the ordinary course of business and
consistent with past practice since September 30, 1995.
 
     5.15 Litigation.  There is not pending, or, to the best knowledge of
Advantage, threatened, any Legal Proceeding against or affecting Advantage, its
business, assets, or financial condition which if decided adversely to
Advantage, would individually or in the aggregate have a material adverse effect
on the financial condition or earnings of Advantage. Advantage has furnished or
made available to the other parties copies of all relevant court papers and
documents relating to all Legal Proceedings. Advantage is not in default with
respect to any order, writ, injunction, or decree of any federal, state, local,
or foreign court, department, agency, or instrumentality. Advantage is not
presently engaged in any legal action to recover any material amount of monies
due to any damages sustained by Advantage.
 
     5.16 REIT Status.  To the best knowledge of Advantage, it satisfies all
requirements under the Code and California tax law for status as a REIT, and has
taken no action, or failed to take action, which would jeopardize its REIT
status.
 
                                  ARTICLE SIX
 
                 REPRESENTATIONS AND WARRANTIES OF THE COMPANY
 
     Except as disclosed or reflected in the Joint Proxy Statement/Prospectus,
the Company represents and warrants to FREIF, Advantage and the Advisor as
follows:
 
     6.1 Organization.  The Company is duly organized, validly existing, and in
good standing under the laws of the State of California, and has the corporate
power to own all of its properties and assets and to carry on its business as it
is now being conducted.
 
                                       A-9
<PAGE>   211
 
     6.2 Capital Structure.  The Company's authorized capital stock consists of
(i) 50,000,000 shares of Series A Common Stock, without par value, of which
5,383,439 shares are issued and outstanding and (ii) 1,000,000 shares of Series
B Common Stock, without par value, of which 185,866 shares are issued and
outstanding. All issued and outstanding shares have been validly issued in full
compliance with all federal and state securities laws, are fully paid and
nonassessable. There are no outstanding subscriptions, options, warrants,
convertible securities, or other agreements or commitments obligating the
Company to issue or transfer from treasury any additional shares of its capital
stock of any class, except pursuant to the Amended and Restated Series B Stock
Exchange Agreement.
 
     6.3 Authorization of Transaction.  The Company has full power and authority
to execute and deliver this Agreement and the Agreement of Merger and to perform
its obligations hereunder and thereunder, subject to receipt of the Requisite
Shareholder Approval of this Agreement and the Agreement of Merger. This
Agreement constitutes the valid and legally binding obligation of the Company,
enforceable against the Company in accordance with its terms. To the best
knowledge of the Company, and other than in connection with the provisions of
the Securities Act, the Exchange Act, the California General Corporation Law,
and state securities laws, the Company does not need to give any notice to, make
any filings with, or obtain any authorization, consent or approval from any
governmental agency for the parties to consummate the transaction contemplated
in this Agreement.
 
     6.4 Compliance with Law.  To the best knowledge of the Company, neither the
execution or delivery of this Agreement and the Agreement of Merger, nor the
consummation of the transactions contemplated hereby and thereby, will (i)
violate any statute, regulation, rule, judgment, order, decree, stipulation,
injunction, charge, or other restriction of any governmental agency, or court to
which the Company is subject or any provision of its articles of incorporation
or bylaws or (ii) conflict with, result in breach of, constitute a default
under, result in the acceleration of, create in any party the right to
accelerate, terminate, modify, or cancel, or require any notice under any
contract, lease, sublease, license, franchise, permit, indenture, agreement, or
mortgage for borrowed money, instrument of indebtedness, security interest or
other obligation to which the Company is a party or by which it is bound or to
which any of its assets is subject.
 
     6.5 Filings With the SEC.  The Company has filed all Public Reports with
the SEC. All Public Reports complied at the time of such filing with the
Securities Act and the Exchange Act in all material respects. None of the Public
Reports, as of their respective dates, contained any untrue statement of a
material fact or failed to state a fact necessary to make the statements
therein, in light of the circumstances under which they were made, not
misleading.
 
     6.6 Financial Statements.  The Company has filed Quarterly Reports on Form
10-Q for the fiscal quarter ended September 30, 1995, and an Annual Report on
Form 10-K for the fiscal year ended December 31, 1994. The Financial Statements
included in or incorporated by reference into these Public Reports have been
prepared in accordance with generally accepted accounting principles applied on
a consistent basis and present fairly the financial condition of the Company as
of the dates indicated, and its results of operations, cash flows and changes in
shareholder equity for the periods contained therein.
 
     6.7 Subsequent Events.  Since the fiscal quarter ending September 30, 1995,
there has not been any material adverse change in the financial condition or
results of operations of the Company, or in its overall business or prospects,
or in the tax or other regulatory provisions which govern the Company.
 
     6.8 Broker's Fees.  With the exception of the fees paid or payable to Bear,
Stearns & Co., Inc., the Company does not have any liability or obligation to
pay fees or commissions to any broker, finder, or agent with respect to the
transaction contemplated by this Agreement.
 
     6.9 Disclosure.  The Joint Proxy Statement/Prospectus complies with the
Securities Act and the Exchange Act in all material respects, and does not
contain any untrue statement of material fact or fail to state a material fact
necessary to make the statements made therein, in light of the circumstances
under which they will be made, not misleading, provided, however, that the
Company makes no representation or warranty with respect to any information that
any other party to the Merger will supply for use in the Joint Proxy
Statement/Prospectus.
 
                                      A-10
<PAGE>   212
 
     6.10 Properties.  The Company's Financial Statements reflect all of the
real and personal property used by the Company in its business or otherwise held
by the Company. Except as disclosed in the Joint Proxy Statement/Prospectus, the
Company has good and marketable title to all assets and properties reflected in
its Financial Statements and thereafter acquired, free and clear of any Liens,
except for the lien of current taxes not yet delinquent and except for Liens
which, individually or in the aggregate, are not material to the operations and
business conducted at the encumbered property. All of the fixed assets and
properties reflected in the Company's Financial Statements or thereafter
acquired are in satisfactory condition and repair.
 
     6.11 Real Property.
 
     (a) The Company has provided the parties with a full and complete list of
all real property it owns or leases. All property leased by the Company is held
under valid, subsisting and enforceable leases. None of the real property owned
or leased by the Company or the operations of the Company thereon violate in any
material respect any applicable building code, zoning requirement or
classification, or pollution control ordinance or statute relating to the
property or to such operations, and such non-violation is not dependent, in any
instance, on so-called non-conforming use exemptions. No notice from any
governmental or public safety authority of any uncorrected condition, unpaid
assessment, charge or fine relating to the real property owned or leased by the
Company or the conduct of business thereon or notice of any pending or
contemplated condemnation or change in zoning has been received by the Company.
The Company has performed all of the obligations required to be performed by it
to date under leases of which the Company is a party and is not in default
thereunder, and there has not occurred any event that (whether with or without
the passage of time or the giving of notice or both) would constitute such a
default, except for any obligations or defaults which, either individually or in
the aggregate, would not have a material adverse effect on the condition,
financial or otherwise, or the earnings, business affairs or business prospects
of the Company.
 
     (b) The Company has conducted its business in accordance with all
Environmental Regulations. The Company has not received any notice of any
investigation, claim or proceeding against it relating to Hazardous Substances
and is not aware of any fact or circumstance which could involve it in any
Environmental Litigation. Between the date hereof and Closing Date, there shall
not have occurred any failure by the Company to comply with applicable
Environmental Regulations, and there shall not have occurred any Environmental
Litigation.
 
     (c) Except for those Hazardous Substances used, stored, or disposed of in
compliance with Environmental Regulations, there are no Hazardous Substances in,
under or about the air, soil, sediment, surface water or groundwater on, under
or around any properties at any time owned or leased by the Company and the
Company has not disposed of any Hazardous Substances on or about such property,
except for any Hazardous Substances which either individually or in the
aggregate would not have a material adverse effect on the conditions, financial
or otherwise, or the earnings, business affairs or business prospects of the
Company.
 
     6.12 Accounts Receivable.  All of the accounts receivable of the Company
shown on its Financial Statements as of and for the period ended September 30,
1995 arose in the ordinary and usual course of its business. The values at which
accounts receivable are carried thereon reflect the accounts receivable
valuation policy of the Company which is consistent with past practice and in
accordance with generally accepted accounting principals applied on a consistent
basis.
 
     6.13 Taxes.  The Company has duly filed with the appropriate United States,
state, local and foreign governmental agencies all tax returns and reports
required to be filed (subject to permitted extensions applicable to such
filings), which returns are accurate and complete, and has paid or accrued in
full all Taxes, if any, due to, or claimed to be due by, any governmental
authority. The Company's Financial Statements as of and for the period ended
September 30, 1995 fully accrue all current and deferred Taxes. The Company is
not a party to any pending action or proceeding, nor, to its best knowledge, is
any such action or proceeding threatened by any governmental authority for the
assessment or collection of Taxes. Since September 30, 1995, no liability for
Taxes has been incurred other than in the ordinary course of business. There are
no liens for Taxes except for liens for property taxes not yet delinquent.
 
                                      A-11
<PAGE>   213
 
     6.14 Undisclosed Liabilities.  There are no liabilities of the Company
material to the business of the Company (whether absolute, accrued or
contingent, and whether or not determined or determinable) other than (i)
liabilities disclosed in its Public Reports as of and for the period ended
September 30, 1995, including those reflected in its Financial Statements, and
(ii) liabilities incurred in the ordinary course of business and consistent with
past practice since September 30, 1995.
 
     6.15 Litigation.  There is not pending, or, to the best knowledge of the
Company, threatened, any Legal Proceeding against or affecting the Company, its
business, assets, or financial condition which if decided adversely to the
Company, would individually or in the aggregate have a material adverse effect
on the financial condition or earnings of the Company. The Company has furnished
or made available to the other parties copies of all relevant court papers and
documents relating to all Legal Proceedings. The Company is not in default with
respect to any order, writ, injunction, or decree of any federal, state, local,
or foreign court, department, agency, or instrumentality. The Company is not
presently engaged in any legal action to recover any material amount of monies
due to any damages sustained by the Company.
 
     6.16 REIT Status.  To the best knowledge of the Company, it satisfies all
requirements under the Code and California tax law for status as a REIT, and has
taken no action, or failed to take action, which would jeopardize its REIT
status.
 
                                 ARTICLE SEVEN
 
                 REPRESENTATIONS AND WARRANTIES OF THE ADVISOR
 
     Except as disclosed or reflected in the Joint Proxy Statement/Prospectus,
the Advisor represents and warrants to the Company, FREIF and Advantage, as
follows:
 
     7.1 Organization.  The Advisor is duly organized, validly existing, and in
good standing under the laws of the State of California, and has the corporate
power to own all of its properties and assets and to carry on its business as it
is now being conducted.
 
     7.2 Authorization of Transaction.  Advisor has full power and authority to
execute and deliver this Agreement and the Agreement of Merger and to perform
its obligations hereunder and thereunder. This Agreement constitutes the valid
and legally binding obligation of Advisor, enforceable against Advisor in
accordance with its terms. To the best knowledge of Advisor, and other than in
connection with the Securities Act, the Exchange Act, the California General
Corporation Law, and state securities laws, Advisor does not need to give any
notice to, make any filings with, or obtain any authorization, consent or
approval from any governmental agency for the parties to consummate the
transaction contemplated in this Agreement.
 
     7.3 Representations of Company and Funds.  To the best knowledge of the
Advisor, the representations and warranties made herein by FREIF, Advantage, and
the Company are true and correct in all material respects. To the best knowledge
of the Advisor, the Joint Proxy Statement/Prospectus does not contain any untrue
statement of a material fact or fails to state a fact necessary to make the
statements therein, in light of the circumstances under which they were made,
not misleading.
 
     7.4 Information.  The information, documents, and schedules provided by the
Advisor to the special committees of the independent directors of the Company,
FREIF and Advantage and those provided to Bear Stearns & Co., Inc., were derived
in good faith and, to the best knowledge of the Advisor, did not contain any
untrue statement of a material fact or fail to state a fact necessary to make
the Statements therein, in light of the circumstances under which they were made
not misleading.
 
                                 ARTICLE EIGHT
 
                                   COVENANTS
 
     The parties agree as follows with respect to the period from and after the
execution of this Agreement.
 
     8.1 General.  Each party will use its best efforts to take all action and
to do all things necessary, proper, or advisable to consummate and make
effective the transactions contemplated by this Agreement and the
 
                                      A-12
<PAGE>   214
 
Agreement of Merger; provided, however, that the boards of directors of the
Company and the Funds shall be free to take any action or refrain from taking
any action reasonably necessary in the discharge of their fiduciary duties.
 
     8.2 Notices and Consents.  The Company and each Fund will give any notices
to third parties, and will, subject to the proviso contained in Section 8.1, use
its best efforts to obtain the consents and approvals required in Section
9.1(ii).
 
     8.3 Regulatory Matters and Approvals.
 
          (i) Securities Laws.  The Company and the Funds will file with the SEC
     the Joint Proxy Statement/Prospectus under the Exchange Act relating to the
     special meetings of the shareholders. The Company will file with the SEC a
     Registration Statement under the Securities Act, and take all actions
     necessary under state securities laws, relating to the offering and
     issuance of the Company's shares.
 
          (ii) California General Corporation Law.  The Company and each Fund
     will call special meetings of their respective shareholders (the "Special
     Meetings") to be held as soon as practicable following the mailing of the
     final Joint Proxy Statement/Prospectus for the Company or such Fund so that
     their respective shareholders may consider and vote upon the adoption of
     the Merger in accordance with California General Corporation Law. In
     conjunction with calling the Special Meetings, the Company and the Funds
     will mail the final Joint Proxy Statement/Prospectus to their respective
     shareholders.
 
          (iii) Other Governmental Matters.  Each party will take any additional
     action that may be necessary, proper, or advisable in connection with any
     other notices to, filings with, and authorizations, consents, and approvals
     of governmental agencies.
 
     8.4 Fairness Opinion and Accountant's Letter.  The Company and each Fund
will deliver to their respective boards of directors on or before the final
Joint Proxy Statement/Prospectus is mailed to their respective shareholders (i)
an opinion of Bear, Stearns & Co., Inc. as to the fairness of the Merger to the
Company's and each Fund's shareholders, other than Franklin Resources, Inc.,
from a financial point of view (the "Fairness Opinion") and (ii) a letter from
the Company's and each Fund's independent auditors, Coopers & Lybrand LLP, with
respect to certain issues (the "Accountant's Letter") both of which shall be
satisfactory to the boards of directors of the Company and the Funds in
substance and in form.
 
     8.5 Listing Company Shares.  The Company will cause the Company Common
Stock that will be issued in the Merger to be approved for listing on the
American Stock Exchange, subject to official notice of issuance, prior to the
Effective Time.
 
     8.6 Operation of Business.  Unless otherwise agreed upon by the parties
hereto, between the date of this Agreement and the Effective Time, the Company
and the Funds will not engage in any practice, take any action, embark on any
course of inaction, or enter into any transaction outside the ordinary course of
business. For purposes of this Section 8.6, the purchase and financing of real
estate, directly or through interests in real estate partnerships or other real
estate entities, but not the sale of real estate, shall be deemed to be within
the ordinary course of business. Without limiting the generality of the
foregoing except as expressly contemplated hereby or otherwise agreed upon by
the parties hereto:
 
          (i) none of the Company or the Funds will authorize or effect any
     change in its articles of incorporation or bylaws;
 
          (ii) none of the Company or the Funds, outside the ordinary course of
     business, will grant any options, warrants, or other rights to purchase its
     capital stock, issue, sell or otherwise dispose of any of its capital
     stock, redeem, purchase or otherwise acquire any of its capital stock,
     effect a split, reclassification or other change in or of any of its
     capital stock, or declare or pay a dividend in shares of its capital stock;
 
          (iii) none of the Company or the Funds will create, incur, assume, or
     guarantee any indebtedness outside the ordinary course of business;
 
          (iv) none of the Company or the Funds will grant any security interest
     in any of its assets outside the ordinary course of business;
 
                                      A-13
<PAGE>   215
 
          (v) none of the Company or the Funds will make any capital investment
     in, make any loan to, or acquire the securities or assets of any other
     person outside the ordinary course of business;
 
          (vi) none of the Company or the Funds will make any changes in the
     employment terms of any of its directors, officers, and employees outside
     the ordinary course of business;
 
          (vii) the Company and each Fund will maintain all of their properties
     in good repair and condition, and maintain insurance policies in respect of
     their business and properties consistent with past practice;
 
          (viii) the Company and each Fund will take all necessary action to
     insure that they maintain their status as REITS for federal tax purposes;
     and
 
          (ix) the Company and each Fund may declare, set aside, or pay any
     dividend or make any distribution in respect of their capital stock which
     is consistent with past practices, and in any event, shall declare and pay
     any dividends or distributions which are necessary to maintain their status
     as REITS under the Code.
 
     8.7 Notice of Developments.  Each party will give prompt notice to the
other parties of any material development (i) affecting its assets, liabilities,
business, financial condition, results of operations, or future prospects, or
(ii) affecting its ability to consummate the transactions contemplated by this
Agreement and the Agreement of Merger.
 
     8.8 Expenses.  Regardless of whether the Requisite Shareholder Approvals
are received by the Company and/or a Fund, Transaction Costs will be borne by
the Funds and the Company, and allocated proportionately based on the following:
(1) in the case of the Company the number of shares of Company Common Stock
outstanding on November 1, 1995, and (2) in the case of each Fund, the number of
shares of Company Common Stock which would have been issued to holders of Series
A Common Stock of each Fund if the Merger had occurred on November 1, 1995 based
on the Conversion Factors set forth in Section 3.1 of this Agreement.
 
     "Transaction costs" means Solicitation Costs and all costs other than
solicitation costs, including costs of printing and mailing the final Joint
Proxy Statement/Prospectus, legal fees for the preparation of the preliminary
and Joint Proxy Statement/Prospectus and other legal fees related to the Merger,
financial advisory and investment banking fees, accounting fees, expenses of the
independent committees, appraisal fees and all other preparatory fees relating
to the Merger. "Solicitation costs" include direct marketing expenses such as
telephone calls, broker-dealer fact sheets, and legal and other fees (including
proxy solicitation fees) directly related to the solicitation of proxies.
 
                                  ARTICLE NINE
 
                       CONDITIONS TO OBLIGATIONS TO CLOSE
 
     9.1 Conditions.  Each party's obligation to consummate the Merger is
subject to the satisfaction, on or before the Closing Date, of the following
conditions:
 
          (i) this Agreement and the Agreement of Merger shall have received the
     Requisite Shareholder Approval from the shareholders of the Company and a
     Participating Fund;
 
          (ii) if the number of Dissenting Shares of common stock of the Company
     or a Participating Fund shall equal or exceed 5% of the aggregate number of
     outstanding shares of common stock thereof, the board of directors of the
     Company or such Fund may elect not to participate in the merger by delivery
     of written notice of election not to proceed;
 
          (iii) the receipt of any necessary authorizations, consents and
     approvals, including those required from lenders, governmental authorities
     or regulatory bodies and any third party authorizations, consents and
     approvals that the Company may reasonably require in connection with the
     matters pertaining to the Merger, except any authorizations, consents and
     approvals the failure to make or obtain any or all of which (a) is not
     reasonably likely to have a material adverse effect on the condition,
     financial or
 
                                      A-14
<PAGE>   216
 
     otherwise, or the earnings, business affairs or business prospects of the
     Company or (b) would not prevent, materially delay or materially burden the
     transactions contemplated by this Agreement. For the purposes of this
     section, the condition, earnings, business affairs and business prospects
     of the Company shall refer to such matters as they would exist after and
     assuming the consummation of the Merger. Such authorizations, consents and
     approvals shall remain in effect at the Closing Date;
 
          (iv) the representations and warranties of each party set forth in
     this Agreement shall be true and correct in all material respects as of the
     Closing Date;
 
          (v) the Company and each Participating Fund shall have performed and
     complied with all of their covenants hereunder in all material respects
     through the Closing Date;
 
          (vi) there shall not be any judgment, order, decree, stipulation,
     injunction, or charge in effect preventing the consummation of any of the
     transactions contemplated by this Agreement;
 
          (vii) all dividend distributions required under Section 857(a) of the
     Code shall have made been made by the Company and each Participating Fund
     to their respective shareholders for the short taxable year ending at the
     Effective Time, or, alternatively, the Company or such Fund will have
     declared the dividend prior to the Effective Time and complied with the
     requirements of Section 858(a) of the Code for making the shareholder
     distribution after the Effective Time without losing its qualification as a
     REIT;
 
          (viii) the Company and Participating Fund shall have provided a
     certificate to the effect that each of the conditions specified paragraphs
     (i) though (vii) above is satisfied in all material respects;
 
          (ix) the Registration Statement of which the Joint Proxy
     Statement/Prospectus is a part shall have become effective under the
     Securities Act, no stop order suspending the effectiveness of the
     Registration Statement or preventing or suspending the use of the Joint
     Proxy Statement/Prospectus shall be in effect, and no proceeding for any
     such purpose shall have been initiated or threatened by the SEC;
 
          (x) the Company Common Stock that will be issued in the Merger shall
     have been approved for listing on the American Stock Exchange, subject to
     official notice of issuance;
 
          (xi) all actions to be taken by each party in connection with the
     transactions contemplated hereby and all certificates, opinions,
     instruments, and other documents required to effect the transactions
     contemplated hereby will be satisfactory in form and substance to all
     parties;
 
          (xii) Counsel shall have provided an opinion relating to the tax
     consequences of the Merger to the effect that none of the Company, the
     Participating Funds or any Series A shareholders of the Company or such
     Fund (other than Dissenting Shareholders) will recognize gain or loss as a
     result of the Merger and the Merger will not adversely affect the
     qualification of the Participating Funds or the Company as real estate
     investment trusts within the meaning of Section 856 of the Internal Revenue
     Code;
 
          (xiii) Counsel shall have provided an opinion relating to certain
     corporate and securities matters with respect to the Merger in a form
     reasonably acceptable to the parties;
 
          (xiv) None of the Participating Funds nor the Company shall have
     determined that the Merger has become impractical or imprudent; and
 
          (xv) Bear, Stearns & Co., Inc. shall not have withdrawn or modified
     its Fairness Opinion.
 
