FRANKLIN SELECT REALTY TRUST
10-K, 1997-03-27
REAL ESTATE INVESTMENT TRUSTS
Previous: CELL ROBOTICS INTERNATIONAL INC, NT 10-K, 1997-03-27
Next: ARMOR HOLDINGS INC, PRE 14A, 1997-03-27





                                    FORM 10-K
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
    For the fiscal year ended December 31, 1996. Commission File No. 0-12708


                          FRANKLIN SELECT REALTY TRUST
               (Exact Name of Company as Specified in its Charter)



<TABLE>
<CAPTION>

<S>                                                    <C>       
California                                             94-3095938
- ------------------------------------------------------ -------------------------------------------------
(State or other jurisdiction                           (I.R.S. Employer Identification number)
or incorporation or organization)

P.O. Box 7777, San Mateo, CA 94403-7777                (415) 312-2000
- ------------------------------------------------------ -------------------------------------------------
(Address of principal and executive Office)            Company's telephone number, including Area Code


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

Title of each class                                    Name of each exchange on which registered

Common Stock Series A                                  American Stock Exchange
- ------------------------------------------------------ -------------------------------------------------

</TABLE>
Securities registered pursuant to Section 12(g) of the Act:


                                      None


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

At March 3, 1997, 10,529,765 shares of the Company's Series A common stock were
held by non-affiliates of the Company. The aggregate market value of the voting
stock held by non-affiliates of the Company, based upon the closing price of
$5.50 as of March 3, 1997, is $57,913,706.

Indicate the number of shares outstanding of each of the Company's classes of
common stock at December 31, 1996: 12,250,384 shares of Series A common stock
and 745,584 shares of Series B common stock.



                                     PART I

Item 1. BUSINESS

DESCRIPTION OF BUSINESS

Franklin Select Realty Trust, formerly Franklin Select Real Estate Income Fund,
(the "Company") is a California corporation formed on January 5, 1989, for the
purpose of acquiring, managing and holding for investment income-producing real
estate assets. The Company is a real estate investment trust ("REIT"). At
December 31, 1996, the Company's property portfolio consisted of ownership
interests in the following eight properties: (i) two industrial research and
development properties containing approximately 356,000 rentable square feet of
space; (ii) three suburban office properties containing approximately 403,000
rentable square feet of space; and (iii) three neighborhood shopping centers
containing approximately 204,000 rentable square feet of space. The Company's
properties are concentrated in the greater San Francisco and Los Angeles areas
from which the Company derived 45% and 43% of its 1996 rental revenue
respectively. The Company also owns one property in San Diego and one property
in Reno, Nevada.

The Company's day-to-day operations are managed by Franklin Properties, Inc.
(the "Advisor") under the terms of an advisory agreement which is renewable
annually. The Company does not have any employees. Seven of the Company's
properties are managed by Continental Property Management Co. ("CPMC"), an
affiliate of the Advisor, and the remaining property is managed by an
unaffiliated company, Cupertino Capital. Both management companies perform the
leasing, re-leasing and management-related services for their respective
properties. The Advisor is a wholly-owned subsidiary of Franklin Resources,
Inc., ("Franklin") whose primary business is the $186 billion Franklin Templeton
Group of Funds.

In 1995, the Boards of Directors of the Company and of two other real estate
investment trusts that the Advisor advised, Franklin Real Estate Income Fund
("FREIF") and Franklin Advantage Real Estate Income Fund ("Advantage"), agreed
to the merger of the three real estate investment trusts. At a Special Meeting
of Stockholders held on May 7, 1996, the proposed merger of Advantage and FREIF
into the Company was approved (the "Merger") by a majority of the outstanding
shares of each of the three companies, and the surviving entity was renamed
Franklin Select Realty Trust. Shares of the Company were issued in exchange for
the shares of Advantage and FREIF on the basis described in a Joint Proxy
Statement/Prospectus filed with the Securities and Exchange Commission. The
financial and operating results of periods prior to the Merger have been
restated to give effect to the Merger.

In 1996, the Company formed a limited partnership, FSRT L.P.("FSRT"), in order
to acquire two industrial R & D buildings located in Fremont, California (the
"Lam Research Buildings"). FSRT assumed the existing financing on the Lam
Research Buildings and issued 1,625,000 limited partnership units to the owner
of the property in exchange for its equity interest in the property. The limited
partnership units are convertible into Series A shares of the Company's common
stock on a one-for-one basis commencing October 31, 1997. The Company
contributed its fee title interest in the Data General Building to FSRT and
approximately $1.4 million in cash to cover transaction and closing costs. The
Company is the sole general partner of FSRT and for its contribution, the
Company received an approximate 70% ownership interest in FSRT. The Company may
contribute all of its remaining properties to FSRT at some later date. The
Company is subject to certain restrictions regarding the sale or refinance of
properties owned by FSRT.

All references to the Company in this report refer to Franklin Select Realty
Trust and its majority owned, consolidated limited partnership, FSRT. Unless
otherwise specified, information about the Company and the properties includes
the operations of FSRT, and refers to the Company after the completion of the
Merger, and the combined operations of the Company, FREIF, and Advantage prior
to the completion of the Merger.

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. In addition, the Company may consider strategic
acquisitions in other states.

The Company's investment program includes providing stockholders 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. The Company's business strategy
is 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
acquires property portfolios in exchange for equity. In particular, the Company
seeks 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, significantly 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 portion of its future acquisitions may be
achieved through the issuance of common stock or partnership interests. The
Company will carefully limit its use of debt financing as discussed under
"Financing Policy and Related Matters". It is anticipated that the Company will
issue additional limited partnership units of FSRT, or of similarly structured
partnerships, 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 and other terms of the acquisition, or induce a
seller to sell its property when other forms of consideration may not be as
attractive. The Company may decide to contribute all of its remaining properties
to FSRT at some later date. It is expected that the Company will serve as the
general partner and hold a majority ownership interest in any new acquisition
partnership vehicles.

After 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, its
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's stockholders.

FINANCING POLICY AND RELATED MATTERS

The Company's present policy is to maintain a debt to total assets ratio not to
exceed 50%. At December 31, 1996, the Company's debt to total assets ratio was
17%. The Company may from time to time modify its debt policy in light of then
current economic conditions, relative costs of debt and equity financings,
fluctuations in the fair market price of the Company's common stock, growth and
acquisition opportunities and other factors. Accordingly, the Company may
increase its debt to total assets ratio beyond the limit described above.
However, the Company's organizational documents prohibit the aggregate amount of
the Company's indebtedness to exceed 300% of its net assets, and prohibit
unsecured borrowings which result in asset coverage of less than 300%.

The Company expects to fund the cost of acquisitions, capital expenditures,
costs associated with lease renewals and reletting of space, repayment of
indebtedness, and development of properties from (i) cash flow from operations,
(ii) borrowings under its credit facility and, if available, other indebtedness
(which may include indebtedness assumed in acquisitions), (iii) the sale of real
estate investments, (iv) the sale of the Company's equity securities, and (v)
the issuance of partnership interests in connection with acquisitions.

The Company is subject to the risks normally associated with debt financing,
including the risk that the Company's cash flow will be insufficient to meet
required payments of principal and interest, that the Company will not be able
to refinance existing indebtedness on the encumbered properties or that the
terms of such refinancing will not be as favorable as the terms of existing
indebtedness.

Debt Financing: Balloon Payments. The Company's mortgage indebtedness has the
following balloon payments: 1999-$4.0 million; and 2006-$13.4 million. In
addition, the Company's $25 million credit facility, which had no outstanding
balance at December 31, 1996, matures in 1998. The Company does not anticipate
that its cash flow from operations will be sufficient to make all of the balloon
payments of principal when due under its mortgage indebtedness and its credit
facility. The Company intends to make such payments by refinancing or extending
the indebtedness or by raising funds through the sale of equity securities or
properties. If the Company is unable to extend, refinance, or payoff its
indebtedness when due, the mortgaged properties could be foreclosed upon by or
otherwise transferred to the mortgagee with a subsequent loss of income and
asset value to the Company.

Debt Financing: Variable Interest Rates. As of December 31, 1996, the Company
had approximately $4.2 million of variable rate mortgage indebtedness
outstanding which bears interest at a floating rate tied to the Union Bank
Reference Rate. In addition, the Company has access to a revolving line of
credit in the amount of $25 million which bears interest at a floating rate tied
to either (i) the London Interbank Offered Rates ("LIBOR"), or (ii) the Bank of
America Reference Rate at the Company's option. Although there were no amounts
outstanding under the line of credit at December 31, 1996, the Company intends
to use the line of credit to provide short term financing for future
acquisitions. An increase in interest rates will have an adverse effect on the
Company's net income and Funds from Operations.

CASH DISTRIBUTION POLICY

Distributions are declared quarterly at the discretion of the Board of
Directors. The Company's present distribution policy is to evaluate the current
distribution rate, at least annually, 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 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.

MATTERS THAT MAY AFFECT THE COMPANY'S RESULTS

The Company is subject to the risks generally associated with the ownership of
real property, including the possibility that operating expenses, debt service
payments and fixed costs may exceed property revenues; economic conditions may
adversely change in the California, Nevada and the national markets; the real
estate investment climate may change; local market conditions may change
adversely due to general or local economic conditions and neighborhood
characteristics; interest rates may fluctuate and the availability, costs and
terms of mortgage financing may change; unanticipated maintenance and
renovations may arise; changes in real estate tax rates and other operating
expenses may arise; governmental rules and fiscal policies may change; natural
disasters, including earthquakes, floods or tornadoes may result in losses
beyond the coverage of the Company's insurance policies; the financial condition
of the tenants of properties may deteriorate; and other factors which are beyond
the control of the Company may occur.

All of the Company's properties are located in areas that are subject to
earthquake activity. The Company currently carries earthquake insurance coverage
for its properties and intends to continue to carry earthquake coverage to the
extent that it is available at economically reasonable rates. However, the
Company's earthquake insurance coverage may, from time to time, be subject to
substantial deductibles.

The real estate business is competitive, and the Company is in competition with
many other entities engaged in real estate investment activities, many of which
have greater assets than the Company. The Company's real estate investments in
rental properties are subject to the risk of the Company's inability to attract
or retain tenants and a consequent decline in rental income. Furthermore, real
estate investments tend to be long-term, and under the REIT provisions of the
Internal Revenue Code, might be subject to minimum holding periods to avoid
adverse tax consequences; consequently, the Company will have only minimal
ability to vary its property portfolio in response to changing economic,
financial and investment conditions. To the extent that the Company's rental
income is based on a percentage of the gross receipts of retail tenants, its
cash flow is dependent on the retail success achieved by such tenants.

In connection with any lease renewal or new lease, the Company typically incurs
costs for tenant improvements and leasing commissions which will be funded first
from operating cash flow and, if necessary, from cash reserves or the line of
credit. In addition, while the Company has historically been successful in
renewing and releasing space, it will be subject to the risk that leases
expiring in the future may be renewed or released at terms that are less
favorable than current lease terms.

The opportunities for sale, and the profitability of any sale, of any particular
property by the Company will be subject to the risk of adverse changes in real
estate market conditions, which may vary depending upon the size, location and
type of each property.

GOVERNMENT REGULATION

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 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. None of these inspection reports has
revealed any environmental conditions requiring material expenditures for
remediation.

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 Company 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. The Company believes that it is in compliance in all material respects
with all federal, state and local laws regarding hazardous or toxic substances,
and the Company has not been notified by any governmental authority of any
non-compliance or other claim in connection with any of its present or former
properties. The Company does not anticipate that compliance with federal, state
and local environmental protection regulations will have any material adverse
impact on the financial position, results of operations or liquidity of the
Company.

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 of future clean-up responsibilities, 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.

The 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 Company believes that absent such breakage or damage, the existence
of asbestos in 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.

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 non-compliance on both the tenant and the
owner/operator of the building. The Company has conducted inspections of its
properties to determine whether the exterior and common area of such properties
are in compliance with the ADA and it believes that its properties are in
compliance. If, however, it were ever determined that one or more of the
Company's properties were not in compliance, the Company may be subjected to
unanticipated expenditures incurred to remove access barriers, or to pay fines
or damages related to such non-compliance.

The Company's due diligence review of prospective acquisitions of office,
industrial and retail property includes an examination of such property's
compliance with the ADA, and the cost of remedial work, if any, believed to be
required to meet such requirements.

Item 2.  PROPERTIES

PORTFOLIO SUMMARY

At December 31, 1996, the Company's property portfolio consisted of eight
properties located in the greater San Francisco, Los Angeles and San Diego
metropolitan areas of California and in Reno, Nevada. At year-end, the Company's
properties were 98% leased compared to 97% leased at the end of 1995. The
Company's real estate investments (net of accumulated depreciation) were
diversified by property type as follows:


                                 Number of       Investment
                                Properties   --------------  -------------------
                                                    Amounts         % of Total

Industrial R&D Properties            2          $36,834,000             30%
Office Properties                    3           64,380,000             52%
Retail Properties                    3           22,828,000             18%

     Total                           8         $124,042,000            100%

==============================


The following table describes the Company's properties:


<TABLE>
<CAPTION>
                                                                         
                                               Total                 Average              
                                             Rentable        Year    cupancy      1996
   Property Name/ Location                    Square       Acquired  During      Rental
                                              Footage                 1996       Revenue
   <S>                                        <C>            <C>      <C>       <C> 

   Industrial R&D Properties:
   The Northport Buildings
     Fremont, California                      144,568        1991     96%       $1,627,000
   The Lam Research Buildings
     Fremont, California                      211,680        1996     100%         407,000
   Office Properties:
   The Shores
     Redwood City, California                 138,546        1989     100%       3,286,000
   The Data General Building
     Manhattan Beach, California              118,443        1989     100%       2,657,000
   The Fairway Center
     Brea, California                         146,131        1992     100%       3,286,000

   Retail Centers
   Mira Loma Shopping Center
     Reno, Nevada                              94,026        1988     83%          973,000
   Glen Cove Center
     Vallejo, California                       66,000        1994     97%          901,000
   Carmel Mountain Gateway Plaza
     San Diego, California                     44,230        1994     77%          789,000

        Total                                 963,624                 95%      $13,926,000

   ==================================

</TABLE>

The Company or FSRT owns a fee interest in each property. For information
related to the encumbrances of the individual properties, see the Notes to
Consolidated Financial Statements on pages 39 and 41.

At December 31, 1996, the Company's property portfolio contained a total of 70
leases. The Company's portfolio represents in the aggregate, 963,624 rentable
square feet. The following table sets forth for all of the Company's properties
the lease expiration dates and the related annual base rental income at December
31, 1996.




               No. of                                    
               Leases         Total        Current Annual    % of Current    
  Year        Expiring        Sq. Ft.        Base Rent1       Annual Rent

  1997           11          161,892        $3,104,000            22%
  1998           13           32,093           632,000             4%
  1999           10           92,925         1,884,000            13%
  2000            8           38,789           874,000             6%
  2001            6           86,163         1,480,000            10%
  2002            4           31,380           616,000             4%
  2003            4           63,157           579,000             4%
  2004            3           63,555           621,000             4%
  2005            3           40,525           392,000             3%
  2006            1           12,078           193,000             1%
  2008            1           22,400           311,000             2%
  2009            1           16,648           372,000             3%
  2010            1           50,360           552,000             4%
  2012            2            6,000           271,000             2%
  2013            1           15,025           109,000             1%
  2014            1          211,680         2,386,000            17%
  Total          70          944,670       $14,376,000           100%
- ----------

===============================================================================

         1        Annualized Base Rent means the product of (i) the monthly base
                  rent in effect with respect to each property at December 31,
                  1996 or, if such monthly base rent has been reduced by a
                  temporary rent concession, the monthly base rent that would
                  have been in effect at such date in the absence of such
                  concession, multiplied by (ii) 12. Annualized Base Rent does
                  not reflect any increases or decreases in monthly rental rates
                  or lease expirations which are scheduled to occur or which may
                  occur after the date of calculation or the cost of any leasing
                  commissions or tenant improvements.


SIGNIFICANT TENANTS

Two of the Company's tenants provide 10% or more of the Company's annual base
rental income at December 31, 1996.

<TABLE>
<CAPTION>



                                                                                      
                                                        Annualized        Total        % of                      
Tenant Name/Property                     Square          Base Rent         Base        Lease            Renewal   
                                           Feet        at 12/31/96         Rent      Expiration         Options
- ---------------------------------------------------------------------------------------------------------------
Lam Research
Corporation
  <S>                                   <C>             <C>                 <C>      <C>                <C>    
  Lam Research Buildings                211,680         $2,386,000          17%      12/31/2014         2-5 yr.
  Northport Buildings                    58,130            506,000           4%      7/31/2003          1-5 yr.

Continental Casualty Company
  The Fairway Center                     74,515         $1,699,000          12%       10/31/97          1-5 yr.

</TABLE>

See "Management's Discussion and Analysis of Financial Condition and Results of
Operations - Liquidity and Capital Resources" for a discussion of the estimated
financial effects of renewing the Continental Casualty Company lease or
re-leasing the space.

Item 3. LEGAL PROCEEDINGS

On December 2, 1996, two stockholders, for themselves and purportedly on behalf
of certain other minority stockholders of Advantage, filed a purported class
action complaint in the California Superior Court for San Mateo County against
Advantage, its directors, the Advisor, Franklin Resources, Inc. and the
Massachusetts State Teachers' and Employees' Retirement Systems Trust
("MASTERS"). The complaint alleges that defendants breached fiduciary duties to
plaintiffs and other minority stockholders in connection with the purchase by
Franklin Resources, Inc. in August 1994 of MASTERS' 46.6% interest in Advantage
and in connection with the Merger of Advantage into the Company in May 1996,
which was approved by a majority of the outstanding shares of each of the three
companies. Plaintiffs also allege that defendants misstated certain material
facts or omitted to state material facts in connection with these transactions.
The complaint includes a variety of additional claims, including claims relating
to the investment of Advantage assets, the suspension of the dividend
reinvestment program, the allocation of merger-related expenses, revisions to
the investment policies of Advantage, and the restructuring of the contractual
relationship with the Advisor. Plaintiffs seek damages in an unspecified amount
and certain equitable relief. The defendants deny any wrongdoing in these
matters and intend to vigorously defend the action. Management does not believe
that the outcome of this litigation will have a material adverse affect on the
Company's financial condition or results of operations.

The properties are subject to certain routine litigation and administrative
proceedings arising in the ordinary course of business, which, taken together,
are not expected to have a material adverse impact on the Company's financial
condition or results of operations.


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

There were no matters submitted to a vote of security holders during the last
quarter covered by this report.


                                     PART II


Item 5. MARKET FOR COMPANY'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

The Company has one class of common stock in two series, designated Series A and
Series B (the "Common Stock"). At December 31, 1996, the Company had 12,250,384
Series A common shares outstanding and 745,584 Series B common shares
outstanding, and there were approximately 3,750 Series A stockholders of record.
The Common Stock votes together as one class with each share being entitled to
one vote. The Series B shares are owned by Franklin Properties, the Advisor.

There are no restrictions on sales or purchases of the Company's Series A common
stock other than those that may be imposed by any applicable federal or state
securities laws or by the Company's Articles of Incorporation or Bylaws with
respect to maintaining the Company's status as a qualified real estate
investment trust under applicable tax rules and regulations.

On January 14, 1994, the Company registered its Series A common stock on the
American Stock Exchange (AMEX) where it is currently traded under the symbol
"FSN". Prior to January 14, 1994, there was no established public trading market
for the common stock. Set forth below are the quarterly high and low share
reported sales prices for the past two years and the distributions per share
declared each quarter. For periods prior to the Merger on May 7, 1996, the
amounts shown do not reflect those of FREIF and Advantage.

                                  DISTRIBUTIONS
QUARTER ENDED                        HIGH            LOW               DECLARED
- -------------------------------------------------------------------------------
  December 31, 1996                  $ 5 7/8      $ 4 11/16               .11
  September 30, 1996                   5            4 1/2                 .11
  June 30, 1996                        5 1/4        4 1/2                 .11
  March 31, 1996                       5 1/8        3 15/16               .11

  December 31, 1995                    4 5/8        3 15/16               .11
  September 30, 1995                   4 11/16      3 7/8                 .11
  June 30, 1995                        4 5/8        3 3/4                 .11
  March 31, 1995                       4 3/8        3 3/4                 .11

The Company has a policy, subject to the discretion of the Board of Directors,
of making quarterly cash distributions to stockholders aggregating on an annual
basis at least 95% of its taxable income. For the years ended December 31, 1996,
and 1995, the Company declared distributions of approximately $5,860,000 ($.44
per share) and $6,206,000 ($.44 per share). Cash distributions to stockholders
are currently paid on approximately the 15th day of January, April, July and
October. Stockholders may elect to direct their distributions into any or one of
the eligible funds in the Franklin Templeton Group of Funds, which are managed
by an affiliate of the Advisor, or participate in the Company's Dividend
Reinvestment Plan.

DIVIDEND REINVESTMENT PLAN

The Company has established a Dividend Reinvestment Plan (the "Plan") which is
designed to enable Company Series A stockholders 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. 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 have been issued in
connection with the Plan. In order to participate in the Plan, investors must
designate that they would like their distributions reinvested. Company Series A
stockholders may elect to participate in the Plan at any time. The Plan does not
accept cash contributions from Company stockholders to purchase additional
shares of existing Company common stock. Only distributions on existing Company
common stock may be reinvested. For information on how to participate in the
Dividend Reinvestment Plan, please contact the Company's transfer agent at (800)
851-4217.

RETURN OF CAPITAL

Because depreciation is a non-cash expense, cash flow will typically be greater
than earnings from operations and net income. Therefore, quarterly distributions
will generally be higher than quarterly earnings which causes a portion of the
distributions to be considered a return of capital. The portion of distributions
that represented a return of capital for financial statement purposes on a
consolidated basis, for the years ended December 31, 1996, and 1995, were
$2,053,000 and $1,744,000, respectively.

REIT QUALIFICATION MATTERS

The Company is a REIT and elected REIT status commencing with the 1989 tax year
pursuant to the provisions of the Internal Revenue Code (the "Code") and
applicable state income tax law. Under those provisions, the Company will not be
subject to income tax on that portion of its taxable income which is distributed
annually to stockholders if at least 95% of its taxable income (which term
excludes capital gains) is distributed and if certain other conditions are met.
During such time as the Company qualifies as a REIT, the Company intends to make
quarterly cash distributions to the stockholders aggregating on an annual basis
at least 95% of its taxable income.

Among other requirements, the Company must, in order to continue its status as a
REIT under the Code, not have more than 50% in value of its outstanding shares
owned by five or fewer individuals during the last half of a taxable year (the
"5/50 Provision"). In order to meet these requirements, the Company has the
power to redeem a sufficient number of shares in order to maintain or to bring
the ownership of the shares into conformity with these requirements, and to
prohibit the transfer of shares to persons whose acquisition would result in a
violation of these requirements. The price to be paid in the event of the
redemption of shares will be the last reported sale price of the Series A common
stock on the last business day prior to the redemption date on the principal
national securities exchange on which the Series A common stock is listed or
admitted to trading or otherwise, as determined in good faith by the Board of
Directors of the Company.

In order to assure compliance with the 5/50 Provision of the Code, described
above, the Company's Bylaws permit the Directors of the Company to impose a
lower percentage limit on the remaining stockholders, in the event certain
stockholders (including Franklin and its affiliates) acquire in excess of 9.9%
of the outstanding shares of Common Stock during the offering period. The
Directors of the Company have exercised this authority under the Bylaws to lower
the percentage limitation such that stockholders may not acquire additional
shares if such shareholder then holds, or would then hold, in excess of 7% of
the total outstanding voting shares of the Company. Any shares acquired in
excess of the foregoing limitation will be deemed to be held in trust for the
Company, and will not be entitled to receive distributions or to vote.

The Directors of the Company may impose, or seek judicial or other imposition of
additional restrictions if deemed necessary or advisable, including but not
limited to further reductions in the foregoing percentage limitation with or
without notice, or redemption of shares, in order to protect the Company's
status as a qualified REIT.