     9.2 Waiver.  The parties may mutually agree to waive any condition
specified above provided such waiver is in writing and executed prior to the
Effective Time.
 
                                  ARTICLE TEN
 
                                  TERMINATION
 
     10.1 Termination of Agreement.  Any party may terminate or withdraw from
this Agreement with the prior authorization of its board of directors as
provided below:
 
          (i) the parties may terminate this Agreement by mutual written consent
     at any time prior to or after the approval of the Merger by the
     shareholders of the Company and either Fund;
 
                                      A-15
<PAGE>   217
 
          (ii) any party may withdraw from this Agreement by giving written
     notice to the other parties any time prior to the Effective Time in the
     event any of the other parties is in material breach of any representation,
     warrants or covenant contained in this Agreement;
 
          (iii) any party may withdraw from this Agreement by giving written
     notice to the other parties at any time prior to the Effective Time in the
     event the Fairness Opinion is withdrawn or modified;
 
          (iv) any party may withdraw from this Agreement by giving written
     notice any time after the Special Meetings in the event this Agreement and
     the Merger fail to receive the Requisite Shareholder Approval;
 
          (v) any party may withdraw from this Agreement if any action has been
     threatened or instituted to restrain or modify the Merger which in the good
     faith judgment of the board of directors of such party, acting on advice of
     counsel, has a reasonable probability of success; and
 
          (vi) any party may withdraw from this Agreement if the Merger shall
     not have been consummated by December 31, 1996, or at such other date, time
     and place as the parties may agree.
 
     10.2 Effect of Termination or Withdrawal.  If any party terminates this
Agreement or the Company or both Funds withdraw from this Agreement, as provided
above, all obligations of the parties hereunder shall terminate and this
Agreement shall forthwith become wholly void and of no effect, without liability
of any party to any other party (except for any liability of any party then in
breach). If only one Fund withdraws from this Agreement, it shall remain in full
force and effect as to the Company and the remaining Fund.
 
                                 ARTICLE ELEVEN
 
                                 MISCELLANEOUS
 
     11.1 Survival.  None of the representations, warranties, and covenants of
the parties shall survive the Effective Time.
 
     11.2 Press Releases and Announcements.  No party shall issue any press
release or announcement relating to the subject matter of this Agreement without
the prior approval of the other parties; provided, however, that any party may
make any public disclosure it believes in good faith is required by law or
regulation, in which case the disclosing party shall advise the other parties
prior to making the disclosure.
 
     11.3 Entire Agreement.  This Agreement, including the documents referred to
herein, constitutes the entire agreement among the parties and supersedes any
prior understandings, agreements, or representations by or among the parties,
written or oral, that may have in any way related to the subject matter hereof.
 
     11.4 Counterparts.  This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original but all of which
together will constitute one and the same document.
 
     11.5 Headings.  The section headings contained in this Agreement are
inserted for convenience only and shall not affect in any way the meaning or
interpretation of this Agreement.
 
     11.6 Notices.  All notices, demands, claims, and other communications
hereunder will be in writing and addressed to the intended recipient as set
forth below:
 
<TABLE>
                <S>                                <C>
                If to the Company:                 777 Mariners Boulevard
                                                   San Mateo, CA 94403-7777
                If to FREIF:                       777 Mariners Boulevard
                                                   San Mateo, CA 94403-7777
                If to Advantage:                   777 Mariners Boulevard
                                                   San Mateo, CA 94403-7777
                If to the Advisor:                 777 Mariners Boulevard
                                                   San Mateo, CA 94403-7777
</TABLE>
 
Any party may give any notice, request, demand, or other communication by using
ordinary or certified mail, personal delivery, courier, messenger, telecopy, or
fax provided it is actually received by the person for whom it is intended.
 
                                      A-16
<PAGE>   218
 
     11.7 Governing Law.  This Agreement shall be governed by and construed in
accordance with the internal laws, and not the laws of conflicts, of the State
of California.
 
     11.8 Amendment and Waivers.  The parties may mutually amend any provision
of this Agreement at any time prior to the Effective Time with the prior
authorization with their respective board of directors; provided, however, that
any amendment adopted subsequent to shareholder approval will be subject to the
restrictions contained in the California General Corporation Law. No amendment
of any provision of this Agreement shall be valid unless it is in writing and
signed by all parties. No waiver by any party of any default, misrepresentation,
or breach or warranty or covenant hereunder shall be deemed to extend to any
prior or subsequent default, misrepresentation, or breach of warranty or
covenant hereunder.
 
     11.9 Incorporation of Exhibits and Schedules.  The exhibits and schedules
identified in this Agreement are incorporated herein by reference and made a
part hereof.
 
     11.10 Severability.  Any term or provision of this Agreement that is
invalid or unenforceable in any situation in any jurisdiction shall not affect
the validity or enforceability of the remaining terms and provisions hereof in
such jurisdiction.
 
     IN WITNESS WHEREOF, the parties hereto have executed this Agreement on the
date first written above.
 
                                          FRANKLIN SELECT REAL ESTATE INCOME
                                          FUND, a California corporation
 
                                          By:  /s/ David P. Goss
 
                                            ------------------------------------
 
                                          Its: President
 
                                            ------------------------------------
 
                                          FRANKLIN REAL ESTATE INCOME FUND, a
                                          California corporation
 
                                          By:  /s/ David P. Goss
 
                                            ------------------------------------
 
                                          Its: President
 
                                            ------------------------------------
 
                                          FRANKLIN ADVANTAGE REAL ESTATE
                                          INCOME FUND, a California corporation
 
                                          By:  /s/ David P. Goss
 
                                            ------------------------------------
 
                                          Its: President
 
                                            ------------------------------------
 
                                          FRANKLIN PROPERTIES, INC., a
                                          California corporation
 
                                          By:  /s/ David P. Goss
 
                                            ------------------------------------
 
                                          Its: President
 
                                            ------------------------------------
 
                                      A-17
<PAGE>   219
 
                         EXHIBIT A TO MERGER AGREEMENT
 
                              AGREEMENT OF MERGER
                                     AMONG
                    FRANKLIN SELECT REAL ESTATE INCOME FUND,
                       FRANKLIN REAL ESTATE INCOME FUND,
                  FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND,
                                      AND
                           FRANKLIN PROPERTIES, INC.
 
     This Agreement of Merger (this "Agreement of Merger") is entered into among
FRANKLIN SELECT REAL ESTATE INCOME FUND, a California corporation (the
"Company"), FRANKLIN REAL ESTATE INCOME FUND, a California corporation
("FREIF"), FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND, a California corporation
("Advantage"), and FRANKLIN PROPERTIES, INC., a California corporation (the
"Advisor"). FREIF and Advantage are hereinafter referred to individually as a
"Fund" and collectively as "Funds."
 
     1. The Company was organized on January 5, 1989 and has 5,383,439 shares of
its Series A Common Stock and 185,866 of its Series B Shares outstanding.
 
     2. FREIF was organized on August 7, 1987 and has 3,999,515 shares of its
Series A Common Stock and 319,308 shares of its Series B Common Stock
outstanding.
 
     3. Advantage was organized on June 8, 1990 and has 3,013,713 shares of its
Series A Common Stock and 124,240 shares of its Series B Common Stock
outstanding.
 
     4. Each Fund whose shareholders have approved the merger shall merge with
and into the Company and the separate corporate existence of such Fund shall
cease. The Company shall then succeed, without any other transfer, to all the
rights and property of such Fund and shall be subject to all the debts and
liabilities thereof in the same manner as if the Company had itself incurred
them. All rights of creditors and all liens upon the property of such Fund shall
be preserved unimpaired.
 
     5. Upon the merger, if FREIF shareholders have approved it, each share of
FREIF Series A Common Stock shall be converted into 1.286 shares of Company
Series A Common Stock, and if Advantage shareholders have approved it, each
share of Advantage Series A Common Stock shall be converted into 1.2 shares of
the Company Series A Common Stock.
 
     6. Upon the merger, if FREIF shareholders have approved it, each share of
Series B Common Stock of FREIF shall be converted into 1.286 Series B Shares of
the Company, and if Advantage shareholders have approved it, each share of
Series B Common Stock of Advantage shall be converted into 1.2 Series B Shares
of the Company.
 
     7. The outstanding shares of the Company shall remain outstanding and are
not affected by the merger.
 
     8. If, between the date of this Agreement of Merger and the effective time
of the merger, the outstanding shares of any of the Company or the Funds shall
have changed into a different number of shares by reason of a stock split, stock
dividend, reverse stock split, or similar recapitalization, the number of shares
of the Company issuable upon the merger shall be adjusted accordingly.
 
     9. Article First of the articles of incorporation of the Company shall be
amended by the merger to change the name of the Company to "Franklin Select
Realty Trust."
 
     10. Article Fourth (d)(i) of the articles of incorporation of the Company
shall be amended by the merger to read as follows:
 
          "(i) Dividends.  Holders of the Common Stock, Series A shall be
     entitled to receive dividends, when and as declared by the board of
     directors out of any assets at the time legally available therefor. No
     dividends shall be paid or other distributions made with respect to the
     Common Stock, Series B during any fiscal year of this corporation, other
     than distributions of net proceeds from the sale, financing or
 
                                      A-18
<PAGE>   220
 
     refinancing of real property of the corporation distributed in accordance
     with paragraph (d)(ii) below and dividends payable solely in Common Stock,
     Series B."
 
     11. The conversion of shares as provided by this Agreement of Merger shall
occur automatically upon the effective time without action by the holders
thereof.
 
     12. Any fractional share of Company stock held by a shareholder after the
conversion of shares described above shall be rounded up to the next whole share
without the payment of any additional consideration by such shareholder.
 
     13. The effective time of the merger is the date upon which a copy of this
Agreement of Merger is filed with the California Secretary of State.
 
     IN WITNESS WHEREOF, the parties have executed this Agreement of Merger.
 
                                          FRANKLIN SELECT REAL ESTATE INCOME
                                          FUND, a California corporation
 
                                          By:
 
                                            ------------------------------------
 
                                          Its:
 
                                            ------------------------------------
 
                                          FRANKLIN REAL ESTATE INCOME FUND, a
                                          California corporation
 
                                          By:
 
                                            ------------------------------------
 
                                          Its:
 
                                            ------------------------------------
 
                                          FRANKLIN ADVANTAGE REAL ESTATE
                                          INCOME FUND, a California corporation
 
                                          By:
 
                                            ------------------------------------
 
                                          Its:
 
                                            ------------------------------------
 
                                          FRANKLIN PROPERTIES, INC., a
                                          California corporation
 
                                          By:
 
                                            ------------------------------------
 
                                          Its:
 
                                            ------------------------------------
 
                                      A-19
<PAGE>   221
 
                         EXHIBIT B TO MERGER AGREEMENT
 
           PROPOSED SECOND AMENDED AND RESTATED BYLAWS OF THE COMPANY
 
             See Appendix E to the Joint Proxy Statement/Prospectus
 
                                      A-20
<PAGE>   222
 
                         EXHIBIT C TO MERGER AGREEMENT
 
             AMENDED AND RESTATED SERIES B STOCK EXCHANGE AGREEMENT
 
     THIS AGREEMENT is entered into as of the      day of           , 1996, by
and between Franklin Properties, Inc. ("Advisor") with reference to Shares of
common stock of Franklin Select Realty Trust (the "Company"), with reference to
the following:
 
     This Agreement is made in connection with the merger of Franklin Real
Estate Income Fund ("FREIF") and/or Franklin Advantage Real Estate Income Fund
("Advantage") into the Company (the "Merger") pursuant to the Merger Agreement
of even date herewith (the "Merger Agreement").
 
     Prior to the Merger, 185,866 shares of Series B Common Stock of the Company
were outstanding ("Original Series B Common Stock"). As a part of the Merger,
319,308 shares of Series B Common Stock of FREIF were exchanged for 410,630
shares of Series B Common Stock of the Company (Series B Common Stock of the
Company issued in exchange for Series B Common Stock of FREIF is referred to
hereafter as "FREIF Series B Common Stock"). As a part of the Merger, 124,240
shares of Series B Common Stock of Advantage were exchanged for 149,088 shares
of Series B Common Stock of the Company (Series B Common Stock of the Company
issued in exchange for Series B Common Stock of Advantage is referred to
hereafter as "Advantage Series B Common Stock").
 
     In consideration of the mutual promises, covenants and conditions set forth
herein, the parties hereto mutually agree as follows:
 
     1. Grant of Exchange Right.  Pursuant to the terms and conditions hereof,
the Company hereby grants to Advisor the right and option (the "Option") to
exchange shares of Series B Common Stock of the Company ("Series B Common
Stock") for shares of Series A Common Stock of the Company ("Series A Common
Stock"), as follows (the "Exchange Right"):
 
          (a) Initially each share of Original and Advantage Series B Common
     Stock shall be exchangeable for one share of Series A Common Stock (the
     "Original and Advantage Exchange Rate"). Initially, each share of FREIF
     Series B Common Stock shall be exchangeable for .7 share of Series A Common
     Stock (the "FREIF Exchange Rate"). For purposes of this Agreement,
     references to the "then effective Exchange Rate" shall mean the initial
     Exchange Rates or, when, as and if adjusted at any time or from time to
     time in accordance with the provisions of this Agreement, the Exchange
     Rates after the last such adjustment.
 
          (b) The Exchange Right shall be exercisable with respect to the
     Original Series B Common Stock at the then effective Exchange Rate on the
     last trading day of the first period of 20 consecutive trading days during
     which on each trading day the last reported sale price of a share of the
     Series A Common Stock on the American Stock Exchange or such other exchange
     upon which the Series A Common Stock is then listed (the "Exchange") was
     not less than Ten Dollars and Thirty-five Cents ($10.35) (the "Company
     Target Price"). Such date on which the Series B Common Stock shall be
     exercisable shall be the "Company Exchange Date."
 
          (c) The Exchange Right shall be exercisable with respect to the then
     effective Exchange Rate on the last trading day of the first period of 20
     consecutive trading days during which on each trading day the last reported
     sale price of a share of the Series A Common Stock on the Exchange was not
     less than Eleven Dollars and Thirty-three Cents ($11.33) (the "FREIF Target
     Price"). Such date on which the Series B Common Stock shall be exercisable
     shall be the "FREIF Exchange Date."
 
          (d) The Exchange Right shall be exercisable with respect to the then
     effective Exchange Rate on the last trading day of the first period of 20
     consecutive trading days during which on each trading day the last reported
     sale price of the Series A Common Stock on the Exchange was no less than
     Eight Dollars and Forty-two Cents ($8.42) the "Advantage Target Price").
     Such date on which the Advantage Series B Common Stock shall be exercisable
     shall be the "Advantage Exchange Date."
 
                                      A-21
<PAGE>   223
 
          (e) Each of the Company Target Price, the FREIF Target Price and the
     Advantage Target Price is herein referred to as a "Target Price" and is
     subject to adjustment as further provided below. Each of the Company
     Exchange Date, FREIF Exchange Date, and Advantage Exchange Date is herein
     referred to as an "Exchange Date". Each of the Original and Advantage
     Exchange Rates and the FREIF Exchange Rate is herein referred to as an
     "Exchange Rate," and is subject to adjustment as provided below.
 
          (f) If the shares of Series A Common Stock are not listed on a
     national securities exchange or included in the National Association of
     Securities Dealers Automated Quotation National Market System, the trading
     price shall be determined by reference to the mean between the average per
     share closing bid prices and the average per share closing asked prices, in
     each case for the relevant 20-day trading period or, if there have been no
     sales on a national securities exchange or the shares are not included in
     the National Association of Securities Dealers Automated Quotation National
     Market System and, during such relevant 20-day trading period, there are
     not any published bid and asked quotations with respect to shares of Series
     A Common Stock, the trading price shall be calculated by reference to the
     fair market value of the shares of Series A Common Stock which fair market
     value shall be determined, in good faith, by the Board of Directors.
 
          (g) No fractional shares of Series A Common Stock shall be issued upon
     conversion of any shares of Series B Common Stock. Any fractional shares to
     which any holder of Series B Common Stock would be entitled upon conversion
     shall be rounded up to the nearest whole share.
 
     2. Adjustments.  (a) For purposes of this Agreement, the following
definitions apply:
 
          (i) "Options for Common Stock" shall mean rights, options, or warrants
     to subscribe for, purchase or otherwise acquire shares of Series A Common
     Stock.
 
          (ii) "Convertible Securities" shall mean any evidences of
     indebtedness, shares (other than shares of Series B Common Stock) or other
     securities convertible into or exchangeable for shares of Series A Common
     Stock.
 
          (iii) "Options for Convertible Securities" shall mean rights, options
     or warrants to subscribe for, purchase or otherwise acquire Convertible
     Securities.
 
          (iv) "Options" shall mean Options for Series A Common Stock or Options
     for Convertible Securities.
 
          (v) "Deemed Issue Date" shall mean the date that additional shares of
     Series A Common Stock are deemed issued as provided herein.
 
     (b) In the event this corporation at any time or from time to time after
the date hereof shall issue any Options or Convertible Securities to the holders
of the shares of Series A Common Stock or fix a record date for the
determination of such holders to receive any Options or Convertible Securities,
the additional shares of Series A Common Stock equal to the maximum number of
shares (as set forth in the instrument relating thereto without regard to any
provisions contained therein designated to protect against dilution) of Series A
Common Stock issuable upon the exercise of such Options for Series A Common
Stock or, in the case of Convertible Securities and Options for Convertible
Securities, the conversion of exchange of such Convertible Securities, shall be
deemed issued as of the time such Options or Convertible Securities are issued
or, in case such a record date shall have been fixed, as of the close of
business on such record date, and the Target Price and Exchange Rate shall be
adjusted as provided below.
 
     (c) In the event this corporation shall be deemed to have issued shares of
Series A Common Stock pursuant to subparagraph (b) for a consideration per share
(determined as provided in paragraphs (e) and (f) of this Agreement) that is
less than the weighted (based on the number of shares traded) average of the
last reported sale price (the "Market Price") of a share of Series A Common
Stock on an Exchange for the twenty consecutive trading days ending on the
trading day immediately prior to a Deemed Issue Date, then and in such event (i)
the Target Price shall be reduced, concurrently with such deemed issue, to an
amount (calculated to the nearest cent) determined by multiplying such Target
Price by a fraction, the numerator of which shall be the number of shares of
Series A Common Stock outstanding immediately prior to the Deemed Issue Date
plus the number of shares of Series A Common Stock which the aggregate
consideration deemed to have been paid for the total number of such additional
shares would purchase at the Market Price in effect
 
                                      A-22
<PAGE>   224
 
immediately prior to the Deemed Issue Date and the denominator of which shall be
the number of shares of Series A Common Stock outstanding immediately prior to
such Deemed Issue Date plus the number of such shares of Series A Common Stock
deemed to have been issued and (ii) the Exchange Rate per share shall be
increased to an amount equal to the quotient of (A) the Target Price immediately
prior to the Deemed Issue Date, divided by (B) the Target Price immediately
after the Deemed Issue Date. If the shares of Series A Common Stock are not
listed on an Exchange, the trading price shall be determined consistent with the
provisions of paragraph (e). For the purpose of the above calculation, the
number of shares of Series A Common Stock outstanding immediately prior to the
Deemed Issue Date shall be calculated on a fully diluted basis, as if all shares
of the Series B Common Stock and all Convertible Securities had been fully
converted into shares of Series A Common Stock immediately prior to such
issuance and any outstanding Options had been fully exercised immediately prior
to such issuance (and the resulting securities fully converted into shares of
Series A Common Stock, if so convertible) as of such date, but not including in
such calculation any additional shares of Series A Common Stock issuable with
respect to shares of Series B Common Stock, Convertible Securities or
outstanding Options, solely as a result of the adjustment of the Exchange Rate
(or other conversion ratios) resulting from the issuance or deemed issuance of
additional shares of Common Stock causing such adjustment.
 