Item 6. SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>

(Dollars in 000's except 
 per share amounts)                                           Restated1        Restated1       Restated1        Restated1
                                                1996            1995              1994            1993             1992

<S>                                           <C>              <C>               <C>             <C>              <C>    
Total revenue                                 $14,568          $14,111           $12,990         $12,877          $12,422
Net income                                     $3,807           $4,462            $4,273          $4,438           $4,328
Per Series A common share1:
  Net income                                    $0.28            $0.32             $0.30           $0.31            $0.30
  Distributions declared                         $.44            $0.44             $0.44           $0.43            $0.47
Weighted average number
- -------------------------------------------
 of shares of Series A                         13,830           14,145            14,145          14,145           14,223
 common stock outstanding

Balance Sheet Data:
 Total assets                                $131,298        $116,457          $117,873        $114,820         $117,057
 Notes and bonds payable                      $22,745           $7,145            $7,279          $3,015           $3,075
 Stockholders' equity                         $96,653         $106,986          $108,316        $111,000         $113,204

Other Data:
 Funds from operations2                        $7,235           $7,795            $7,396          $7,337           $6,079
 Cash flow provided by (used in)
   Operating activities                        $7,831           $8,359            $8,771          $5,282           $6,039
   Investing activities                        $4,140              $31          ($5,904)          $3,940        ($11,986)
   Financing activities                     ($15,599)         ($6,404)          ($3,184)        ($6,173)         ($6,868)

Total rentable square footage
 of properties at end of period               963,624          751,944           751,944         641,714          641,714
Number of properties at end of
 period                                             8                7                 7               5                5

</TABLE>

1        Amounts reported for 1992 through 1995 have been restated to give
         effect to the Merger.

2        Funds from operations, as defined by the National Association of Real
         Estate Investment Trusts, means net income (loss) from operations,
         excluding gains or losses from debt restructuring and sales of
         property, plus depreciation and amortization, and after adjustment for
         unconsolidated joint ventures. The Company considers funds from
         operations to be a useful measure of the operating performance of an
         equity REIT because, together with net income and cash flows, funds
         from operations provides investors with an additional basis to evaluate
         the ability of a REIT to support general operating expense 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. Funds from operations does not represent net income
         or cash flows from operations as defined by GAAP and does not
         necessarily indicate that the cash flows will be sufficient to fund
         cash needs. It should not be considered as an alternative to net income
         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. Funds from operations does not
         measure whether income is sufficient to fund all of the Company's cash
         needs including principal amortization, capital improvements and
         distributions to stockholders. The Company reports funds from
         operations in accordance with the revised NAREIT definition. The change
         in the NAREIT definition in 1995 had no material effect on the amounts
         previously reported by the Company as funds from operations. Funds from
         operations disclosed by other REITs may not be comparable to the
         Company's calculation of funds from operations.


Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

INTRODUCTION

On May 7, 1996, the Company merged with two other real estate investment trusts
that Franklin Properties, Inc. advised, Franklin Real Estate Income Fund
("FREIF"), and Franklin Advantage Real Estate Income Fund ("Advantage"). The
consolidated financial information of the Company has been presented as a
reorganization of entities under common control; therefore, the historical
amounts reported for prior periods have been restated so as to report them on a
combined basis.

The following discussion is based primarily on the consolidated financial
statements of the Company for the year ended December 31, 1996 and the restated,
combined financial statements of the Company, FREIF and Advantage for the prior
periods presented. The information should be read in conjunction with the
accompanying consolidated financial statements and notes thereto.

When used in the following discussion, the words "believes," "anticipates" and
similar expressions are intended to identify forward-looking statements. Such
statements are subject to certain risks and uncertainties which could cause
actual results to differ materially from those projected, including, but not
limited to, those set forth in the section entitled "Potential Factors Affecting
Future Operating Results," below. Readers are cautioned not to place undue
reliance on these forward-looking statements which speak only as of the date
hereof. The Company undertakes no obligation to publicly release the result of
any revisions to these forward-looking statements which may be made to reflect
events or circumstances after the date hereof or to reflect the occurrence of
unanticipated events.

GENERAL BACKGROUND

The Company's rental revenue is generated by investments in the following eight
properties: (i) two industrial R&D properties comprising 356,000 rentable square
feet of space, (ii) three office properties comprising 403,000 rentable square
feet of space, and (iii) three neighborhood shopping centers, comprising 204,000
rentable square feet of space. Six of the properties are concentrated in the
greater San Francisco and Los Angeles areas from which the Company derived 45%
and 43% of its 1996 rental revenue, respectively. The remaining two properties
are located in San Diego, California and Reno, Nevada.

The Company's day-to-day operations are managed by Franklin Properties, Inc.
(the "Advisor", or "Management") under the terms of an advisory agreement which
is renewable annually. The Company does not have any employees. Property
management for seven of the Company's eight properties is provided by
Continental Property Management Co. ("CPMC"), an affiliate of the Advisor, and
the remaining property is managed by an unaffiliated company, Cupertino Capital.
Both management companies perform the leasing, re-leasing and management related
services for their respective properties. The Advisor is a wholly owned
subsidiary of Franklin Resources, Inc. whose primary business is the $186
billion Franklin Templeton Group of Funds.

1996 SUMMARY

The Company's property operations were stable with the prior year, both with
respect to rental rates and average occupancy. The transactions that had the
greatest influence on the Company's reported results in 1996 were:

(i)  the Merger of the Company with two other real estate investment trusts in
     May 1996,

(ii) the sale of a large portion of the Company's investments in mortgage-backed
     securities in October 1996, which provided cash used to repurchase
     approximately 13.4% of the Series A common stock held by stockholders who
     dissented from the Merger; and,

(iii)the acquisition of two industrial research and development buildings in
     October 1996 (the "Lam Research Buildings"). To acquire the buildings, the
     Company and the buildings' owner formed a limited partnership, FSRT, which
     issued convertible limited partnership units to the owner in return for the
     owner's equity interest in the property. FSRT also assumed the existing
     indebtedness on the buildings which was subsequently refinanced with fixed
     rate debt carrying a lower interest rate. The Company holds a 70% interest
     in FSRT, and it is the sole general partner of the partnership.

The Company also arranged for a $25 million line of credit in December 1996,
which was unused at year end, but which is expected to provide capital for
future acquisitions and for other liquidity needs.

RESULTS OF OPERATIONS

COMPARISON OF YEAR ENDED DECEMBER 31, 1996 TO YEAR ENDED DECEMBER 31, 1995

Total revenue increased approximately 3% compared to 1995 primarily due to
rental revenue provided by the Lam Research Buildings which were acquired on
October 31, 1996. Rental revenue for the seven properties that the Company owned
for the entire year improved 1% in 1996, reflecting stable rental rates and
occupancy rates for both periods. Interest income declined $75,000 compared to
1995 due to the sale of mortgage-backed securities in October 1996.

Total expenses increased approximately $1,112,000, or 12%, compared to 1995
primarily due to an increase in expenses related to the Merger, and due to
interest expense, depreciation expense and minority interest expense related to
the Lam Research Buildings which were acquired in 1996.

During 1996, the Company incurred non-recurring expenses related to the Merger,
totaling approximately $919,000 compared to $456,000 in 1995. The expenses were
comprised of: (i) consolidation expense of $695,000 and $394,000, respectively,
(ii) general and administrative expenses of $73,000 and $62,000, respectively,
and (iii) a loss on the sale of mortgage-backed securities of $151,000 in 1996,
which was recorded when the Company sold securities to provide cash for the
repurchase of shares dissenting from the Merger.

Property operating expenses, which generally include maintenance and repairs,
property taxes, utilities, and on-site administrative expense, declined slightly
compared to 1995 due to non-recurring expenses recorded in 1995 related to
discontinuing operations of a self service car wash at the Mira Loma Center.
Excluding those expenses, operating expenses increased approximately 1% compared
to 1995. In 1996, minor increases in several expense categories were offset by a
decline in electricity expense caused by milder summertime temperatures in
Southern California. The acquisition of the Lam Research Buildings did not cause
property operating expenses to increase in 1996 since the tenant pays the
expenses directly.

Related party expense increased $175,000, or 17% in 1996 reflecting an increase
in advisory fees of $201,000, and an increase in property management fees of
$12,000, which were partially offset by a decline of $38,000 in reimbursements
to the Advisor for accounting and data processing costs. The increase in
advisory fees was caused by the acquisition of the Lam Research Buildings, and
the adoption of the Company's advisory agreement by the two REITs that merged
with the Company in May 1996. Prior to the Merger, the REITs operated under
advisory agreements containing different methods of compensation to the Advisor.

General and administrative expense increased approximately $136,000 in 1996
primarily due to legal and consulting fees related to locating potential
property acquisitions, expenses of transferring ownership of the Data General
Building to FSRT, and a temporary increase in stock exchange fees that was
attributable to the Merger. Partly offsetting these increases were declines in
the cost of directors' and officers' insurance coverage and transfer agent
expense, reflecting economies of scale after the Merger.

Net income declined approximately $655,000, or 15% in 1996 largely due to an
increase in Merger related expenses, an increase in advisory fees subsequent to
the Merger, and a decline in interest income caused by the sale of
mortgage-backed securities. Net income per share also declined, but by a lesser
percentage, due to a decline in the number of shares outstanding after the
Company purchased the dissenting shares.

COMPARISON OF YEAR ENDED DECEMBER 31, 1995 TO YEAR ENDED DECEMBER 31, 1994

Net income for 1995 increased $189,000, or 4%, compared to 1994 primarily as a
result of an increase in rental revenues exceeding increases in interest
expense, depreciation and amortization, operating expense, related party and
consolidation expense, as more fully described below.

Total revenue increased $1,121,000, or 9%, in 1995 primarily due to a full
year's operations from two properties which were acquired in 1994. The increase
in rental revenue was also attributable to increased rental income from Shores
Office Complex due to improved occupancy and rental rates at that property.

Total expenses increased $932,000, or 11%, in 1995. Increases in interest
expense, depreciation and amortization, operating expense, and related party
expense were primarily a result of a full year's operations from properties
acquired in 1994. Other items affecting the change from year to year included
$394,000 of consolidation expense incurred in 1995 and a loss on the sale of
mortgage-backed securities of $318,000 recorded in 1994.

General and administrative expense decreased $155,000 in 1995 primarily due to
non-recurring costs incurred in 1994 associated with listing the Company's,
FREIF's and Advantage's stock on the American Stock Exchange.

LIQUIDITY AND CAPITAL RESOURCES

At December 31, 1996, the Company's cash and cash equivalents aggregated
$2,558,000 which the Company believes is adequate to meet its short term
operating cash requirements. The Company also has access to a revolving line of
credit in the amount of $25 million and holds $578,000 of mortgage-backed
securities. At year end, there were no amounts outstanding under the Company's
credit facility.

During 1996, the Company's cash balance declined to $2,558,000 compared to
$6,186,000 at December 31, 1995. This decline in cash reflects cash provided by
operating activities of $7,831,000, plus cash provided by investing activities
of $4,140,000, and reduced by cash used by financing activities of $15,599,000.
The $4,140,000 of net cash provided by investing activities reflects $6,534,000
of proceeds from the sale of mortgage-backed securities, which was partially
offset by $1,428,000 used to acquire the Lam Research Buildings, $627,000 used
for improvements to rental properties, and $339,000 used for leasing
commissions. The mortgage-backed securities were sold in order to provide funds
to purchase the dissenting shares as described below, and to pay for transaction
and closing costs related to the property acquisition. The $15,599,000 of net
cash used in financing activities primarily reflects $8,408,000 of funds used to
purchase the dissenting shares, and $6,033,000 of cash distributions.

The Company's investment in mortgage-backed securities at December 31, 1996, is
represented by a FNMA adjustable rate pass-through certificate with a market
value of approximately $578,000. Although payments of principal and interest are
guaranteed by FNMA, changes in market interest rates may cause the security's
market value to fluctuate, which could result in a gain or loss if the security
is sold before maturity.

In 1996, the Company formed a limited partnership, FSRT, in order to acquire two
industrial R & D buildings  located in Fremont,  California  (the "Lam  Research
Buildings").  FSRT assumed the existing financing on the Lam Research Buildings,
which was  subsequently  refinanced,  and issued 1,625,000  limited  partnership
units to the prior owner in exchange for its equity  interest in the  buildings.
The  limited  partnership  units  are  convertible  into  Series A shares of the
Company's  common  stock on a  one-for-one  basis after  November  1, 1997.  The
Company  contributed its fee title interest in the Data General Building to FSRT
and  approximately  $1.4 million in cash to cover transaction and closing costs.
The Company is the sole general  partner of FSRT and for its  contribution,  the
Company received an approximate 70% ownership  interest in the partnership.  The
Company may  contribute  all of its  remaining  properties to FSRT at some later
date.  The  Company is subject to  certain  restrictions  regarding  the sale or
refinance of properties owned by FSRT.

In connection with the Merger, stockholders representing approximately 635,638
shares of FREIF Series A common stock and 1,077,677 shares of Company Series A
common stock elected to exercise dissenter's rights pursuant to Chapter 13 of
the California General Corporation Law. No Advantage stockholders elected to
exercise dissenter's rights. On November 1, 1996, the Company purchased all of
the remaining dissenting shares of Series A common stock arising from the Merger
for an aggregate price of $8.4 million. After giving effect to the transaction,
the total number of shares of Series A common stock of the Company outstanding
is 12,250,384. Cash for the purchase price was provided by the sale of a portion
of the Company's mortgage-backed securities.

On December 10, 1996, the Company entered into an agreement with the Bank of
America for a $25 million secured revolving line of credit to provide funding
for future acquisitions and general business purposes. Borrowings under the line
of credit bear interest at the London Interbank Offered Rate ("LIBOR") plus
1.90%, or at the bank's Reference rate at the Company's option. The credit
facility is secured by mortgages on three of the Company's properties (which
collectively accounted for 52% of the Company's annualized base rent as of
December 31, 1996), together with the rental proceeds from such properties. At
December 31, 1996, these properties comprised approximately 45% of the Company's
gross real estate assets. The credit agreement contains customary
representations, restrictive covenants, and events of default, including a
covenant limiting quarterly distributions to 98% of funds from operations. The
Company does not anticipate that this covenant will adversely affect the ability
of the Company to declare distributions under the Company's current distribution
policy. At December 31, 1996, the Company had no borrowings outstanding under
the line of credit.

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 or the line
of credit.

IMPACT OF INFLATION

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. Inflation, however, would increase the
Company's borrowing costs.

POTENTIAL FACTORS AFFECTING FUTURE OPERATING RESULTS

DECLINE IN INTEREST INCOME, LOSS ON SALE OF MORTGAGE-BACKED SECURITIES

In prior years, net income has been positively affected by interest income that
the Company earned on its investments in mortgage-backed securities. In
addition, the Company periodically incurred losses upon the sale of certain of
the securities. Late in 1996, the Company liquidated substantially all of its
mortgage-backed securities in order to provide funds to repurchase a portion of
its outstanding common stock. Therefore, the Company does not anticipate
generating significant amounts of interest income, or losses on the sale of
mortgage-backed securities, in future years. The repurchase of the Company's
common stock was not detrimental to the Company's operating results in 1996
calculated on a per share basis, due to the related decline in the number of
shares outstanding.

LEASING TURNOVER

In connection with any lease renewal or new lease, the Company typically incurs
costs for tenant improvements and leasing commissions which will be funded first
from operating cash flow and, if necessary, from cash reserves or the line of
credit. In addition, while the company has historically been successful in
renewing and releasing space, the Company will be subject to the risk that
leases expiring in the future may be renewed or released at terms that are less
favorable than current lease terms.

LEASING TURNOVER - CONTINENTAL CASUALTY COMPANY

An important event in the near term is the expiration of the Continental
Casualty Company ("CNA") lease in November, 1997. The lease covers 74,515 square
feet of space and represents approximately 12% of the Company's current base
rental income. The Company has commenced renewal negotiations with CNA; however,
it is currently unknown whether an agreement will be consummated. Currently, the
base annual rental rate of this lease is $22.80 per square foot, and the Company
has offered to extend the tenant's lease for five years at a lower rental rate.
The Company has also offered to provide the tenant with tenant improvements and
to pay leasing commissions, which total approximately $870,000. Although it is
impossible to predict the final outcome of negotiations with CNA, if the tenant
were to accept the Company's proposal, the Company's annual rental income and
expense reimbursements would decline by approximately $420,000, or 2.9% of the
Company's total revenue in 1996. Alternatively, if CNA were to vacate its space
and a single replacement tenant could not be located, the Company may have to
reconfigure the space for multiple tenants at a cost which could exceed $2
million. The most likely sources for such funds are the Company's cash reserves,
debt financing, or the sale of an undeveloped parcel of land at the Fairway
Center. No assurance can be given that CNA will renew under the terms set forth
above or whether the space currently occupied by CNA can be rented without
detrimental impact to the Company's current annual rental income and expense
reimbursements.

LEASING TURNOVER - DATA GENERAL BUILDING

The Data General Building is located in an area of Los Angeles County that is
dominated by aerospace and defense related companies. Because many of the
defense programs that these companies are engaged in have been curtailed, their
office space requirements were substantially reduced, causing greater vacancies
and lower market rental rates. Based on reports from CB Commercial Real Estate
Group, at December 31, 1996, the Manhattan Beach/El Segundo sub-market, had a
total vacancy factor of 31% and an average asking full service rental rate of
$19.32 per square foot. New leases and renewals that the Company executes while
these soft market conditions persist may be at lower rental rates and require
greater tenant improvements than current leases at the property. However,
according to the CB Commercial reports, the severe job losses experienced by the
aerospace and defense industries appear to have bottomed out in February of
1996, and occupancy rates in the El Segundo market are expected to increase in
1997. No assurance can be given, however, that this will occur.

Over the next two years, the Company's leasing exposure at the Data General
Building consists of two leases each covering 48,000 square feet, which expire
in November, 1997 and January 1999. The Company believes that the effective
rental rate that is provided by the lease expiring in 1997 is substantially at
the current market rate. However, the lease expiring in 1999 carries a triple
net rental rate that is equivalent to approximately $28.00 per square foot on a
full service basis. Compared to the current market asking rate of $19.32 per
square foot, this lease provides overmarket rent of approximately $417,000
annually, or 2.9% of the Company's total revenue in 1996. It is impossible to
predict the market rental rate in 1999; however, the Company expects that when
this lease expires, the rental income related to this space will be less than
$28.00 per square foot regardless of whether the lease is renewed or new leases
are signed. The Company will also incur costs for tenant improvements and
leasing commissions related to both spaces upon the renewal or re-leasing of the
spaces, however, the amounts are unknown at this time.

Management believes that the Company's sources of capital as described under
Liquidity and Capital Resources are adequate to meet its liquidity needs in the
foreseeable future.

FUNDS FROM OPERATIONS

The Company considers funds from operations to be a useful measure of the
operating performance of an equity REIT because, together with net income and
cash flows, Funds from Operations provides investors with an additional basis to
evaluate the ability of a REIT to support general operating expense 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 stockholders. 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
revised NAREIT definition. The change in the NAREIT definition in 1995 had no
material effect on the amounts reported by the Company as funds from operations
in prior periods. 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.


                                     FUNDS FROM OPERATIONS
                                     (dollars in thousands)

                                          Year ended December 31,
                                         1996            1995            1994

Net income                             $3,807          $4,462          $4,273
Add:  Depreciation and 
      Amortization                      3,428           3,333           3,123

Funds from Operations                  $7,235          $7,795          $7,396

===============================================================================
The primary difference between the periods reflects the changes in Merger
related expenses and losses on the sale of mortgage-backed securities as
discussed under "Results of Operations".



Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEX TO FINANCIAL STATEMENTS AND SCHEDULES

                                                                     PAGE

Report of Independent Accountants                                      29

Consolidated Balance Sheets as of December 31, 1996 and 1995           30

Consolidated Statements of Operations for the years ended
 December 31, 1996, 1995 and 1994                                      32

Consolidated Statements of Stockholders' Equity for the
 years ended December 31, 1996, 1995 and 1994                          33

Consolidated Statements of Cash Flows for the years ended
 December 31, 1996, 1995 and 1994                                      35

Notes to Financial Statements                                          36

Schedule III - Real Estate and Accumulated Depreciation                49


All other schedules for which provision is made in the applicable accounting
regulations of the Securities and Exchange Commission are not required under the
related instructions or are inapplicable, and therefore have been omitted.


REPORT OF INDEPENDENT ACCOUNTANTS

Board of Directors and Stockholders
Franklin Select Realty Trust

We have audited the accompanying consolidated balance sheets of Franklin Select
Realty Trust as of December 31, 1996 and 1995, and the related consolidated
statements of operations, stockholders' equity and cash flows for each of the
three years in the period ended December 31, 1996, and the financial statement
schedule of Real Estate and Accumulated Depreciation. These financial statements
and financial statement schedule are the responsibility of Franklin Select
Realty Trust'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 consolidated financial position of Franklin Select
Realty Trust as of December 31, 1996, and 1995, and the consolidated results of
its operations and its cash flows for each of the three years in the period
ended December 31, 1996 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 basic 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
February 7, 1997


C O N S O L I D A T E D  B A L A N C E  S H E E T S


<TABLE>
<CAPTION>
FRANKLIN SELECT REALTY TRUST
                                                                                               Restated
- ------------------------------------------------------------------ ----------------- -------------------
as of December 31, 1996 and 1995
 (Amounts in 000's except per share amounts)                                   1996                1995
- ------------------------------------------------------------------ ----------------- -------------------

ASSETS

Rental property:
  <S>                                                                       <C>                 <C>    
  Land                                                                      $38,286             $30,949
  Buildings and improvements                                                103,339              83,121
                                                                   ----------------- -------------------
                                                                            141,625             114,070
  Less: accumulated depreciation                                             17,583              14,416
                                                                   ----------------- -------------------
                                                                            124,042              99,654

Cash and cash equivalents                                                     2,558               6,186
Mortgage-backed securities,
 available for sale                                                             578               7,135
Deferred rent receivable                                                      1,916               1,970
Deferred costs and other assets                                               2,204               1,512
                                                                   ================= ===================
          Total assets                                                     $131,298            $116,457
                                                                   ================= ===================

LIABILITIES AND STOCKHOLDERS' EQUITY

Notes and bonds payable                                                    $22,745             $7,145
Tenant deposits, accounts payable
 and accrued expenses                                                        1,197                741
Advance rents                                                                   26                 64
Distributions payable                                                        1,348              1,521
                                                                  ----------------- ------------------
      Total liabilities                                                     25,316              9,471
                                                                  ----------------- ------------------

Minority interest                                                            9,329                  -
                                                                  ----------------- ------------------

Commitments and contingencies
Stockholders' equity:
  Common stock, Series A, without par value; 
  stated value $10 per share; 110,000
  shares authorized; 12,250 and 14,145 shares
  issued and outstanding, respectively                                     103,161            111,569

  Common stock, Series B, without par value; 
  stated value $10 per share; 2,500
  shares authorized;
  746 shares issued and outstanding                                          6,294              6,294

  Unrealized loss on mortgage-backed
   securities                                                                 (36)              (164)

  Accumulated distributions in excess
   of net income                                                          (12,766)           (10,713)
                                                                  ----------------- ------------------
      Total stockholders' equity                                            96,653            106,986
                                                                  ----------------- ------------------
      Total liabilities and stockholders'
       equity                                                             $131,298           $116,457
                                                                  ================= ==================

</TABLE>

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


C ON S O L I D A T E D   S T A T E M E N T S   O F   O P E R A T I O N S


<TABLE>
<CAPTION>
FRANKLIN SELECT REALTY TRUST

                                                                                   Restated       Restated
- ------------------------------------------------------------- -------------- ---------------- --------------
for the years ended December 31,
 1996, 1995 and 1994
(Amounts in 000's except per share
 amounts)                                                             1996           1995           1994
- ------------------------------------------------------------- -------------- ---------------- --------------
REVENUE:
  <S>                                                               <C>              <C>            <C>    
  Rent                                                              $13,926          $13,383        $12,099
  Interest, dividends, and other                                        642              728            891
                                                              -------------- ---------------- --------------

    Total revenue                                                    14,568           14,111         12,990
                                                              -------------- ---------------- --------------

EXPENSES:
  Interest                                                              886              679            466
  Depreciation and amortization                                       3,440            3,335          3,124
  Property operating                                                  3,635            3,705          3,246
  Related party                                                       1,205            1,030            897
  Consolidation expense                                                 695              394              5
  General and administrative                                            642              506            661
  Loss on sale of mortgage-backed
   securities                                                           151                -            318
  Minority interest                                                     107                -              -
                                                              -------------- ---------------- --------------

    Total expenses                                                   10,761            9,649          8,717
                                                              -------------- ---------------- --------------

NET INCOME                                                           $3,807           $4,462         $4,273
                                                              ============== ================ ==============


Net income per share, based on the weighted
 average shares outstanding of Series
 A common stock of 13,830, 14,145 and 14,145
 for the years ended December 31,
 1996, 1995 and 1994, respectively                                   $  .28           $  .32         $  .30
                                                              ============== ================ ==============

Distributions per share, based on the weighted
 average shares outstanding of
 Series A common stock of 13,343, 14,145
 and 14,145 for the years ended December
 31, 1996, 1995 and 1994, respectively                               $  .44           $  .44         $  .44
                                                              ============== ================ ==============