     (d) in any such case in which such additional shares of Series A Common
Stock are deemed issued:
 
          (i) no further adjustments in the Target Price or the Exchange Rate
     shall be made upon the subsequent issue of Convertible Securities or shares
     of Series A Common Stock upon the exercise of such Options or conversion or
     exchange of such Convertible Securities;
 
          (ii) if such Options or Convertible Securities by their terms provide,
     with the passage of time or otherwise, for any increase or decrease in the
     consideration payable to this corporation, or decrease or increase in the
     number of shares of Series A Common Stock issuable, upon the exercise,
     conversion or exchange thereof, the Target Price and Exchange Rate as
     computed upon the original issue thereof (or upon the occurrence of a
     record date with respect thereto), and any subsequent adjustments based
     thereon, shall, upon any such increase or decrease becoming effective, be
     recomputed to reflect such increase or decrease insofar as it affects such
     Options or the rights of conversion or exchange under such Convertible
     Securities;
 
          (iii) upon the expiration of any such Options or any rights of
     conversion or exchange under any such Convertible Securities which shall
     not have been exercised, the Target Price and Exchange Rate as computed
     upon the original issue thereof (or upon the occurrence of a record date
     with respect thereto), and any subsequent adjustments based thereon, shall,
     upon such expiration, be recomputed as if:
 
             (A) in the case of Convertible Securities or Options for Common
        Stock the only additional shares of Series A Common Stock issued were
        the shares of Series A Common Stock, if any, actually issued upon the
        exercise of such Options for Common Stock or the conversion or exchange
        of such Convertible Securities and the only consideration received
        therefor was the sum of (1) the consideration actually received by this
        corporation for the issue of all such Options for Common Stock, whether
        or not exercised, plus (2) the consideration actually received by this
        corporation upon such exercise of such Options for Common Stock, or for
        the issue of all such Convertible Securities which were actually
        converted or exchanged, plus (3) the additional consideration, if any,
        actually received by this corporation upon such conversion or exchange;
        and
 
             (B) in the case of Options for Convertible Securities, only the
        Convertible Securities, if any, actually issued upon the exercise
        thereof were issued at the time of issue of such Options for Convertible
        Securities and the consideration received by this corporation for the
        additional shares of Series A Common Stock deemed to have then been
        issued was the sum of (1) the consideration actually received by this
        corporation for the issue of all such Options for Convertible
        Securities, whether or not exercised, plus (2) the consideration deemed
        to have been received by this corporation (determined pursuant to this
        subparagraph (d) upon the issue of the Convertible Securities with
        respect to which such Options for Convertible Securities were actually
        exercised;
 
                                      A-23
<PAGE>   225
 
     (e) For purposes of subparagraphs (c), (d) and (f), the amount of the
consideration received by this corporation for the issuance of any Options or
Convertible Securities or any shares of Series A Common Stock upon the exercise
or conversion thereof shall be determined as follows:
 
          (i) insofar as it consists of cash, the aggregate amount of cash
     received by this corporation, excluding any amounts paid or payable for
     accrued interest or accrued dividends;
 
          (ii) insofar as it consists of property other than cash, the fair
     market value thereof at the time of such issue, as determined in good faith
     by the Board of Directors; and
 
          (iii) if shares of Series A Common Stock are issued together with
     other shares or securities or other property of this corporation ("Other
     Items") for consideration which is not separately allocated, such
     allocation shall be determined in good faith by the Board of Directors.
 
     (f) For purposes of subparagraph (c), the consideration received by this
corporation for the shares of Series A Common Stock which may be issued for
Options for Common Stock or upon the conversion or exchange of Convertible
Securities or upon conversion or exchange of Convertible Securities issued upon
the exercise of Options for Convertible Securities, shall be equal to the
quotient of:
 
          (i) the total amount, if any, received or receivable by this
     corporation as consideration for the issuance of such shares of Series A
     Common Stock, such Options or Convertible Securities, plus the minimum
     aggregate amount of additional consideration (as set forth in the
     instruments relating thereto, without regard to any provision contained
     therein designed to protect against dilution) payable to this corporation
     upon the exercise of such Options for Common Stock or the conversion or
     exchange of such Convertible Securities, or, in the case of Options for
     Convertible Securities, the exercise of such Options for Convertible
     Securities and the conversion or exchange of such Convertible Securities
     issued upon such exercise, divided by
 
          (ii) an amount equal to the maximum number of shares of Series A
     Common Stock (as set forth in the instruments relating thereto, without
     regard to any provision contained therein designed to protect against the
     dilution) issuable upon the exercise of such Options for Common Stock, the
     conversion or exchange of such Convertible Securities, or, in the case of
     Options for Convertible Securities, upon the conversion or exchange of the
     Convertible Securities issued upon such exercise, as the case may be.
 
     (g) If this corporation either shall distribute (a) without consideration
to the holders of shares of Series A Common Stock any (i) note, debenture, bond,
or other evidence of indebtedness (collectively, an "Indebtedness") of this
corporation, (ii) any security of this corporation, other than an Indebtedness,
an Option or Convertible Security or (iii) any other property other than cash
and on or prior to the date a record is taken to determine the holders entitled
to receive such distribution, the Board of Directors shall not have determined
in good faith by resolution that such distribution is in lieu of a cash dividend
on such shares of Series A Common Stock or (b) cash which constitutes proceeds
from the sale of real estate assets or financing or refinancing of any such
assets ("Cash Proceeds"), then on the date of such distribution, the Target
Price shall be decreased by an amount equal to the quotient of (A) the aggregate
principal amount of such Indebtedness, the aggregate fair market value as
determined in good faith by the Board of Directors of such other securities or
property or the aggregate Cash Proceeds, as the case may be, divided by (B) the
number of shares of Series A Common Stock then outstanding.
 
     (h) If the outstanding shares of Series A Common Stock shall be subdivided
(by stock split, stock dividend, reclassification or otherwise) into a greater
number of shares of Series A Common Stock, concurrently with the effectiveness
of such subdivision, the Exchange Rate then in effect shall be proportionately
increased and the Target Price then in effect shall be proportionately
decreased. In the event the outstanding shares of Series A Common Stock shall be
combined or consolidated, by reclassification or otherwise, into a lesser number
of shares of Series A Common Stock, concurrently with the effectiveness of such
combination or consolidation, the Exchange Rate then in effect shall be
proportionately decreased and the Target Price then in effect shall be
proportionately increased.
 
                                      A-24
<PAGE>   226
 
     (i) If any outstanding shares of Series B Common Stock shall be subdivided
(by stock split, reclassification or otherwise) into a greater number of shares
of Series B Common Stock, concurrently with the effectiveness of such
subdivision, the applicable Exchange Rate then in effect shall be
proportionately decreased. In the event any outstanding shares of Series B
Common Stock shall be combined or consolidated, by reclassification or
otherwise, into a lesser number of shares of Series B Common Stock, concurrently
with the effectiveness of such combination or consolidation, the applicable
Exchange Rate then in effect shall be proportionately increased.
 
     (j) If the shares of Series A Common Stock issuable upon conversion of any
shares of Series B Common Stock shall be changed into the same or a different
number of shares of any other class or classes of stock or other securities or
property (collectively, "Other Securities"), whether by reorganization,
reclassification or otherwise (other than a subdivision or combination of shares
provided for above), the then effective Exchange Rate for the Series B Common
Stock, concurrently with the effectiveness of such reorganization or
reclassification, shall be proportionately adjusted such that the shares of
Series B Common Stock shall be convertible into, in lieu of the number of shares
of Series A Common Stock which the holders thereof would otherwise have been
entitled to receive upon such conversion, Other Securities equivalent to the
number of shares of Series A Common Stock that would have been issuable to the
holders of Series B Common Stock if their shares of Series B Common Stock had
been converted immediately before such change; and, in any such case,
appropriate adjustment (as determined by the Board of Directors) shall be made
in the application of the provisions herein set forth with respect to the rights
and interest thereafter of the holders of Series B Common Stock, to the end that
the provisions set forth herein (including provisions with respect to changes in
and other adjustments of the Exchange Rate) shall thereafter be applicable, as
nearly as reasonably may be, in relation to any Other Securities thereafter
deliverable upon the conversion of the Series B Common Stock.
 
     (k) No adjustment shall be made to the Exchange Rate or the Target Price as
set forth herein unless the amount of such adjustment exceeds 1/4% of the
theretofore then effective Exchange Rate or Target Price, as the case may be;
provided that, the amount of any such adjustment which is not made shall be
carried forward such that on the date that the cumulative amount of all
adjustments not reflected in the Target Price and the Exchange Rate exceeds or
equals 1/4% of the theretofore then effective Exchange Rate or Target Price, as
the case may be, the Target Price and the Exchange Rate shall be adjusted by
such cumulative amount.
 
     (l) Upon the occurrence of each adjustment of the Exchange Rate or the
Target Price pursuant to this Agreement, this corporation at its expense
promptly shall compute such adjustment in accordance with the terms hereof and
furnish to each holder of Series B Common Stock a certificate setting forth such
adjustment and showing in detail the facts upon which such adjustment is based.
This corporation, upon the written request at any time of any holder of Series B
Common Stock, shall furnish or cause to be furnished to such holder a like
certificate setting forth (a) such adjustments, (b) the Exchange Rate and Target
Price at the time in effect, and (c) the amount, if any, of Other Securities
which at the time would be received upon the conversion of Series B Common
Stock.
 
     (m) This corporation, by amendment of its Articles of Incorporation or
through any reorganization, transfer of assets, consolidation, merger,
dissolution, issue or sale of securities or any other voluntary action, will not
avoid or seek to avoid the observance or performance of any of the terms to be
observed or performed hereunder by this corporation but will at all times in
good faith assist in the carrying out of all the provisions of this paragraph
and in the taking of all such action as may be necessary or appropriate in order
to protect the Exchange Rights of the holders of the Series B Common Stock
against impairment; provided, however, that nothing in this subparagraph shall
limit the right of the shareholders of this corporation to dissolve this
corporation pursuant to Agreement 1900 of the California Corporations Code.
 
     3. Exercise of Option.  This Option shall be exercised by Advisor by
delivery to the Secretary of the Company on or after the applicable Exchange
Date of written notice of exercise setting forth the number and type of Series B
Common Stock that it will exchange. Any conversion of Series B Common Stock
shall be deemed to have been made immediately prior to the close of business on
the applicable Exchange Date, and the person or persons entitled to receive the
shares of Series A Common Stock issuable upon such conversion
 
                                      A-25
<PAGE>   227
 
shall be treated for all purposes as the record holder or holders of such shares
of Series A Common Stock on such Exchange Date.
 
     4. Legends.  The shares of Series A Common Stock shall bear the following
legend (in addition to any legends which may be required in the opinion of the
Company's counsel by the blue sky laws of any state):
 
     THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED
UNDER THE SECURITIES ACT OF 1933 (THE "ACT"). THESE SECURITIES MAY NOT BE SOLD
OR OTHERWISE DISPOSED OF, IN WHOLE OR IN PART, UNLESS THE SECURITIES ARE AT THE
TIME REGISTERED UNDER THE ACT OR THE SALE OR OTHER TRANSFER OR DISPOSITION
THEREOF IS MADE PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED BY THE ACT
OR RULES AND REGULATIONS THEREUNDER.
 
     5. Survival.  The representations warranties, covenants and agreements made
herein shall survive, exercise of the Exchange Rights and shall toll applicable
statutes of limitations for a period of two (2) years thereafter.
 
     6. Entire Agreement.  This Agreement constitutes the entire agreement
between the parties hereto with respect to the subject matters thereof and
neither party shall be liable or bound to the other in any manner by any
warranties, representations or covenants except as specifically set forth herein
or therein. The terms and conditions of this Agreement shall inure to the
benefit of and be binding upon the respective successors and assigns of the
parties hereto except to the extent that assignment rights are specifically
limited herein.
 
     7. Governing Law.  This Agreement shall be governed by and construed under
the laws of the State of California.
 
     8. Counterparts.  This Agreement may be executed in counterparts, each of
which shall be deemed an original, but which together shall constitute one and
the same agreement.
 
     9. Titles and Subtitles.  The title and subtitles of this Agreement are for
convenience and are not to be considered in construing this Agreement.
 
     10. Notices.  Any notice required or permitted hereunder shall be given in
writing by personal delivery or by deposit in the United States mail, by
registered or certified mail, addressed to:
 
<TABLE>
<CAPTION>
                 THE COMPANY                                     ADVISOR
- --------------------------------------------------------------------------------------------
<S>                                           <C>
Franklin Select Realty Trust                  Franklin Properties, Inc.
777 Mariners Island Blvd.                     777 Mariners Island Blvd.
San Mateo, CA 94403-7777                      San Mateo, CA 94403-7777
</TABLE>
 
     11. Severability.  If one or more provisions of this Agreement are held to
be unenforceable under applicable law, such provisions shall be severed from
this Agreement as if such provisions were not included and the balance of this
Agreement shall be enforceable in accordance with its terms.
 
     12. Amendment.  Any provision of this Agreement may be amended, waived or
modified only upon the written consent of the parties.
 
                                      A-26
<PAGE>   228
 
     IN WITNESS WHEREOF, the Company and Advisor have caused this Agreement to
be executed by their proper officers thereunto duly authorized as of the
day of           , 1996.
 
                                          THE COMPANY
 
                                          By:
 
                                          Name
 
                                          Title
 
                                          ADVISOR
 
                                          By:
 
                                          Name
 
                                          Title
 
                                      A-27
<PAGE>   229
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   230
 
                                   APPENDIX B
 
                         BEAR STEARNS' FAIRNESS OPINION
 
                                                                  March 13, 1996
 
The Boards of Directors
Franklin Real Estate Income Fund
Franklin Select Real Estate Income Fund
Franklin Advantage Real Estate Income Fund
P.O. Box 7777
San Mateo, CA 94111
 
Attention: Independent Committee
 
Gentlemen:
 
     We understand that Franklin Select Real Estate Income Fund ("Select") has
offered to exchange shares of its common stock for shares of the Series A common
stock of Franklin Real Estate Income Fund ("Freif") and of Franklin Advantage
Real Estate Income Fund ("Advantage") in a merger (such combination or the
combination of either Freif or Advantage with Select is defined herein as the
"Merger"). Pursuant to the Merger, each Freif Series A shareholder would receive
1.286 Series A shares of Select for each Series A share of Freif, and each
Advantage Series A shareholder would receive 1.2 Series A shares of Select for
each Series A share of Advantage. We understand that Franklin Resources, Inc.
("Resources"), the parent company of the advisor to Select, Freif and Advantage,
owns 46.6% of the Series A shares of Advantage and that Franklin Properties,
Inc. (the "Advisor"), owns all of the Series B shares of Select, Freif and
Advantage. Upon consummation of the Merger, Select will issue Series B shares to
the Advisor in exchange for Series B shares held in Freif and Advantage. These
Series B shares will be exchangeable for Series A shares if and when Select's
Series A shares attain certain specified trading prices which are substantially
above current market. You have supplied us with the proxy statement/prospectus
in substantially the form to be sent to the Series A shareholders of Select,
Freif and Advantage (the "Proxy Statement").
 
     You have asked us to render our opinion as to whether the Merger is fair,
from a financial point of view, to the Series A shareholders of Select, Freif
and Advantage other than Resources.
 
     In the course of our analysis for rendering this opinion, we have:
 
     1. reviewed the Proxy Statement;
 
     2. reviewed Select's, Freif's and Advantage's Annual Reports to
        Shareholders and Annual Reports on Form 10-K for the years ended
        December 31, 1992 through 1994 and their quarterly reports on Form 10-Q
        for the quarters ended March 31, June 30 and September 30, 1995;
 
     3. reviewed certain unaudited financial statements and projections for each
        of Select, Freif and Advantage, as prepared by the Advisor;
 
     4. met with managements of the Advisor and each of Select, Freif and
        Advantage to review operations, historical and projected financial
        statements and future prospects;
 
     5. visited properties owned by Select, Freif and Advantage;
 
     6. reviewed the historical prices and trading volumes of the common shares
        of Select, Freif and Advantage;
 
     7. reviewed compensation of advisory fees paid by comparable REITs; and
 
     8. conducted such other studies, analyses, inquiries and investigations as
        we deemed appropriate.
 
     In the course of our review, we have relied upon and assumed the accuracy
and completeness of the financial and other information provided to us by the
Advisor. With respect to Select's, Freif's and Advantage's projected financial
results, we have assumed that they have been reasonably prepared on bases
 
                                       B-1
<PAGE>   231
 
reflecting the best currently available estimates and judgments of the
managements of the Advisor, Select, Freif and Advantage as to the expected
future performance of Select, Freif and Advantage, respectively. We have not
assumed any responsibility for the information or projections provided to us and
we have further relied upon the assurances of the managements of the Advisor,
Select, Freif and Advantage that they are unaware of any facts that would make
the information or projections provided to us incomplete or misleading. In
arriving at our opinion, we have not performed or obtained any independent
appraisal of the assets of Select, Freif and Advantage. Our opinion is
necessarily based on economic, market and other conditions, and the information
made available to us, as of the date hereof.
 
     Based on the foregoing, it is our opinion that the Merger (including the
combination of either Freif or Advantage or both with Select) is fair, from a
financial point of view, to the Series A shareholders of the merging entities,
other than Resources.
 
                                          Very truly yours,
 
                                          BEAR, STEARNS & CO. INC.
 
                                          By:  /s/ James D. Marver
                                            Managing Director
 
                                       B-2
<PAGE>   232
 
                                   APPENDIX C
 
SEC. 1300.  REORGANIZATION OR SHORT-FORM MERGER; DISSENTING SHARES; CORPORATE
            PURCHASE AT FAIR MARKET VALUE; DEFINITIONS
 
     (a) If the approval of the outstanding shares (Section 152) of a
corporation is required for a reorganization under subdivisions (a) and (b) or
subdivision (e) or (f) of Section 1201, each shareholder of the corporation
entitled to vote on the transaction and each shareholder of a subsidiary
corporation in a short-form merger may, by complying with this chapter, require
the corporation in which the shareholder holds shares to purchase for cash at
their fair market value the shares owned by the shareholder which are dissenting
shares as defined in subdivision (b). The fair market value shall be determined
as of the day before the first announcement of the terms of the proposed
reorganization or short-form merger, excluding any appreciation or depreciation
in consequence of the proposed action, but adjusted for any stock split, reverse
stock split, or share dividend which becomes effective thereafter.
 
     (b) As used in this chapter, "dissenting shares" means shares which come
within all of the following descriptions:
 
          (1) Which were not immediately prior to the reorganization or
     short-form merger either (A) listed on any national securities exchange
     certified by the Commissioner of Corporations under subdivision (o) of
     Section 25100 or (B) listed on the list of OTC margin stocks issued by the
     Board of Governors of the Federal Reserve System, and the notice of meeting
     of shareholders to act upon the reorganization summarizes this section and
     Sections 1301, 1302, 1303 and 1304; provided, however, that this provision
     does not apply to any shares with respect to which there exists any
     restriction on transfer imposed by the corporation or by any law or
     regulation; and provided, further, that this provision does not apply to
     any class of shares described in subparagraph (A) or (B) if demands for
     payment are filed with respect to 5 percent or more of the outstanding
     shares of that class.
 
          (2) Which were outstanding on the date for the determination of
     shareholders entitled to vote on the reorganization and (A) were not voted
     in favor of the reorganization or, (B) if described in subparagraph (A) or
     (B) of paragraph (1) (without regard to the provisos in that paragraph),
     were voted against the reorganization, or which were held of record on the
     effective date of a short-form merger; provided, however, that subparagraph
     (A) rather than subparagraph (B) of this paragraph applies in any case
     where the approval required by Section 1201 is sought by written consent
     rather than at a meeting.
 
          (3) Which the dissenting shareholder has demanded that the corporation
     purchase at their fair market value, in accordance with Section 1301.
 