- ------------------------------------------------------------- -------------- ---------------- --------------
</TABLE>

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



C O N S O L I D A T E D   S T A T E M E N T S   O F   S T O C K   H O L D E R S'
E Q U I T Y


<TABLE>
<CAPTION>
FRANKLIN SELECT REALTY TRUST
for the years ended December 31, 1996, 1995, and 1994 (Amounts in 000's)


                                                                                                                  
                                                                                  Unrealized          Accumulated
                                                   COMMON STOCK                  (loss)/gain on      distributions
                                         Series A                  Series B         mortgate-         in excess
                                  Shares         Amount       Shares     Amount     securities      of net income          Total
                             --------------------------------------------------- ----------------- -------------------- ------------

Balance,
 December 31,
 <S>                              <C>          <C>             <C>       <C>             <C>           <C>                <C>     
 1993, Restated                   14,146       $111,574        746       $6,294          -             $(7,076)           $110,792

Redemption of
 Series A
 common stock                         (1)            (2)         -            -          -                   -                  (2)

Unrealized loss
 on  mortgage-
 backed
 securities                            -              -          -            -      $(581)                  -                (581)

Net income                             -              -          -            -          -               4,273               4,273
Distributions
 declared                              -              -          -            -          -              (6,166)             (6,166)

Balance,
 December 31,
 1994, Restated                   14,145        111,572        746        6,294       (581)             (8,969)            108,316

Redemption of
 Series A
 common stock                          -             (3)         -            -          -                   -                  (3)

Unrealized gain
 on mortgage-
 backed
 securities                            -              -          -            -        417                   -                 417

Net income                             -              -          -            -          -               4,462               4,462
Distributions declared                 -              -          -            -          -              (6,206)             (6,206)

Balance,
 December 31,
 1995, restated                   14,145        111,569        746        6,294       (164)            (10,713)            106,986

Dissenting
 stockholders'
 interest                         (1,895)        (8,408)         -            -          -                   -              (8,408)

Unrealized gain
 on mortgage-
 backed
 securities                            -              -          -            -        128                   -                 128

Net income                             -              -          -            -          -               3,807               3,807
Distributions
 declared                              -              -          -            -          -              (5,860)             (5,860)

Balance,
 December 31,
 1996                             12,250       $103,161        746       $6,294       $(36)           $(12,766)            $96,653
=========================== ============= ============== ========== ======================= ========================  ==============

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
</TABLE>


  C O N S O L I D A T E D   S T A T E M E N T S   O F   C A S H   F L O W S


<TABLE>
<CAPTION>
FRANKLIN SELECT REALTY TRUST
                                                                              Restated       Restated
- ---------------------------------------------------------- ------------- -------------- --------------
for the years ended December 31,
 1996,1995 and 1994 (Dollars in 000's)                           1996           1995           1994
- ---------------------------------------------------------- ------------- -------------- --------------

CASH FLOWS FROM OPERATING ACTIVITIES:

<S>                                                              <C>            <C>            <C>   
NET INCOME                                                       $3,807         $4,462         $4,273
                                                           ------------- -------------- --------------
Adjustments to reconcile net income
 to net cash provided by operating
 activities:
  Depreciation and amortization                                   3,440          3,335          3,124
  Loss on sale of mortgage-backed
   securities                                                       151              -            318
  Minority interest                                                 107              -              -
  Loss on disposition of rental property                              -            100              -
  Decrease in deferred rent receivable                               54             44              -
  (Increase) decrease in other assets                               (27)           309            873
  Increase in tenant deposits, accounts
   payable, and accrued expenses                                    337            148            125
  (Decrease) increase in advance rents                              (38)           (39)            58
                                                           ------------- -------------- --------------
                                                                  4,024          3,897          4,498
                                                           ------------- -------------- -------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                         7,831          8,359          8,771
                                                           ------------- -------------- --------------

CASH FLOWS FROM INVESTING ACTIVITIES:

  Acquisition of rental property                                 (1,428)             -        (12,910)
  Improvements to rental property                                  (627)          (390)        (1,120)
  Leasing commissions paid                                         (339)          (371)          (467)
  Investment in mortgage-back securities                              -              -         (3,235)
  Disposition of mortgage-back securities                         6,534            792         11,828
                                                           ------------- -------------- --------------
                                                           -------------
NET CASH PROVIDED BY (USED IN) INVESTING
 ACTIVITIES                                                       4,140             31         (5,904)
                                                           ------------- -------------- --------------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Borrowings under notes payable                                 16,222              -          2,000
  Repayment of notes payable                                    (16,781)          (134)           (86)
  Payment of loan costs                                            (599)             -            (12)
  Repurchase of dissenting stockholders'
   interest                                                      (8,408)             -              -
  Redemption of Series A common stock                                 -             (3)            (2)
  Distributions paid                                             (6,033)        (6,267)        (5,084)
                                                                         -------------- --------------
                                                           -------------
NET CASH USED IN FINANCING ACTIVITIES                           (15,599)        (6,404)        (3,184)
                                                           ------------- -------------- --------------

NET (DECREASE) INCREASE IN CASH
 AND CASH EQUIVALENTS                                            (3,628)         1,986           (317)
CASH AND CASH EQUIVALENTS,
 BEGINNING OF YEAR                                                6,186          4,200          4,517
                                                           ============= ============== ==============
CASH AND CASH EQUIVALENTS,
 END OF YEAR                                                     $2,558         $6,186         $4,200
                                                           ============= ============== ==============

</TABLE>

Supplemental  cash  flow  information  and  non-cash   investing  and  financing
activities - Notes 2 and 4.

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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND BUSINESS ACTIVITY

Franklin Select Realty Trust (the "Company") (formerly Franklin Select Real
Estate Income Fund) 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.

On May 7, 1996 Franklin Real Estate Income Fund ("FREIF") and Franklin Advantage
Real Estate Income Fund ("Advantage") merged into the Company. In connection
with the Merger of the three companies (the "Merger"), the Company issued
approximately 7,945,000 shares of Series A common stock and 559,718 shares of
Series B common stock in exchange for 3,363,877 and 3,013,713 shares of Series A
common stock and 319,308 and 124,240 shares of Series B common stock of FREIF
and Advantage, respectively, in each case excluding dissenting shares.

Stockholders representing approximately 635,638 shares of FREIF Series A common
stock and 1,077,667 shares of Company Series A common stock elected to exercise
dissenter's rights pursuant to Chapter 13 of the California General Corporation
Law. On November 1, 1996, the Company paid the dissenting stockholders
approximately $8.4 million for their shares. The dissenting shares were
repurchased by the Company as more fully described under Note 6 Repurchase of
Dissenting Shares.

At December 31, 1996, the Company's real estate portfolio consisted of fee
interests in the Shores Office Complex, a three-building office complex located
in Redwood City, California; the Data General Building located in Manhattan
Beach, California; the Mira Loma Shopping Center, a shopping center located in
Reno, Nevada; three separate research and development buildings in the Northport
Business Park, located in Fremont, California; the Glen Cove Shopping Center
located in Vallejo, California; the Fairway Center, a two story office building
located in Brea, California; the Carmel Mountain Gateway Plaza, a retail center
located in San Diego, California; and the LAM Research Buildings, two separate
research and development buildings also located in the Northport Business Park,
located in Fremont, California.

BASIS OF PRESENTATION

The accompanying consolidated financial statements of the Company include all
accounts of the Company and its majority owned partnership, FSRT L.P. All
significant intercompany amounts and transactions have been eliminated. Certain
1995 and 1994 amounts have been reclassified to conform to the 1996
presentation. Such reclassifications had no effect on previously reported
results.

The accompanying consolidated financial statements have been presented as a
reorganization of entities under common control due to the common management of
the Company, FREIF and Advantage by the Advisor and are reflected in the
financial statements at their historical bases. Prior periods have been restated
to give effect to the Merger.

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

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. Tenant
improvements are generally amortized over the lesser of the improvements' useful
life or the lease term. 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 analyses include 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

Cash and cash equivalents include cash on hand, demand deposits with banks, debt
instruments with original maturities of three months or less, and money market
funds, which are readily convertible into cash. Due to their relatively
short-term nature, the carrying value of these instruments approximates fair
value.

MORTGAGE-BACKED SECURITIES

Mortgage-backed securities held by the Company are classified as available for
sale and are carried at fair 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.

DEFERRED COSTS

Lease commissions are deferred and amortized using the straight-line method over
the term of the related lease. Loan fees and loan costs are deferred and
amortized using the straight-line method, which approximates the effective
interest method, over the term of the related loan.

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.

CONCENTRATIONS OF CREDIT RISK

Financial instruments which potentially subject the Company to concentrations of
credit risk consist principally of mortgage-backed securities and operating
leases with tenants.

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.


NOTE 2 - RENTAL PROPERTY ACQUISITION

In October, 1996, the Company formed FSRT, L.P. ("FSRT"), a limited partnership
in which the Company is the sole general partner. Upon formation, an
unaffiliated party contributed the Lam Research Buildings in exchange for
1,625,000 limited partnership units (the "FSRT Units"), representing an
approximate 30% interest in FSRT. In addition, FSRT assumed approximately $16.6
million of existing non-recourse debt which was subsequently refinanced with new
debt at a reduced interest rate. The limited partner contribution was recorded
based on the fair value of the LAM Research Buildings of approximately $25.5
million. The Company contributed its interest in the Data General Building and
$1.4 million in cash to FSRT to cover transaction and closing costs in
connection with the Lam Research Building. The FSRT Units, which are convertible
into a like number of the Company's Series A common shares after one year, are
entitled to receive quarterly distributions of $.11 per unit, subject to
periodic annual increases commencing in June, 1998, as specified in the
partnership agreement. Residual cash flow after distributions to the FSRT Units
is distributable to the Company. In the future, the Company may contribute its
remaining assets to FSRT at which time the distribution rate on the FSRT Units
may be modified at the Company's discretion in accordance with the partnership
agreement. The Company is subject to certain restrictions regarding the sale or
refinance of the properties owned by FSRT.


NOTE 3 - MORTGAGE-BACKED SECURITIES, AVAILABLE FOR SALE

Mortgage-backed securities, available for sale at December 31, 1996, had a
coupon rate of 7.18% and a maturity date of July 17, 2001. Amortized cost was
$614,000 and the fair value was $578,000 resulting in a gross unrealized loss of
$36,000 at December 31, 1996. Mortgage-backed securities at December 31, 1995
had an aggregate market value of $7,135,000 and an amortized cost of $7,298,000
resulting in a gross unrealized loss of $164,000.


NOTE 4 - NOTES AND BONDS PAYABLE

Notes and bonds payable at December 31, 1996, 1995 and 1994 are comprised of the
following:

<TABLE>
<CAPTION>

                                                                                                      Restated
In thousands                                                                             1996             1995
                                                                             ----------------- ----------------

<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

Bonds payable, net of prepaid reserve of $300,000,
collateralized by a lien, including serial bonds maturing
through October 1, 2000, at interest rates ranging from
5.75% to 7.60%, and term bonds maturing October 1, 2006, and
October 1, 2013, at interest rates of 8% and 8.125%,
respectively. The payments on the bonds are calculated in an
amount sufficient to fully amortize the indebtedness.                                  $2,335            2,405

GLEN COVE

Note payable, collateralized by a deed of trust. The note
bears interest, payable monthly, at the Union Bank Reference
Rate plus 1.5%, together with monthly principal payments of
$3,700 until maturity in 1999.                                                          1,893            1,937

CARMEL MOUNTAIN

Note payable, collateralized by a deed of trust. The note
bears interest, payable monthly, at the Union Bank Reference
Rate plus 1.5%, together with variable monthly principal
payments until maturity in 1999.                                                        2,295            2,323

LAM RESEARCH BUILDINGS 

Notes payable, collateralized by deeds of trust. The two
notes bear interest at a fixed rate of 8.44%. The combined
principal and interest payment of $129,969 is payable
monthly until maturity in 2006.                                                        16,222                -
                                                                             ================= ================
                                                                                      $22,745           $7,145
                                                                             ================= ================

</TABLE>

Aggregate principal payments required in future years are as follows:

In thousands

1997                                     $347
1998                                      378
1999                                    4,360
2000                                      350
2001                                      383
Thereafter                             16,927
                           ===================
                                      $22,745
                           ===================


For the  years  ended  December  31,  1996,  1995 and  1994,  interest  paid was
$773,000, $687,000 and $444,000, respectively.

Subsequent to December 31, 1996, the bonds payable were refinanced  lowering the
interest rate and extending the maturity date of the bonds to October 1, 2026.

Management  estimates  that the  carrying  amount of  aggregate  notes and bonds
payable approximate fair value.

In December 1996, the Company  entered into a $25 million secured line of credit
agreement  with a bank to provide  funding for future  acquisitions  and working
capital.  Borrowings  under the line of credit bear  interest at the  applicable
London  Interbank  Offered Rate plus 1.9%, or at the bank's reference rate, and
is secured by three of the Company's rental  properties.  Among other covenants,
the  agreement  restricts  payment of  quarterly  dividends  to an amount not to
exceed 98% of funds from operations,  as defined. In addition,  the Company pays
an annualized fee of .25% of the unused  portion of the line of credit,  payable
quarterly.  At December 31, 1996, no borrowings were outstanding  under the line
of credit.

NOTE 5 - COMMON STOCK AND INCOME PER SHARE

In 1994, the Company issued to the Advisor an exchange right to exchange the
Series B common stock held by the Advisor (Note 8) for Series A common stock. In
connection with the Merger, the Company issued an additional exchange right to
the Advisor with respect to the shares of Series B common stock held by Advisor
in FREIF and Advantage which were exchanged in the Merger for Series B shares of
the Company, The exchange rights are exercisable only when the Series A common
stock achieves certain trading prices for 20 consecutive trading days. The
number of shares of Series B common stock that will exchange for Series A common
stock, and the related trading prices are as follows: 149,088 Series B shares
will be exchanged for 149,088 Series A shares at $8.42, 185,866 Series B shares
will be exchanged for 185,866 Series A shares at $10.35, and 410,630 Series B
shares will be exchanged for 287,441 Series A share at $11.33. The rates of
exchange and trading prices will be subject to change under certain
circumstances as provided in the Exchange Rights Agreement.

No distribution may be paid on the Series B shares prior to exercise of the
exchange rights. After exercise of the exchange rights, the Advisor will receive
distributions on its Series A shares.

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.

For the purpose of calculating net income per share for the year ended December
31, 1996, the weighted average number of shares outstanding of Series A common
stock has been calculated assuming the shares attributable to dissenting
stockholders (equivalent to approximately 1.9 million shares of the Company's
common stock) were converted into the Company's common stock and were
outstanding for the period May 7, 1996 to the repurchase date of November 1,
1996. For the period May 7, 1996, to November 1, 1996, the Company was not
obligated to, and did not, pay dividends related to 635,638 Series A shares of
FREIF that dissented from the Merger.

NOTE 6 - REPURCHASE OF DISSENTING SHARES

On November 1, 1996 the Company purchased all the remaining "dissenting shares"
of Class A common stock arising from the Merger for an aggregate price of $8.4
million. After giving effect to the transaction, the total number of shares of
Series A common stock of the Company outstanding is approximately 12.25 million.
Cash for the purchase price was provided by the sale of a portion of the
Company's mortgage-backed securities. The Company incurred a loss on the sale of
the securities of approximately $151,000.

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, 1996 are as
follows:

In thousands

1997                                   13,723
1998                                   11,167
1999                                    9,780
2000                                    8,540
2001                                    7,204
Thereafter                             52,348
                           -------------------
                                      102,762
                           ===================

Minimum  future  rentals  do  not  include   contingent  rents  which  represent
reimbursements  of property  operating  expenses.  Contingent  rents amounted to
$1,725,000,  $1,567,000  and  $1,452,000  for the years ended December 31, 1996,
1995 and 1994, respectively.

During the years ended  December 31, 1996,  1995 and 1994,  one of the Company's
tenants,  the Continental  Casualty Company,  provided 13.8%, 14.3% and 15.8% of
the Company's base rental income under a lease which expires in October 1997.

Late in 1996, the Company acquired two industrial buildings that are occupied by
Lam  Research  Corporation  under leases that expire in 2014.  In addition,  Lam
Research  Corporation  leases  other  space from the  Company  at the  Northport
Buildings  under a lease that expires in 2003.  Subsequent to the acquisition of
the Lam Research  Buildings,  the percentage of the Company's base rental income
that  is  received  from  Lam  Research  Corporation  increased  to a  total  of
approximately 20%, based upon leases in effect at December 31, 1996.

Leases covering 162,000 square feet, and representing  approximately 22%, of the
Company's  base rental  income at December  31,  1996,  are  scheduled to expire
during 1997. The Company may incur significant costs related to the releasing or
renewing of the leases. In addition,  the Company  anticipates  releasing 75,000
square  feet of this space at a rental  rate  substantially  below the  existing
lease rate.

NOTE 8 - 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 will receive 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, payable quarterly. The fee
will be reduced to .4% for gross real estate assets exceeding $200 million.

Prior to October 1, 1994, the Advisor received an annualized fee equal to 1% of
invested assets and .4% of mortgage investments, paid quarterly. One half of the
fee was subordinate to declaring distributions to Series A common stockholders
totaling at least 7% per annum on their adjusted price per share, as defined.

Prior to the Merger, fees paid to the Advisor by FREIF and Advantage were
calculated in a manner similar to that used by the Company prior to October 1,
1994, except that for FREIF, the entire fee was subordinated to declaring
distributions to the Series A common stockholders totaling 8% of the adjusted
price per share. If the advisory fees for FREIF and Advantage had been
calculated under terms of the Company's current advisory agreement, the
aggregate advisory fees for the Company, FREIF and Advantage would have been
$606,000, $570,000 and $528,000 for the years ended December 31, 1996, 1995 and
1994, respectively. In addition, FREIF and Advantage paid the Advisor
acquisition fees equal to 6% of the asset purchase price which are not payable
under the terms of the Company's current advisory agreement.

Seven of the Company's properties are managed by Continental Property Management
Co. ("CPMC"), an affiliate of the Advisor, and the remaining property is managed
by an unaffiliated company, Cupertino Capital. The Company pays a property
management fee, leasing commission and construction supervision fee to CPMC
based on actual services performed. The fees paid to CPMC do 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.

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, 1996,  1995 and
1994:

                                                     Restated         Restated
In thousands                           1996            1995             1994
                                     ------- ----------------- ----------------

Advisory fee, charged to
 related party expense                 $551            $350             $264

Reimbursement for data
 processing, accounting
 and certain other expenses,
 charged to related party expense        63             101              109

Property management fee, charged
 to related party expense               591             579              524

Property acquisition fee,
 capitalized and amortized
 over the life of the related
 investment                               -               -              730

Leasing commissions, capitalized
 and amortized over the term of
 the related lease                       97             187               99

Construction supervision fee, 
capitalized and amortized over the
life of the related investment or
the term of the related lease,
 as applicable                           33              30               47


The Company's Board of Directors  (including all of its  Independent  Directors)
have  determined that the  compensation  paid to the Advisor and to CPMC is fair
and reasonable to the Company.

At  December  31,  1996 and  1995,  cash  equivalents  included  $1,764,000  and
$1,014,000,  respectively,  which  was  invested  in  Franklin  Money  Fund,  an
investment company managed by an affiliate of the Advisor.  Distributions earned
from  Franklin  Money Fund  totaled  $60,000,  $23,000 and $21,000 for the years
ended December 31, 1996, 1995 and 1994, respectively.

At December 31, 1996 and 1995,  accrued expenses included $177,000 and $103,000,
respectively, payable to the Advisor or affiliates.


NOTE 9 - DISTRIBUTIONS

The  allocation of cash  distributions  per share for  individual  stockholders'
income tax purposes, as reported on Internal Revenue Service Form 1099-DIV,  for
the years ended December 31, 1996, 1995 and 1994 was as follows:


                                  Ordinary            Return of          Total
Year Paid                           Income              Capital           Paid
- ------------------------ ------------------ -------------------- --------------

Franklin Select Realty Trust

1996                                  $.42                 $.02           $.44
1995                                  $.35                 $.09           $.44
1994                                  $.34                 $.07           $.41


Franklin Real Estate Income Fund

1996(to May 7, 1996)                  $.18                 $.03           $.21
1995                                  $.49                 $.01           $.50
1994                                  $.41                 $.09           $.50


Franklin Advantage Real Estate Income Fund

1996 (to May 7, 1996)                 $.19                 $.03           $.22
1995                                  $.60                 $.01           $.61
1994                                  $.51                 $.14           $.65


In December  1994,  the Company  implemented a 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 have been issued in connection with the Plan.

NOTE 10 - SUPPLEMENTARY QUARTERLY FINANCIAL DATA (UNAUDITED)

In  thousands,  except per share  amounts,  as  restated  to give  effect to the
merger.

<TABLE>
<CAPTION>

                                                               THREE MONTHS ENDED
                             -------------------- ------------------ ------------------------- ---------------------
                                  MARCH 31,           JUNE 30,            SEPTEMBER 30,          DECEMBER 31,
                                    1996                1996                   1996                  1996
                             -------------------- ------------------ ------------------------- ---------------------
<S>                                 <C>                <C>                  <C>                   <C>   
Revenue                             $3,474             $3,613               $3,597                $3,884
Net income                            $753             $1,078               $1,187                  $789
Net income
 per share                           $ .05              $ .08                $ .08                 $ .06


                                                               THREE MONTHS ENDED
                             -------------------- ------------------ ------------------------- ---------------------
                                  MARCH 31,           JUNE 30,            SEPTEMBER 30,          DECEMBER 31,
                                    1995                1995                   1995                  1995
                             -------------------- ------------------ ------------------------- ---------------------
Revenue                            $3,452             $3,569              $3,597                  $3,493
Net income                         $1,279             $1,318                $893                    $972
Net income per
 share                              $ .09              $ .09               $ .06                   $ .07

</TABLE>



NOTE 11 - PRO FORMA FINANCIAL INFORMATION

The pro forma financial  information set forth below is presented as if: (i) the
Merger and the related repurchase of dissenting shares and (ii) the formation of
FSRT and the limited  partners'  contribution of the LAM Research  Buildings had
occurred  on  January  1,  1995.  The pro  forma  financial  information  is not
necessarily  an indication  of what actual  results of operations of the Company
would have been assuming the  transaction  had occurred on January 1, 1995,  nor
does it purport to present the results of operations for future periods.



                                                     December 31
Dollars in thousands                          1996                1995
                                                     (Unaudited)
- ------------------------------------

Rent                                          $15,867           $15,731
Net income                                     $3,023            $3,479
Net income per share                            $ .25             $ .28
Weighted average Series A
 common stock outstanding                      12,250            12,250

NOTE 12 - LITIGATION

On December 2, 1996, two stockholders,  for themselves and purportedly on behalf
of certain other minority  stockholders  of Advantage,  filed a purported  class
action  complaint in the California  Superior Court for San Mateo County against
Advantage,  its  directors,  the  Advisor,  Franklin  Resources,  Inc.  and  the
Massachusetts   State   Teachers'  and  Employees'   Retirement   Systems  Trust
("MASTERS").  The complaint alleges that defendants breached fiduciary duties to
plaintiffs and other minority  stockholders  in connection  with the purchase by
Franklin Resources,  Inc. in August 1994 of MASTERS' 46.6% interest in Advantage
and in  connection  with the Merger of  Advantage  into the Company in May 1996,
which was approved by a majority of the outstanding  shares of each of the three
companies.  Plaintiffs also allege that defendants  misstated  certain  material
facts or omitted to state material facts in connection with these  transactions.
The complaint includes a variety of additional claims, including claims relating
to  the  investment  of  Advantage  assets,   the  suspension  of  the  dividend
reinvestment  program, the allocation of merger-related  expenses,  revisions to
the investment  policies of Advantage,  and the restructuring of the contractual
relationship with the Advisor.  Plaintiffs seek damages in an unspecified amount
and certain  equitable  relief.  The  defendants  deny any  wrongdoing  in these
matters and intend to vigorously defend the action.  Management does not believe
that the outcome of this litigation  will have a material  adverse affect on the
Company's financial condition or results of operations.

The properties  are subject to certain  routine  litigation  and  administrative
proceedings  arising in the ordinary course of business,  which, taken together,
are not expected to have a material  adverse  impact on the Company's  financial
condition or results of operations.