          (4) Which the dissenting shareholder has submitted for endorsement, in
     accordance with Section 1302.
 
     (c) As used in this chapter, "dissenting shareholder" means the
recordholder of dissenting shares and includes a transferee of record.
 
SEC. 1301.  NOTICE TO HOLDERS OF DISSENTING SHARES IN REORGANIZATIONS; DEMAND
            FOR PURCHASE; TIME; CONTENTS
 
     (a) If, in the case of a reorganization, any shareholders of a corporation
have a right under Section 1300, subject to compliance with paragraphs (3) and
(4) of subdivision (b) thereof, to require the corporation to purchase their
shares for cash, such corporation shall mail to each such shareholder a notice
of the approval of the reorganization by its outstanding shares (Section 152)
within 10 days after the date of such approval, accompanied by a copy of
Sections 1300, 1302, 1303, 1304 and this section, a statement of the price
determined by the corporation to represent the fair market value of the
dissenting shares, and a brief description of the procedure to be followed if
the shareholder desires to exercise the shareholder's right under such sections.
The statement of price constitutes an offer by the corporation to purchase at
the price stated any dissenting shares as defined in subdivision (b) of Section
1300, unless they lose their status as dissenting shares under Section 1309.
 
                                       C-1
<PAGE>   233
 
     (b) Any shareholder who has a right to require the corporation to purchase
the shareholder's shares for cash under Section 1300, subject to compliance with
paragraphs (3) and (4) of subdivision (b) thereof, and who desires the
corporation to purchase such shares shall make written demand upon the
corporation for the purchase of such shares and payment to the shareholder in
cash of their fair market value. The demand is not effective for any purpose
unless it is received by the corporation or any transfer agent thereof (1) in
the case of shares described in clause (i) or (ii) of paragraph (1) of
subdivision (b) of Section 1300 (without regard to the provisos in that
paragraph), not later than the date of the shareholders' meeting to vote upon
the reorganization, or (2) in any other case within 30 days after the date on
which the notice of the approval by the outstanding shares pursuant to
subdivision (a) or the notice pursuant to subdivision (i) of Section 1110 was
mailed to the shareholder.
 
     (c) The demand shall state the number and class of the shares held of
record by the shareholder which the shareholder demands that the corporation
purchase and shall contain a statement of what such shareholder claims to be the
fair market value of those shares as of the day before the announcement of the
proposed reorganization or short-form merger. The statement of fair market value
constitutes an offer by the shareholder to sell the shares at such price.
 
SEC. 1302.  SUBMISSION OF SHARE CERTIFICATES FOR ENDORSEMENT; UNCERTIFICATED
            SECURITIES
 
     Within 30 days after the date on which notice of the approval by the
outstanding shares or the notice pursuant to subdivision (i) of Section 1110 was
mailed to the shareholder, the shareholder shall submit to the corporation at
its principal office or at the office of any transfer agent thereof, (a) if the
shares are certificated securities, the shareholder's certificates representing
any shares which the shareholder demands that the corporation purchase, to be
stamped or endorsed with a statement that the shares are dissenting shares or to
be exchanged for certificates of appropriate denomination so stamped or endorsed
or (b) if the shares are uncertificated securities, written notice of the number
of shares which the shareholder demands that the corporation purchase. Upon
subsequent transfers of the dissenting shares on the books of the corporation,
the new certificates, initial transaction statement, and other written
statements issued therefor shall bear a like statement, together with the name
of the original dissenting holder of the shares.
 
SEC. 1303.  PAYMENT OF AGREED PRICE WITH INTEREST; AGREEMENT FIXING FAIR MARKET
            VALUE; FILING; TIME OF PAYMENT
 
     (a) If the corporation and the shareholder agree that the shares are
dissenting shares and agree upon the price of the shares, the dissenting
shareholder is entitled to the agreed price with interest thereon at the legal
rate on judgments from the date of the agreement. Any agreements fixing the fair
market value of any dissenting shares as between the corporation and the holders
thereof shall be filed with the secretary of the corporation.
 
     (b) Subject to the provisions of Section 1306, payment of the fair market
value of dissenting shares shall be made within 30 days after the amount thereof
has been agreed or within 30 days after any statutory or contractual conditions
to the reorganization are satisfied, whichever is later, and in the case of
certificated securities, subject to surrender of the certificates therefor,
unless provided otherwise by agreement.
 
SEC. 1304.  ACTION TO DETERMINE WHETHER SHARES ARE DISSENTING SHARES OR FAIR
            MARKET VALUE; LIMITATION; JOINDER; CONSOLIDATION; DETERMINATION OF
            ISSUES; APPOINTMENT OF APPRAISERS
 
     (a) If the corporation denies that the shares are dissenting shares, or the
corporation and the shareholder fail to agree upon the fair market value of the
shares, then the shareholder demanding purchase of such shares as dissenting
shares or any interested corporation, within six months after the date on which
notice of the approval by the outstanding shares (Section 152) or notice
pursuant to subdivision (i) of Section 1110 was mailed to the shareholder, but
not thereafter, may file a complaint in the superior court of the proper county
praying the court to determine whether the shares are dissenting shares or the
fair market value of the dissenting shares or both or may intervene in any
action pending on such a complaint.
 
                                       C-2
<PAGE>   234
 
     (b) Two or more dissenting shareholders may join as plaintiffs or be joined
as defendants in any such action and two or more such actions may be
consolidated.
 
     (c) On the trial of the action, the court shall determine the issues. If
the status of the shares as dissenting shares is in issue, the court shall first
determine that issue. If the fair market value of the dissenting shares is in
issue, the court shall determine, or shall appoint one or more impartial
appraisers to determine, the fair market value of the shares.
 
SEC. 1305.  REPORT OF APPRAISERS; CONFIRMATION; DETERMINATION BY COURT;
            JUDGMENT; PAYMENT; APPEAL; COSTS
 
     (a) If the court appoints an appraiser or appraisers, they shall proceed
forthwith to determine the fair market value per share. Within the time fixed by
the court, the appraisers, or a majority of them, shall make and file a report
in the office of the clerk of the court. Thereupon, on the motion of any party,
the report shall be submitted to the court and considered on such evidence as
the court considers relevant. If the court finds the report reasonable, the
court may confirm it.
 
     (b) If a majority of the appraisers appointed fail to make and file a
report within 10 days from the date of their appointment or within such further
time as may be allowed by the court or the report is not confirmed by the court,
the court shall determine the fair market value of the dissenting shares.
 
     (c) Subject to the provisions of Section 1306, judgment shall be rendered
against the corporation for payment of an amount equal to the fair market value
of each dissenting share multiplied by the number of dissenting shares which any
dissenting shareholder who is a party, or who has intervened, is entitled to
require the corporation to purchase, with interest thereon at the legal rate
from the date on which judgment was entered.
 
     (d) Any such judgment shall be payable forthwith with respect to
uncertificated securities and, with respect to certificated securities, only
upon the endorsement and delivery to the corporation of the certificates for the
shares described in the judgment. Any party may appeal from the judgment.
 
     (e) The costs of the action, including reasonable compensation to the
appraisers to be fixed by the court, shall be assessed or apportioned as the
court considers equitable, but, if the appraisal exceeds the price offered by
the corporation, the corporation shall pay the costs (including in the
discretion of the court attorneys' fees, fees of expert witnesses and interest
at the legal rate on judgments from the date of compliance with Sections 1300,
1301 and 1302 if the value awarded by the court for the shares is more than 125
percent of the price offered by the corporation under subdivision (a) of Section
1301).
 
SEC. 1306.  PREVENTION OF IMMEDIATE PAYMENT; STATUS AS CREDITORS; INTEREST
 
     To the extent that the provisions of Chapter 5 prevent the payment to any
holders of dissenting shares of their fair market value, they shall become
creditors of the corporation for the amount thereof together with interest at
the legal rate on judgments until the date of payment, but subordinate to all
other creditors in any liquidation proceeding, such debt to be payable when
permissible under the provisions of Chapter 5.
 
SEC. 1307.  DIVIDENDS ON DISSENTING SHARES
 
     Cash dividends declared and paid by the corporation upon the dissenting
shares after the date of approval of the reorganization by the outstanding
shares (Section 152) and prior to payment for the shares by the corporation
shall be credited against the total amount to be paid by the corporation
therefor.
 
SEC. 1308.  RIGHTS OF DISSENTING SHAREHOLDERS PENDING VALUATION; WITHDRAWAL OF
DEMAND FOR PAYMENT
 
     Except as expressly limited in this chapter, holders of dissenting shares
continue to have all the rights and privileges incident to their shares, until
the fair market value of their shares is agreed upon or determined. A dissenting
shareholder may not withdraw a demand for payment unless the corporation
consents thereto.
 
                                       C-3
<PAGE>   235
 
SEC. 1309.  TERMINATION OF DISSENTING SHARE AND SHAREHOLDER STATUS
 
     Dissenting shares lose their status as dissenting shares and the holders
thereof cease to be dissenting shareholders and cease to be entitled to require
the corporation to purchase their shares upon the happening of any of the
following:
 
          (a) The corporation abandons the reorganization. Upon abandonment of
     the reorganization, the corporation shall pay on demand to any dissenting
     shareholder who has initiated proceedings in good faith under this chapter
     all necessary expenses incurred in such proceedings and reasonable
     attorneys' fees.
 
          (b) The shares are transferred prior to their submission for
     endorsement in accordance with Section 1302 or are surrendered for
     conversion into shares of another class in accordance with the articles.
 
          (c) The dissenting shareholder and the corporation do not agree upon
     the status of the shares as dissenting shares or upon the purchase price of
     the shares, and neither files a complaint or intervenes in a pending action
     as provided in Section 1304, within six months after the date on which
     notice of the approval by the outstanding shares or notice pursuant to
     subdivision (i) of Section 1110 was mailed to the shareholder.
 
          (d) The dissenting shareholder, with the consent of the corporation,
     withdraws the shareholder's demand for purchase of the dissenting shares.
 
SEC. 1310.  SUSPENSION OF RIGHT TO COMPENSATION OR VALUATION PROCEEDINGS;
            LITIGATION OF SHAREHOLDERS' APPROVAL
 
     If litigation is instituted to test the sufficiency or regularity of the
votes of the shareholders in authorizing a reorganization, any proceedings under
Sections 1304 and 1305 shall be suspended until final determination of such
litigation.
 
SEC. 1311.  EXEMPT SHARES
 
     This chapter, except Section 1312, does not apply to classes of shares
whose terms and provisions specifically set forth the amount to be paid in
respect to such shares in the event of a reorganization or merger.
 
SEC. 1312.  RIGHT OF DISSENTING SHAREHOLDER TO ATTACK, SET ASIDE OR RESCIND
            MERGER OR REORGANIZATION; RESTRAINING ORDER OR INJUNCTION;
            CONDITIONS
 
     (a) No shareholder of a corporation who has a right under this chapter to
demand payment of cash for the shares held by the shareholder shall have any
right at law or in equity to attack the validity of the reorganization or
short-form merger, or to have the reorganization or short-form merger set aside
or rescinded, except in an action to test whether the number of shares required
to authorize or approve the reorganization have been legally voted in favor
thereof; but any holder of shares of a class whose terms and provisions
specifically set forth the amount to be paid in respect to them in the event of
a reorganization or short-form merger is entitled to payment in accordance with
those terms and provisions or, if the principal terms of the reorganization are
approved pursuant to subdivision (b) of Section 1202, is entitled to payment in
accordance with the terms and provisions of the approved reorganization.
 
     (b) If one of the parties to a reorganization or short-form merger is
directly or indirectly controlled by, or under common control with, another
party to the reorganization or short-form merger, subdivision (a) shall not
apply to any shareholder of such party who has not demanded payment of cash for
such shareholder's shares pursuant to this chapter; but if the shareholder
institutes any action to attack the validity of the reorganization or short-form
merger or to have the reorganization or short-form merger set aside or
rescinded, the shareholder shall not thereafter have any right to demand payment
of cash for the shareholder's shares pursuant to this chapter. The court in any
action attacking the validity of the reorganization or short-form merger or to
have the reorganization or short-form merger set aside or rescinded shall not
restrain or enjoin the consummation of the transaction except upon 10 days'
prior notice to the corporation and upon a
 
                                       C-4
<PAGE>   236
 
determination by the court that clearly no other remedy will adequately protect
the complaining shareholder or the class of shareholders of which such
shareholder is a member.
 
     (c) If one of the parties to a reorganization or short-form merger is
directly or indirectly controlled by, or under common control with, another
party to the reorganization or short-form merger, in any action to attack the
validity of the reorganization or short-form merger or to have the
reorganization or short-form merger set aside or rescinded, (1) a party to a
reorganization or short-form merger which controls another party to the
reorganization or short-form merger shall have the burden of proving that the
transaction is just and reasonable as to the shareholders of the controlled
party, and (2) a person who controls two or more parties to a reorganization
shall have the burden of proving that the transaction is just and reasonable as
to the shareholders of any party so controlled.
 
                                       C-5
<PAGE>   237
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   238
 
                                   APPENDIX D
 
                        PROPOSED AMENDMENTS TO ARTICLES
                                OF INCORPORATION
                                       OF
                    FRANKLIN SELECT REAL ESTATE INCOME FUND
 
     Article First shall be amended to read as follows:
 
          "The name of this corporation is: FRANKLIN SELECT REALTY TRUST."
 
     Article Fourth (d)(i) shall be amended to read as follows:
 
          "(i) Dividends.  Holders of the Common Stock, Series A shall be
     entitled to receive dividends, when and as declared by the board of
     directors out of any assets at the time legally available therefor. No
     dividends shall be paid or other distributions made with respect to the
     Common Stock, Series B during any fiscal year of this corporation (other
     than distributions of net proceeds from the sale, financing or refinancing
     of real property of the corporation distributed in accordance with
     paragraph (d)(ii) below and dividends payable solely in Common Stock,
     Series B)."
 
                                       D-1
<PAGE>   239
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
<PAGE>   240
 
                                   APPENDIX E
 
                                     SECOND
                              AMENDED AND RESTATED
                                     BYLAWS
                                       OF
                          FRANKLIN SELECT REALTY TRUST
 
                                   ARTICLE I
 
                            THE COMPANY; DEFINITIONS
 
     1.1 Name.  The name of the corporation is FRANKLIN SELECT REALTY TRUST and
is referred to in these Bylaws as the "Company." As far as practicable and
except as otherwise provided in the Organization Documents, the Directors shall
direct the management of the business and the conduct of the affairs of the
Company, execute all documents and sue or be sued in the name of the Company. If
the Directors determine that the use of that name is not practicable, legal or
convenient, they may use such other designation or may adopt another name under
which the Company may hold property or conduct all or part of its activities.
 
     If Franklin Properties, Inc., or any parent, subsidiary, Affiliate or
successor of such corporation shall cease, for any reason, to render to the
Company the services of Advisor pursuant to the agreement referred to in Article
VII and any renewal or extension of said agreement, then the Directors shall,
upon request of Franklin Resources, Inc., or its successor, promptly cause the
Articles of Incorporation and these Bylaws to be amended to change the name of
the Company to one which does not include any reference to "Franklin" or any
approximation or abbreviation of that name.
 
     1.2 Nature of Company.  The Company is a corporation organized under the
laws of the State of California. It is intended that the Company shall carry on
business as a "real estate investment trust" ("REIT").
 
     1.3 Definitions.  Whenever used in these Bylaws, the terms defined in this
Section 1.3 shall, unless the context otherwise requires, have the respective
meanings specified in this Section 1.3. In these Bylaws, words in the singular
number include the plural and in the plural number include the singular.
 
          (a) Advisor.  Franklin Properties, Inc. or any other Person appointed
     or employed by or who contracted with the Company under the provisions of
     Article VII, and who is responsible for directing or performing the
     day-to-day business affairs of the Company.
 
          (b) Affiliate.  As to any Person, (i) any other Person directly or
     indirectly controlling, controlled by or under common control with such
     Person, (ii) any other Person owning or controlling 10% or more of the
     outstanding voting securities or beneficial interests of such Person, (iii)
     any officer, director, trustee or general partner of such Person and (iv)
     if such other Person is an officer, director, trustee or partner of another
     entity, then the entity for which that Person acts in any such capacity.
 
          (c) Annual Meeting of Shareholders.  As set forth in Section 3.2.
 
          (d) Annual Report.  As set forth in Section 10.6.
 
          (e) Appraisal.  The value as of the date of the appraisal of real
     property in its existing state or in a state to be created as determined by
     the Directors, the Advisor or by a disinterested person, having no economic
     interest in the real property, who is a member in good standing of a
     nationally recognized society of appraisers or who in the sole judgment of
     the Directors is properly qualified to make such a determination. The
     Directors may in good faith rely on a previous Appraisal made on behalf of
     another Person, provided, (i) it meets the standards of this definition and
     was made in connection with an investment in which the Company acquires the
     entire or a participating interest, and (ii) it was prepared not earlier
     than two years prior to the acquisition by the Company of its interest in
     the real property. In appraising properties, appraisers may take into
     consideration each of the specific terms and conditions of a purchase,
     including any leaseback or other guarantee arrangement. The Appraisal may
     not necessarily
 
                                       E-1
<PAGE>   241
 
     represent the cash value of the property but may consider the value of the
     income stream from such property plus the discounted value of the fee
     interest and other terms of the purchase. Such Appraisal shall be obtained
     from an independent qualified appraiser if a majority of the Independent
     Directors so decides or if the transaction is with the Advisor, Directors
     or any of their Affiliates, and such Appraisal shall be maintained in the
     Company's records for a minimum of five (5) years and shall be available
     for inspection and duplication by any Shareholder.
 
          (f) Asset Coverage.  The ratio which the value of the total assets of
     the Company, less all liabilities and indebtedness (other than unsecured
     borrowings) bears to the aggregate amount of all unsecured borrowings of
     the Company.
 
          (g) Average Invested Assets.  The average of the aggregate book value
     of the assets of the Company invested, directly or indirectly, in equity
     interests in and loans secured by real estate, before reserves for
     depreciation or bad debts or other similar non-cash reserves computed by
     taking the average of such values at the end of each month during any
     period.
 
          (h) Bylaws.  These Bylaws, including all amendments, restatements, or
     modifications.
 
          (i) Directors.  As of any particular time, the Directors of the
     Company holding office at such time.
 
          (j) Independent Director.  A Director of the Company who is not
     affiliated, directly or indirectly, with the Advisor whether by ownership
     of, ownership interest in, employment by, any material business or
     professional relationship with or service as an officer or director of the
     Advisor, or an affiliated business entity of the Advisor (other than as an
     independent director of another real estate investment trust advised by the
     Advisor or as an "independent director" (as required by the Investment
     Company Act of 1940, as amended) of any mutual fund advised by an affiliate
     of the Advisor), and who performs no other services for the Company. An
     indirect relationship shall include circumstances in which a member of the
     immediate family of a Director has one of the foregoing relationships with
     the Advisor or the Company.
 
          (k) Net Assets.  The total assets of the Company (other than
     intangible assets) at cost before deducting depreciation or other non-cash
     reserves less total liabilities, calculated at least quarterly on a basis
     consistently applied.
 
          (l) Net Income.  The total revenues of the Company for any period,
     computed on the basis of its results of operations for that period, after
     deduction of all expenses other than additions to reserves for depreciation
     or bad debts or other similar non-cash reserves.
 
          (m) Offering and Organization Expenses.  Those expenses incurred in
     connection with and in preparing the Series A Shares of the Company for
     registration and subsequently offering and distributing the Series A Shares
     to the public, excluding sales commissions of broker-dealers in connection
     with the distribution of the Series A Shares paid out of the proceeds from
     the issuance of the Series B Shares.
 
          (n) Operating Expenses.  The aggregate annual expenses of every
     character regarded as Operating Expenses in accordance with generally
     accepted accounting principles, as determined by independent accountants
     selected by the directors, including regular compensation payable to the
     Advisor, excluding, however, the following: (i) the cost of money borrowed
     by the Company; (ii) taxes on income and taxes and assessments on real
     property and all other taxes applicable to the Company; (iii) expenses of
     acquiring, financing, refinancing, disposing of, maintaining, managing and
     owning real estate equity interests or other property (including the costs
     of legal services, brokerage and sales commissions, maintenance, repair and
     improvement of property); (iv) insurance as required by the Directors
     (including directors' and officers' liability insurance); (v) expenses of
     organizing, revising, amending, converting, or terminating the Company;
     (vi) expenses connected with payments of dividends or interest or
     distributions in cash or any other form made or caused to be made by the
     Directors to holders of Securities of the Company; (vii) all expenses
     connected with communications to holders of Securities of the Company and
     the other bookkeeping and clerical work necessary in maintaining relations
     with holders of Securities of the Company, including the cost of printing
     and mailing certificates for Securities and proxy solicitation materials
     and reports to holders of Securities of the Company; (viii) transfer
 
                                       E-2
<PAGE>   242
 
     agent's, registrar's, dividend disbursing agent's, dividend reinvestment
     plan agent's and indenture trustee's fees and charges; (ix) other legal,
     accounting and auditing fees and expenses; and (x) non-cash expenditures
     (including depreciation, amortization and bad debt reserve).
 