- --------------------------------------------------------------------------------
  R E A L  E S T A T E  A N D  A C C U M U L A T E D  D E P R E C I A T I O N
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
 FRANKLIN SELECT REALTY TRUST
 as of, and for the years ended December 31, 1996, 1995 and 1994
 Dollars in thousands


                                                Cost Capitalized
                               Initial             Subsequent To         Gross Amount at Which
                               Cost to                                        Carried at 
                                Fund               Acquisition                 Close of 
                                                                                Period 
                                                                                                                            Life on
                                                                                                                            Which
                                                                                                                            Deprec-
                                                                                                                           iation
                                                                                                                           in
                                                                                                                           Latest
                                                                                 Build-                      Date           Operat-
                                                                                  ings              Accumu-  of             ions
                                                              Carry-              and                lated   con-    Date   State-
                      Encum-              Build-   Improve-     ing             Improve-           Depreci-  struc-  Acqu-  ment is
  Description        brances     Land      ings     ments      Costs   Land      ments     Total     ation   tion    ired   Computed
  ----------------------------------------------------------------------------------------------------------------------------------

The Shores
<S>                     <C>       <C>      <C>       <C>        <C>    <C>       <C>       <C>       <C>      <C>     <C>       <C>
Redwood City, CA        - (4)     $7,033   $20,499   $2,108     -      $7,033    $22,607   $29,640   $5,488   82-87   09/89     35

Data General
Building
Manhattan Beach, CA     -          5,372    16,994    2,707     -       5,372     19,701    25,073    4,985   82      12/89     35

Mira Loma                                                                                                             11/88
Shopping Center                                                                                                        &
Reno, Nevada            -          2,233     7,006      801     -       2,233      7,807    10,040    1,926   85-88   09/92     35

Northport Buildings
Fremont, CA             - (4)      2,874     8,708      534     -       2,874      9,242    12,116    2,116   85      01/91     35

Glen Cove
Shopping Center
Vallejo, CA             $1,893     2,500     4,200      104     -       2,500      4,304     6,804      361   89      01/94     35

Fairway Center
Brea, CA                 2,335 (4) 7,430    14,273      729     -       7,430     15,002    22,432    2,292   87      01/92     35

Carmel Mountain
Gateway Plaza
San Diego, CA            2,295     3,507     5,053       32     -       3,507      5,085     8,592      321   94      11/94     35

Lam Research
Buildings
Fremont, CA             16,222     7,337    19,591        -     -       7,337     19,591    26,928       94   96      10/96     35
- ------------------------------------------------------------------------------------------------------------------------------------

                       $22,745   $38,286   $96,324   $7,015     -     $38,286   $103,339  $141,625  $17,583
                                                                                           (1) (2)      (3)
</TABLE> 

================================================================================
R E A L   E S T A T E   A N D   A C C U M U L A T E D   D E P R E C I A T I O N
================================================================================

NOTES:

(1)      The aggregate cost for federal income tax purposes is $123,528.

(2)      RECONCILIATION OF REAL ESTATE

<TABLE>
<CAPTION>

                                                  Restated           Restated
                                  1996              1995               1994
                                -------------- ---------------- -------------------

<S>                                  <C>            <C>                <C>    
Balance at beginning of period       $114,070       $113,833           $97,453

Dispositions                                -           (153)                -

Additions during period:

Acquisitions                           26,928              -            15,260

Improvements                              627            390             1,120
                                -------------- -------------- -----------------

Balance at end of period             $141,625       $114,070          $113,833
                                ============== =============== =================

(3)      RECONCILIATION OF ACCUMULATED DEPRECIATION
                                                   Restated           Restated
                                   1996              1995               1994
                                  ------------- ---------------- -------------------

<S>                                    <C>           <C>                <C>   
Balance at beginning of period         $14,416       $11,383            $8,488

Dispositions                                 -           (53)                -

Depreciation expense
 for the period                          3,167         3,086             2,895
                                  ------------- ------------- -----------------

Balance at end of period               $17,583       $14,416           $11,383
                                  ============= ============= =================
</TABLE>

(4) These assets are pledged as collateral under the Company's $25 million line
of credit. At December 31, 1996, no borrowings were outstanding under the line
of credit.


Item 9.  DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

                                    PART III

The information required by Items 10 through 12 of Part III is incorporated
herein by reference from the Company's Proxy Statement which will be mailed to
stockholders in connection with the Registrant's annual meeting of stockholders
scheduled to be held on June 5, 1997.

Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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, a majority of whom are independent of the Advisor. 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. The Company
changed its advisory fee structure after its conversion to an infinite life REIT
in 1994. The properties formerly owned by FREIF and Advantage became subject to
the Company's advisory fee structure upon the Merger of FREIF and Advantage into
and with the Company in May 1996. The Advisory fee paid to the Advisor during
the year ended December 31, 1996, is stated in the table below.

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, 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.

Seven of the Company's properties are managed by Continental Property Management
Co. ("CPMC"), an affiliate of the Advisor, and the remaining property is managed
by an unaffiliated company, Cupertino Capital. The Company pays a property
management fee, leasing commission and construction supervision fee to CPMC
based on actual services performed. The fees paid to CPMC do 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. The fees paid to CPMC
for the year ended December 31, 1996, are listed in the table below.

During the year  ended  December  31,  1996,  the  Company  paid or accrued  the
following amounts for the reimbursements and services noted above:


Advisory fee, charged to related party expense        $551,000

Reimbursement for data processing, accounting
 and certain  other expenses charged to related
 party expense                                          63,000

Property management fee, charged to related
 party expense                                         591,000

Leasing commission, capitalized and amortized
 over the term of the related lease                     97,000

Construction supervision fee, capitalized
 and amortized over the life of the related
 investment or the term of the related lease            33,000


The Company's Board of Directors  (including all of its  Independent  Directors)
have  determined that the  compensation  paid to the Advisor and to CPMC is fair
and reasonable to the Company.

David P. Goss,  Mark A. TenBoer and Richard S.  Barone,  who are officers of the
Company, are also officers of the Advisor.


                                     PART IV

Item 14.      EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)   1.      The financial statements of the Company included in Item 8 of
              this report are listed on the index on page 28.

      2.      The supplemental financial statement schedule of the Company
              included in Item 8 of this report is listed on the index on page
              28.

      3.      Exhibits:

Exhibit 
 NO.     LIST OF EXHIBITS                                           FOOTNOTE

 3.1     Articles of Incorporation                                       (1)
 3.2     First Amendment to Articles of Incorporation                    (2)
 3.2a    Second Amended and Restated Bylaws of
          Franklin Select Realty Trust                                   (2)
10.1*    Amended and Restated Advisory Agreement
10.2     Property Management Agreement                                   (3)
10.3     Agreement of Limited Partnership of
          FSRT, L.P. between the Company and                             (4)
          Northport Associates No. 18, a California
          limited liability company, dated as of October 30, 1996.
10.4     Contribution Agreement, dated as of October 30, 1996,
          between FSRT, L.P.,                                            (4)
          the Company, Northport Associates No. 18,
          a California limited liability company,
          and the members of Northport Associates No. 18.
10.5     Exchange Rights Agreement, dated as of
          October 30, 1996, among the Company,                           (4)
          FSRT, L.P., and Northport Associates No. 18,
          a California limited liability company.
10.6     Registration Rights Agreement, dated as of
          October 30, 1996, among the                                    (4)
          Company and Northport Associates No. 18,
          a California limited liability company.
10.7*     Secured line of credit loan agreement, dated December 10, 1996,
          by and between the Company and Bank of America.
21.1*    Subsidiaries of the Company.

 *       Filed herewith.

 FOOTNOTES

(1)  Documents were filed in the Company's Form S-11 Registration Statement,
     dated March 30, 1989 (Registration No. 033-26562) and are incorporated
     herein by reference.

(2)  Documents were filed in the Company's Form S-4 Registration Statement,
     dated November 13, 1995, (Registration No. 033-64131), and are incorporated
     herein by reference.

(3)  Documents were filed in the Company's Form 10-K for the year ended December
     31, 1994, and are incorporated herein by reference.

(4)  Documents were filed in the Company's Form 8-K, dated October 31, 1996, and
     are incorporated herein by reference.

(b)           Reports filed on Form 8-K.

              During the quarter ended December 31, 1996, the Company filed a
              report dated October 31, 1996, (date of earliest event reported)
              on Form 8-K, with respect to the acquisition of the Lam Research
              Buildings and the repurchase of dissenting shares.


                                   SIGNATURE


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Company has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.


                                            FRANKLIN SELECT REALTY TRUST
                                            (Company)


Date:       03/27/97                        By:     /S/ DAVID P. GOSS
                                                    David P. Goss
                                                    Chief Executive Officer


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



SIGNATURE                                TITLE              DATE


                             Chief Executive Officer, and
                                       Director
s/David P. Goss                                                3/27/97
- -----------------------------                               -------------------
David P. Goss

s/Barry C. L. Fernald                  Director1               3/27/97
- -----------------------------                               -------------------
Barry C. L. Fernald

s/Lloyd D. Hanford, Jr.                Director1               3/27/97
- -----------------------------                               -------------------
Lloyd D. Hanford, Jr.

s/Egon H. Kraus                        Director1               3/27/97
- -----------------------------                               -------------------
Egon H. Kraus

s/Frank W. T. LaHaye                   Director1               3/27/97
- -----------------------------                               -------------------
Frank W. T. LaHaye

s/Larry D. Russel                      Director1               3/27/97
- -----------------------------                               -------------------
Larry D. Russel

s/E. Samuel Wheeler                    Director1               3/27/97
- -----------------------------                               -------------------
E. Samuel Wheeler



1 Independent Director


                                  Exhibit 21.1

                  Subsidiaries of Franklin Select Realty Trust


                         State of                 Name under which
SUBSIDIARY NAME          ORGANIZATION             SUBSIDIARYIS DOING BUSINESS

FSRT, L.P.               Delaware                 FSRT, L.P.





                             AMENDED AND RESTATED
                               ADVISORY AGREEMENT
                                     between
                          FRANKLIN SELECT REALTY TRUST
                                       and
                            FRANKLIN PROPERTIES, INC.


     THIS AMENDED AND RESTATED ADVISORY  AGREEMENT  ("Agreement") is dated as of
January 1, 1997, between FRANKLIN SELECT REALTY TRUST, a California  corporation
(the "Company"),  and FRANKLIN PROPERTIES,  INC., a California  corporation (the
"Advisor").

     WHEREAS,  the Company and the Advisor entered into a certain agreement (the
"Old  Agreement")  captioned  "Advisory  Agreement  between Franklin Select Real
Estate Income Fund and Franklin Properties, Inc.," dated as of March 1, 1989.

     WHEREAS,  the  Company  and the Advisor  entered  into a certain  agreement
captioned  "First Amendment to Advisory  Agreement  between Franklin Select Real
Estate Income Fund and Franklin  Properties  Inc.," dated as of October 1, 1994,
pursuant to which the  Agreement was amended to reflect  certain  changes in the
compensation paid to the Advisor as approved by the shareholders.

     WHEREAS,  the Company  and the Advisor  desire to amend and restate the Old
Agreement  so that all of the terms  between the Company and the Advisor are set
forth in one agreement, as hereinafter set forth.

     NOW,  THEREFORE,  in  consideration  of the  premises  and  of  the  mutual
covenants in the Old Agreement and this Agreement, the parties agree as follows:

          1. DUTIES OF ADVISOR.  The Advisor  agrees to use its best  efforts to
     present to the Company (a) a  continuing  and suitable  investment  program
     consistent  with the investment  policies and objectives of the Company and
     (b) investment  opportunities of a character consistent with the investment
     program as the  Directors may adopt from time to time.  In  performance  of
     this  undertaking,  subject to the  supervision  of the  Directors and upon
     their  direction,  and  consistent  with the  provisions of the Articles of
     Incorporation and Bylaws of the Company, the Advisor shall:

               (a) furnish or obtain and supervise the day-to-day  operations of
          the Company;

               (b) serve as the Company's  investment and financial  advisor and
          provide research, economic and statistical data in connection with the
          Company's investments and investment and financial policies;

               (c) on behalf of the  Company,  investigate,  select and  conduct
          relationships with consultants, investment banks, lenders, mortgagors,
          brokers,   investors,   shareholders,   transfer   agents,   builders,
          developers and others;

               (d) consult with the  Directors  and furnish the  Directors  with
          advice and  recommendations  with  respect to  making,  acquiring  (by
          purchase,  investment,  exchange or otherwise),  holding and disposing
          (through sale,  exchange or otherwise) of investments  consistent with
          the policies and provisions of the Company;

               (e) on behalf of the Company,  investigate,  select and commit to
          purchase (subject to board approval)  investments  consistent with the
          policies  and  provisions  of the Company and in  accordance  with the
          policies and guidelines  established  by the Directors,  provided that
          actual  investments  shall be made only with the prior  approval  of a
          majority  of a quorum of the  Directors  or by written  consent of all
          Directors;

               (f) obtain for the Directors  such services as may be required in
          acquiring and disposing of investments,  disbursing and collecting the
          funds of the Company,  paying the debts and fulfilling the obligations
          of the Company and  handling,  prosecuting  and settling any claims of
          the Company;

               (g) obtain for the Company  such  services as may be required for
          property  management,  including property management services rendered
          by an affiliate of the Advisor,  and other activities  relating to the
          investment portfolio of the Company;

               (h) advise in connection  with and conduct  negotiations by or on
          behalf  of the  Company  with  investment  banking  firms,  securities
          brokers or dealers and other  institutions  or investors for public or
          private sales of Shares or other securities of the Company,  or obtain
          loans for the Company,  but in no event in such a way that the Advisor
          could be deemed to be acting as a broker-dealer or underwriter;

               (i) provide,  at the  Company's  expense,  office  space,  office
          furnishings,   personnel  and  other  overhead  items   necessary  and
          incidental to the Company's business and operations;

               (j) from time to time or at any time  requested by the Directors,
          make reports to the  Directors of its  performance  of services  under
          this Agreement;

               (k) obtain appraisal reports,  where appropriate,  on investments
          or contemplated investments of the Company;

               (l) provide, at the Company's expense and at the direction of the
          Board of Directors,  accounting and related services  necessary to the
          preparation of the Company's financial statements, regulatory filings,
          and tax returns; and

               (m) do all things  necessary  to assure its ability to render the
          services described in this Agreement.

          2. NO PARTNERSHIP  OR JOINT  VENTURE.  The Company and the Advisor are
     not  partners  or joint  venturers  with  each  other and  nothing  in this
     Agreement  shall  be  construed  to make  the  parties  partners  or  joint
     venturers or impose any liability as a partner or joint  venturer on either
     of them.

          3.  RECORDS.  At all times,  the Advisor  shall keep  proper  books of
     account and records  relating to services  performed  under this Agreement,
     which shall be accessible  for inspection by the Company at any time during
     ordinary business hours.

          4.  REIT  QUALIFICATIONS.   Notwithstanding   anything  else  in  this
     Agreement,  the Advisor shall refrain from any action  (including,  without
     limitation,  performing  services  for  tenants of  property or managing or
     operating real property)  which, in its sole judgment made in good faith or
     in the judgment of the  Directors of which the Advisor has written  notice,
     would  adversely  affect  the  status  of  the  Company  as a  real  estate
     investment  trust as defined and limited in the Code,  which would  violate
     any law, rule,  regulation or statement of policy of any governmental  body
     or agency having  jurisdiction over the Company or over its securities,  or
     which would otherwise not be permitted by the Company's Bylaws.

          5. BANK  ACCOUNTS.  The Advisor,  at the expense of the  Company,  may
     establish and maintain one or more bank  accounts in its own name,  and may
     collect and deposit into any one or more  accounts,  and disburse  from any
     account or accounts,  any money on behalf of the Company,  on the terms and
     conditions as the  Directors  may approve,  provided that no funds shall be
     commingled  with funds of the Advisor;  and the Advisor  shall from time to
     time give an  appropriate  accounting  of  collections  and payments to the
     Directors and to the auditors of the Company.

          6. BOND. The Advisor, if and to the extent that the Directors require,
     shall  maintain a fidelity bond with a responsible  surety  company in such
     amount  as the  Directors  may  require  from  time to time,  covering  all
     directors,  officers, employees and agents of the Advisor handling funds of
     the  Company  and  any  investment   documents  or  records  pertaining  to
     investments  of the  Company.  The bond shall  inure to the  benefit of the
     Company in respect of losses of any  property  from acts of the  directors,
     officers,  employees and agents of the Advisor through theft, embezzlement,
     fraud, negligence, error or omission or otherwise. The premium for the bond
     shall be an expense of the Company.

          7.  INFORMATION  FURNISHED  ADVISOR.  The Directors shall at all times
     keep the Advisor fully informed with regard to the investment policy of the
     Company,  the capitalization  policy of the Company and,  generally,  their
     current  intentions  as to the future of the Company.  In  particular,  the
     Directors  shall notify the Advisor  promptly of their intention to sell or
     otherwise  dispose of any of the Company's  investments  or to make any new
     investment.  The Company shall furnish the Advisor with a certified copy of
     all  financial  statements,  a  signed  copy of  each  report  prepared  by
     independent  certified  public  accountants and all other  information with
     regard to the Company's affairs as the Advisor may reasonably request.

          8.  CONSULTATION  AND ADVICE.  In addition to the  services  described
     elsewhere in this Agreement,  the Advisor shall consult with the Directors,
     and shall,  at the request of the Directors or the officers of the Company,
     give  advice  and  recommendations  with  respect  to other  aspects of the
     business and affairs of the Company.  In general,  the Advisor shall inform
     the Directors of any factors, which come to its attention which the Advisor
     believes would influence the policies of the Company,  except to the extent
     that giving that information would involve a breach of fiduciary duty.

          9. DEFINITIONS.  As used in this Agreement,  the following terms shall
     have the meanings indicated:

               (a)  "Affiliate"  means 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
          interest  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.

               (b) "Average Invested Assets" means for any period 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 such period.

               (c) "Fiscal Year" means any period for which an income tax return
          is submitted to the Internal  Revenue  Service and which is treated by
          the Internal Revenue Service as a reporting period for the Company.

               (d)  "Mortgage  Investment"  means  the  assets  of  the  Company
          invested in any mortgage  loans,  mortgage-backed  securities,  notes,
          bonds or other  evidences of  indebtedness  or  obligations  which are
          secured or collateralized by interests in real estate.

               (e) "Net Income" means 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,  excluding,  however,  any
          additions to reserves for  depreciation  or bad debts or other similar
          non-cash reserves.

               (f) "Person" means an individual, corporation, partnership, joint
          venture,  association,  company,  trust,  bank  or  other  entity,  or
          government and any agency and political subdivision of a government.

               (g) "Real  Estate  Assets"  means for any calendar  quarter,  the
          aggregate  book value of the assets of the  Company on the last day of
          the  quarter,  invested  directly or  indirectly  in interests in real
          estate, before reserves for depreciation,  bad debts, or other similar
          non-cash reserves,  as set forth in the Company's financial statements
          (which  may  be  unaudited  except  as  elsewhere   provided  in  this
          Agreement),  prepared quarterly on an accrual basis in accordance with
          generally accepted  accounting  principles.  Real Estate Assets do not
          include Mortgage Investments.

          10. ADVISOR COMPENSATION.  At the end of each calendar quarter or such
     other  interval as the parties  shall agree,  the Company  shall pay to the
     Advisor as compensation for the advisory  services  rendered to the Company
     hereunder an annualized fee equal to the sum of (a) one-half of one percent
     (.5%) of the Real Estate  Assets up to and including  $200,000,000  and (b)
     four-tenths  of one  percent  (.4%) of the Real Estate  Assets,  if any, in
     excess of $200,000,000.

          11.  STATEMENTS.  The  Advisor  shall  furnish to the Company at least
     quarterly,  beginning with the second calendar  quarter of the term of this
     Agreement,  a  statement  showing  the  computation  of the fee  payable in
     respect of the preceding  calendar quarter under Section 10, even after the
     termination of this  Agreement.  The final  settlement of any fees for each
     Fiscal Year shall be subject to  adjustment in  accordance  with,  and upon
     completion of, the annual audit of the Company's financial  statement;  any
     payment by the Company or repayment by the Advisor indicated as a result of
     the audit  shall be made  promptly  after the  completion  of the audit and
     shall  be  reflected  in the  audited  statements  to be  published  by the
     Company.

          12. COMPENSATION FOR ADDITIONAL SERVICES.

               (a) Where  appropriate  in the sole  judgment of the Directors or
          the  Advisor,  an  Affiliate of the Advisor may be retained to perform
          property management services for the Company.

               (b) If and to the  extent  that the  Company  shall  request  the
          Advisor, or any director, officer, partner or employee of the Advisor,
          to perform  services for the Company other than those  required  under
          this  Agreement,  the  additional  services,  if  performed,  will  be
          compensated  separately  on terms to be agreed  between that party and
          the Company.

          13.  EXPENSES  OF  THE  ADVISOR.  Without  regard  to  the  amount  of
     compensation  received  under this  Agreement by the  Advisor,  the Advisor
     shall bear the following expenses:

               (a)  employment  expenses of the  officers  and  directors of the
          Advisor;

               (b) telephone,  utilities,  office  furniture and furnishings and
          other office expenses of the Advisor; and

               (c)  miscellaneous  administrative  and  other  expenses  of  the
          Advisor  not  relating  to  the  performance  by  the  Advisor  of its
          functions hereunder.

          14. EXPENSES OF THE COMPANY. Except as expressly otherwise provided in
     this  Agreement,  the  Company  shall pay all its  expenses  not  expressly
     assumed  by  the  Advisor,  and  without  limiting  the  generality  of the
     foregoing  it is  specifically  agreed that the  following  expenses of the
     Company shall be paid by the Company and shall not be paid by the Advisor:

               (a) the cost of money borrowed by the Company;

               (b) taxes on income and taxes and  assessments  on real  property
          and all other taxes applicable to the Company;

               (c) real estate  brokerage and sales  commissions with respect to
          the purchase or sale of real estate  assets of the Company  payable to
          real  estate   brokers  who   cooperate   with  the  Advisor  in  such
          transactions,  and brokerage and sales commissions with respect to the
          purchase or sale of Mortgage  Investments  payable to mortgage brokers
          who cooperate with the Advisor in such transactions;

               (d) legal, accounting,  underwriting commissions and fees and any
          other  fees and  costs,  including  due  diligence,  qualification  of
          securities  for sale in various  states,  listing of  securities  on a
          securities exchange,  printing, engraving and other expenses and taxes
          incurred in  connection  with the  issuance,  distribution,  transfer,
          registration,  marketing  and  listing  of the  Company's  securities,
          including compensation of employees of the Advisor and direct expenses
          of officers and employees of the Advisor and affiliates while directly
          engaged in such activities on behalf of the Company;

               (e) fees, salaries and other employment costs, taxes and expenses
          paid to Directors,  officers and  employees of the Company,  including
          persons who may be employees of the  Advisor,  other than  officers of
          the Advisor, or of any company which controls,  is controlled by or is
          under common  control with the Advisor,  incurred  with respect to and
          allocable to the prudent operation and business of the Company,  other
          than as provided under Section 13(a) above.

               (f)  fees  and   expenses   paid  to   independent   contractors,
          appraisers,  consultants,  managers and other agents retained by or on
          behalf of the Company and expenses (including expenses for Persons who
          may also be officers or employees of the Advisor)  connected  with the
          acquisition, financing, refinancing, disposition and ownership of real
          estate  interests or other  property,  including  insurance  premiums,
          legal services, brokerage and sales commissions,  maintenance,  repair
          and improvement of property;

               (g) expenses of maintaining and managing real estate interests;

               (h) insurance as required by the Directors (including  Directors'
          liability insurance);

               (i) the expenses of organizing,  revising, amending,  converting,
          modifying or terminating the Company;

               (j) 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;

               (k) 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,
          including   the  cost  of  printing  and  mailing   certificates   for
          securities, proxy solicitation materials and reports to holders of the
          Company's securities;

               (1)  the  cost  of any  accounting,  statistical  or  bookkeeping
          equipment  necessary for the  maintenance  of the books and records of
          the Company;

               (m) transfer agent's,  registrar's,  dividend disbursing agent's,
          dividend  reinvestment  plan agent's and indenture  trustee's fees and
          charges;

               (n) legal, accounting and auditing fees and expenses not included
          in (d) and (f) of this Section 14; and

               (o) other  ordinary  and  necessary  expenses of the business and
          affairs of the  Company,  other than those  allocable  to the  Advisor
          under Section 13 above.

          The Company shall reimburse the Advisor or its affiliates for the cost
     of rent,  goods or materials  furnished or advanced by them for the benefit
     of the Company,  and for services  rendered for the benefit of the Company.
     The Company's  costs for services and goods  provided by the Advisor to the
     Company  shall be  based  upon the  cost to the  Advisor  and an  allocable
     portion  of  the  actual  compensation   (including  employment  taxes  and
     benefits)  of  Persons  involved  plus an  appropriate  share  of  overhead
     allocable  to each Person who  rendered  services for the benefit of and on
     the business affairs of the Company.  The amounts charged to the Company by
     the Advisor  and its  Affiliates  shall not exceed  those which the Company
     would be  required  to pay to  independent  parties  for  comparable  rent,
     materials, goods or services.