          (o) Organization Documents.  The Articles of Incorporation of the
     Company and these Bylaws.
 
          (p) Person.  An individual, corporation, partnership, joint venture,
     association, company, trust, bank or other entity, or government and any
     agency and political subdivision of a government.
 
          (q) REIT.  A real estate investment trust, as defined in Sections
     856-860 of the Internal Revenue Code of 1986, as amended.
 
          (r) REIT Provisions of the Internal Revenue Code.  Part II, Subchapter
     M of Chapter 1, of the Internal Revenue Code of 1986, as amended, or
     successor statutes, and regulations and rulings promulgated thereunder.
 
          (s) Securities.  Any stock, shares, voting trust certificates, bonds,
     debentures, notes or other evidences of indebtedness, secured or unsecured,
     convertible, subordinated or otherwise or in general any instruments
     commonly known as "securities" or any certificates of interest, shares or
     participations in temporary or interim certificates for, receipts for,
     guarantees of, or warrants, options or rights to subscribe to, purchase or
     acquire any of the foregoing.
 
          (t) Shares.  All of the shares of the common stock of Company, which
     shall be all of one class called "Common Stock," and which shall include
     all of the Series A Shares and all of the Series B Shares, as designated in
     the Company's Articles of Incorporation.
 
          (u) Series A Shares.  The shares of Common Stock, Series A, of the
     Company.
 
          (v) Series B Shares.  The shares of Common Stock, Series B, of the
     Company.
 
          (w) Shareholders.  As of any particular date, all holders of record of
     outstanding Shares at such time.
 
          (x) Unimproved Real Property.  Property which has the following three
     characteristics: (1) an equity interest in property which was not acquired
     for the purpose of producing rental or other operating income, (2) has no
     development or construction in process on such land, and (3) no development
     or construction on such land is planned in good faith to commence on such
     land within one year.
 
          (y) Working Capital Reserves.  Cash reserves of the Company as needed
     for normal operations, repairs, maintenance, and other contingencies.
 
                                   ARTICLE II
 
                                    OFFICES
 
     2.1 Principal Office.  The principal executive office of the Company is
hereby fixed and located at 777 Mariners Island Boulevard, City of San Mateo,
State of California. The Board of Directors is hereby granted full power and
authority to change the principal office from one location to another within or
without that County.
 
     2.2 Other Offices.  Other offices may at any time be established by the
Board of Directors at any place or places they deem appropriate.
 
                                  ARTICLE III
 
                            MEETINGS OF SHAREHOLDERS
 
     3.1 Place of Meetings.  All annual and all other meetings of Shareholders
shall be held at the principal office of the Company, or at any other place
within or without the State of California which may be designated by the Board
of Directors.
 
                                       E-3
<PAGE>   243
 
     3.2 Annual Meetings.  The Annual Meetings of Shareholders shall be held on
such date as is fixed by the Directors; provided, however, that such date shall
not be less than 30 days after the Board of Directors shall have caused to be
sent to the Shareholders an Annual Report as provided in Section 10.6 of these
Bylaws and that if the date fixed by the Directors falls upon a legal holiday,
then any annual meeting of Shareholders shall be held at the same time and place
on the next day which is not a legal holiday. At Annual Meetings, Directors
shall be elected, reports of the affairs of the Company shall be considered, and
any other business may be transacted which is within the powers of the
Shareholders.
 
     3.3 Special Meetings.  Special meetings of the Shareholders may be called
at any time for any purpose or purposes whatsoever by the President, by a
majority of the Board of Directors, by a majority of Independent Directors, by
the Chairman of the Board or by one or more Shareholders holding not less than
ten percent (10%) of the eligible votes. If a meeting is called by any Person or
Persons other than the Board of Directors, the Chairman of the Board or the
President, a request shall be made in writing, specifying the time of the
meeting and the general nature of the business proposed to be transacted, and
shall be delivered personally or sent by registered mail or by telegraphic or
other facsimile transmission to the Chairman of the Board, the President, or the
Secretary of the Company. The officer receiving the request shall cause notice
to be promptly given to the Shareholders entitled to vote, in accordance with
the provisions of Section 3.4.
 
     3.4 Notice: Affidavit of Notice.  Notice of meetings of the Shareholders of
the Company shall be given in writing to each Shareholder entitled to vote
thereat, either personally or by first-class mail, or, if the Company has 500 or
more Shareholders, by third-class mail, or other means of written communication,
charges prepaid, addressed to the Shareholder at his address appearing on the
books of the Company or given by the Shareholder to the Company for the purpose
of notice. Notice of any such meeting of Shareholders shall be sent to each
Shareholder entitled thereto not less than ten (10) nor more than sixty (60)
days before the meeting; provided however, that within ten (10) business days
after receipt by the Company, in person, or by registered mail, of a written
request for a meeting by the Shareholders holding not less than ten percent
(10%) of the outstanding Shares entitled to vote at such meeting, the Company
shall provide written notice of such meeting to all Shareholders, and such
meeting shall be held not less than twenty (20) nor more than sixty (60) days
after the Company's receipt of such written Shareholder request; and, provided
further, that if such notice is not given within ten (10) business days after
receipt of the request, the Person or Persons requesting the meeting may give
the notice. The ten (10) business day time period may be extended for a
reasonable time period as determined by the Board of Directors to allow the
Board to solicit proxies in connection with the giving of notice of any such
meeting. Nothing contained in this Section 3.4 shall be construed as limiting,
fixing or affecting the time when a meeting of Shareholders called by action of
the Board of Directors may be held. All notices given pursuant to this Section
shall state the place, date and hour of the meeting and, (1) in the case of
special meetings, the general nature of the business to be transacted, and no
other business may be transacted, or (2) in the case of annual meetings, those
matters which the Board of Directors, at the time of the mailing of the notice,
intends to present for action by the Shareholders, and (3) in the case of any
meeting at which directors are to be elected, the names of the nominees intended
at the time of the mailing of the notice to be presented by management for
election. An affidavit of the mailing or other means of giving any notice of any
Shareholders' meeting shall be executed by the Secretary, Assistant Secretary or
any transfer agent of the Company giving the notice, and shall be filed and
maintained in the minute book of the Company.
 
     3.5 Record Date for Shareholder Notice, Voting and Giving Consents.  For
purposes of determining the Shareholders entitled to notice of any meeting or to
vote or entitled to give consent to corporation action with a meeting, the Board
of Directors may fix, in advance, a record date, which shall not be more than
sixty (60) days nor less than ten (10) days before the date of any meeting nor
more than sixty (60) days before any action without a meeting, and in this event
only Shareholders of record on the date so fixed are entitled to notice and to
vote or to give consents, as the case may be, notwithstanding any transfer of
any Shares on the books of the Company after the record date, except as
otherwise provided in the California General Corporation Law.
 
                                       E-4
<PAGE>   244
 
     If the Board of Directors does not so fix a record date:
 
     (a) The record date for determining Shareholders entitled to notice of or
to vote at a meeting of Shareholders shall be at the close of business on the
business day next preceding the day on which notice is given or, if notice is
waived, at the close of business on the business day next preceding the date on
which the meeting is held.
 
     (b) The record date for determining Shareholders entitled to give consent
to corporate action in writing without a meeting, (i) when no prior action by
the Board has been taken, shall be the day on which the first written consent is
given, or (ii) when prior action of the Board has been taken, shall be at the
close of business on the day on which the Board adopts the resolution relating
to that action, or the sixtieth (60th) day before the date of an action not
initiated by the Board, whichever is later.
 
     3.6 Adjourned Meeting Notice.  Any Shareholders' meeting, annual or
special, whether or not a quorum is present, may be adjourned from time to time
by the vote of the majority of the Shares, the holders of which are either
present in person or represented by proxy, but in the absence of a quorum no
other business may be transacted at the meeting.
 
     When any Shareholders' meeting, either annual or special, is adjourned for
more than forty-five (45) days or if after the adjournment a new record date is
filed for the adjourned meeting, notice of the adjourned meeting shall be given
as in the case of a special meeting. In all other cases, it shall not be
necessary to give any notice of an adjournment or of the business to be
transacted at an adjourned meeting other than by announcement at the meeting at
which the adjournment is taken.
 
     3.7 Voting at Meetings of Shareholders.  Subject to the provisions of
Sections 702 through 704, inclusive, of the California Corporations Code, and
subject to the right of the Board of Directors to provide otherwise, only
persons in whose name Shares entitled to vote standing on the stock records of
the Company on the record date shall be entitled to the notice of and to vote at
the meeting, notwithstanding any transfer of any Shares on the books of the
Company after the record date.
 
     The vote may be viva voce or by ballot; provided, however, that all
elections for Directors must be by ballot upon demand made by any Shareholder at
any election and before the voting begins. Except as provided in this Section
3.7, each outstanding Share shall be entitled to one vote on each matter
submitted to a vote of Shareholders. Every Shareholder entitled to vote at any
election for Directors shall have the right to cumulate his votes and give one
candidate a number of votes equal to the number of Directors to be elected,
multiplied by the number of votes to which his Shares are entitled, or to
distribute his votes on the same principle among as many candidates as he shall
think fit; provided that the names of the candidate or candidates for whom the
Shareholder votes have been placed in nomination prior to the voting and that at
least one Shareholder has given notice prior to the voting of an intention to
cumulate votes. The candidates receiving the highest number of votes up to the
number of Directors to be elected shall be elected.
 
     3.8 Quorum.  The presence in person or by proxy of a majority of the Shares
entitled to vote at any meeting shall constitute a quorum for the transaction of
business. Except as provided in the next sentence, the affirmative vote of a
majority of the Shares represented and voting at a duly held meeting at which a
quorum is present shall be an act of the Shareholders, unless a vote of a
greater number is required by the Articles of Incorporation, these Bylaws or by
the California Corporations Code. The Shareholders present at a duly called or
held meeting at which a quorum is present may continue to do business until
adjournment, notwithstanding the withdrawal of enough Shareholders to leave less
than a quorum, if any action taken (other than adjournment) is approved by at
least a majority of the Shares required to constitute a quorum.
 
     3.9 Waiver of Notice or Consent of Absent Shareholders.  The transactions
of any meeting of Shareholders, either annual or special, however called and
noticed, shall be as valid as though had at a meeting duly held after regular
call and notice if a quorum is present either in person or by proxy and if,
either before or after the meeting, each of the Shareholders entitled to vote,
not present in person or by proxy, signs a written waiver of notice or a consent
to the holding of the meeting or an approval of the minutes. All waivers,
consents or approvals shall be filed with the corporate records or made a part
of the minutes of the meeting.
 
                                       E-5
<PAGE>   245
 
     3.10 Action Without Meeting.  Except as elsewhere provided in this Section
3.10, any action which may be taken at any annual or special meeting of
Shareholders may be taken without a meeting and without prior notice, if a
consent in writing, setting forth the action so taken, shall be signed by the
holders of outstanding Shares having not less than the minimum number of votes
that would be necessary to authorize or take such action at a meeting at which
all Shares entitled to vote were present and voted. However, Directors may not
be elected by written consent except by unanimous written consent of all Shares
entitled to vote for the election of Directors.
 
     Any Shareholder giving a written consent, or the Shareholder's proxyholder,
or a transferee of the Shares or a personal representative of the Shareholder or
its respective proxyholder, may revoke the consent by a writing received by the
Company prior to the time that written consents of the number of Shares required
to authorize the proposed action have been filed with the Secretary of the
Company, but may not do so thereafter. The revocation is effective upon its
receipt by the Secretary of the Company.
 
     Unless the consents of all Shareholders entitled to vote have been
solicited in writing:
 
     (a) Notice of any Shareholder approval without a meeting by less than
unanimous written consent regarding certain transactions relating to conflicts
of interest of officers or Directors, indemnification of Company agents,
reorganizations, and plans of distribution on liquidation, only to the extent
that those four subjects are treated in California Corporations Code Sections
310, 317, 1201 and 2007 shall be given at least ten (10) days before the
consummation of the action authorized by that approval, and
 
     (b) Prompt notice shall be given of the taking of any other corporate
action approved by Shareholders without a meeting by less than unanimous written
consent, to those Shareholders entitled to vote who have not consented in
writing. This notice shall conform to the requirements of Section 3.4(a).
 
     Any form of written consent distributed to ten (10) or more Shareholders
must afford the Person whose consent is thereby solicited an opportunity to
specify a choice among approval, disapproval or abstention as to each matter or
group of related matters presented, other than elections of Directors or
officers.
 
     3.11 Proxies.  Every person entitled to vote or execute consents shall have
the right to do so either in person or by one or more agents authorized by a
written proxy executed by such person or his duly authorized agent and filed
with the Secretary of the Company, provided that no such proxy shall be valid
after the expiration of eleven (11) months from the date of its execution,
unless the person executing it specifies in the proxy the length of time for
which the proxy is to continue in force.
 
     A proxy shall be deemed signed if the Shareholder's name is placed on the
proxy (whether by manual signature, typewriting, telegraphic transmission or
otherwise) by the Shareholder or the Shareholder's attorney in fact. A validly
executed proxy which does not state that it is irrevocable shall continue in
full force and effect unless revoked by the Person executing it before the vote
pursuant to that proxy by (1) a writing delivered to the Company stating that
the proxy is revoked, (2) execution of a subsequent proxy, (3) attendance at the
meeting and voting in person (but only as to any items on which the Shareholder
chooses to vote in person), or (4) transfer of the Shares represented by the
proxy to a transferee who becomes a Shareholder of record prior to the record
date established for the vote. A validly executed proxy otherwise may be revoked
by written notice of the death or incapacity of the maker of that proxy received
by the Company before the vote pursuant to that proxy is counted. The
revocability of a proxy that states on its face that it is irrevocable shall be
governed by the provisions of Section 705(e) and 705(f) of the Corporations Code
of California.
 
     Any proxy distributed to ten (10) or more Shareholders must afford the
Person voting an opportunity to specify a choice among approval, disapproval or
abstention as to each matter or group of related matters, other than election of
Directors or officers.
 
     3.12 Inspectors of Election.  Before any meeting of Shareholders, the Board
of Directors may appoint any Persons other than nominees for office to act as
inspectors of election at the meeting or its adjournment. If no inspectors of
election are so appointed, the Chairman of the meeting may, and on the request
of any Shareholder or a Shareholder's proxy shall, appoint inspectors of
election at the meeting. The number of
 
                                       E-6
<PAGE>   246
 
inspectors shall be either one (1) or three (3). If inspectors are appointed at
a meeting on the request of one or more Shareholders or proxies, the holders of
a majority of Shares or their proxies present at the meeting shall determine
whether one (1) or three (3) inspectors are to be appointed. If any Person
appointed as inspector fails to appear or fails or refuses to act, the Chairman
of the meeting may, and upon the request of any Shareholder or a Shareholder's
proxy shall, appoint a Person to fill that vacancy.
 
     These inspectors shall:
 
     (a) Determine the number of Shares outstanding and the voting power of
each, the shares represented at the meeting, the existence of a quorum, and the
authenticity, validity and effect of proxies;
 
     (b) Receive votes, ballots or consents;
 
     (c) Hear and determine all challenges and questions in any way arising in
connection with the right to vote;
 
     (d) Count and tabulate all votes or consents;
 
     (e) Determine when the polls shall close;
 
     (f) Determine the result; and
 
     (g) Do any other acts that may be proper to conduct the election or vote
with fairness to all Shareholders.
 
                                   ARTICLE IV
 
                                   DIRECTORS
 
     4.1 Powers.  Subject to limitations of the Articles of Incorporation, of
the Bylaws and of the California Corporations Code relating to action required
to be authorized or approved by the Shareholders, or by the outstanding Shares,
and subject to the duties of Directors as prescribed by the Bylaws, all
corporate powers shall be exercised by or under the authority of, and the
business and affairs of the Company shall be controlled by, the Board of
Directors. The Board of Directors may delegate the management of the day-to-day
operation of the business of the Company to the Advisor, provided that the
business and affairs of the Company shall be managed and all corporate powers
shall be exercised under the ultimate direction of the Board of Directors. The
Board of Directors shall establish written policies on investments and borrowing
and shall monitor the administrative procedures, investment, operations and
performance of the Company and the Advisor, to assure that such policies are
carried out.
 
     Each individual Director, including each Independent Director, may engage
in other business activities of the type conducted by the Company and are not
required to present to the Company any investment opportunities presented to
them, even though the investment opportunities may be within the Company's
investment policies.
 
     In the event that it shall become necessary to engage the services of a
successor Advisor to Franklin Properties, Inc., the Board of Directors shall
affirmatively determine that such successor Advisor possesses sufficient
qualifications to perform the functions required of the Advisor and to justify
the compensation provided for in such successor Advisor's contract with the
Company.
 
     4.2 Number, Tenure and Qualifications.  The authorized number of Directors
of the Board of Directors shall be not less than five (5) nor more than nine (9)
as shall be determined from time to time by resolution of the Board of
Directors.
 
     Directors shall hold office until the next Annual Meeting of Shareholders
and until their respective successors are elected. If any such annual meeting is
not held, or the Directors are not elected, the Directors may be elected at any
special meeting of Shareholders held for that purpose.
 
     Each individual Director, including each Independent Director, shall have
at least three (3) years of relevant experience demonstrating the knowledge and
experience required to successfully acquire and manage
 
                                       E-7
<PAGE>   247
 
the type of assets being acquired by the Company, and as set forth in Section
4.14, at least one (1) Independent Director shall have relevant real estate
experience. Directors need not be Shareholders.
 
     4.3 Vacancies.  Vacancies in the Board of Directors may be filled by a
majority of the remaining Directors, though less than a quorum, or by a sole
remaining Director, except that a vacancy created by the removal of a Director
by the vote or written consent of the Shareholders or by court order may be
filled only by the vote of a majority of the Shares entitled to vote represented
at a duly held meeting at which a quorum is present, or by the written consent
of holders of a majority of the outstanding Shares entitled to vote. Each
Director so elected shall hold office until his successor is elected at an
annual or a special meeting of the Shareholders.
 
     A vacancy or vacancies in the Board of Directors shall be deemed to exist
in case of the death, resignation or removal of any Director or if the
authorized number of Directors be increased or if the Shareholders fail, at any
annual or special meeting of Shareholders at which any Director or Directors are
elected, to elect the full authorized number of Directors to be voted for at
that meeting.
 
     Any Director may resign effective on giving written notice to the Chairman
of the Board, the President, the Secretary or the Board of Directors. The
Shareholders may elect a Director or Directors at any time to fill any vacancy
or vacancies not filled by the Directors. Any election by, written consent to
fill a vacancy shall require the consent of a majority of the outstanding Shares
entitled to vote.
 
     If the Board of Directors accepts the resignation of a Director tendered to
take effect at a future time, the Board or the Shareholders shall have the power
to elect a successor to take office when the resignation is to become effective;
provided, however, that any remaining Independent Directors shall nominate
replacements for vacancies among the Independent Director positions.
 
     No reduction of the authorized number of Directors shall have the effect of
removing any Director prior to the expiration of his term of office.
 
     If the number of vacancies occurring during a year is sufficiently large
that a majority of the Directors in office has not been elected by the
Shareholders, the holders of five percent (5%) or more of the outstanding Shares
entitled to vote may call a special meeting of Shareholders to elect the entire
Board of Directors.
 
     4.4 Place of Meeting.  Regular meetings of the Board of Directors shall be
held at any place within or without the State of California which has been
designated from time to time by the Chairman of the Board or by written consent
of all members of the Board. In the absence of a designation, regular meetings
shall be held at the principal office of the Company. Special meetings of the
Board may be held either at a place so designated or at the principal office.
Members of the Board may participate in a meeting through use of conference
telephone or similar communication equipment, so long as all members
participating in such meeting can hear one another. Participation in a meeting
by telephone or communication equipment shall constitute presence in person at
the meeting.
 
     4.5 Organization Meeting.  Immediately following each annual meeting of
Shareholders, the Board of Directors shall hold a regular meeting for the
purpose of organization, election of officers and the transaction of other
business. Notice of that meeting is hereby dispensed with.
 
     4.6 Special Meetings.  Special meetings of the Board of Directors for any
purpose or purposes shall be called at any time by the Chairman of the Board or
the President or Vice President or the Secretary or any two Directors.
 
     Written notice of the time and place of special meetings shall be delivered
personally to the Directors or sent to each Director by mail or by other form of
written communication, charges prepaid, addressed to him at his address as it
appears upon the records of the Company or, if it is not so shown or is not
readily ascertainable, at the place in which the meetings of Directors are
regularly held. In case the notice is mailed, it shall be deposited in the
United States mail in the place in which the principal office of the Company is
located at least four (4) days prior to the time of the meeting. In case the
notice is delivered personally, telegraphed or by electronic means, it shall be
so delivered, deposited with the telegraph company or
 
                                       E-8
<PAGE>   248
 
communicated at least forty-eight (48) hours prior to the time of the meeting.
Mailing, telegraphing or delivery, as above provided, shall be due, legal and
personal notice to the Director.
 
     4.7 Adjournment.  A majority of the Directors present, whether or not a
quorum is present, may adjourn any Directors' meeting to another time and place.
 
     4.8 Notice of Adjournment.  If a meeting is adjourned for more than
twenty-four (24) hours, notice of any adjournment to another time or place shall
be given prior to the time of the adjourned meeting to the Directors who were
not present at the time of adjournment.
 
     4.9 Entry of Notice.  Whenever any Director has been absent from any
special meeting of the Board of Directors, an entry in the minutes to the effect
that notice has been duly given shall be conclusive and incontrovertible
evidence that due notice of the special meeting was given to that Director as
required by law and the Bylaws of the Company.
 
     4.10 Waiver of Notice.  The transactions of any meeting of the Board of
Directors, however called and noticed, or wherever held, shall be as valid as
though had at a meeting duly held after regular call and notice if a quorum is
present and if, either before or after the meeting, each of the Directors not
present signs a written waiver of notice of or consent to holding the meeting or
an approval of the minutes. All waivers, consents or approvals shall be filed
with the corporate records or made a part of the minutes of the meeting.
 
     4.11 Quorum.  A majority of the authorized number of Directors shall be
necessary to constitute a quorum for the transaction of business, except to
adjourn as provided below or to fill a vacancy. Every act or decision done or
made by a majority of the Directors at a meeting duly held at which a quorum is
present shall be regarded as an act of the Board of Directors unless a greater
number be required by law or by the Articles of Incorporation or these Bylaws.
However, a meeting at which a quorum is initially present may continue to
transact business notwithstanding the withdrawal of Directors, if any action
taken is approved by at least a majority of the required quorum for the meeting.
 
     4.12 Fees and Compensation.  The Directors shall be entitled to receive
such reasonable compensation for their services as Directors as the Directors
may fix or determine from time to time by resolution of the Board of Directors;
provided, however, that Directors and officers of the Company who are affiliated
with the Advisory Company shall not receive compensation from the Company for
their services as Directors or officers of the Company. The Directors, either
directly or indirectly, shall also be entitled to receive remuneration for
services rendered to the Company in any other capacity. Those services may
include, without limitation, services as an officer of the Company, legal,
accounting or other professional services, or, services as a broker, transfer
agent or underwriter, whether performed by a Director or any person affiliated
with a Director.
 
     4.13 Action Without Meeting.  Any action required or permitted to be taken
by the Board of Directors under the California General Corporation Law and these
By-laws may be taken without a meeting if all members of the Board individually
or collectively consent in writing to such action. The consent or consents shall
be filed with the minutes of the meetings of the Board. Any certificate or other
document filed under the provision of the California General Corporation Law
which relates to action so taken shall state that the action was taken by
unanimous written consent of the Board of Directors without a meeting.
 
     4.14 Independent Directors.  After the effective date of the Company's
Registration Statement relating to the initial public offering of shares of
Common Stock, Series A, a majority of the Directors of the Company, and a
majority of the members of any Company committee, will at all times be
Independent Directors, except during the 60 days following the departure of an
Independent Director. Successor Independent Directors will be nominated by any
remaining Independent Directors. At least one (1) of the Independent Directors
shall have had three (3) years of actual direct experience in acquiring or
managing the type of real estate to be acquired by the Company for his or her
account or as an agent. Notwithstanding any other provision of these Bylaws, the
Independent Directors, in addition to their other duties, to the extent that
they may legally do so, shall:
 
          (a) Monitor the relationship of the Company with the Advisor. In this
     regard, the Independent Directors as a group, in addition to all Directors
     as a group, will monitor the Advisor's performance of the
 
                                       E-9
<PAGE>   249
 
     Advisory Agreement and will determine at least annually that the Advisor's
     compensation is reasonable in relation to the nature and quality of
     services performed. This determination will be based on (i) the size of the
     advisory fee in relationship to the size, composition and profitability of
     the invested assets; (ii) the investment opportunities generated by the
     Advisor; (iii) advisory fees paid to other advisors by other real estate
     investment trusts and to advisors performing similar services by investors
     other than real estate investment trusts; (iv) additional revenues realized
     by the Advisor and its Affiliates through their relationship with the
     Company, including loan administration, underwriting or broker commissions,
     servicing, engineering, inspection and other fees, whether paid by the
     Company or by others with whom the Company does business; (v) the quality
     and extent of service and advice furnished by the Advisor; (vi) the
     performance of the investment portfolio of the Company, including income,
     conservation or appreciation of capital, frequency of problem investments
     and competence in dealing with distress situations; (vii) quality of the
     portfolio of the Company in relationship to the investments generated by
     the Advisor for its own account; and (viii) all other factors the
     Independent Directors may deem relevant. The Independent Directors will
     also determine that the Advisor's compensation is within the limits
     prescribed by Section 7.6 and 7.7.
 
          The Independent Directors shall approve all transactions between the
     Company and the Advisor or any Affiliates of the Company or the Advisor.
     The material terms and circumstances of all such approved transactions
     shall be fully disclosed in the Annual Report of the Company as required by
     Section 10.6, and the Independent Directors shall examine and comment in
     the Annual Report on the fairness of such transactions.
 
          (b) Review at least annually the Company's investment policies to
     determine that they remain in the best interests of the Shareholders. The
     findings of the Independent Directors shall be set forth in the minutes of
     meetings of the Board of Directors. Such investment policies may be altered
     from time to time by the Board of Directors with the consent of a majority
     of the Independent Directors and without approval of the Shareholders upon
     a determination that such a change is in the best interests of the Company
     and the Shareholders.
 
          (c) Take reasonable steps to ensure that the Annual Report is sent to
     Shareholders and that the Annual Meeting is conducted pursuant to Article
     III.
 
          (d) Approve the standards for selection of qualified independent real
     estate appraisers to determine the fair market value of all property to be
     acquired by the Company, whose Appraisal shall be the basis of the
     consideration to be paid by the Company for such property.
 
          (e) Determine at least annually that the total fees and expenses of
     the Company are reasonable in light of its net assets and net income, the
     investment experience of the Company, and the fees and expenses of
     comparable advisors in real estate, in this regard, the Independent
     Directors will have the fiduciary responsibility of limiting Operating
     Expenses to amounts that do not exceed the limitation set forth in Section
     7.5, unless they conclude that a higher level of expense is justified based
     on unusual, nonrecurring or other factors which they deem sufficient.
 
          (f) The Independent Directors shall review at least quarterly the
     aggregate borrowings, secured and unsecured, of the Company to determine
     that the relation of such borrowings to net assets does not exceed the
     limitations set forth in Section 8.1(h) and (i) of Article VIII of these
     Bylaws.
 
          (g) Approve the acquisition of any property in exchange for Securities
     of the Company.
 
          (h) For all purposes, a transaction which is subject to approval by
     the Independent Directors shall be set forth in the minutes and shall be
     approved if the Independent Directors voting to approve the transaction in
     any vote of the Directors, constitute an absolute majority of all
     Independent Directors serving at such time.
 
     4.15 Removal of Director for Cause.  The Board of Directors may declare
vacant the office of a Director who has been declared of unsound mind by an
order of court, or who has pled guilty or nolo contendere to or been convicted
of a felony involving moral turpitude.
 
                                      E-10
<PAGE>   250
 
     4.16 Removal of Director Without Cause.  Any or all Directors may be
removed without cause if such removal is approved by the affirmative vote of a
majority of the outstanding Shares entitled to vote at an election of Directors;
provided, however, that unless the entire Board is removed, no individual
Director may be removed when the votes cast against removal, or not consenting
in writing to such removal, would be sufficient to elect such Director if voted
cumulatively at an election at which the same total number of votes cast were
cast (or, if such action is taken by written consent, all shares entitled to
vote were voted) and the entire number of Directors authorized at the time of
the Director's most recent election were then being elected. Any reduction of
the authorized number of Directors shall not operate to remove any Director
prior to the expiration of such Director's term of office.
 
     4.17 Committees.  The Board of Directors may, by resolution adopted by a
majority of the authorized number of Directors, designate one or more
committees, each consisting of three (3) or more Directors, a majority of whom
shall be Independent Directors, to serve at the pleasure of the Board of
Directors. The Board of Directors may designate one or more Directors as
alternate members of any Committee, who may replace any absent member at any
meeting of the Committee. The appointment of members or alternate members of a
Committee requires the vote of a majority of the authorized number of Directors.
Any such Committee, to the extent provided in the resolution of the Board of
Directors, shall have all the authority of the Board of Directors in the
management of the business and affairs of the Company, except that no Committee
shall have authority to take any action with respect to (a) the approval of any
action requiring Shareholders' approval or approval of the outstanding Shares,
(b) the filling of vacancies on the Board or any Committee, (c) the fixing of
compensation of Directors for serving on the Board or a Committee, (d) the
adoption, amendment or repeal of Bylaws, (e) the amendment or repeal of any
resolution of the Board that by its express terms is not so amendable or
repealable, (f) a distribution to Shareholders, except at a rate or in a
periodic amount or within a price range determined by the Board, and (g) the
appointment of other Committees of the Board or the members thereof.
 
     4.18 Fiduciary Relationship.  The Directors of the Company have a fiduciary
relationship to the Shareholders as provided by applicable California law.
 
                                   ARTICLE V
 
                                    OFFICERS
 
     5.1 Officers.  The officers of the Company shall be as determined by the
Board of Directors and may include a Chairman of the Board, President,
Secretary, Chief Financial Officer (Treasurer) and such other officers with such
titles and duties as may be appointed in accordance with the provisions of
Section 5.3 of this Article. Any number of offices may be held by the same
person.
 
     5.2 Election.  The officers of the Company, except such officers as may be
appointed in accordance with the provisions of Section 5.3 or Section 5.5 of
this Article, shall be chosen annually by the Board of Directors to serve at the
pleasure of the Board of Directors, and each shall hold his office until he
shall resign or shall be removed or otherwise disqualified to serve or his
successor shall be elected and qualified. All officers serve at the will of the
Board of Directors and nothing in these Bylaws shall give any officer any
expectation or vesting of employment.
 
     5.3 Subordinate Officers.  The Board of Directors may appoint other
officers as the business of the Company may require, each of whom shall hold
office for the period, have the authority and perform the duties as are provided
in the Bylaws or as the Board of Directors may from time to time determine.
 
     5.4 Removal and Resignation.  Any officer may be removed, either with or
without cause, by a majority of the Directors at the time in office, at any
regular or special meeting of the Board or, except in the case of an officer
chosen by the Board of Directors, by any officer upon whom such power of removal
may be conferred by the Board of Directors.
 
     Any officer may resign at any time by giving written notice to the Board of
Directors or to the Chairman, the President or to the Secretary of the Company.
A resignation shall take effect at the date of the receipt of
 
                                      E-11
<PAGE>   251
 
the notice or any later time specified in the notice; and, unless otherwise
specified, the acceptance of the resignation shall not be necessary to make it
effective.
 
     5.5 Vacancies.  A vacancy in any office because of death, resignation,
removal, disqualification or any other cause shall be filled in the manner
prescribed in the Bylaws for regular appointments to such office.
 
     5.6 Chairman of the Board.  The Chairman of the Board, if one is
designated, shall be the Chief Executive Officer of the Company, and, if
present, preside at all meetings of the Board of Directors and Shareholders and
exercise and perform all other powers and duties as may from time to time be
assigned to him by the Board of Directors or prescribed by the Bylaws.
 
     5.7 President.  The President shall, subject to the Board of Directors and
the supervisory powers of the Chairman of the Board, have general supervision,
direction and control of the business of the Company. He shall preside at
meetings of the Shareholders or at meetings of the Board of Directors if the
Chairman is absent. He shall have general powers and duties of management,
together with any other powers and duties as may be prescribed by the Board of
Directors. If no Chairman of the Board is designated, the President shall be the
Chief Executive Officer of the Company.
 
     5.8 Vice Presidents.  In the absence or disability of the President, the
Vice Presidents in order of their rank as filed by the Board of Directors or, if
not ranked, the Vice President designated by the Board of Directors, shall
perform all the duties of the President and, when so acting, shall have all the
powers of and be subject to, all the restrictions upon the President. The Vice
Presidents shall have any other powers and shall perform other duties as from
time to time may be prescribed for them respectively by the Board of Directors
or the Bylaws.
 
     5.9 Secretary.  The Secretary shall keep, or cause to be kept, a book of
minutes at the principal office, or any other place as the Board of Directors
may order, of all meetings of Directors and Shareholders, with the time and
place of holding, whether regular or special and, if special, how authorized,
the notice thereof given, the names of those present at Directors' meetings, the
number of Shares present or represented at Shareholders' meetings and the
proceedings of meetings.
 
     The Secretary shall keep, or cause to be kept, at the principal office or
at the office of the Company's transfer agent, a Share register or a duplicate
Share register showing the names of the Shareholders and their addresses, the
number and classes of Shares held by each (whether in certificate or unissued
certificate form), the number and the date of certificates issued, if any, and
the number and date of cancellation of every certificate surrendered for
cancellation.
 
     The Secretary shall give, or cause to be given, notice of all the meetings
of the Shareholders and of the Board of Directors required by the Bylaws or by
law to be given, shall keep the seal of the Company in safe custody and shall
have such other powers and shall perform such other duties as may be prescribed
by the Board of Directors or the Bylaws.
 
     5.10 Assistant Secretaries.  In the absence or disability of the Secretary,
the Assistant Secretaries in order of their rank as filed by the Board of
Directors or, if not ranked, the Assistant Secretary designated by the Board of
Directors, shall perform all the duties of the Secretary and, when so acting,
shall have all the powers of and be subject to, all the restrictions upon the
Secretary. The Assistant Secretaries shall have any other powers and shall
perform other duties as from time to time may be prescribed for them
respectively by the Board of Directors or the Bylaws.
 
     5.11 Chief Financial Officer.  The Chief Financial Officer may also be
designated by the alternate title of "Treasurer." The Chief Financial Officer
shall have custody of all moneys and securities of the Company and shall keep
regular books of account. Such officer shall disburse the funds of the Company
in payment of the just demands against the Company, or as may be ordered by the
Board of Directors, taking proper vouchers for such disbursements, and shall
render to the Board of Directors from time to time as may be required of such
officer, an account of all transactions as Chief Financial Officer and of the
financial condition of the Company. Such officer shall perform all duties
incident to such office or which are properly required by
 
                                      E-12
<PAGE>   252
 
the President or by the Board of Directors. A bond shall be obtained for such
officer only if required by the Board of Directors.
 
     5.12 Assistant Chief Financial Officers.  The Assistant Chief Financial
Officer (Assistant Treasurer) or the Assistant Chief Financial Officers
(Assistant Treasurers), in the order of their seniority, shall, in the absence
or disability of the Chief Financial Officer, or in the event of such officer's
refusal to act, perform the duties and exercise the powers of the Chief
Financial Officer, and shall have such powers and discharge such duties as may
be assigned from time to time by the President or by the Board of Directors.
 
                                   ARTICLE VI
 
                                SHARES OF STOCK
 
     6.1 Registered Ownership Share Certificates and Shares in "Uncertificated"
Form.  Certificates shall be issued and transferred in accordance with these
Bylaws, but need not be issued if the Shareholder elects to have his Shares
maintained in "uncertificated" form or if the Shareholder is an Individual
Retirement Account or a Keogh Plan account. The Persons in whose names
certificates or Shares in "uncertificated" form are registered on the records of
the Company shall be deemed the absolute owners of the Shares represented
thereby for all purposes of the Company; but nothing in these Bylaws shall be
deemed to preclude the Directors or officers, or their agents or
representatives, from inquiring as to the actual ownership of Shares. The Shares
are non-assessable. Until a transfer is duly effected on the records of the
Company, the Directors shall not be affected by any notice of transfer, either
actual or constructive. The receipt by the Person in whose name any Shares are
registered on the records of the Company or of the duly authorized agent of that
Person, or if the Shares are so registered in the names of more than one Person,
the receipt of any one of those Persons, or of the duly authorized agent of that
Person, shall be a sufficient discharge for all dividends or distributions
payable or deliverable in respect of the Shares and from all liability to see
the application of those funds. The certificates of Shares of the capital stock
of the Company, if any, shall be in a form consistent with the Articles of
Incorporation and the laws of the State of California as shall be approved by
the Board of Directors. All certificates shall be signed by the Chairman of the
Board or the President or a Vice President and by the Treasurer or an Assistant
Financial Officer or the Secretary or any Assistant Secretary, certifying the
number of Shares and the class or series of Shares owned by the Shareholder. Any
or all of the signatures on the certificate may be facsimile.
 
     6.2 Transfer of Shares.  Subject to the provisions of law and of Sections
6.3, 6.4 and 6.5, Shares shall be transferable on the records of the Company
only by the record holder or by his agent thereunto duly authorized in writing
upon delivery to the Directors or a transfer agent of the certificate or
certificates (unless held in "uncertificated" form, in which case an executed
stock power duly guaranteed must be delivered), properly endorsed or accompanied
by duly executed instruments of transfer and accompanied by all necessary
documentary stamps together with evidence of the genuineness of each
endorsement, execution or authorization and of other matters as may reasonably
be required by the Directors or transfer agent. Upon delivery, the transfer
shall be recorded in the records of the Company and a new certificate, if
requested, for the Shares so transferred shall be issued to the transferee and
in case of a transfer of only a part of the Shares represented by any
certificate or account, a new certificate or statement of account for the
balance shall be issued to the transferor. Any Person becoming entitled to any
Shares in consequence of the death of a Shareholder or otherwise by operation of
law shall be recorded as the holder of such Shares and shall receive a new
certificate, if requested, but only upon delivery to the Directors or a transfer
agent of instruments and other evidence required by the Directors or the
transfer agent to demonstrate that entitlement, the existing certificate (or
appropriate instrument of transfer if held in "uncertificated" form) for the
Shares and any necessary releases from applicable governmental authorities.
Nothing in these Bylaws shall impose upon the Directors or a transfer agent any
duty or limit their rights to inquire into adverse claims.
 
     Notwithstanding the foregoing, under no circumstances may any Series B
Shares be transferred or sold (except by operation of law) within one year from
the completion of the Company's initial public offering.
 
                                      E-13
<PAGE>   253
 
     6.3 Disclosures by Holders of Series A Shares: Redemption of Series A
Shares.  The Holders of Series A Shares shall upon demand disclose to the
Directors in writing such information with respect to direct and indirect
ownership of their Series A Shares as the Directors deem necessary to comply
with the provisions of the Internal Revenue Code and applicable regulations as
amended or to comply with the requirements of any other taxing authority. If the
Directors shall at any time and in good faith be of the opinion that direct or
indirect ownership of Series A Shares of the Company has or may become
concentrated to an extent which would prevent the Company from qualifying as a
REIT under the REIT provisions of the Internal Revenue Code, the Directors shall
have the power by lot or other means deemed equitable by them to prevent the
transfer of and/or call for redemption a number of the Series A Shares
sufficient in the opinion of the Directors to maintain or bring the direct or
indirect ownership of Series A Shares into conformity with the requirements for
a REIT. The redemption price shall be (i) the last reported sale price of the
Series A Shares on the last business day prior to the redemption date on the
principal national securities exchange on which the Series A Shares, are listed
or admitted to trading, or (ii) if the Series A Shares are not so listed or
admitted to trading, the average of the highest bid and lowest asked prices on
such last business day as reported by the NASDAQ, National Quotation Bureau
Incorporated or a similar organization selected by the Company for that purpose,
or (iii) otherwise, as determined in good faith by the Directors. The holders of
any Series A Shares so called for redemption shall be entitled to payment of
such redemption price within a reasonable time not to exceed sixty (60) days of
the date fixed for redemption. From and after the date filed for redemption by
the Directors, the holder of any Series A Shares so called for redemption shall
cease to be entitled to dividends, distributions, voting rights and other
benefits with respect to the Series A Shares, excepting only to the right to
payment of the redemption price fixed as described above. For the purpose of
this Section 6.3, the term "individual" shall be construed as provided in
Section 542(a)(2) of the Internal Revenue Code of 1986, as amended, or any
successor provisions and "ownership" of Series A Shares shall be determined as
provided in Section 544 of the Internal Revenue Code of 1986, as amended, or any
successor provision.
 