          15.  REFUND BY ADVISOR.  In addition to the  provisions  of Section 10
     hereof,  within 60 days after the end of any  calendar  year  which  begins
     following the date the Company first  commences  operations  after reaching
     its minimum  capital  subscription  amount,  the Advisor will refund to the
     Company the amount, if any, by which the Operating  Expenses (as defined in
     this  Section 15) of the Company  during such  Calendar  Year  exceeded the
     greater of (a) 2% of the Average  Invested  Assets or (b) 25% of Net Income
     unless the  Independent  Directors of the Company shall have  affirmatively
     determined that due to unusual and non-recurring factors, such higher level
     of Operating  Expenses is justified for such year. For the purposes of this
     Section  15,  "Operating  Expenses"  during  the  Calendar  Year  means 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 any Directors' 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 agent's, registrar's,  dividend disbursing agent's, warrant
     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).

          16. OTHER  ACTIVITIES.  Nothing in this  Agreement  shall  prevent the
     Advisor  or any of  its  officers,  directors  or  employees  or any of its
     affiliates  from  engaging  in other  business  activities  related to real
     estate investments, from making investments permitted to the Company by the
     Company's  Bylaws or from  acting as advisor to any other  person or entity
     even though having  investment  policies similar to the Company  (including
     another  real estate  investment  trust).  The  Advisor  and its  officers,
     directors or  employees  and any of its  Affiliates  shall be free from any
     obligation to present to the Company any particular investment  opportunity
     which  comes to the Advisor or such  persons,  regardless  of whether  such
     opportunity is within the Company's investment policies, provided, that the
     Advisor  will  give due  consideration  to the  investment  objectives  and
     financial  capabilities of the Company in determining whether to present an
     investment  opportunity  to the Company or to another  entity for which the
     Advisor provides similar services.

          17. TERM:  TERMINATION OF AGREEMENT.  This Agreement shall continue in
     force through December 31, 1997, and thereafter it may be renewed annually,
     subject to the approval thereof by a majority of the Independent Directors.
     Notice of renewal shall be given in writing by the Directors to the Advisor
     not less than 60 days before the  expiration  of this  Agreement  or of any
     extension of this  Agreement.  Notwithstanding  any other  provision to the
     contrary,  this  Agreement may be  terminated  for any reason upon 60 days'
     written notice by the Company to the Advisor or 120 days' written notice by
     the  Advisor  to the  Company,  in the  former  case by the  action  of the
     Directors,  the Independent  Directors or a majority of the shareholders of
     the Company.

          18.  AMENDMENTS.  This  Agreement  shall  not  be  changed,  modified,
     terminated  or  discharged  in whole or in part except by an  instrument in
     writing signed by both parties, or their respective  successors or assigns,
     or otherwise as provided in this Agreement.

          19. ASSIGNMENT.  This Agreement shall not be assignable by the Advisor
     without the consent of the Company, except an assignment to an Affiliate of
     the Advisor,  or to a corporation,  association,  trust or other  successor
     organization  which may take over the  property and carry on the affairs of
     the Advisor.  A proper assignment or any other assignment of this Agreement
     by the Advisor  shall bind the  assignee  under this  Agreement  and by the
     terms of the  assignment  in the same manner as the Advisor is bound.  This
     Agreement shall not be assignable by the Company without the consent of the
     Advisor,  except in the case of assignment by the Company to a corporation,
     association,  trust  or other  organization  which  is a  successor  to the
     Company. The successor shall be bound under this Agreement and by the terms
     of said assignment in the same manner as the Company is bound.

          20. DEFAULT,  BANKRUPTCY,  ETC. At the option solely of the Directors,
     this  Agreement  shall be and become  terminated  immediately  upon written
     notice of  termination  from the  Directors  to the  Advisor  if any of the
     following events shall occur:

               (a) If the Advisor shall violate any provision of this Agreement,
          and after  notice of the  violation  shall not have cured the  default
          within  thirty (30) days or begun  action  within  thirty (30) days to
          cure the default which shall be completed with  reasonable  diligence;
          or

               (b) If the Advisor  shall be adjudged  bankrupt or insolvent by a
          court of competent jurisdiction,  or an order shall be made by a court
          of  competent   jurisdiction   for  the  appointment  of  a  receiver,
          liquidator or trustee of the Advisor or of all or substantially all of
          its property by reason of the  foregoing,  or  approving  any petition
          filed against the Advisor for its reorganization, and the adjudication
          or order shall remain in force or unstayed for a period of thirty (30)
          days; or

               (c) If the Advisor  shall  institute  proceedings  for  voluntary
          bankruptcy or shall file a petition seeking  reorganization  under the
          federal bankruptcy laws, or for relief under any law for the relief of
          debtors,  or shall consent to the appointment of a receiver for itself
          or for all or substantially all its property,  or shall make a general
          assignment for the benefit of its creditors, or shall admit in writing
          its inability to pay its debts generally as they become due.

               The  Advisor  agrees  that  if  any of the  events  specified  in
          subsections  (b) and (c) of this Section 20 shall occur,  it will give
          written  notice of the event to the  Directors  within  seven (7) days
          after the occurrence of the event.

          21.  ACTION UPON  TERMINATION.  From and after the  effective  date of
     termination  of this  Agreement,  pursuant to Sections 17, 19 or 20 herein,
     the  Advisor  shall not be entitled to  compensation  for further  services
     performed after the date of termination, but shall be paid all compensation
     accruing to the date of termination,  including compensation which may have
     been earned but deferred.

          The Advisor shall promptly upon termination:

               (a) pay over to the Company all moneys collected and held for the
          account of the Company pursuant to this Agreement, after deducting any
          accrued compensation and reimbursement for its expenses to which it is
          then entitled;

               (b)  deliver to the  Directors  a full  accounting,  including  a
          statement showing all payments  collected by it and a statement of all
          moneys held by it, covering the period  following the date of the last
          accounting furnished to the Directors;

               (c) deliver to the  Directors  all property and  documents of the
          Company  then in the  custody  of the  Advisor  except  for  copies of
          documents, which the Advisor may keep; and

               (d) cooperate with the Directors to provide an orderly management
          transition.

          22.  CHANGE OF NAME.  Upon  termination  of this  Agreement  by either
     party,  the Directors  shall  forthwith cause the name of the Company to be
     changed to a name not containing the name "Franklin" or any  approximations
     or abbreviations  of that name and sufficiently  dissimilar to that name as
     to be unlikely to cause confusion with that name.

          23.   INDEMNIFICATION.   The   Advisor,   its   officers,   directors,
     shareholders,   employees,   agents,  subsidiaries  and  assigns  shall  be
     indemnified  by the  Company  against any  liability  to the Company or its
     shareholders  resulting from errors in judgment or other acts or omissions,
     whether  or  not  disclosed,  unless  a  court  of  competent  jurisdiction
     determines that the liabilities or losses resulted from fraud,  negligence,
     misconduct or other breach of fiduciary duty by that Person.

          24.  MISCELLANEOUS.  The Advisor assumes no responsibility  under this
     Agreement other than to perform the services called for in good faith,  and
     shall not be  responsible  for any action of the  Directors in following or
     declining to follow any advice or recommendations  of the Advisor.  Neither
     the Advisor nor its shareholders, directors, officers or employees shall be
     liable to the Company,  the  Directors,  the holders of  securities  of the
     Company or to any  successor or assigns of the Company  except by reason of
     acts constituting the negligent performance of their duties.

          25. NOTICES.  Any notice,  report or other  communication  required or
     permitted  to be given  hereunder  shall be in  writing  unless  some other
     method of giving such notice,  report or other communication is accepted by
     the party to whom it is given, and shall be given by being delivered at the
     following addresses:

                        The Directors and/or the Company:

                          Franklin Select Realty Trust
                          777 Mariners Island Boulevard
                        San Mateo, California 94403-7777

                                  The Advisor:

                            Franklin Properties, Inc.
                          777 Mariners Island Boulevard
                        San Mateo, California 94403-7777

Either  party may at any time give  notice in writing to the other  party of a
change of its address for the purpose of this Section 25.

          26. HEADINGS.  The section headings have been inserted for convenience
     of  reference  only and  shall not be  construed  to  affect  the  meaning,
     construction or effect of this Agreement.

          27. GOVERNING LAW. The provisions of this Agreement shall be construed
     and  interpreted in accordance  with the laws of the State of California as
     they apply to agreements  solely among California  residents to be executed
     and performed entirely in California.

          28.  EXECUTION.  This instrument is executed and made on behalf of the
     Company by an officer who is a Director of the  Company,  not  individually
     but  solely  as an  officer  pursuant  to  the  Company's  Bylaws  and  the
     obligations  under this Agreement are not binding upon, nor shall resort be
     had to the  private  property  of,  any  of  the  Directors,  shareholders,
     officers,  employees or agents of the Company personally, but bind only the
     Company.

          IN WITNESS WHEREOF, the parties have executed this Agreement as of the
     day and year first above written.

                              COMPANY:

                              FRANKLIN SELECT REALTY TRUST


                              By __________________________
                                          President

                              ADVISOR:

                              FRANKLIN PROPERTIES, INC.


                              By __________________________
                                          President






                      SECURED LINE OF CREDIT LOAN AGREEMENT


                                 By and Between


                          FRANKLIN SELECT REALTY TRUST,
                                   as Borrower


                                       and


                                 BANK OF AMERICA
                     NATIONAL TRUST AND SAVINGS ASSOCIATION,
                                    as Lender




                          Dated as of December 10, 1996




                         LINE OF CREDIT LOAN AGREEMENT


                                   (Secured)


            This Line of Credit Loan Agreement (the  "Agreement")  dated as of
December  10,  1996,  is between  BANK OF AMERICA  NATIONAL  TRUST AND SAVINGS
ASSOCIATION  (the  "Bank") and  FRANKLIN  SELECT  REALTY  TRUST,  a California
corporation (the "Borrower").

            WHEREAS,  Bank has agreed to provide a line of credit to  Borrower
on the  terms  and  conditions  set  forth  herein.  Subject  to the terms and
conditions of this Agreement,  the line of credit is to be revolving and is to
be secured by collateral.

            NOW,  THEREFORE,  in  consideration  for the mutual  covenants and
agreements contained herein, the parties hereto agree as follows:

1.    DEFINITIONS

     1.1 CERTAIN DEFINED TERMS.  As used in this Agreement,  the following terms
shall have the following  meanings  (such  meanings to be equally  applicable to
both the singular and plural forms of the terms defined; other terms are defined
elsewhere in this Agreement):

          "ACCOUNTANTS"  means  Coopers & Lybrand  LLP,  or any other  "big six"
     accounting firm or other firm of certified  public  accountants of national
     standing selected by Borrower and acceptable to the Bank.

          "AFFILIATE"  means,  as to any  Person,  (a) any other  Person  which,
     directly or  indirectly,  is in control of, is  controlled  by, or is under
     common  control with,  such Person;  or (b) any Person five percent (5%) or
     more of the equity  interest of which is held  beneficially or of record by
     such  Person.  The  term  "control"  means  the  possession,   directly  or
     indirectly, of the power to direct or cause the direction of the management
     and policies of the other Person,  whether  through the ownership of voting
     securities,  partnership or membership  interests,  by contract,  by family
     relationship or otherwise.

          "APPRAISAL"  means a written  appraisal  of the market value of a Real
     Property  in its  condition  existing  as of the  date  of  such  appraisal
     prepared by an independent MAI appraiser acceptable to the Bank in its sole
     discretion (which may be the Bank's in-house appraisal department), subject
     to the Bank's customary independent appraisal  requirements and prepared in
     compliance with all  Requirements of Law applicable to the Bank,  including
     FIRREA.

          "APPRAISED VALUE" means, as to any Real Property,  the market value of
     such Real  Property as reflected in the then most recent  Appraisal of such
     Real  Property,  as the same may have been  adjusted by the Bank based upon
     its internal review of such Appraisal.

          "BANKING DAY" has the meaning given to such term in the Note.

          "CLOSING DATE" means the date on which all conditions precedent to the
     Bank's  obligations  set forth in  Section 6 shall have been  satisfied  as
     determined by the Bank in its sole distinction.

          "CODE" means the Internal  Revenue Code of 1986,  as amended from time
     to time.

          "COLLATERAL"  means,  collectively,  the Real  Property,  the Personal
     Property and any other real or personal property in or upon which a Lien is
     granted in favor of the Bank,  or as to which an  assignment  for  security
     purposes is made in favor of the Bank,  under this Agreement,  the Deeds of
     Trust or any other Loan Document.

          "COMMITMENT"  means  the  Bank's  agreement  to make  advances  to the
     Borrower under the Loan in accordance with the terms and conditions of this
     Agreement in an aggregate  outstanding  amount not to exceed the Commitment
     Amount.

          "COMMITMENT AMOUNT" means Twenty-Five Million Dollars ($25,000,000).

          "COMPLIANCE  CERTIFICATE" means a certificate in the form of EXHIBIT C
     to this Agreement  duly completed and executed by a Responsible  Officer in
     accordance with this Agreement.

          "CONTRACTUAL   OBLIGATION,"  as  applied  to  any  Person,  means  any
     provision  of any  securities  issued  by  that  Person  or any  indenture,
     mortgage,  deed  of  trust,  lease,  contract,  undertaking,   document  or
     instrument  to which  that  Person  is a party or by which it or any of its
     properties is bound, or to which it or any of its properties is subject.

          "DEBT SERVICE" means, for any period, Interest Expense for such period
     PLUS all regularly scheduled principal payments due and payable during such
     period on all of the Borrower's Indebtedness.

          "DEEDS  OF  TRUST"  means,  collectively,  the  Deeds  of  Trust  with
     Assignments of Rents,  Security  Agreements and Fixture  Filings  executed,
     acknowledged and delivered by the Borrower in favor of the Bank pursuant to
     this Agreement and encumbering the Real Property.

          "EBITDA" means,  for any period,  (a) the sum of (i) net income,  (ii)
     depreciation and amortization  expense as shown on the Borrower's financial
     statements,  (iii) Interest Expense, (iv) taxes imposed by any jurisdiction
     upon the  Borrower's  net  income,  (v) losses on sales of assets and other
     non-recurring expenses, LESS (b) (i) interest income, (ii) dividend income,
     and (iii) gains on sales of assets and other  non-recurring  income, all as
     determined  on a  consolidated  basis for the Borrower in  accordance  with
     GAAP.

          "EVENT OF DEFAULT"  means those events so  designated in Section 11 of
     this Agreement.

          "EXCESS  BORROWING  CONDITION"  has the meaning  given to such term in
     Section 2.5 of this Agreement.

          "EXTENSION  OPTION" means the Borrower's  right to extend the Maturity
     Date in accordance with the provisions of Section 8.1 of this Agreement.

          "FAIRWAY CENTER  PROPERTY"  means that certain  improved real property
     owned by the Borrower,  commonly known as 1800 East Imperial Highway, Brea,
     California, and more particularly described in EXHIBIT A to this Agreement.

          "FIRREA"  means  the  Financial  Institutions  Recovery,   Reform  and
     Enforcement Act of 1989, as amended from time to time.

          "FUNDS FROM  OPERATIONS"  means,  for any period,  the  Borrower's net
     income (computed in accordance with GAAP), excluding gains (or losses) from
     debt   restructuring   and  sales  of  property,   PLUS   depreciation  and
     amortization expense, and after adjustments for unconsolidated partnerships
     and joint ventures,  if any.  (Adjustments for unconsolidated  partnerships
     and joint ventures shall be calculated to reflect funds from  operations on
     the same basis.)

          "GAAP" means generally accepted accounting principles set forth in the
     opinions and  pronouncements  of the  Accounting  Principles  Board and the
     American  Institute of Certified  Public  Accountants  and  statements  and
     pronouncements  of the Financial  Accounting  Standards  Board,  or in such
     other  statements  by  such  other  entity  as  may  be in  general  use by
     significant segments of the accounting profession,  which are applicable to
     the circumstances as of the date of determination.

          "GOVERNMENTAL   AUTHORITY"   means   any   federal,   state  or  local
     governmental  or  quasi-governmental  agency,  authority,   board,  bureau,
     commission,   department,    instrumentality   or   public   body,   court,
     administrative tribunal or public utility.

          "GUARANTEED   OBLIGATIONS"  means,  as  applied  to  any  Person,  any
     Indebtedness or other  Contractual  Obligation or liability,  contingent or
     otherwise,  of another  Person in  respect of which that  Person is liable,
     including,  without  limitation,  any  such  indebtedness,   obligation  or
     liability directly or indirectly  guaranteed,  endorsed (otherwise than for
     collection  or  deposit  in the  ordinary  course  of  business),  co-made,
     discounted  or sold with  recourse by that  Person,  or in respect of which
     that  Person is  otherwise  directly or  indirectly  liable,  including  in
     respect  of any  partnership  in which  that  Person is a general  partner,
     Contractual  Obligations  (contingent  or  otherwise)  arising  through any
     agreement to purchase,  repurchase or otherwise acquire such  indebtedness,
     obligation or liability or any security  therefor,  or to provide funds for
     the payment or discharge  thereof (whether in the form of loans,  advances,
     stock  purchases,  capital  contributions  or  otherwise),  or to  maintain
     solvency, assets, level of income, or other financial condition, or to make
     payment other than for value received.

          "HAZARDOUS  MATERIALS"  means (a) any chemical,  material or substance
     defined  as or  included  in  the  definition  of  "hazardous  substances",
     "hazardous wastes",  "hazardous  materials",  "extremely  hazardous waste",
     "restricted  hazardous  waste" or "toxic  substances"  or words of  similar
     import  under  any  applicable  local,  state or  federal  law or under the
     regulations   adopted  or  publications   promulgated   pursuant   thereto,
     including,  without  limitation,  Hazardous  Materials  Laws;  (b) any oil,
     petroleum, petroleum derived substance or petroleum products; any flammable
     substances or explosives;  any radioactive materials;  any hazardous wastes
     or  substances;  any  toxic  wastes  or  substances  or any  other  similar
     materials or pollutants; (c) asbestos, urea formaldehyde or polychlorinated
     biphenyls; and (d) any other chemical,  material or substance,  exposure to
     which is prohibited,  limited or regulated by any Governmental Authority or
     which poses a hazard to the health and safety of the owners,  occupants  or
     any other Persons occupying  affected property or any property abutting any
     affected property.

          "HAZARDOUS  MATERIALS  LAWS"  means  all  federal,   state  and  local
     statutes,  ordinances,  rules and  regulations  relating  to  environmental
     matters,  including,  without limitation,  those relating to fines, orders,
     injunctions, penalties, damages, contribution, cost recovery, compensation,
     losses or injuries resulting from the release of Hazardous Materials and to
     the  generation,  use,  storage,  transportation  or disposal of  Hazardous
     Materials,  in any manner applicable to Borrowers or any of the Properties,
     including,  without limitation,  the Comprehensive  Environmental Response,
     Compensation  and Liability Act (49 U.S.C. ss. 9601 ET SEQ.), the Hazardous
     Material  Transportation  Act (49 U.S.C.  ss. 1801 ET SEQ.),  the  Resource
     Conservation  and  Recovery Act (42 U.S.C.  ss. 6901 ET SEQ.),  the Federal
     Water Pollution Control Act (33 U.S.C. ss. 1251 ET SEQ.), the Clean Air Act
     (42 U.S.C. ss. 7401 ET SEQ.),  the Toxic Substances  Control Act (15 U.S.C.
     ss. 2601 ET SEQ.),  the  Occupational  Safety and Health Act (29 U.S.C. ss.
     651 ET SEQ.), and the Emergency  Planning and Community  Right-to-Know  Act
     (42 U.S.C.  ss. 11001 ET SEQ.),  each as amended or  supplemented,  and any
     analogous future or present local, state and federal statutes,  ordinances,
     rules and regulations promulgated pursuant thereto, each as in effect as of
     the date of determination.

          "IMPUTED LOAN MAXIMUM  AMOUNT" means the principal  amount of the loan
     for which the ratio of the Net Operating  Income from all Real Property for
     the twelve (12) month period immediately  preceding the Closing Date or any
     other date for which the Bank shall make such  determination to Annual Debt
     Service would be equal to 1.35:1,  where (a) the per annum interest rate on
     such loan were equal to the greater of (i) nine percent (9%) per annum,  or
     (ii) two and fifty  one-hundredths  percent  (2.50%)  per  annum,  plus the
     interest  rate as of or about the Closing  Date or any other date for which
     the Bank shall make such determination on U.S. Treasury securities having a
     maturity  of ten  (10)  years,  as  determined  by  the  Bank  in its  sole
     discretion;  (b) such loan  provided  for monthly  principal  and  interest
     payments based upon an amortization of the principal  amount thereof over a
     twenty-five  (25) year period,  with interest  thereon at the interest rate
     specified in the foregoing  clause (a); and (c) "Annual Debt Service" means
     the principal and interest  payments  required under such loan for a twelve
     (12) month period.  The  determination  of the Imputed Loan Maximum  Amount
     shall be made by the Bank in its sole discretion as of the Closing Date, as
     of each of the dates  provided  for in  Section  9.4(f)  below and upon the
     occurrence of a Reappraisal Event (as defined below).

          "INDEBTEDNESS",  as applied to any Person means (a) all  indebtedness,
     obligations or other  liabilities for borrowed money, (b) all indebtedness,
     obligations or other liabilities  evidenced by notes, bonds,  debentures or
     other similar  instruments,  (c) all  reimbursement  obligations  and other
     liabilities with respect to letters of credit, banker's acceptances, surety
     bonds or similar  instruments  issued for such  Person's  account,  (d) all
     obligations to pay the deferred purchase price of property or services, (e)
     all  obligations  in  respect  of  capital   leases,   (f)  all  Guaranteed
     Obligations, and (g) all indebtedness,  obligations or other liabilities of
     such  Person  or  others  secured  by a Lien on any  asset of such  Person,
     whether or not such  indebtedness,  obligations or liabilities  are assumed
     by,  or are a  personal  liability  of,  such  Person  (including,  without
     limitation,  the principal amount of any assessment or similar indebtedness
     encumbering any asset).

          "INTEREST  EXPENSE" means,  for any period,  total interest expense of
     the Borrower calculated in accordance with GAAP.

          "LEASE"  means any lease,  rental  agreement,  occupancy  agreement or
     other  agreement  pursuant to which any Person is provided  with a right to
     occupy or possess all or any portion of a Real Property.

          "LEVERAGE"  means, at any time, the ratio of (a) Total  Liabilities as
     of such date, to (b) Total Capital as of such date.

          "LIBOR SPREAD" means, with respect to any amount outstanding under the
     Loan which bears  interest at a rate based upon LIBOR,  (a) if the ratio of
     the Commitment Amount to the aggregate Appraised Value of the Real Property
     as of the Closing Date shall exceed fifty percent (50%),  1.90%, and (b) if
     the ratio of the Commitment Amount to the aggregate  Appraised Value of the
     Real  Property as of the Closing  Date shall be equal to or less than fifty
     percent (50%), 1.75%.

          "LIEN"  means  any  mortgage,  deed of trust,  pledge,  hypothecation,
     assignment,   deposit   arrangement,    security   interest,   encumbrance,
     preference,   priority  or  other   security   agreement  or   preferential
     arrangement of any kind or nature whatsoever,  including without limitation
     any conditional sale or other title retention agreement,  the interest of a
     lessor under a capital lease, any financing lease having  substantially the
     same  economic  effect  as any of the  foregoing,  and  the  filing  of any
     financing  statement  or  document  having  similar  effect  (other  than a
     financing  statement  filed by a "true" lessor  pursuant to Section 9408 of
     the Uniform  Commercial  Code)  naming the owner of the asset to which such
     Lien  relates  as  debtor,  under  the  Uniform  Commercial  Code or  other
     comparable law of any jurisdiction.

          "LOAN"  means  the  secured  revolving  credit  facility  and,  if the
     Borrower  exercises the Term Out Option in accordance  with this Agreement,
     term loan in the Commitment  Amount which the Bank has agreed to provide to
     the Borrower pursuant to this Agreement.

          "LOAN  AVAILABILITY"  means,  at any time,  (a) the  lowest of (i) the
     Commitment Amount,  (ii) the Real Property  Collateral Value, and (iii) the
     Imputed Loan Maximum Amount, less (b) the sum of any Termed Loan Amounts.

          "MAJOR LEASE" means any Lease  covering  twenty-five  percent (25%) or
     more of the net  rentable  area of the  improvements  included  in any Real
     Property.

          "MATERIAL  ADVERSE EFFECT" means, with respect to a Person, a material
     adverse  effect upon the condition  (financial or  otherwise),  operations,
     performance  or  properties  of such  Person.  The  phrase  "has a Material
     Adverse  Effect"  or "will  result in a Material  Adverse  Effect" or words
     substantially  similar  thereto shall in all cases be intended to mean "has
     resulted,  or will or could  reasonably  be  anticipated  to  result,  in a
     Material  Adverse  Effect",  and the  phrase  "has no (or  does not have a)
     Material  Adverse Effect" or "will not result in a Material Adverse Effect"
     or words  substantially  similar  thereto shall in all cases be intended to
     mean "does not or will not or could not reasonably be anticipated to result
     in a Material Adverse Effect".