     6.4 Right to Refuse to Transfer of Series A Shares.  Whenever it is deemed
by them to be reasonably necessary to protect the tax status of the Company, the
Directors may require statements or affidavits from any holder of Series A
Shares or proposed transferee of Series A Shares, setting forth the number of
Series A Shares already owned by him and any related person specified in the
form prescribed by the Directors for that purpose. If, in the opinion of the
Directors, which shall be conclusive upon any proposed transferor or proposed
transferee of Series A Shares, any proposed transfer or exercise would
jeopardize the status of the Company as a REIT under the Internal Revenue Code
of 1986, as amended, the Directors may refuse to permit the transfer or
exercise. Any attempted transfer or exercise as to which the Directors have
refused their permission shall be void and of no effect to transfer any legal or
beneficial interest in the Series A Shares. All contracts for the sale or other
transfer or exercise of Series A Shares shall be subject to this provision.
 
     6.5 Limitation on Acquisition of Shares.
 
     (a) Subject to the provisions of Section 6.5(b) (c) and (e), no person may
own in excess of 9.9% of the total outstanding Shares, and no Shares shall be
transferred (or issued) to any Person if, following the transfer, the Person's
direct or indirect ownership of Shares would exceed this limit. For the purpose
of this Section 6.5, ownership of Shares shall be computed in accordance with
Internal Revenue Code Sections 542(a) and 544.
 
     (b) If Shares are purportedly acquired by any Person in violation of this
Section 6.5, the acquisition shall be valid only to the extent it does not
result in a violation of this Section 6.5, and the acquisition shall be null and
void with respect to the excess ("Excess Shares"). Excess Shares shall be deemed
to have been acquired and to be held on behalf of the Company, and, as the
equivalent of treasury shares for that purpose, shall not be considered to be
outstanding for quorum or voting purposes, and shall not be entitled to receive
dividends, interest or any other distribution.
 
     (c) This Section 6.5 shall apply to the acquisition of Shares only after
conclusion of the Company's initial public offering and by means other than
through the Company's Dividend Reinvestment Plan and a Shareholder will not be
required to dispose of Excess Shares acquired prior to the conclusion of that
offering.
 
                                      E-14
<PAGE>   254
 
     (d) The Company shall, if deemed necessary or desirable to implement the
provisions of this Section 6.5, include on the face or back of each Share
certificate issued by the Company an appropriate legend referring the holder of
the certificate to the restrictions contained in this Section 6.5 and stating
that the complete test of these Bylaws is on file with the Secretary of the
Company at the Company's offices.
 
     (e) The Board may establish percentage limits to the extent necessary and
appropriate to assure, to the extent possible, that no five persons own more
than 50% of the outstanding Shares. The Directors also may waive the percentage
limit in a specific instance. Nothing in these Bylaws shall limit the ability of
the Directors to impose, or to seek judicial or other imposition of additional
or different restrictions if deemed necessary or advisable to protect the
Company and the interests of its Shareholders by preservation of the Company's
status as a qualified REIT.
 
     (f) If any provision of this Section 6.5 is determined to be invalid, in
whole or in part, by any federal or state court having jurisdiction, the
validity of the remaining provisions shall not be affected and the provision
shall be affected only to the extent necessary to comply with the determination
of the court.
 
     (g) For purposes of this Section 6.5, "Shares" means the Shares of the
Company as defined in these Bylaws, and includes any Shares issuable upon
conversion, surrender or exercise of any other Securities of the Company.
 
     6.6 Lost or Destroyed Certificates.  The holder of any Shares shall
immediately notify the Company of any loss or destruction of the Share
certificate, and the Company may issue a new certificate in the place of any
certificate alleged to have been lost or destroyed upon approval of the Board of
Directors. The Board may, in its discretion, as a condition to authorizing the
issue of such new certificate, require the owner of the lost or destroyed
certificate, or his legal representatives, to make proof satisfactory to the
Board of Directors of the loss or destruction and to give the Company a bond or
other security, in such amount and with such surety or sureties, as the Board of
Directors may determine as indemnity against any claim that may be made against
the Company on account of the certificate alleged to have been lost or
destroyed.
 
     6.7 Dividend Record Date and Closing Stock Books.  The Board of Directors
may fix a date in the future as a record date for the determination of the
Shareholders entitled to receive any dividend or distribution or any allotment
of rights or to exercise rights with respect to any change, conversion or
exchange of Shares. The record date so filed shall not be more than sixty (60)
days nor less than ten (10) days prior to the date of the event for the purposes
of which it is filed, except for dividends paid prior to the termination of the
initial offering of the Series A Shares. When a record date is so filed, only
Shareholders of record on that day shall be entitled to receive the dividend,
distribution or allotment of rights or to exercise the rights, as the case may
be, notwithstanding any transfer of any Shares on the books of the Company after
the record date.
 
                                  ARTICLE VII
 
                EMPLOYMENT OF ADVISOR AND LIMITATION ON EXPENSES
 
     7.1 Employment of Advisor.  The Directors are responsible for the general
policies of the Company and for general supervision of the business of the
Company conducted by all officers, agents, employees, advisors, managers or
independent contractors of the Company as may be necessary to insure that the
business conforms to the provisions of these Bylaws. However, the Directors
shall not be required personally to conduct all the business of the Company, and
consistent with their ultimate responsibility as stated above, the Directors
shall have the power to appoint, employ or contract with any Person (including
one or more of themselves or any corporation, partnership, or company in which
one or more of them may be directors, officers, stockholders, partners or
directors) as the Directors may deem necessary or proper for the transaction of
the business of the Company. The Directors may employ or contract with such a
Person (the "Advisor") and the Directors may grant or delegate authority to the
Advisor as the Directors may in their sole discretion deem necessary or
desirable without regard to whether that authority is normally granted or
delegated by Directors.
 
     The Directors (subject to the provisions of this Article VII) shall have
the power to determine the terms and compensation of the Advisor or any other
Person whom they may employ or with whom they may
 
                                      E-15
<PAGE>   255
 
contract; provided, however, that any determination to employ or contract with
any Director or any Person of which a Director is an Affiliate, shall be valid
only if made, approved or ratified by the Independent Directors. The Directors
may exercise broad discretion in allowing the Advisor to administer and regulate
the operations of the Company, to act as agent for the Company, to execute
documents on behalf of the Company, and to make executive decisions which
conform to general policies and general principles previously established by the
Directors.
 
     7.2 Term.  The Directors shall not enter into any advisory contract with
the Advisor unless the contract has a term of no more than one (1) year and
provides for annual renewal or extension thereafter; provided, however, that the
initial term of the Advisory Agreement shall be for a period ending December 31,
1991. The Directors shall not enter into a similar contract with any Person of
which a Director is an Affiliate unless the contract provides for renewal or
extension by the Independent Directors. The advisory contract with the Advisor
may be terminated without penalty by the Advisor upon 120 days' written notice
or by the Company without cause or penalty by action of the Directors, the
Independent Directors or by action of a majority of the Shareholders of the
Company upon sixty (60) days' written notice, in a manner to be set forth in the
advisory contract with the Advisor. The advisory contract shall also require the
Advisor to cooperate with the Company to provide an orderly management
transition after any termination.
 
     7.3 Other Activities of Advisor.  The Advisor shall not be required to
administer the investment activities of the Company as its sole and exclusive
function and may have other business interests and may engage in other
activities similar or in addition to those relating to the Company, including
the performance of services and advice to other persons (including other real
estate investment companies) and the management of other investments (including
investments of the Advisor and its Affiliates). The Directors may request the
Advisor to engage in other activities which complement the Company's
investments, and the Advisor may receive compensation or commissions for those
activities from the Company or other Persons.
 
     The Advisor shall be required to use its best efforts to present a
continuing and suitable investment program to the Company which is consistent
with the investment policies and objectives of the Company, but neither the
Advisor nor any Affiliate of the Advisor (subject to any applicable provision of
Sections 9.4 and 9.5 herein) shall be obligated to present any particular
investment opportunity to the Company even if the opportunity is of character
which, if presented to the Company, could be taken by the Company, and, subject
to the foregoing, shall be protected in taking for its own account or
recommending to others the particular investment opportunity.
 
     Upon request of any Director, the Advisor and any Person who controls, is
controlled by, or is under common control with the Advisor, shall from time to
time promptly furnish the Directors with information on a confidential basis as
to any investments within the Company's investment policies made by the Advisor
or the other Person for its own account.
 
     7.4 Limitation on Organization, Offering and Acquisition Expenses.  The
Offering and Organization Expenses (plus sales commissions, if any) paid in
connection with the Company's formation or the offering of its Series A Shares
or other Securities shall in each case be reasonable and in no event exceed an
amount equal to 15% of the gross proceeds raised in any such offering.
 
     7.5 Limitation on Operating Expenses.  The Operating Expenses of the
Company for any fiscal year shall not exceed the greater of (a) 2% of its
Average Invested Assets or (b) 25% of the Net Income of the Company, unless the
Independent Directors conclude that a higher level of expense is justified, as
provided for in Section 4.14(e) and the California Commissioner of Corporations
concurs therein, provided however, that such expenses (including subitems iv
through ix of Section 1.3(n)) shall not exceed the foregoing limitation unless
the Independent Directors conclude that a higher level of expenses is justified
as provided for in Section 4.14(e).
 
     Within 60 days after the end of any fiscal quarter of the Company for which
Operating Expenses (for the 12 months then ended) exceed the limitations set
forth herein, there shall be sent to the Shareholders a written disclosure of
such fact together with an explanation of the factors the Independent Directors
considered in arriving at the conclusion that the higher Operating Expenses were
justified. In the event the
 
                                      E-16
<PAGE>   256
 
Independent Directors do not determine such excess expenses were justified, the
Advisor shall reimburse the Company at the end of the 12-month period the amount
by which the aggregate annual Operating Expenses paid or incurred by the Company
exceeded the limitations herein provided.
 
                                  ARTICLE VIII
 
                   RESTRICTIONS ON INVESTMENTS AND ACTIVITIES
 
     8.1 Restrictions.  Notwithstanding any other provision of these Bylaws, the
Company shall not:
 
          (a) invest in commodities or commodity future contracts;
 
          (b) invest in contracts for the sale of real estate;
 
          (c) engage in any short sale;
 
        (d) Reserved;
 
          (e) issue equity Securities on a deferred payment basis or other
     similar arrangement;
 
          (f) issue debt Securities in the absence of adequate cash flow to
     cover debt service;
 
          (g) issue equity Securities which are non-voting or assessable;
 
          (h) incur any indebtedness, secured or unsecured, which would result
     in an aggregate amount of indebtedness in excess of 300% of Net Assets;
 
          (i) borrow on an unsecured basis if such borrowing will result in
     Asset Coverage of less than 300%;
 
          (j) make or invest in mortgage loans, including construction loans, on
     any one property if the aggregate amount of all mortgage loans outstanding
     on the property, including loans of the Company, would exceed an amount
     equal to 85% of the appraised value of the property as determined by an
     Appraisal unless substantial justification exists because of the presence
     of other underwriting criteria; provided, however, that the Company shall
     not make or invest in mortgage loans that are subordinate to any mortgage
     or equity interest of the Advisor, Directors or any of their Affiliates;
     and provided further, that any such Appraisal shall be retained in the
     Company's records for a period of five (5) years and shall be available for
     inspection and copying by any shareholder;
 
          (k) issue "redeemable securities," as defined in Section 2(a)(32) of
     the Investment Company Act of 1940;
 
          (l) invest in any equity Security of any non-governmental issuer,
     including the Shares of other REITs or limited partnerships for a period in
     excess of 18 months, provided that any such investment in an entity
     affiliated with the Advisor, Directors or Affiliates thereof shall comply
     with the requirements of Section 9.5.
 
          (m) engage in trading, as compared with investment activities, or
     engage in the business of underwriting or agency distribution of Securities
     issued by others;
 
          (n) hold property primarily for sale to customers in the ordinary
     course of the trade or business of the Company, but this prohibition shall
     not be construed to deprive the Company of the power to sell any property
     which it owns at any time;
 
          (o) grant warrants or options to purchase voting shares of beneficial
     interest of the Company unless such warrants or options (i) are issued
     ratably to the holders of all voting shares of beneficial interest or (ii)
     are issued as part of a financing arrangement; provided that any warrants
     or options issued are at an exercise price greater than or equal to the
     fair market value of the voting shares of the Company on the date of the
     grant and for consideration (including services) that in the judgment of a
     majority of the Independent Directors has a market value at least equal to
     the value of the warrant or option on the date of grant, and the warrants
     and options granted to the Advisor, Directors or Affiliates thereof are
     granted
 
                                      E-17
<PAGE>   257
 
     on the same terms as such warrants and options are sold to the general
     public and do not exceed an amount equal to 10% of the outstanding Shares
     on the date of grant of such warrants and options;
 
          (p) invest in or make mortgage loans unless an Appraisal is obtained
     concerning the underlying property and, in addition to the Appraisal, the
     Company shall obtain a mortgagee's or owner's title insurance policy or
     commitment as to the priority of the mortgage or the condition of the
     title;
 
          (q) invest in indebtedness, including construction loans (herein
     called "junior debt") secured by a mortgage on real property which is
     subordinate to the lien of other indebtedness (herein called "senior
     debt"), except where the amount of such junior debt, plus the outstanding
     amount of the senior debt, does not exceed 85% of the appraised value of
     such property as determined by Appraisal, if after giving effect thereto,
     the value of all such investments of the Company (as shown on the books of
     the Company in accordance with generally accepted accounting principles
     after all reasonable reserves but before provision for depreciation) would
     not then exceed 25% of the Company's tangible assets, provided that the
     value of all investments in junior debt of the Company which does not meet
     the aforementioned requirements would be limited to 10% of the Company's
     tangible assets (which would be included within the 25% limitation);
 
          (r) acquire Securities in any company holding investments or engaging
     in activities prohibited by the Internal Revenue Code of 1986, as amended,
     or the California statutes governing the activities of REITs; or
 
          (s) invest in real estate contracts of sale or land sale contracts
     unless such contracts are in recordable form and are appropriately recorded
     in the chain of title.
 
     The foregoing limitations shall not limit the manner in which any required
investment by the Advisor or its Affiliates in the Company is made or preclude
the Company from structuring an investment in real property to minimize
Shareholder liability and facilitate the investment policies of the Company
under Article VIII.
 
                                   ARTICLE IX
 
                            LIABILITY OF DIRECTORS,
                  SHAREHOLDERS AND OFFICERS AND OTHER MATTERS
 
     9.1 Exculpation of Directors, Officers and Others.  The Directors are
required to perform their duties with respect to the Company's business in good
faith, in a manner believed by the Directors to be in the best interests of the
Company and with the care, including reasonable inquiry, as an ordinary prudent
Person in a like position would use under similar circumstances. A Director who
performs his duties in accordance with the foregoing standards shall not be
liable to any person for failure to discharge his obligations as a Director.
Notwithstanding the additional responsibilities of Independent Directors, an
Independent Director shall not have any greater liability than that of a
Director who is not independent.
 
     Moreover, the Company's officers, employees and other agents are also
required to act in good faith, in a manner believed by them to be in the best
interest of the Company, and with the care, including reasonable inquiry, as an
ordinary prudent Person in a like position would use under similar
circumstances, in handling its affairs. An officer, employee or other agent who
performs his duties in accordance with the foregoing standards shall not be
liable to any person for failure to discharge his obligations as an officer,
employee or agent.
 
     9.2 Express Exculpatory Clauses and Instruments.  In all agreements,
obligations, instruments, and actions in regard to the affairs of this Company,
this Company and not its Directors, Shareholders, officers, employees or agents
shall be the principal and the Company shall be entitled as such to enforce the
same, collect damages, and take all other action. All agreements, obligations,
instruments, and actions shall be made, executed, incurred, or taken by or in
the name and on behalf of this Company.
 
     9.3 Indemnification and Reimbursement of Corporate Agents.
 
     (a) The Company shall indemnify each of its agents against expenses,
judgments, fines, settlements and other amounts, actually and reasonably
incurred by such Person by reason of such Person's having been made
 
                                      E-18
<PAGE>   258
 
or having threatened to be made a party to a proceeding in excess of the
indemnification otherwise permitted by the provisions of Section 317 of the
California Corporations Code subject to the limits on such excess
indemnification set forth in Section 204 of the California Corporations Code,
and the Company shall advance the expenses reasonably expected to be incurred by
such agent in defending any such proceeding upon receipt of the undertaking
required by subdivision (f) of said Section 317. The terms "agent," "proceeding"
and "expenses" made in this Section 9.3 shall have the same meaning as such
terms in said Section 317, except that directors who are not Independent
Directors and the Advisor may only be indemnified as follows:
 
          1. The Board has determined, in good faith, that the course of conduct
     which caused the loss or liability was in the best interests of the
     Company, and
 
          2. Such liability or loss was not the result of negligence or
     misconduct by the Director.
 
     Indemnification will not be allowed for any liability imposed by judgment
and costs associated therewith, including attorneys' fees, arising from or out
of a violation of state or federal securities laws associated with the offer and
sale of the Company's shares. Indemnification will be allowed for settlements
and related expenses of lawsuits alleging securities law violations, and for
expenses incurred in successfully defending such lawsuits, provided that a court
either:
 
          (i) Approves the settlement and finds that indemnification of the
     settlement and related costs should be made, or
 
          (ii) Approves indemnification of litigation costs if a successful
     defense is made.
 
          Any rights of indemnification and reimbursement shall be satisfied
     only out of Company property.
 
     (b) The rights accruing to any Person under these provisions shall not
exclude any other right to which he may be lawfully entitled, nor shall anything
in these Bylaws restrict the right of the Company to indemnify or reimburse the
Person in any proper case even though not specifically provided for in these
Bylaws, nor shall anything in these Bylaws restrict the Person's right to
contribution as may be available under applicable law.
 
     (c) The Company shall have power to purchase and maintain insurance on
behalf of any Person entitled to indemnity under these provisions against any
liability asserted against him and incurred by him in any capacity or arising
out of his status. The Company, however, shall not purchase and maintain
insurance for liabilities for which indemnification is not permitted under these
provisions.
 
     (d) No claim for indemnification under this Section 9.3 by any Person for
liabilities arising under the Securities Act of 1933 or under state securities
laws may be permitted by the Company. Notwithstanding the foregoing, a claim for
indemnification will be permitted for settlements and related expenses in
connection with defending a civil or criminal action, suit or proceeding arising
under the Securities Act of 1933 or under state securities laws provided that a
court of competent jurisdiction approves the settlement and finds that
indemnification is not against public policy or approves indemnification of
litigation costs if a successful defense is made.
 
     9.4 Right of Directors, Officers and Others to Own Shares or Other Property
and to Engage in Other Business.  Any Director, officer, employee or agent of
the Company may acquire, own, hold and dispose of shares in the Company, for his
individual account, and may exercise all rights of a Shareholder to the same
extent and in the same manner as if he were not a Director, officer, employee or
agent of the Company. Any Director, officer, employee or agent of the Company
may have personal business interests and may engage in personal business
activities, which interests and activities may include the acquisition,
syndication, holding, management, operation or disposition, for his own account
or for the account of others, of interests in real property (including, but not
limited to, real property investments presented to and rejected by the Company
or the Advisor), interests in mortgages, or interests in Persons engaged in the
real estate business, including Persons authorized as investments pursuant to
Section 7.3 hereof. Subject to the provisions of Article VII, any Director,
officer, employee or agent may be interested as Director, officer, director,
stockholder, partner, member, advisor or employee, or otherwise have a direct or
indirect interest in any Person who may be engaged to render advice or services
to the Company, and may receive compensation from that Person as well
 
                                      E-19
<PAGE>   259
 
as compensation as Director, officer, or agent of the Company. None of these
activities shall be deemed to conflict with his duties and powers as Director or
officer.
 
     9.5 Transactions With Affiliates.  The Company shall not:
 
     (a) Engage in transactions with the Advisor, any Director, officer or
Affiliates thereof, except to the extent that each such transaction has, after
disclosure of such affiliation, been approved or ratified by the affirmative
vote of a majority of the Directors (including a majority of Independent
Directors) not affiliated with the person who is party to the transaction and
not otherwise interested in such transaction and:
 
          (i) the transaction is fair and reasonable to the Company and its
     Shareholders,
 
          (ii) the terms of such transaction are at least as favorable as the
     terms of any comparable transactions made on an arm's length basis and
     known to the Directors; and
 
          (iii) payments to the Advisor, its Affiliates or Directors for
     services rendered in a capacity other than that as Advisor or as Directors
     may only be made upon a determination that (A) the compensation is not in
     excess of the compensation paid for any comparable services, and (B) the
     compensation is not greater than the charges for comparable services
     available from others who are competent and not affiliated with any of the
     parties involved.
 
     (b) Purchase property from the Advisor, any Director, or Affiliates
thereof, unless a majority of Directors (including a majority of Independent
Directors) not otherwise interested in such transaction approve the transaction
as being fair and reasonable to the Company and at a price to the Company no
greater than the cost of the asset to such Advisor, Director or Affiliate
thereof, or, if the price to the Company is in excess of such cost, that
substantial justification for such excess exists and such excess is not
unreasonable. In no event shall the cost of such asset to the Company exceed its
current appraised value.
 
     (c) Sell property to the Advisor, any Director or Affiliates thereof.
 
     (d) Borrow money from the Advisor, any Director, or affiliates thereof,
unless a majority of Directors (including a majority of Independent Directors)
not otherwise interested in such transaction approves the transaction as being
fair, competitive, and commercially reasonable and no less favorable to the
Company than loans between unaffiliated lenders and borrowers under the same
circumstances.
 
     (e) Invest in joint ventures with the Advisor, any Director, or Affiliates
thereof, unless a majority of Directors (including a majority of Independent
Directors) not otherwise interested in such transactions, approves the
transaction as being fair and reasonable to the Company and shall be on
substantially the same terms and conditions as those received by the other joint
venturers.
 
     (f) Make loans to the Advisor, any Director or Affiliates thereof.
 
     9.6 Restriction of Duties and Liabilities.  The duties and liabilities of
Shareholders, Directors and officers shall in no event be greater than the
duties and liabilities of shareholders, directors and officers of a California
corporation. The Shareholders, Directors and officers shall in no event have any
greater duties or liabilities than those imposed by applicable law as shall be
in effect from time to time.
 
     9.7 Persons Dealing with Directors or Officers.  Any act of the Directors
or officers purporting to be done in their capacity as such shall, as to any
Persons dealing in good faith with the Directors or officers, be conclusively
deemed to be within the purposes of this Company and within the powers of the
Directors and officers.
 
     The Directors may authorize any officer or officers or agent or agents to
enter into any contract or execute any instrument in the name and on behalf of
the Company and/or Directors.
 
     No Person dealing in good faith with the Directors or any of them or with
the authorized officers, employees, agents or representatives of the Company,
shall be bound to see to the application of any funds or property passing into
their hands or control. The receipt of the Directors, or any of them, or of
authorized officers, employees, agents, or representatives of the Company, for
moneys or other consideration, shall be binding upon the Company.
 
                                      E-20
<PAGE>   260
 
     9.8 Reliance.  The Directors and officers may consult with counsel and the
advice or opinion of that counsel shall be full and complete personal protection
to all of the Directors and officers in respect of any action taken or suffered
by them in good faith and in reliance on and in accordance with such advice or
opinion. In discharging their duties, Directors and officers, when acting in
good faith, may rely upon financial statements of the Company represented to
them to be correct by the Chairman or the officer of the Company having charge
of its books of account, or stated in a written report by an independent
certified public accountant fairly to present the financial position of the
Company. The Directors may rely, and shall be personally protected in acting,
upon any instrument or other document believed by them to be genuine.
 
     9.9 Income Tax Status.  Without limitation of any rights of
indemnification, or non-liability of the Directors, the Directors by these
Bylaws make no commitment or representation that the Company will qualify for
the dividends paid deduction permitted by the Internal Revenue Code of 1986, as
amended, and the Rules and Regulations pertaining to real estate investment
trusts under the Internal Revenue Code of 1986, as amended, and any failure to
so qualify at any time shall not render the Directors liable to the Shareholders
or to any other person or in any manner operate to annul the Company.
 
                                   ARTICLE X
 
                                 MISCELLANEOUS
 
     10.1 Inspection of Bylaws.  The Company shall keep at its principal office
in this state for the transaction of business, the original or a copy of these
Bylaws as amended, certified by the Secretary, which shall be open to inspection
by Shareholders at any reasonable time during office hours.
 
     10.2 Inspection of Corporate Records.  Shareholders of the Company, or any
holders of a voting trust certificate, shall have the right to inspect the
accounting books and records of the Company, and the minutes of proceedings of
the Shareholders and the Board and committees of the Board as provided by
Chapter 16 of the California Corporations Code, which Chapter provides, among
other things, that any shareholder or shareholders together holding at least 5%
of the aggregate outstanding voting shares of the Company have the absolute
right to inspect and copy the Company's Shareholder records or to demand the
same from the Company's transfer agent, upon specified notice. In addition, such
Chapter provides that any Shareholder or voting trust certificate holder shall
have the absolute right upon written demand at any time during normal business
hours, to inspect the Company's shareholder records, accounting records, and
minute books for any purpose reasonably related to such person's interest as a
Shareholder.
 
     10.3 Checks, Drafts, Etc.  All checks, drafts or other orders for payment
of money, notes or other evidences of indebtedness, issued in the name of or
payable to the Company, shall be signed or endorsed by the person or persons and
in the manner as from time to time shall be determined by resolution of the
Board of Directors.
 
     10.4 Contracts, Etc., How Executed.  The Board of Directors, except as
provided elsewhere in the Bylaws, may authorize any officer or officers or agent
or agents to enter into any contract or execute any instrument in the name of
and on behalf of the Company. That authority may be general or confined to
specific instances. Unless so authorized by the Board of Directors, no officer,
agent or employee shall have any power or authority to bind the Company by any
contract or engagement or to pledge its credit to render it liable for any
purpose or to any amount.
 
     10.5 Representation of Shares of Other Corporations.  The Chairman or the
President or, in the event of their absence or inability to serve, any Vice
President and the Secretary or Assistant Secretary of this Company are
authorized to vote, represent and exercise, on behalf of the Company, all rights
incidental to any and all shares of any other company standing in the name of
the Company. The authority granted to the officers to vote or represent on
behalf of the Company any and all Shares held by the Company in any other
company may be exercised by any authorized person in person or by proxy or power
of attorney duly executed by the officers.
 
                                      E-21
<PAGE>   261
 
     10.6 Annual Report.  The Board of Directors of the Company shall cause to
be sent to the Shareholders, not later than one hundred twenty (120) days after
the close of the fiscal or calendar year, and not less than thirty (30) days
before the date of the Company's Annual Meeting of Shareholders as provided in
Section 3.2 of these Bylaws, an Annual Report in the form deemed appropriate by
the Board of Directors, including without limitation, any explanation of excess
borrowing and excess expenses as set forth in Sections 4.14 and 7.5. The reports
shall also disclose the ratio of the cost of raising capital to the capital
raised during the year and the aggregate amount of the advisory fees and other
fees paid during the year to the Advisor and its Affiliates, including fees or
charges paid to the Advisor and Affiliates by a third party. The Annual Report
also shall include as required by Section 4.14 full disclosure of all material
terms, factors and circumstances surrounding any and all transactions involving
the Company and the Directors, Advisor and/or Affiliates thereof occurring
during the year, and the Independent Directors shall examine and comment in the
report as to the fairness of any such transactions. The Annual Report shall
include a statement of assets and liabilities and a statement of income and
expense of the Company prepared in accordance with Generally Accepted Accounting
Principles. The financial statements shall be accompanied by the report of an
independent certified public accountant. A manually signed copy of the
accountant's report shall be filed with the Directors.
 
     10.7 Other Reports.  The Chairman of the Board or the President shall
prepare or cause to be prepared annually a full and correct statement of the
affairs of the Company, including a balance sheet and a financial statement of
operations for the preceding fiscal year, which shall be certified by
independent certified public accountants and distributed to stockholders within
120 days after the close of the Company's fiscal year and at least 30 days prior
to the Annual Meeting of Shareholders. The Directors shall furnish the
Shareholders at least annually with a statement in writing advising as to the
source of dividends or distributions so distributed. If the source has not been
determined, the communication shall so state and the statement as to the source
shall be sent to the Shareholders not later than sixty (60) days after the close
of the fiscal year in which the distribution was made.
 
     10.8 Statements re Shares Owned in "Uncertificated" Form.  Within two (2)
business days after the transfer of Shares owned in uncertificated form, the
Company shall send a statement to the former registered owner and to the new
registered owner containing the information described in this Section 10.8. In
addition, the Company shall send such a statement at periodic intervals no less
frequent than annually and at any time upon the reasonable request of the
registered owner (if statements are not sent as a matter of routine at least
quarterly). A statement sent pursuant to this Section 10.8 shall contain the
following information:
 
     (a) A description of the issue of which the Shares are a part;
 
     (b) The name and address and any taxpayer identification number of the
registered owner;
 
     (c) The number of Shares registered in the name of the registered owner in
uncertificated form on the date of the statement;
 
     (d) The name and address and any taxpayer identification number of any
registered pledgee and the number of Shares subject to the pledge;
 
     (e) A notation of any liens and restrictions of the Company and any adverse
claims to which the Shares are or may be subject or a statement that there are
none of those liens, restrictions, or adverse claims;
 
     (f) Anything else required by subdivision (b) of Section 416 of the
Corporations Code.
 
     10.9 Provisions of the Company in Conflict with Law or Regulation.
 
     (a) The provisions of these Bylaws are severable, and if the Directors
shall determine, with the advice of counsel, that any one or more of these
provisions (the "Conflicting Provisions") are in conflict with the REIT
Provisions of the Internal Revenue Code of 1986, as amended, or with other
applicable laws and regulations, the Conflicting Provisions shall be deemed
never to have constituted a part of these Bylaws, and the Directors shall be
able to amend or revise the Bylaws to the extent necessary to bring the
provisions of these Bylaws into conformity with the REIT provisions of the
Internal Revenue Code of 1986, as amended, or any other applicable law or
regulation; provided, however, that this determination by the Directors shall
not affect or
 
                                      E-22
<PAGE>   262
 
impair any of the remaining provisions of these Bylaws or render invalid or
improper any action taken or omitted (including but not limited to the election
of Directors) prior to the determination. A certification signed by a majority
of the Directors setting forth any such determination and reciting that it was
duly adopted by the Directors, or a copy of these Bylaws, with the Conflicting
Provisions removed pursuant to the determination, signed by a majority of the
Directors, shall be conclusive evidence of such determination when lodged in the
records of the Company. The Directors shall not be liable for failure to make
any determination under this Section 10.9.
 
     (b) If any provisions of these Bylaws shall be held invalid or
unenforceable, the invalidity or unenforceability shall attach only to that
provision and shall not in any manner affect or render invalid or unenforceable
any other provision, and these Bylaws shall be carried out as if the invalid or
unenforceable provision were not present.
 
     10.10 Fiscal Year.  The Company's first fiscal year will end on the last
day of the month in which the minimum offering is subscribed and funds are
released from escrow. Thereafter, the Company's fiscal year shall end on
December 31 of each year.
 
     10.11 Voluntary Dissolution.  The Company may elect to wind up and dissolve
by the vote of Shareholders entitled to exercise a majority of the voting power
of the Company.
 
     10.12 Distributions.  The payment of distributions on Shares shall be at
the discretion of the Directors and shall depend upon the earnings, cash flow
and general financial condition of the Company, and such other factors as the
Directors deem appropriate.
 
                                   ARTICLE XI
 
                              AMENDMENTS TO BYLAWS
 
     11.1 Amendments.  Bylaws may be adopted, amended, or repealed by the vote
or the written consent of Shareholders entitled to exercise a majority of the
voting power of the Company; provided however, that these Bylaws or any
provision hereof which would affect any rights with respect to any outstanding
class of securities of the Company, by reducing the amount payable upon the
liquidation of the Company, or by diminishing or eliminating any voting rights
pertaining thereto, may not be amended unless approved by the vote or written
consent of the holders of two-thirds of the outstanding securities of such
class. The Board of Directors may propose any such amendment to the
Shareholders, but the Board of Directors may not amend the Bylaws, except to the
extent expressly provided in Section 10.9.
 
                                      E-23
<PAGE>   263
SPECIAL PROXY

                        FRANKLIN REAL ESTATE INCOME FUND

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS   

The undersigned hereby appoints Mark A. TenBoer and David P. Goss, jointly and
severally, with full power of substitution, the proxies of the undersigned to
vote all shares of Common Stock of Franklin Real Estate Income Fund ("FREIF")
which the undersigned is entitled to vote at the Special Meeting of Shareholders
to be held at FREIF's offices located at 777 Mariners Island Boulevard, San
Mateo, California, on May 7, 1996, at 10:00 a.m., Pacific Daylight Time, to
consider the merger (the "Merger") of FREIF and/or Franklin Advantage Real
Estate Income Fund into Franklin Select Real Estate Income Fund, as instructed
below, and upon all motions and resolutions which may properly be presented for
consideration at said meeting or at any adjournment thereof. The Board of
Directors unanimously recommends a vote "FOR" the Merger.

THIS PROXY WILL BE VOTED AS SPECIFIED. IF NO SPECIFICATION IS MADE, THIS PROXY
SHALL BE VOTED IN ACCORDANCE WITH THE RECOMMENDATION OF THE BOARD OF DIRECTORS
AND TO VOTE IN ACCORDANCE WITH THEIR DISCRETION ON SUCH OTHER MATTERS WHICH MAY
PROPERLY COME BEFORE THE MEETING.

- ------------------------------------------------------------------------
COMMENTS/ADDRESS CHANGE: PLEASE MARK COMMENT/ADDRESS BOX ON REVERSE SIDE


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

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

                            - FOLD AND DETACH HERE -
<PAGE>   264
                                                                        
                        FRANKLIN REAL ESTATE INCOME FUND

                                                             Please mark 
                                                            your votes as  /X/
                                                            indicated in 
                                                            this example.
                                                                         
                                                           
    THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE FOR THE MERGER.

                FOR   AGAINST  ABSTAIN
The merger      / /     / /      / /

The proxyholders designated hereon are directed to vote as specified or, if no
specification is made, to vote in accordance with the recommendation of the
Board of Directors, and to vote in accordance with their discretion on such
other matters that may properly come before the meeting. 

TO VOTE IN ACCORDANCE WITH THE BOARD OF DIRECTORS RECOMMENDATION, MERELY SIGN
BELOW, NO BOXES NEED BE CHECKED.
        
                                      I PLAN TO ATTEND THE MEETING          / /
                                                                          
                                         COMMENTS/ADDRESS CHANGE          
                                Please mark this box if you have written    / /
                              comments/address change on the reverse side.  
                                    




                      
Signature(s)                                                 Date
            ------------------------------------------------     --------------

(Please sign exactly as the name or names appear on your Common Stock
certificates. In signing as attorney, executor, administrator, trustee or
guardian, or for a corporation, please give your full title. When shares are in
the names of more than one person, each should sign the proxy.)

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

                            - FOLD AND DETACH HERE -

<PAGE>   265

SPECIAL PROXY
                     FRANKLIN SELECT REAL ESTATE INCOME FUND

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

The undersigned hereby appoints Mark A. TenBoer and David P. Goss, jointly and
severally, with full power of substitution, the proxies of the undersigned to
vote all shares of Common Stock of Franklin Select Real Estate Income Fund
("Select") which the undersigned is entitled to vote at the Special Meeting of
Shareholders to be held at Select's offices located at 777 Mariners Island
Boulevard, San Mateo, California, on May 7, 1996, at 10:00 a.m., Pacific
Daylight Time, to consider the merger (the "Merger") of Franklin Advantage Real
Estate Income Fund and/or Franklin Real Estate Income Fund into Select, as
instructed below, and upon all motions and resolutions which may properly be
presented for consideration at said meeting or at any adjournment thereof. The
Board of Directors unanimously recommends a vote "FOR" the Merger.

THIS PROXY WILL BE VOTED AS SPECIFIED. IF NO SPECIFICATION IS MADE, THIS PROXY
SHALL BE VOTED IN ACCORDANCE WITH THE RECOMMENDATION OF THE BOARD OF DIRECTORS
AND TO VOTE IN ACCORDANCE WITH THEIR DISCRETION ONSUCH OTHER MATTERS WHICH MAY
PROPERLY COME BEFORE THE MEETING.


- ------------------------------------------------------------------------
COMMENTS/ADDRESS CHANGE: PLEASE MARK COMMENT/ADDRESS BOX ON REVERSE SIDE



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

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

                            - FOLD AND DETACH HERE -
<PAGE>   266

                    FRANKLIN SELECT REAL ESTATE INCOME FUND

                                                         Please mark  
                                                        your votes as  /X/
                                                        indicated in  
                                                        this example. 
                                                                      

    THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE FOR THE MERGER.


                  FOR   AGAINST  ABSTAIN

The merger        / /     / /      / /

The proxyholders designated hereon are directed to vote as specified or, if no
specification is made, to vote in accordance with the recommendation of the
Board of Directors, and to vote in accordance with their discretion on such
other matters that may properly come before the meeting. 

TO VOTE IN ACCORDANCE WITH THE BOARD OF DIRECTORS RECOMMENDATION, MERELY SIGN
BELOW, NO BOXES NEED BE CHECKED.
        
                                 I PLAN TO ATTEND THE MEETING            / /

                                   COMMENTS/ADDRESS CHANGE               
                            Please mark this box if you have written     / /
                           comments/address change on the reverse side.  






Signature(s)                                              Date
            ---------------------------------------------     -----------------

(Please sign exactly as the name or names appear on your Common Stock
certificates. In signing as attorney, executor, administrator, trustee or
guardian, or for a corporation, please give your full title. When shares are in
the names of more than one person, each should sign the proxy.)

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

                            - FOLD AND DETACH HERE -

<PAGE>   267



SPECIAL PROXY

                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

The undersigned hereby appoints Mark A. TenBoer and David P. Goss, jointly and
severally, with full power of substitution, the proxies of the undersigned to
vote all shares of Common Stock of Franklin Advantage Real Estate Income Fund
("Advantage") which the undersigned is entitled to vote at the Special Meeting
of Shareholders to be held at Advantage's offices located at 777 Mariners Island
Boulevard, San Mateo, California, on May 7, 1996, at 10:00 a.m., Pacific
Daylight Time, to consider the merger (the "Merger") of Advantage and/or
Franklin Real Estate Income Fund into Franklin Select Real Estate Income Fund,
as instructed below, and upon all motions and resolutions which may properly be
presented for consideration at said meeting or at any adjournment thereof. The
Board of Directors unanimously recommends a vote "FOR" the Merger.

THIS PROXY WILL BE VOTED AS SPECIFIED. IF NO SPECIFICATION IS MADE, THIS PROXY
SHALL BE VOTED IN ACCORDANCE WITH THE RECOMMENDATION OF THE BOARD OF DIRECTORS
AND TO VOTE IN ACCORDANCE WITH THEIR DISCRETION ON SUCH OTHER MATTERS WHICH MAY
PROPERLY COME BEFORE THE MEETING.


- ------------------------------------------------------------------------
COMMENTS/ADDRESS CHANGE: PLEASE MARK COMMENT/ADDRESS BOX ON REVERSE SIDE



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

- --------------------------------------------------------------------------------
                            - FOLD AND DETACH HERE -
<PAGE>   268
                   FRANKLIN ADVANTAGE REAL ESTATE INCOME FUND

                                                            Please mark  
                                                           your votes as /X/
                                                           indicated in  
                                                           this example. 
                                                                         
                                                           

    THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE FOR THE MERGER.

               FOR   AGAINST  ABSTAIN
The merger     / /     / /      / /

The proxyholders designated hereon are directed to vote as specified or, if no
specification is made, to vote in accordance with the recommendation of the
Board of Directors, and to vote in accordance with their discretion on such
other matters that may properly come before the meeting. 

TO VOTE IN ACCORDANCE WITH THE BOARD OF DIRECTORS RECOMMENDATION, MERELY SIGN
BELOW, NO BOXES NEED BE CHECKED.
        
                                  I PLAN TO ATTEND THE MEETING           / / 
                                                                      
                                     COMMENTS/ADDRESS CHANGE             
                            Please mark this box if you have written     / /
                          comments/address change on the reverse side.   
                                      






Signature(s)                                           Date
            ------------------------------------------     -------------------

(Please sign exactly as the name or names appear on your Common Stock
certificates. In signing as attorney, executor, administrator, trustee or
guardian, or for a corporation, please give your full title. When shares are in
the names of more than one person, each should sign the proxy.)

- --------------------------------------------------------------------------------
                            - FOLD AND DETACH HERE -



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