          "MATURITY DATE" means December 1, 1998, as the same may be extended in
     accordance with this Agreement.

          "MINORITY  INTEREST"  means the  interests  held by other  Persons and
     shown as minority interest on the Borrower's  financial statements prepared
     in accordance with GAAP.

          "NDA AGREEMENTS" means the Non-Disturbance  and Attornment  Agreements
     to be executed by the tenants  under the Required  Leases as a condition to
     the Bank's obligations, as provided in this Agreement.

          "NET OPERATING  INCOME" means,  for any Real Property at any time, the
     actual cash-basis net operating income of such Real Property for the period
     in question, determined on a basis consistent with the operating statements
     provided by the  Borrower to the Bank prior to the  Closing  Date,  LESS an
     amount equal to three percent (3%) of gross rental  revenue for such period
     for capital expense.

          "NORTHPORT  PROPERTY"  means the improved real  property  owned by the
     Borrower,  commonly known as 4545 Cushing Road,  45635  Northport Loop East
     and 45865 Northport Loop East, Fremont,  California,  and more particularly
     described in EXHIBIT A attached hereto.

          "NOTE" means the Promissory  Note (Secured by Deeds of Trust) executed
     and delivered by the Borrower to the Bank pursuant to this Agreement.

          "PERSON" means any natural person,  corporation,  limited partnership,
     general partnership,  joint stock company, limited liability company, joint
     venture,  association,  company,  trust,  bank, trust company,  land trust,
     business trust or other organization, whether or not a legal entity, or any
     Governmental Authority.

          "PERSONAL   PROPERTY"  means  any  tangible  and  intangible  personal
     property of the Borrower in which the Bank shall be granted a Lien pursuant
     to the Deeds of Trust or any of the other Loan Documents.

          "POTENTIAL DEFAULT" means an event or condition which, with the giving
     of notice  or the  lapse of time,  or both,  would  constitute  an Event of
     Default if that event or  condition  were not cured  within any  applicable
     cure period.

          "REAL PROPERTY" means, collectively,  the Fairway Center Property, the
     Northport  Property and the Shores  Property,  all of which, if accepted by
     the Bank in its sole discretion,  shall be subject to the Lien of a Deed of
     Trust granted by Borrower in favor of the Bank pursuant to this Agreement.

          "REAL  PROPERTY  COLLATERAL  VALUE"  means  an  amount  equal to sixty
     percent  (60%)  multiplied  by the  aggregate  Appraised  Value of all Real
     Property as of the Closing  Date or any other date for which the Bank shall
     make such determination.

          "REQUIRED  LEASES"  means each Lease for which the Bank shall  require
     the tenant  thereunder  to execute an NDA  Agreement  as a condition to the
     Bank's  obligations as provided in this Agreement,  which Leases are listed
     on EXHIBIT D hereto.

          "REQUIREMENTS OF LAW" mean, as any Person,  all statutes,  ordinances,
     rules and  regulations  of any  Governmental  Authority  applicable to such
     Person or its property; any development  agreement,  subdivision agreement,
     improvement  agreement,  loan  agreement,  indenture or other  agreement or
     undertaking  with a Governmental  Authority to which such Person is a party
     or otherwise  binding upon such Person;  and the provisions of any license,
     permit or approval  issued by a  Governmental  Authority and  applicable to
     such Person or its properties.

          "RESPONSIBLE  OFFICER"  means (a) the chief  executive  officer or the
     president of the Borrower;  (b) with respect to compliance  with  financial
     covenants,  the chief financial  officer of the Borrower;  or (c) any other
     officer of the Borrower approved as a "Responsible Officer" by the Bank.

          "SHORES  PROPERTY"  means  the  improved  real  property  owned by the
     Borrower, commonly known as 1 and 3 Twin Dolphin Drive and 100 Marine World
     Parkway,  Redwood  City,  California,  and more  particularly  described in
     EXHIBIT A attached hereto.

          "TANGIBLE  NET WORTH" means,  at any time,  shareholders'  equity,  as
     shown on the Borrower's  financial  statements  prepared in accordance with
     GAAP, MINUS intangible assets.

          "TERM OUT  OPTION"  means the  Borrower's  right to  convert  all or a
     portion or portions  of the line of credit  into a term loan in  accordance
     with the provisions of Section 8.2 of this Agreement.

          "TERMED  LOAN  AMOUNT"  means  each  portion of the Loan for which the
     Borrower  shall  exercise  the  Term  Out  Option  in  accordance  with the
     provisions of Section 8.2 of this Agreement.

          "TOTAL  ASSETS"  means,  at any  time,  the  book  value  (net  of any
     applicable reserves) of all tangible assets of the Borrower as shown on its
     most recent  quarterly  financial  statements  prepared in accordance  with
     GAAP.

          "TOTAL  CAPITAL" means, at any time, an amount equal to the sum of (a)
     Total  Liabilities as of such date,  PLUS (b) Tangible Net Worth as of such
     date, PLUS (c) Minority Interest as of such date.

          "TOTAL LIABILITIES" means (a) all liabilities of the Borrower shown on
     the balance sheet of the Borrower  prepared in accordance  with GAAP,  PLUS
     (b) all  Guaranteed  Obligations  and  all  contingent  liabilities  of the
     Borrower that would be disclosed in accordance with GAAP.

          "UNSECURED   INDEMNITY   AGREEMENT"  means  the  Indemnity   Agreement
     (Borrower)  to be executed by the Borrower in favor of the Bank pursuant to
     this Agreement.

          "UPREIT"  means any  limited  partnership  formed by the  Borrower  as
     general partner and other Persons to own and operate the Real Property, and
     to which the  Borrower  shall have the right to transfer  title to the Real
     Property  in  accordance  with  the  provisions  of  Section  8.3  of  this
     Agreement.

     1.2 COMPUTATION OF TIME PERIODS.  In this Agreement,  in the computation of
periods of time from a specified date to a later specified date, the word "from"
means "from and including" and the words "to" and "until" shall mean "to and not
including."  Periods of days referred to in this  Agreement  shall be counted in
calendar days unless Banking Days are expressly prescribed.

     1.3 ACCOUNTING TERMS. Any accounting terms used in this Agreement which are
not  specifically  defined herein shall have the meanings  customarily  given to
such terms in accordance with GAAP.

2.   LINE OF CREDIT AMOUNT AND TERMS

     2.1 LINE OF CREDIT AMOUNT.

            (a)   Subject  to the  terms  and  conditions  contained  in  this
Agreement,  the Bank  hereby  agrees  to make  advances  under the Loan to the
Borrower from time to time during the  Availability  Period (as defined below)
in an  aggregate  principal  amount  not  to  exceed  at  any  time  the  Loan
Availability.

            (b)   Except as otherwise provided in this Agreement,  the Loan is
a revolving line of credit.  During the  Availability  Period,  subject to the
provisions of this Agreement and the other Loan Documents (as defined  below),
the Borrower may from time to time repay  principal  amounts and reborrow such
principal amounts.

            (c)   Each  advance  must  be for at  least  One  Million  Dollars
($1,000,000),  or for the amount of the remaining  available under the line of
credit, if less.

     2.2 AVAILABILITY PERIOD.

            The  line of  credit  is  available  (the  "Availability  Period")
between  the  Closing  Date and the  Maturity  Date.  The Bank  shall  have no
obligation to make advances under the line of credit  following the occurrence
and during the continuance of an Event of Default or Potential Default.

     2.3 INTEREST RATE.

            Borrower  is  executing   the  Note  in  the   Commitment   Amount
evidencing  the  Loan  and  payable  to the  Bank.  The Note  sets  forth  the
interest  rates,  the  payment  terms and certain  other terms and  conditions
applicable to the Loan.

     2.4 LOAN DOCUMENTS.

            The "Loan  Documents"  are the  documents  indicated  below,  each
dated  as of  the  date  of  this  Agreement  unless  indicated  otherwise.  A
capitalized  term  used  in this  Agreement  but not  defined  herein  has the
meaning given in the other Loan Documents.

            (a)   This Agreement;

            (b)   The Note;

            (c)   The Deeds of Trust;

            (d)   State  of  California   Uniform  Commercial  Code  Financing
Statement Form UCC-1, executed by Borrower as debtor;

            (e)   Unsecured Indemnity Agreement;

            (f)   NDA  Agreements  executed by the tenants  under the Required
Leases; and

            (g)   Corporate  Resolution  to borrow  certified by the Corporate
Secretary  of the  Borrower.  The  Corporate  Resolution  shall also contain a
Certificate  of Incumbency  for the authorized  signing  officers,  containing
their specimen signatures and certified by the Corporate Secretary.

     2.5 EXCESS BORROWING CONDITION.

            The  Borrower  agrees  not to  permit  the  outstanding  principal
balance of the Loan to exceed the lowest of (i) the  Commitment  Amount,  (ii)
the Real Property  Collateral  Value or (iii) the Imputed Loan Maximum Amount.
If at any time and for any reason  the  outstanding  principal  balance of the
Loan shall exceed such amount  ("Excess  Borrowing  Condition"),  the Borrower
shall cause such Excess  Borrowing  Condition to be eliminated  not later than
three (3) days  following the date of written  notice thereof from the Bank to
the  Borrower,  by  repaying  to the Bank an  amount  on  account  of the Loan
sufficient to eliminate such Excess  Borrowing  Condition.  The failure by the
Borrower to do so shall  constitute an Event of Default without further notice
or  opportunity  to cure  hereunder.  No  further  advances  under the line of
credit  shall be permitted so long as such Excess  Borrowing  Condition  shall
continue  to  exist.  Nothing  contained  in this  section  shall  excuse  the
Borrower's  compliance  with  all  terms,  conditions,   covenants  and  other
obligations  imposed upon the Borrower  under this Agreement or the other Loan
Documents  during  the period of any Excess  Borrowing  Condition,  nor in any
manner  condition or impair the Bank's  rights with respect to any such breach
thereof by the Borrower.

3.   FEES, EXPENSES

     3.1 FEES.

            (a)   COMMITMENT  FEE.  The  Borrower  agrees to pay to the Bank a
fee equal to 0.5% of the Commitment  Amount,  payable in advance.  This fee is
due on the Closing Date and shall be nonrefundable.

            (b)   UNUSED  COMMITMENT  FEE. The  Borrower  agrees to pay to the
Bank a fee on any difference  between the Commitment  Amount and the amount of
credit it actually  uses,  determined  by the  weighted  average  Loan balance
maintained  during the specified  period.  The fee will be calculated at 0.25%
per  year.  This  fee is due  quarterly  in  arrears  and on the  date  of the
expiration of the Availability Period.

     3.2 EXPENSES AND COSTS.

            (a)   Borrower  shall  pay  all  reasonable   costs  and  expenses
incurred   by  Bank  in   connection   with  the  making,   disbursement   and
administration  of the Loan,  and in the  exercise of any of Bank's  rights or
remedies  under the Loan  Documents.  Such costs and  expenses  include  title
insurance,  recording and escrow charges,  fees for Appraisals,  environmental
services,  legal fees and expenses of Bank's counsel and any other  reasonable
fees  and  costs  for  services,  regardless  of  whether  such  services  are
furnished  by  Bank's  employees  or  by  independent  contractors.   Borrower
acknowledges  that the fees  payable to Bank as provided  above do not include
amounts payable by Borrower under this Section 3.2.

            (b)   The Borrower  agrees to indemnify  the Bank from and hold it
harmless   against  any  transfer  taxes,   documentary  and  mortgage  taxes,
assessments or charges imposed by any governmental  authority by reason of the
execution,  delivery  and  performance  of the  Loan  Documents,  the Loan and
security  therefor.  Borrower's  obligations  under  this  Section  3.2  shall
survive payment of the Loan and assignment of any rights hereunder.

4.   REAL PROPERTY VALUE

     4.1 ACCEPTANCE, DETERMINATIONS.

            (a)   The  decision  of  whether  or not the Bank will  accept any
Real  Property  as  Collateral   shall  be  made  by  the  Bank  in  its  sole
discretion.  The  Borrower  shall  have the right from time to time to propose
additional  real property as collateral  for the Loan. The decision of whether
to accept such  additional  real property,  and, if the Bank decides to accept
such  additional  real  property,  the  terms  and  conditions  of the  Bank's
acceptance, shall be made by the Bank in its sole discretion.

            (b)   All  other  determinations  to be made with  respect  to the
Real Property,  including,  without limitation, the determinations of the Real
Property  Collateral  Value,  the Imputed Loan Maximum  Amount,  the Appraised
Values  and  the  LIBOR  Spread,  shall  be  made  by the  Bank  in  its  sole
discretion.  Without  limiting the  foregoing,  the Real  Property  Collateral
Value as of the  Closing  Date or any other date shall be  established  on the
basis  of the  Appraised  Value  of the  Real  Property  as of such  date,  as
determined by the Bank in its sole discretion.

     4.2 ADDITIONAL VALUE DETERMINATIONS.

            (a)   In addition  to the Bank's  determination  of the  Appraised
Value of the Real Property as of the Closing Date as provided above,  the Bank
shall have the right to redetermine  the Appraised  Value of the Real Property
on the basis of new  Appraisals  of the Real  Property or any portion  thereof
obtained by the Bank under each of the following  circumstances:  (i) upon any
exercise by Borrower of the Term Out Option,  if the value date used in any of
the most  recent  Appraisals  of the Real  Property  is more than  twelve (12)
months prior to such date;  (ii) upon the Borrower's exercise of the Extension
Option,  if the value date used in any of the most  recent  Appraisals  of the
Real  Property is more than twelve  (12) months  prior to such date;  (iii) if
necessary in order to enable the Bank to comply with any  Requirements  of Law
applicable to the Bank,  including,  without limitation,  FIRREA; or (iv) upon
the  occurrence of a Reappraisal  Event (as defined  below),  provided that in
such  event,  the Bank shall have the right to obtain new  Appraisals  only on
(A) the Real  Property  subject to the  Reappraisal  Event,  and (B) any other
Real  Property  if the value date used in the most  recent  Appraisal  of such
Real  Property  is more than  twelve  (12)  months  prior to the date the Bank
receives written notice of the Reappraisal Event.

            (b)   Subject  to   subparagraph   (c)  below,   upon  the  Bank's
redetermination   of  the  Appraised   Value  of  the  Real   Property   under
subparagraph  (a)  above,  the  Loan  Availability   shall  be  adjusted,   if
necessary,  on the basis of the resulting Real Property  Collateral  Value. If
any change in the Real Property  Collateral  Value shall cause the  occurrence
of an Excess  Borrowing  Condition,  the  Borrower  shall  cause  such  excess
Borrowing Condition to be eliminated as provided in Section 2.5 above.

            (c)   Upon the  occurrence of a Reappraisal  Event with respect to
any Real Property,  if the Bank shall require that the Appraised Value of such
Real  Property   and/or  any  other  Real  Property  be   redetermined   under
subparagraph  (a) above,  and if the Bank shall be prevented from causing such
Appraised Value to be redetermined  within  forty-five (45) days following the
Bank's  notice  thereof to the  Borrower  through  no fault of the Bank,  then
effective  as of the  expiration  of such 45-day  period and until the date on
which such  Appraised  Value shall have been  redetermined  by the Bank in its
sole discretion,  (i) for purposes of the Real Property  Collateral Value, the
Real Property  subject to the Reappraisal  Event shall have an Appraised Value
of zero,  and (ii) for purposes of the Imputed Loan  Maximum  Amount,  the Net
Operating  Income  from the Real  Property  subject to the  Reappraisal  Event
shall  not  be  included.   The  Bank  shall  redetermine  the  Real  Property
Collateral  Value and the Imputed Loan  Maximum  Amount as of the date of such
notice  by the  Bank to the  Borrower,  and the  Loan  Availability  shall  be
adjusted,  if  necessary,  to  account  for any  change  in the Real  Property
Collateral  Value and/or the Imputed Loan Maximum  Amount.  The Borrower shall
continue  to have the right to request  advances  under the Loan  following  a
Reappraisal Event,  subject to the adjusted Loan  Availability.  If any change
in the Real  Property  Collateral  Value and/or  Imputed  Loan Maximum  Amount
shall cause the  occurrence  of an Excess  Borrowing  Condition,  the Borrower
shall cause such Excess  Borrowing  Condition to be  eliminated as provided in
Section 2.5 above. Upon the Bank's  redetermination  of the Appraised Value of
the Real Property subject to the Reappraisal  Event and, if applicable,  other
Real Property under  subparagraph  (a) above,  the Bank shall also redetermine
the Real Property  Collateral  Value by using the new Appraised Value, and the
Imputed Loan Maximum  Amount by including  the Net  Operating  Income from the
Real Property subject to the Reappraisal  Event. The Loan  Availability  shall
then be adjusted  again,  if necessary,  and the Borrower shall be entitled to
request advances under the Loan, subject to the adjusted Loan Availability.

            (d)   Upon the  occurrence  of a Reappraisal  Event,  the Borrower
may propose to provide the Bank with other real  property or other  collateral
("Replacement  Collateral")  for the Loan in  replacement of the Real Property
subject to such Reappraisal  Event.  Any such Replacement  Collateral shall be
acceptable  to the  Bank in its sole  discretion,  and the  Bank's  acceptance
thereof  shall  be  subject  to  a  satisfactory   Appraisal  and  such  other
conditions as the Bank may require,  including,  without limitation,  that the
Bank receive a first priority Lien on such Replacement  Collateral as security
for the Loan.

            (e)   For the  purposes  of this  Agreement,  "Reappraisal  Event"
shall mean the occurrence of any one of the following  events or circumstances
with  respect  to any Real  Property:  (i) a  major  casualty  or a taking  in
condemnation  or under  threat of  condemnation;  (ii) a  tenant under a Major
Lease shall become  insolvent or shall  otherwise  default under its Lease; or
(iii) the  discovery  of Hazardous  Materials  in, on, under or about the Real
Property or the soils or groundwaters  thereof, and the Bank's  determination,
in its sole  discretion,  that the costs of  investigation,  characterization,
remediation  and/or monitoring of such Hazardous  Materials in compliance with
Hazardous  Materials Laws would equal or exceed  twenty-five  percent (25%) of
the then-current Appraised Value of such Real Property.

5.   DISBURSEMENTS, PAYMENTS, COSTS

     5.1 REQUESTS FOR CREDIT.

            (a)   BORROWING  NOTICE.  Each  request  by  the  Borrower  for an
advance under the line of credit shall be made by  irrevocable  written notice
of  Borrower  (including  notice via  facsimile  confirmed  by a mailed  copy)
pursuant to a  Borrowing  Notice in the form  attached  hereto as EXHIBIT B as
follows:

                  (i)   Each  Borrowing  Notice shall contain a  certification
      from  a  Responsible  Officer  or an  authorized  representative  of the
      Borrower  that (A) no Event  of  Default  or  Potential  Default,  after
      giving effect to the requested borrowing,  will exist, (B) the aggregate
      outstanding  balance of the line of credit  after  giving  effect to the
      requested  borrowing will not exceed the Loan Availability,  and (C) the
      proceeds  from the  requested  borrowing  will be used only for purposes
      permitted   under  the   Agreement.   The  truth  and  accuracy  of  the
      certification  made  in  the  Borrowing  Notice  shall  be  a  condition
      precedent  to Bank's  obligation  to make to the  Borrower  the  advance
      requested thereunder.

                  (ii)  Each  Borrowing  Notice  shall  be  submitted  to  and
      received  by Bank prior to 9:00 a.m.  (California  time) on the  Banking
      Day specified as the borrowing date.

                  (iii) The  Borrower   hereby   authorizes  the   Responsible
      Officers  whose  names and  specimen  signatures  are set forth below to
      execute and deliver to the Bank  Borrowing  Notices in  accordance  with
      this Agreement:

      Responsible Officers
      AUTHORIZED REPRESENTATIVES          SPECIMEN SIGNATURES


      David P. Goss                       _____________________________


      Mark A. TenBoer                     _____________________________


            (b)   ADDITIONAL  CONDITIONS TO DISBURSEMENT.  Each advance by the
Bank under the line of credit,  including the first one,  shall be conditioned
upon the Bank's receipt of such  additional  documents and  information as the
Bank may require, in form and content satisfactory to Bank.

     5.2 DISBURSEMENT AND PAYMENT RECORDS.

            Each  disbursement  by the Bank and each  payment by the  Borrower
will be evidenced by records kept by the Bank.

     5.3 AUTHORIZATION.

            (a)   The  Bank may  honor  telefax  or  mailed  instructions  for
advances or repayments (or for the designation of any optional  interest rates
that  may be  permitted  by the  Note)  given  by any  one of the  individuals
authorized  to sign Loan  Documents  on behalf of the  Borrower,  or any other
individual designated by any one of such authorized signers.

            (b)   Advances  will  be  deposited  in  and  repayments  will  be
withdrawn from the Borrower's account number 14220-01705 ("Account"),  or such
other of the  Borrower's  accounts  with the Bank as  designated in writing by
the Borrower.

            (c)   The Borrower  indemnifies  and releases the Bank  (including
its officers,  employees, and agents) from all liability,  loss, costs, claims
and damages in connection  with any act resulting from any  instructions  Bank
reasonably  believes are made by any individual  authorized by the Borrower to
give  such  instructions.  This  indemnity  and  release  shall  survive  this
Agreement's termination.

     5.4 DIRECT DEBIT TO LINE OF CREDIT.

            (a)   The Borrower  agrees that the Bank may create advances under
the line of  credit to pay  interest  and any fees that are due under the Loan
Documents.

            (b)   The  Bank  will  create  such  advances  on  the  dates  the
payments  become due. If a due date does not fall on a Banking  Day,  the Bank
will create the advance on the first Banking Day following the due date.

            (c)   If the  creation  of an  advance  under  the line of  credit
causes an Excess Borrowing  Condition,  the Borrower shall  immediately  cause
the Excess Borrowing Condition to be eliminated.

     5.5 PAYMENTS.

            Borrower hereby  authorizes and requests Bank to use Loan funds to
pay Loan fees owing to Bank,  interest on the Loan, legal fees and expenses of
Bank's attorneys which are payable by Borrower,  and such other sums as may be
owing from time to time by notice to or  authorization  by  Borrower.  Bank at
its option may make any such  payment on  Borrower's  behalf by  debiting  the
Loan  itself.  Alternatively,  Bank may  disburse  all or part of the  payment
amount  into the  Account,  and then may either  debit the  Account or invoice
Borrower in the amount of the payment.  In the event such  disbursement  under
the line of credit causes an Excess  Borrowing  Condition,  the Borrower shall
immediately cause the Excess Borrowing Condition to be eliminated.

     5.6 BANKING DAYS.

            All payments and  disbursements  which would be due on a day which
is not a  Banking  Day  will be due on the  next  Banking  Day.  All  payments
received  on a day which is not a Banking  Day will be  applied to the Loan on
the next Banking Day.

6.   CONDITIONS

            The Bank's  obligations  under this  Agreement  are subject to the
Bank's  receipt,  on or before  December 15, 1996, of the following  items, in
form  and  content  acceptable  to the Bank in its  sole  discretion,  and the
satisfaction  as  of  such  date,  of  the  following  additional   conditions
precedent:

     6.1 AUTHORIZATIONS.

            The  Bank  shall  have  received   evidence  that  the  execution,
delivery and  performance by the Borrower of the Loan Documents have been duly
authorized.

     6.2 GOVERNING DOCUMENTS; GOOD STANDING CERTIFICATES.ERTIFICATES

            The Bank shall have received a copy of the Borrower's  articles of
incorporation,  together with a certificate  of good standing for the Borrower
from the state where  formed and from any other state in which the Borrower is
required to qualify to conduct its business.

     6.3 LOAN DOCUMENTS.

            The Bank shall have received duly executed Loan Documents.

     6.4 EVIDENCE OF PRIORITY; TITLE INSURANCE.

            (a)   The Bank  shall  have  received  evidence  that the Liens in
favor of the Bank under the Loan Documents are valid,  enforceable,  and prior
to all others'  rights and  interests,  except  those the Bank  consents to in
writing, including those shown in the Title Policies (as defined below).

            (b)   The Bank shall have  received  1970 ALTA  extended  coverage
lender's  title  insurance  policies  in form and  issued  by a title  company
satisfactory  to Bank in the  Commitment  Amount ("Title  Policies"),  showing
Borrower  as the  owner of the fee  estate  in and to the Real  Property,  and
insuring the Bank that the Deeds of Trust  constitute  first priority Liens on
the Real Property,  subject to no exceptions  except as otherwise  approved by
Bank in writing, with such endorsements as may be required by Bank; and

            (c)   The Bank  shall  have  received  an ALTA  survey of the Real
Property meeting Bank's customary requirements.

     6.5 INSURANCE. 

            The Bank  shall  have  received  evidence  of  insurance  coverage
required by the Loan Documents.

     6.6 ENVIRONMENTAL QUESTIONNAIRE.

            The Bank shall have received a completed  Bank form  Environmental
Questionnaire and Disclosure  Statement,  together with an environmental  site
assessment of the Real Property,  acceptable to Bank, concerning any potential
toxic or hazardous conditions.

     6.7 APPRAISAL.

            The Bank shall have  completed  Appraisals  of the Real  Property,
which Appraisals shall be satisfactory in all respects to Bank.

     6.8 PAYMENT OF FEES.

            The Bank shall have  received  payment of all  accrued  and unpaid
fees and expenses payable to the Bank as provided for by the Loan Documents.

     6.9 ENGINEERING.

            The  Bank  shall  have  received  structural  reports  on all Real
Property.

     6.10 CREDIT.

            The Bank shall have  satisfactorily  completed its credit approval
process on the Borrower.

     6.11 OTHER ITEMS.

            The Bank shall have  received any other  documents and other items
Bank may reasonably require as conditions precedent to this Agreement.

     6.12 NO DEFAULT.

            No Event of Default or Potential Default shall exist.

     6.13 MATERIAL ADVERSE CHANGES.

            No  change  in  the  Borrower  or any  Real  Property  shall  have
occurred which has a Material Adverse Effect, as determined by the Bank.

     6.14 REPRESENTATIONS AND WARRANTIES.

            All  representations  and warranties of the Borrower  contained in
this Agreement or the other Loan Documents shall be true and correct.

     6.15 LEASES.

            The Bank shall have reviewed and approved all Leases.

7.   REPRESENTATIONS AND WARRANTIES

      When the Borrower signs this Agreement,  and until all  indebtedness and
obligations  of  the  Borrower  under  the  Loan  Documents   shall  be  fully
satisfied, the Borrower makes the following  representations and warranties to
the Bank.  Each  request  by the  Borrower  for an  advance  under the line of
credit constitutes a renewed representation and warranty.

     7.1 ORGANIZATION OF BORROWER; GOOD STANDING.

            The  Borrower is a  corporation  duly formed and validly  existing
under  the  laws of the  State of  California.  In each  state  in  which  the
Borrower does business, it is properly licensed, in good standing,  and, where
required, in compliance with any fictitious name statute.

     7.2 AUTHORIZATION; ENFORCEABLE AGREEMENT.

            This  Agreement  and the  other  Loan  Documents  are  within  the
Borrower's powers, have been duly authorized,  and do not conflict with any of
its  organizational  documents.  The Loan  Documents do not conflict  with any
law,  agreement,  or obligation by which the Borrower is bound. This Agreement
is a legal, valid and binding obligation of the Borrower,  enforceable against
the Borrower in  accordance  with its terms,  and any  instrument  or document
required  hereunder,  when executed and  delivered,  will be similarly  legal,
valid,   binding  and  enforceable,   subject  in  each  case  to  bankruptcy,
insolvency,  reorganization,   arrangement,  moratorium  and  other  loans  of
general  applicability  relating  to or  affecting  creditor's  rights  and to
general principles of equity.

     7.3 FINANCIAL INFORMATION.

            (a)   The Form 10-Q  Quarterly  Report filed by the Borrower  with
the  Securities and Exchange  Commission  for the period ending  September 30,
1996,  and the  Form  8-K  Current  Report  filed  by the  Borrower  with  the
Securities  and Exchange  Commission  for the period ending  October 31, 1996,
copies of which  have been  delivered  by the  Borrower  to the Bank,  and all
other  financial  statements  and data submitted in writing by the Borrower to
the Bank in connection  with the  Borrower's  request for the Loan,  are true,
correct and complete,  and all such financial  information presents fairly the
financial  condition of the Borrower as of the date thereof and the results of
the  operations of the Borrower for the period covered  thereby,  and has been
prepared  in  accordance  with  GAAP  on a  basis  consistently  applied.  The
Borrower  has  no  knowledge  of  any  material  liabilities,   contingent  or
otherwise,  at said date not reflected in said financial  information  and the
Borrower has not entered into any material  commitments or material  contracts
which  are not  reflected  in said  financial  information  which  may  have a
Material  Adverse  Effect on the Borrower.  Since said date there have been no
material  changes in the assets or liabilities  or financial  condition of the
Borrower  other than changes in the ordinary  course of business,  and no such
changes have been materially adverse changes.

            (b)   All  financial and other  information  that has been or will
be supplied to the Bank, including the financial statements of the Borrower:

                  (i)   is  sufficiently  complete  to give the Bank  accurate
      knowledge of the subject's financial condition;

                  (ii)  is in form and content as required by the Bank;

                  (iii) is in compliance with any government  regulations that
      apply; and

                  (iv)  does not fail to state any  material  facts  necessary
      to make the information contained therein not misleading.

All such information was and will be prepared in accordance with GAAP,  unless
otherwise noted.

     7.4 LAWSUITS.

            There is no lawsuit,  arbitration,  claim or other dispute pending
or threatened  against the Borrower which, if lost,  would  materially  impair
the  Borrower's  financial  condition or ability to repay the Loan,  except as
has been previously disclosed in writing to the Bank.

     7.5 TITLE TO ASSETS.

            The Borrower has good and clear title to its assets,  and the same
are not  subject to any Liens other than those  permitted  by Bank in writing,
including those shown in the Title Policies.

     7.6 COLLATERAL.

            All Collateral  required by this Agreement is owned by the grantor
of the security  interest  free of any title defects or any Liens or interests
of others, except as may have been permitted by the Bank in writing.

     7.7 PERMITS, FRANCHISES.

            The Borrower  possesses  all permits,  franchises,  contracts  and
licenses required and all trademark rights,  trade name rights, and fictitious
name rights  necessary to enable it to conduct the business in which it is now
engaged,  the failure by the  Borrower to possess  which would have a Material
Adverse Effect upon the Borrower or its business.

     7.8 INCOME TAX RETURNS.

            The Borrower has filed all tax returns and reports  required to be
filed and has paid all applicable federal,  state and local franchise,  income
and property  taxes which are due and  payable.  The Borrower has no knowledge
of any pending  assessments  or  adjustments  of its income  taxes or property
taxes for any year,  except as have been  disclosed  in  writing  to the Bank.
Borrower is not a "foreign  person"  within the meaning of Section  1445(f)(3)
of the Code.

     7.9 ERISA PLANS.

            (a)   As used herein,  (i) "ERISA"  means the Employee  Retirement
Income  Act of 1974,  as  amended;  (ii)  "PBGC"  means  the  Pension  Benefit
Guaranty  Corporation  established  pursuant to ERISA;  and (iii) "Plan" means
any  employee  pension  benefit  plan  maintained  or  contributed  to by  the
Borrower and insured by the PBGC.

            (b)   The Borrower has fulfilled its  obligations,  if any,  under
the minimum funding  standards of ERISA and the Code with respect to each Plan
and is in  compliance in all material  respects with the presently  applicable
provisions  of ERISA and the Code,  and has not  incurred any  liability  with
respect to any Plan under Title IV of ERISA.

            (c)   No reportable  event has occurred  under Section  4043(b) of
ERISA for which the PBGC  requires  30 day notice.  No action by the  Borrower
to terminate or withdraw  from any Plan has been taken and no notice of intent
to  terminate  a  Plan  has  been  filed  under  Section  4041  of  ERISA.  No
proceeding  has been  commenced  with respect to a Plan under  Section 4042 of
ERISA,  and no event has occurred or condition  exists which might  constitute
grounds for the commencement of such a proceeding.

     7.10 OTHER OBLIGATIONS.

            The  Borrower is not in default on any  material  Indebtedness  or
Contractual Obligation of the Borrower.

     7.11 NO EVENT OF DEFAULT.

            There is no Event of Default or Potential  Default  under the Loan
Documents.

     7.12 LOCATION OF BORROWER.

            The  Borrower's  place of business  (or, if the  Borrower has more
than one place of  business,  its chief  executive  office)  is located at the
address listed under the Borrower's signature on this Agreement.

     7.13 STATUS AS A REIT.

            The Borrower (i) is a real estate  investment  trust as defined in
Section 856 of the Code (or any  successor  provision  thereto),  (ii) has not
revoked  its  election  to be a real estate  investment  trust,  (iii) has not
engaged in any "prohibited  transactions" as defined in Section 856(b)(6)(iii)
of the Code (or any  successor  provision  thereto),  and (iv) for its current
"tax year" (as defined in the Code) is and for all prior tax years  subsequent
to its election to be a real estate  investment  trust has been  entitled to a
dividends paid deduction  which meets the  requirements  of Section 857 of the
Code.

8.   BORROWER OPTIONS

     8.1 EXTENSION OPTION.

            Provided that no Event of Default or Potential  Default shall have
occurred  at any  time  prior to the  Borrower's  attempted  exercise  of such
right,  the Borrower shall have the right to extend  ("Extension  Option") the
term of the Loan and the  Availability  Period from the  Maturity  Date to the
date  twelve (12) months  following  the  Maturity  Date  ("Extended  Maturity
Date"),  provided  that  each of the  following  conditions  shall  have  been
satisfied:

            (a)   The Borrower  shall provide the Bank with written  notice of
the Borrower's  request to exercise the Extension  Option not more than ninety
(90) days or less than thirty (30) days prior to the Maturity Date;

            (b)   On or before the Maturity  Date,  the Borrower  shall pay to
the Bank an  extension  fee in  immediately  available  funds in the amount of
 .25% of the Commitment Amount;

            (c)   No Event of Default or Potential  Default  shall exist as of
the Maturity Date;

            (d)   The  Borrower   shall  execute  all   documents   reasonably
required  by the Bank in order to exercise  the  Extension  Option,  and shall
deliver  to the Bank,  such  title  insurance  endorsements  as the Bank shall
require;

            (e)   There shall have  occurred no change since the Closing Date,
as determined by the Bank in its sole discretion,  which could have a Material
Adverse Effect on the Borrower or any Real Property; and

            (f)   If the Bank,  in its sole  discretion,  shall  require,  the
Bank shall have  obtained new  Appraisals  of the Real  Property in accordance
with Section  4.2(a)(ii)  above,  the Loan  Availability  shall be adjusted by
reason thereof,  and the outstanding  principal  balance of the line of credit
as of the Maturity Date shall not exceed the adjusted Loan Availability.

     8.2 TERM OUT OPTION.

            (a)   Provided  that no  Event of  Default  or  Potential  Default
shall  have  occurred  on more  than one  occasion  at any  time  prior to the
Borrower's  attempted  exercise  of such  right,  and at any time  during  the
initial term of the Loan,  the Borrower  shall have the right,  exercisable on
not more than  three (3)  occasions  ("Term Out  Option"),  to borrow all or a
portion of the amount remaining  available for disbursement  under the line of
credit  at such time as,  and/or to  convert  all or a portion  of the  amount
outstanding  under the line of credit  at such time  into,  a term loan on the
terms and  conditions  hereinafter  provided  for.  Each  amount  so  borrowed
and/or  converted  by the  Borrower is  referred  to herein as a "Termed  Loan
Amount."

            (b)   If the  Borrower  shall  desire  to  exercise  the  Term Out
Option,  the  Borrower  shall give  written  notice  thereof to the Bank.  The
Borrower  shall  not be  entitled  to  exercise  the Term Out  Option  as to a
principal amount of less than Five Million Dollars  ($5,000,000).  The term of
any Termed  Loan  Amount  shall  expire on the  Banking  Day  selected  by the
Borrower in its notice of  exercise  of the Term Out Option,  which shall be a
day on or before  five (5) years  following  the date of such  notice.  If the
Borrower  shall  validly  exercise  the Term Out  Option,  and  subject to the
satisfaction  of the conditions  provided for in subparagraph  (d) below,  the
Borrower's  borrowing as, and/or  conversion  of, all or a portion of the Loan
into a Termed  Loan Amount  shall  become  effective  on the Banking Day as of
which such conditions  shall have been satisfied,  as confirmed by the Bank to
the Borrower in writing.

            (c)   Each  Termed  Loan  Amount  shall bear  interest  at the per
annum  interest  rates  applicable  to the Loan as provided  in the Note.  The
Borrower  shall pay to the Bank the principal  amount of a Termed Loan Amount,
and all accrued  interest  thereon in monthly  installments  of principal  and
interest.  The principal portion of such monthly  installments  shall be based
upon an  amortization  of the Termed Loan Amount over a twenty-five  (25) year
period,  with interest  thereon at a per annum rate of nine percent (9%);  and
the  interest  portion  of such  monthly  installments  shall  be equal to all
accrued  and  unpaid  interest  on the  outstanding  principal  balance of the
Termed Loan  Amount  (and not the  interest  portion of each  installment  set
forth in the  foregoing  amortization  schedule).  Such  monthly  installments
shall be payable at the times and in the manner  provided  for in the Note for
monthly  interest  payments  under the line of  credit.  Subject to the Bank's
rights to accelerate the Loan as provided in the Loan  Documents,  each Termed
Loan Amount shall mature on the date for such Termed Loan Amount  provided for
in  subparagraph  (b) above,  notwithstanding  the fact that the Maturity Date
may occur on an earlier date.  The Loan  Availability,  and the portion of the
Loan made  available to the  Borrower on a revolving  credit  basis,  shall be
reduced by an amount  equal to each Termed Loan  Amount.  If at any time,  the
sum of the  outstanding  principal  amounts of the Termed Loan Amounts and the
amount  outstanding  under  the line of  credit  shall  exceed  the  lowest of
(i) the Commitment Amount,  (ii) the Real Property Collateral value, and (iii)
the Imputed Loan Maximum Amount,  such occurrence shall be an Excess Borrowing
Condition,  and the Borrower shall cause such Excess Borrowing Condition to be
eliminated as provided in Section 2.5 above.

            (d)   The  Borrower's  right to exercise the Term Out Option shall
be subject to the satisfaction of the following  conditions:  (i) concurrently
with the  Borrower's  delivery  of each  notice  of  exercise  of the Term Out
Option,  the  Borrower  shall pay to the Bank a fee in  immediately  available
funds in the  amount  of .50% of such  Termed  Loan  Amount;  (ii) no Event of
Default or  Potential  Default  shall  exist as of the  effective  date of the
borrowing  and/or  conversion  of such  Termed  Loan  Amount  as  provided  in
subparagraph  (b); (iii) the Borrower  shall execute all documents  reasonably
required  by the Bank in order to  exercise  the Term Out  Option,  and  shall
deliver  to the Bank,  at the  Borrower's  sole cost and  expense,  such title
insurance  endorsements  as the Bank  shall  require;  (iv)  there  shall have
occurred no change since the Closing  Date,  as  determined by the Bank in its
sole  discretion,  which could have a Material  Adverse Effect on the Borrower
or any Real  Property;  and (v) if the  Bank,  in its sole  discretion,  shall
require,  the Bank shall have obtained new  Appraisals of the Real Property in
accordance  with  Section  4.2(a)(i)  above,  the Loan  Availability  shall be
adjusted by reason thereof and the outstanding  principal  balance of the Loan
shall  not  exceed  the  lowest  of (a) the  Commitment  Amount;  (b) the Real
Property  Collateral  Value;  or (c) the Imported Loan Maximum  Amount (taking
into account such Termed Loan Amount).

     8.3 UPREIT TRANSFER.IT TRANSFER

            Notwithstanding  anything to the  contrary  contained  in the Loan
Documents,  including the Deeds of Trust, the Borrower shall have the right to
transfer  title to the Real Property to the UPREIT  ("UPREIT  Transfer"),  and
the Bank shall not  accelerate  the Maturity Date or other date for payment in
full of the  Loan by  reason  thereof,  provided  that  each of the  following
conditions shall have been satisfied:

            (a)   The Borrower  shall provide the Bank with written  notice of
the  Borrower's  intent to make the UPREIT  Transfer not less than  forty-five
(45) days prior to the intended effective date thereof;

            (b)    The   Bank   shall   have   reviewed   and   approved   the
organizational  documents  for  the  UPREIT,  and  shall  have  received  such
certificates,  authorizations and legal opinions with respect to the UPREIT as
the Bank shall require;

            (c)   The  Borrower  and the UPREIT  shall  execute all  documents
reasonably  required  by the  Bank in  connection  with the  UPREIT  Transfer,
including,  without  limitation,  assumption  agreements and  guarantees,  and
shall  deliver to the Bank,  at the  Borrower's  sole cost and  expense,  such
title endorsements as the Bank shall require; and

            (d)   There shall have  occurred no change since the Closing Date,
as determined by the Bank in its sole discretion,  which could have a Material
Adverse Effect on the Borrower or any Real Property.

9.   COVENANTS

      The Borrower  agrees that,  until all  indebtedness  and  obligations of
Borrower under the Loan Documents shall be fully satisfied:

     9.1 USE OF PROCEEDS.

            The Borrower  shall use the  proceeds of the advances  made by the
Bank  under  the Loan  primarily  for the  acquisition  of and  investment  in
commercial real properties, and for general working capital purposes.

     9.2 FINANCIAL INFORMATION.

            The Borrower  shall  provide to the Bank the  following  financial
information  and  statements and such  additional  information as requested by
the Bank from time to time:

            (a)   As soon as  available  but not later  than 90 days after the
Borrower's  fiscal  year  end,  the  Borrower's  annual  financial  statements
including balance sheet, income statement,  statement of stockholders'  equity
and source and use of funds  statement.  These  financial  statements  must be
audited  (with an  unqualified  opinion) by the  Accountants.  The  statements
shall be prepared on a consolidated basis in accordance with GAAP.

            (b)   As soon as  available  but not later  than 60 days after the
period's  end,  the  Borrower's  quarterly  financial  statements,   including
balance sheet, income statement,  statement of stockholders' equity and source
and  use of  funds  statement.  These  financial  statements  may be  Borrower
prepared  and must be  certified  by a  Responsible  Officer.  The  statements
shall be prepared on a consolidated basis in accordance with GAAP.

            (c)   As soon as  available  but not later  than 90 days after the
Borrower's  fiscal year end, cash flow statement  projections for Borrower for
the succeeding  fiscal year,  detailing  expected sources and uses of cash for
such fiscal year;

            (d)   As soon as  available  but not later  than 60 days after the
end of each  fiscal  quarter,  operating  statements  which  detail  operating
results on a  month-by-month  basis for the Real  Property for the twelve (12)
month  period  ending as of the end of such  quarter;  rent  rolls;  and lease
status  reports for each Real Property,  prepared in the Borrower's  customary
forms or another form required by the Bank.

            (e)   Copies of the Borrower's Form 10-K Annual Report,  Form 10-Q
Quarterly  Report,  Form 8-K  Current  Report  and all  other  filings  by the
Borrower with the  Securities  and Exchange  Commission,  within 15 days after
the date of filing.

            (f)   At the  time of the  delivery  of the  financial  statements
provided for in Sections 9.2(a) and (b), a Compliance  Certificate executed by
a Responsible  Officer of the Borrower  certifying (i) compliance  with all of
Borrower's  financial  covenants  contained  herein,   including   appropriate
supporting  schedules,  (ii) that no Event of Default or Potential Default has
occurred and is continuing,  if any Event of Default or Potential  Default has
occurred and is continuing,  specifying the nature and extent  thereof,  (iii)
that the Borrower is not in default  with  respect to any other  Indebtedness,
or if  the  Borrower  is so in  default,  specifying  the  nature  and  extent
thereof,  (iv) as to the amount and nature of any  contingent  liabilities  to
which the Borrower has become  subject  since the date of the last  Compliance
Certificate,  and (v) that the outstanding  principal amount of the Loan as of
the date thereof does not exceed Loan Availability.  Notwithstanding  anything
to the contrary  contained herein and without limiting the Bank's other rights
and remedies,  if any Compliance  Certificate  required under this Section 9.2
is not  provided on or before the due date  therefor,  the  Borrower  shall be
prohibited  from any  further  borrowing  under the line of credit  until such
Compliance Certificate is provided.

                  (g)   Such other  financial  and/or  operating  reports  and
other  information  on the  Borrower  or any Real  Property  as the Bank shall
reasonably request from time to time.

     9.3 OTHER INFORMATION.

            The Borrower shall also provide to the Bank:

            (a)   Promptly  (and in any  event  within  48  hours)  after  the
Borrower  first has  knowledge  of (i) its failing to continue to qualify as a
real  estate  investment  trust as defined in Section  856 of the Code (or any
successor  provision  thereof),  (ii)  any  act by the  Borrower  causing  its
election  to be  taxed as a real  estate  investment  trust to be  terminated,
(iii) any  act  causing  the  Borrower  to be subject to the taxes  imposed by
Section 857(b)(6) of the Code (or any successor  provision  thereto),  or (iv)
the Borrower  failing to be entitled to a dividends paid deduction which meets
the  requirements  of Section  857 of the Code,  a written  notice of any such
occurrence or circumstance.

            (b)   Such  additional  information  as the  Bank  may  reasonably
request from time to time.

            (c)   Such  information  as the Bank  may  request  regarding  the
Collateral as provided in Article 10 herein.

     9.4 FINANCIAL COVENANTS.

            (a)   TANGIBLE  NET  WORTH.   The  Borrower  shall  at  all  times
maintain  a  Tangible  Net  Worth  equal to at least  Ninety  Million  Dollars
($90,000,000).

            (b)   EBITDA  TO DEBT  SERVICE.  The  Borrower  shall at all times
maintain a ratio of EBITDA to Debt  Service of at least 2:1.  This ratio shall
be calculated in each of Borrower's  fiscal years  throughout  the term of the
Loan as follows:  at the end of the first  fiscal  quarter,  using the results
of that fiscal  quarter;  at the end of the second fiscal  quarter,  using the
results  of the  first two  fiscal  quarters;  at the end of the third  fiscal
quarter,  using the results of the first three  fiscal  quarters;  and at each
fiscal year end, using the results of such fiscal year.

            (c)   LEVERAGE.   The  Borrower   shall  at  all  times   maintain
Leverage of not greater than .50:1.0.

            (d)   DISTRIBUTIONS.

                  (i)   Subject  to   subparagraph   (ii)   below,   aggregate
      distributions  to  shareholders  of the  Borrower  as of the end of each
      fiscal  quarter  and as of the end of each  fiscal year shall not exceed
      ninety-eight  percent  (98%)  of Funds  From  Operations  for each  such
      period.  For purposes of this Section 9.4(d),  the term  "distributions"
      shall mean and include all  dividends  and other  distributions  to, and
      the  repurchase  of shares from,  the holder of any equity  interests in
      the Borrower.

                  (ii)  No distributions  shall be made during the continuance
      of any Event of Default  arising  out of the  Borrower's  failure to pay
      any monetary  obligation  when due under any Loan  Document (a "Monetary
      Default").  In the event of any other Event of Default,  Borrower  shall
      be  entitled  to make  the  regularly  scheduled  distributions  for the
      fiscal  quarter  in which  such Event of  Default  shall  occur,  not to
      exceed the  amount  permitted  under  subparagraph  (i)  above.  For the
      following  fiscal quarter and each fiscal quarter  thereafter  until any
      such other  Event of Default  shall have been cured,  the  distributions
      shall not exceed the minimum  amount that the Borrower  must  distribute
      to its  shareholders  in order to maintain  compliance with Section 9.16
      below; provided,  however, that if any such other Event of Default shall
      remain  uncured  or shall  not be  waived  by the Bank for more than 100
      days, as of such date and continuing thereafter,  the Borrower shall not
      be entitled to make any further distributions.

            (e)   DEVELOPMENT.  Unless the  Borrower  shall have  obtained the
Bank's prior written approval  therefor,  at no time shall  Development  Costs
(as  defined  below)  exceed  an  amount  equal  to ten  percent  (10%) of the
Borrower's  cost basis in the Real  Property and any other real estate  assets
owed by the  Borrower  (meaning the value at which  Borrower  carries the Real
Property and other real estate  assets of Borrower on its books in  accordance
with  GAAP,  without  the  effect of any  accumulated  depreciation).  For the
purposes of this  Agreement,  "Development  Costs" shall mean the aggregate of
all costs and expenses  incurred and/or  reasonably  projected by the Borrower
to be incurred by the Borrower in the  acquisition of unimproved real property
or the  development of unimproved or improved real property.  For the purposes
of this  section,  "unimproved  real  property"  shall mean any real  property
other than real property  improved with  commercial  improvements  for which a
certificate  of occupancy or its  equivalent has been issued by the applicable
Governmental  Authority.  Without  limiting the foregoing,  the Borrower shall
not  acquire  or invest in any real  property,  and  shall  not  commence  the
construction or development of any  improvements on any real property,  if the
Development  Costs relating thereto would cause the limitation  established by
this section to be exceeded.

            (f)   DEBT  COVERAGE  RATIO OF PROPERTY.  The Imputed Loan Maximum
Amount shall be  redetermined by the Bank as of the end of each fiscal quarter
on the basis of the Net  Operating  Income from all of the Real  Property  for
the twelve (12) month period ending as of the end of such fiscal quarter,  and
the Annual Debt Service  shall be calculated as of the end of each such fiscal
quarter in the manner  provided in the  definition  of "Imputed  Loan Maximums
Amount"  provided in Section  1.1 above.  Upon the Bank's  redetermination  of
the Imputed  Loan  Maximum  Amount as of the end of each fiscal  quarter,  the
Loan Availability shall be adjusted,  if necessary,  on the basis thereof.  If
any  such  adjustment  shall  cause  the  occurrence  of an  Excess  Borrowing
Condition,  the  Borrower  shall cause such Excess  Borrowing  Condition to be
eliminated as provided in Section 2.5 above.

            (g)   CALCULATION.  Each of the  foregoing  ratios  and  financial
requirements  shall be calculated  as of the last day of each fiscal  quarter,
but shall be satisfied by the Borrower at all times.

     9.5 TAXES AND OTHER LIABILITIES.

            The  Borrower  shall pay and  discharge,  before  the same  become
delinquent and before  penalties  accrue thereon,  all taxes,  assessments and
governmental charges upon or against it or any of its properties,  and all its
other liabilities at any time existing, except to the extent and so long as:

            (a)   The  same  are  being   contested   in  good  faith  and  by
appropriate  proceedings  in such manner as not to cause any Material  Adverse
Effect  on  Borrower  or any  Real  Property  or the  loss  of  any  right  of
redemption from any sale thereunder; and

            (b)   Borrower   shall  have  set  aside  on  its  books  reserves
(segregated to the extent required by GAAP) adequate with respect thereto.

     9.6 OTHER LIENS.

            The  Borrower  shall  not  create,   assume,  or  allow  any  Lien
(including judicial Liens) on the Real Property, except:

            (a)   Deeds of trust and security agreements in favor of the Bank;

            (b)   Liens for property taxes not yet due; or

            (c)   Liens   outstanding  on  the  date  of  this  Agreement  and
previously  disclosed in writing to and permitted by the Bank, including those
shown in the Title Polices.

If at any time any Lien other than those  referred  to above  shall be imposed
upon or otherwise  affect any Real  Property  without the Bank's prior written
consent, the Borrower shall immediately cause such Lien to be removed,  either
by  satisfying  the same or causing an  appropriate  lien  release  bond to be
recorded with respect to such Lien.  If the Borrower  shall fail to cause such
Lien to be  removed  within  forty-five  (45) days  following  the date of its
recordation,  such  failure  shall  constitute  an  Event of  Default  without
further notice or opportunity to cure hereunder;  and the Bank, in addition to
its other  rights and  remedies by reason  thereof  under the Loan  Documents,
shall  have the right to advance  its own funds in  payment of such Lien,  and
the amount of such  advance,  together  with  interest  thereon at the Default
Rate provided for in the Note shall be  immediately  due and payable and shall
be secured by the Liens granted in favor of Bank under the Loan Documents.

     9.7 NOTICES TO BANK.

            The Borrower shall promptly notify the Bank in writing of:

            (a)   any Event of  Default  hereunder  or any event  which  would
become an Event of Default  hereunder upon the giving of notice,  the lapse of
time, or both;

            (b)   any lawsuit or  arbitration  over Two Hundred Fifty Thousand
Dollars ($250,000) against the Borrower;

            (c)   any  significant   dispute  between  the  Borrower  and  any
Governmental  Authority  which may have a  Material  Adverse  Effect  upon the
Borrower;

            (d)   any  event,  circumstance  or  condition  which  may  have a
Material Adverse Effect on the Borrower; and

            (e)   any  change  in the  Borrower's  name or trade  name,  legal
structure,  or place of business,  (or chief executive  office if the Borrower
has more than one place of business).

     9.8 AUDITS; BOOKS AND RECORDS.

            The  Borrower  shall  maintain  adequate  books and records and to
allow  the Bank and its  agents  to  inspect  the  Borrower's  properties  and
examine,  audit and make copies of books and records at any  reasonable  time.
If any of the  Borrower's  properties,  books or records are in the possession
of a third party,  the Borrower  hereby  authorizes that third party to permit
the Bank or its agents to have access to perform  inspections or audits and to
respond to the Bank's  requests for information  concerning  such  properties,
books and records.

     9.9 COMPLIANCE WITH LAWS.

            The Borrower shall comply with all  Requirements of Law (including
any fictitious name statute), applicable to the Borrower's business.

     9.10 PRESERVATION OF RIGHTS.

            The Borrower shall maintain and preserve in all material  respects
all rights, privileges, and franchises the Borrower now has.

     9.11 MAINTENANCE OF PROPERTIES.

            The Borrower  shall make repairs,  renewals,  or  replacements  to
keep the Borrower's properties in good working condition.

     9.12 INSURANCE.

            The Borrower shall maintain the following insurance:

            (a)   LIABILITY  INSURANCE.  Commercial general liability coverage
in a limit of not less than  $5,000,000 for a single  occurrence.  This policy
shall  name Bank as an  additional  insured.  Coverage  shall be written on an
occurrence basis, not claims made.

            (b)   PROPERTY   DAMAGE   INSURANCE.   All  risk  property  damage
insurance in  nonreporting  form on the Real Property,  with a policy limit in
an amount not less than the full  insurable  value of the Real  Property  on a
replacement  cost basis,  including  tenant  improvements,  if any. The policy
shall  include a business  interruption  (or rent loss,  if more  appropriate)
endorsement in the amount of twelve months'  principal and interest  payments,
taxes and insurance premiums,  a lender's loss payable endorsement (438 BFU or
its  equivalent)  in favor  of Bank,  and any  other  endorsements  reasonably
required by Bank.

            (c)   OTHER  INSURANCE.  Such  additional  insurance  that Bank in
its  reasonable  judgment  may from time to time  require,  against  insurable
hazards  which  at the  time  are  commonly  insured  against  in the  case of
property  similarly  situated.  Such  additional  insurance  may include flood
insurance  as  required  by  federal  law,  but shall not  include  earthquake
insurance.  At Bank's request,  Borrower shall supply Bank with an original or
underlyer of any policy.

            (d)   INSURANCE  COMPANIES.  All  policies of  insurance  required
under the Loan  Documents  shall be issued by companies  having a minimum A.M.
Best's rating of A:IX. The limits,  coverage,  forms,  deductibles,  inception
and expiration  dates and  cancellation  provisions of all such policies shall
be acceptable to Bank. In addition,  each required  property  insurance policy
shall  provide  that all  proceeds  be  payable  to Bank to the  extent of its
interest.  An  approval  by Bank is not,  and  shall  not be  deemed  to be, a
representation  of the  solvency  of any  insurer  or the  sufficiency  of any
amount of insurance.

            (e)   REQUIREMENTS.  Each policy of insurance  required  under the
Loan Documents  shall provide that it may not be modified or canceled  without
at least  thirty (30) days' prior  written  notice to Bank.  When any required
insurance  policy expires,  Borrower shall furnish Bank with proof  acceptable
to  Bank  that  the  policy  has  been  reinstated  or a  new  policy  issued,
continuing  in force  the  insurance  covered  by the  policy  which  expired.
Borrower shall also furnish Bank with evidence  satisfactory  to Bank that all
premiums  for such policy  have been paid at the time of renewal or  issuance.
If Bank fails to receive such proof and  evidence,  Bank shall have the right,
but not the  obligation,  to obtain current  coverage and advance funds to pay
the premiums for it.  Borrower shall repay Bank  immediately on demand for any
advance for such premiums,  which shall be considered to be an additional loan
to Borrower  bearing interest at the  Reference-Based  Rate, as defined in the
Note, and secured by the Deed of Trust and any other  Collateral  held by Bank
in connection with the Loan.

            Upon the request of the Bank,  Borrower  shall deliver to the Bank
a copy of each insurance  policy,  or, if permitted by the Bank, a certificate
of insurance listing all insurance in force.

     9.13 ERISA PLANS.

            The Borrower  shall give prompt  written notice to the Bank of the
occurrence of any  reportable  event under Section  4043(b) of ERISA for which
the PBGC  requires 30 day notice;  any action by the  Borrower to terminate or
withdraw from a Plan or the filing of any notice of intent to terminate  under
Section  4041 of ERISA;  any notice of  noncompliance  made with  respect to a
Plan under Section  4041(b) of ERISA;  or the  commencement  of any proceeding
with respect to a Plan under Section 4042 of ERISA.

     9.14 ADDITIONAL NEGATIVE COVENANTS.

            The Borrower shall not, without the Bank's written consent:

            (a)   liquidate or dissolve the Borrower's business;

            (b)   enter into any consolidation,  merger, pool,  syndicate,  or
other combination where the Borrower is not the surviving Person;

            (c)   (i)  master  lease  all  or  a   substantial   part  of  the
Borrower's  business or assets,  or (ii) dispose of all or a substantial  part
of the Borrower's  business or assets, if any such master lease or disposition
would have a Material Adverse Effect on Borrower;

            (d)   acquire or purchase a business or its assets other  business
or assets of the kind permitted under Section 9.17 of this Agreement;

            (e)   sell or  otherwise  dispose of any assets for less than fair
market value, or enter into any sale and leaseback  agreement  covering any of
its fixed or capital assets;

            (f)   suspend its business activity for more than two days;

            (g)   use any  proceeds of the Loan,  directly or  indirectly,  to
purchase or carry,  or reduce or retire any loan incurred to purchase or carry
any  "Margin  Stock"  (within  the  meaning  of  Regulation  U of the Board of
Governors  of the Federal  Reserve  System) or to extend  credit to others for
the purpose of purchasing or carrying any Margin Stock; or

            (h)   amend  its  articles  of  incorporation,  by-laws  or  other
organizational documents.

     9.15 PERFECTION OF LIENS; COOPERATION.

            The Borrower  shall assist the Bank in perfecting  and  protecting
its Liens in the Real Property and other  Collateral,  and shall  reimburse it
for  reasonable  costs it incurs to  protect  such  Liens;  and shall take any
action  reasonably  requested  by the Bank to carry out the intent of the Loan
Documents.

     9.16 CONTINUED STATUS AS A REIT; PROHIBITED TRANSACTIONS.

            The  Borrower  (i) shall  continue to be a real estate  investment
trust as  defined  in  Section  856 of the Code  (or any  successor  provision
thereto),  (ii) shall not revoke its  election to be a real estate  investment
trust,  (iii) shall not engage in any "prohibited  transactions" as defined in
Section  856(b)(6)(iii) of the Code (or any successor provision thereto),  and
(iv) shall  continue to be entitled to a dividend paid  deduction  meeting the
requirements of Section 857 of the Code.

     9.17 CONDUCT OF BUSINESS.

            The  Borrower  shall  engage  primarily  in  the  business  of the
acquisition  of  or  investment  in  commercial  real  properties,  and  other
business  activities  of  the  Borrower  reasonably   incidental  to  business
activities otherwise permitted under this section.

     9.18 MANAGEMENT OF BORROWER.

            The  Borrower's  business  affairs and  activities  are managed by
Franklin  Properties,  Inc.  pursuant to an Advisory  Agreement dated March 1,
1989 as  amended  October 1,  1994.  The  Borrower  shall not  amend,  modify,
terminate or surrender such Advisory Agreement,  release Franklin  Properties,
Inc. from any of its obligations  thereunder or enter into any other agreement
with any other Person for the  management of the Borrower's  business  affairs
or activities, without the Bank's prior written consent.

10.   COLLATERAL

     10.1 REAL PROPERTY.

            (a)   Without  notice  to or the  consent  of  Borrower,  Bank may
disclose to any title  insurance  company  which  insures any interest of Bank
under a Deed of Trust  (whether as primary  insurer,  coinsurer or  reinsurer)
any information,  data or material in Bank's possession  relating to Borrower,
the Loan, or the Real Property.

            (b)   The Bank may require  Appraisals or  inspections of the Real
Property,   as  required   elsewhere  in  this   Agreement  or  as  separately
communicated  to the Borrower.  The Bank assumes no liability for the accuracy
of any  Appraisal  or  inspection  and makes no warranty of any kind about the
condition or value of the Real Property.

            (c)   Borrower  agrees  that it shall  not  make any  Accelerating
Transfer (as defined in the Deed of Trust)  except as  otherwise  permitted in
this  Agreement,  unless the  transfer is preceded by Bank's  express  written
consent to the particular  transaction and transferee.  Bank may withhold such
consent in its sole discretion.  If any Accelerating  Transfer occurs, Bank in
its  sole  discretion  may  declare  all of the  obligations  under  the  Loan
Documents to be  immediately  due and payable,  and Bank may invoke any rights
and remedies  provided by the Deed of Trust, this Agreement and the other Loan
Documents.

     10.2 PERSONAL PROPERTY.

            (a)   The  Borrower's  obligations  to the  Bank  under  the  Loan
Documents  will be secured by personal  property the Borrower now owns or will
own in the future,  as may be included in a Deed of Trust or other  instrument
securing  the  Loan.   This   Collateral   is  further   defined  in  security
agreement(s)  executed by the  Borrower  either as separate  documents or in a
deed of trust or  mortgage.  All  personal  property  collateral  securing any
other  present or future  obligations  of the  Borrower to the Bank shall also
secure this Loan.

            (b)   Borrower shall not sell,  convey,  or otherwise  transfer or
dispose of its  interest in any Personal  Property,  or agree to do any of the
foregoing,  other than in the ordinary course of Borrower's business,  without
the prior written consent of Bank in each instance.

     10.3 REAL PROPERTY COVENANTS.

            (a)   MAINTENANCE  AND REPAIR.  Borrower  shall not (i)  demolish,
alter,  remove  or add to  any  improvements  located  on  any  Real  Property
("Improvements"),  or (ii) erect any new  buildings,  structures  or  building
additions  on the Real  Property,  without the prior  written  consent of Bank
except as may be expressly  permitted by this  Agreement.  Borrower  shall pay
when due all claims for labor  performed and materials  furnished  therefor in
connection with any Improvements or construction  activities.  Notwithstanding
the  foregoing,  the  Borrower  shall  have the  right  to make the  following
Improvements:  (A)  the  repair  and  restoration  of  Improvements  following
damage  thereto as  required  by any Deed of Trust,  (B) the  construction  or
installation of non-structural alterations or improvements,  provided the same
are in all respects  consistent with the character and utility of the existing
Improvements,  and (C) the installation or construction of tenant improvements
and related  demolition  in  connection  with any Leases  entered  into by the
Borrower in accordance with this Agreement.

            (b)   PRESERVATION  OF RIGHTS.  Borrower  shall  obtain,  preserve
and maintain in good  standing,  as  applicable,  all rights,  privileges  and
franchises  necessary or desirable for the conduct of Borrower's  business and
all  permits,  licenses  and  approvals  (including  any  subdivision  map, if
applicable)  which are required to be obtained from  Governmental  Authorities
in order to  construct,  occupy,  operate,  market and sell real estate.  Upon
request,  Borrower shall promptly deliver copies of all such permits, licenses
and approvals to Bank.

            (c)   TAX RECEIPTS; IMPROVEMENT DISTRICT; CC&RS.

                  (i)   Throughout  the term of the Loan, at  Borrower's  sole
      expense,  Bank shall be furnished with a tax services contract issued by
      a tax reporting agency satisfactory to Bank.

                  (ii)  Borrower  shall not  consent  to, vote in favor of, or
      directly or indirectly  advocate or assist in the  incorporation  of any
      part of the Real Property into any  improvement or community  facilities
      district,  special assessment  district or other district without Bank's
      prior written  consent in each  instance.  Borrower  shall not,  without
      Bank's prior written consent in each instance,  execute, amend or modify
      any  covenants,  conditions and  restrictions  affecting any part of the
      Real Property.

            (d)   SITE VISITS;  BOOKS AND  RECORDS.  In addition to the rights
provided  Bank and subject to the terms and  conditions  in the Deed of Trust,
Borrower  grants Bank, its agents and  representatives  the right to enter and
visit the Real Property at any reasonable  time for the purposes of inspecting
the Real Property.  Borrower shall also allow Bank to examine,  copy and audit
its books and  records.  Bank owes no duty of care to protect  Borrower or any
other party against,  or to inform Borrower or any other party of, any adverse
condition affecting the Real Property,  including any defects in the design or
construction  of any  Improvements on the Real Property or the presence of any
Hazardous  Materials  on  the  Real  Property.  Prior  to  entering  the  Real
Property,  Bank shall give Borrower  reasonable notice of its intent to enter.
Bank shall exercise  reasonable  efforts to avoid  interfering with Borrower's
use of the Real Property in connection  with the  activities  permitted  under
this section.

            (e)   MANAGEMENT   AGREEMENTS.   Without   Bank's  prior   written
consent,  Borrower  shall  not  enter  into any  agreement  providing  for the
management,  leasing or operation of any portion of any Real Property with any
third party other than Continental  Property Management Co., or amend, modify,
terminate or surrender any such agreement currently in place.

            (f)   CONDITIONAL  SALES  CONTRACTS;  REMOVAL  OF  FIXTURES  AND
EQUIPMENT.  Without  Bank's  prior  written  consent,  Borrower  shall not (i)
purchase any materials, equipment,  furnishings or fixtures to be installed on
the Real  Property  under any  agreement  where the seller  reserves a Lien or
title  thereto or the right of removal  or  repossession  after such items are
installed  on the Real  Property,  or (ii) remove or permit to be removed from
the Real Property or the  Improvements  any  equipment,  machinery or fixtures
used in connection  with the management,  maintenance,  operation or enjoyment
thereof unless  replaced by articles of equal  suitability  and value owned by
Borrower free and clear of any Lien.

            (g)   USE AND LEASING OF THE PROPERTY.

                  (i)   INCOME FROM  PROPERTY.  Borrower shall first apply all
      income  derived  from the  Real  Property,  including  all  income  from
      Leases,  to pay  costs  and  expenses  associated  with  the  ownership,
      maintenance,  operation,  leasing and  financing  of the Real  Property,
      including   all  amounts  then  required  to  be  paid  under  the  Loan
      Documents, before using or applying such income for any other purpose.

                  (ii)  LEASING.

                        (A)   Except  as   otherwise   approved   by  Bank  in
      writing,  all Leases  shall be entered  into with bona fide third  party
      tenants  financially capable of performing their obligations under their
      Leases, and shall reflect  arms-length  transactions at the then current
      market  rate  for   comparable   space.   Borrower   shall  perform  all
      obligations  required  to  be  performed  by it as  landlord  under  any
      Lease.  Borrower  shall not accept payment of more than one month's rent
      in  advance  from any  tenant.  Except as may be  permitted  under  this
      paragraph,  without the prior written  consent of Bank,  Borrower  shall
      not enter  into,  modify,  amend,  surrender  or  terminate  any  Lease.
      Notwithstanding the foregoing:

                              (1) Borrower may  terminate a Lease  without the
            prior written  consent of Bank for non-payment of rent if Borrower
            would in good faith do so on such default in the  ordinary  course
            of its business;

                              (2) The  prior  approval  of Bank  shall  not be
            required  to any Lease if (a) the  proposed  use to be made of the
            premises  subject to the Lease does not involve the use,  storage,
            processing,  manufacture,  generation,  disposal or release of any
            Hazardous  Materials  as a principal  business  operation  or as a
            necessary  and principal  component of a business  operation to be
            conducted  at said  premises;  (b) the Lease is not a Major Lease;
            and (c) the Lease does not  contain  one or more of the  following
            types  of lease  provisions:  (i)  granting  an  option,  right of
            first offer or refusal or other  peremptory  right to purchase all
            or any  portion  of the  Property,  (ii)  granting  the tenant any
            right to receive  any  portion of any  insurance  or  condemnation
            proceeds,  (iii)  allowing for rental  offsets,  or (iv) providing
            for environmental or Hazardous  Materials  indemnification  by the
            landlord.

                              (3) The  prior  approval  of Bank  shall  not be
            required to any amendment or  modification of a Lease other than a
            Required  Lease or Major Lease if the  amendment  or  modification
            contains no provision which, if originally  included in the Lease,
            would not have required the prior approval of Bank.

                        (B)   Borrower  shall  disclose  to  Bank  any and all
      Leases which affect the Property.  Borrower  shall  promptly  deliver to
      Bank  such  rent  rolls,   leasing  schedules  and  reports,   operating
      statements  or other leasing  information  as Bank from time to time may
      request,  and shall promptly  notify Bank of any material tenant dispute
      or material  adverse  change in leasing  activity on the Real  Property.
      Borrower  shall  promptly  obtain  and  deliver  to Bank  such  estoppel
      certificates   and   subordination,   non-disturbance   and   attornment
      agreements or non-disturbance and attornment  agreements from tenants as
      Bank from time to time may  require.  In no event shall any  approval by
      Bank of a Lease be a  representation  of any  kind  with  regard  to the
      Lease or its enforceability,  or the financial capacity of any tenant or
      Lease guarantor.

                        (C)   If Bank's  prior  written  approval  is required
      for  any  Lease,  Borrower  shall  pay to Bank  as a  condition  to such
      consent Bank's costs and expenses (including  reasonable outside counsel
      fees and the allocated cost of in-house  counsel) incurred in connection
      therewith.  Such costs and expenses shall be due and payable  whether or
      not such consent is given.

11.   DEFAULT

      If any of the following events occurs (an "Event of Default"),  the Bank
may declare the Borrower in default,  stop making any  additional  advances to
the Borrower  under the line of credit,  and require the Borrower to repay its
entire debt  immediately  and without prior notice.  However,  if a bankruptcy
petition is filed with respect to the  Borrower,  the entire debt  outstanding
under this Agreement shall automatically be due immediately.

     11.1 FAILURE TO PAY.

            The Borrower  fails to make a payment due under the Loan Documents
within 15 days after the date when due.

     11.2 LIEN PRIORITY.

            The  Bank  fails  to have an  enforceable  first  Lien on any Real
Property  or Personal  Property  (except for any prior Liens to which the Bank
has consented in writing).

     11.3 FALSE INFORMATION.

            The  Borrower has given the Bank false or  misleading  information
or representations.

     11.4 BANKRUPTCY.

            The  Borrower  files a  bankruptcy  petition  or  makes a  general
assignment  for the benefit of  creditors,  or a bankruptcy  petition is filed
against the  Borrower.  The  default  will be deemed  cured if any  bankruptcy
petition  filed  against the Borrower is dismissed  within a period of 45 days
after the filing;  provided,  however,  that the Bank will not be obligated to
extend any additional credit to the Borrower during that period.

     11.5 RECEIVERS.

            A receiver or similar  official is  appointed  for the  Borrower's
business, or the business is terminated.

     11.6 LAWSUITS.

            Any  lawsuit or  lawsuits  are filed  against  the  Borrower in an
aggregate amount of Ten Million Dollars  ($10,000,000) or more as any one time
in excess of any insurance coverage.

     11.7 JUDGMENTS.

            Any  judgment  or  arbitration   award  is  entered   against  the
Borrower,  or the Borrower  enters into any settlement  agreement with respect
to any  litigation,  claim or  arbitration,  in an  aggregate  amount  of Five
Million Dollars ($5,000,000) or more in excess of any insurance coverage.

     11.8 ERISA PLANS.

            The occurrence of any of the following  events with respect to the
Borrower,  provided such event could  reasonably be expected,  in the judgment
of the Bank, to subject the Borrower to any tax,  penalty or liability (or any
combination  of the  foregoing)  which in the aggregate  could have a Material
Adverse Effect on the Borrower with respect to a Plan:

            (a)   A  reportable  event  occurs with respect to a Plan which in
the  reasonable  judgment  of the Bank may result in the  termination  of such
Plan for purposes of ERISA.

            (b)   Any Plan  termination  (or  commencement  of  proceedings to
terminate a Plan) or the Borrower's full or partial withdrawal from a Plan.

     11.9 GOVERNMENT ACTION.

            Any  Governmental  Authority  takes action that the Bank  believes
has a Material Adverse Effect on the Borrower.

     11.10 MATERIAL ADVERSE CHANGE.

            Any event,  circumstance  or condition  shall occur which the Bank
believes has a Material Adverse Effect on the Borrower.

     11.11 OTHER DEFAULT.

            The  occurrence  of any other  event,  circumstance  or  condition
which, under this Agreement or the other Loan Documents,  constitutes an Event
of  Default.  Except if this  Agreement  provides  that no cure  period  shall
apply to any such  event,  circumstance  or  condition,  and if in the  Bank's
opinion,  such event,  circumstance or condition is capable of being remedied,
it will not be  considered  an Event of  Default  for a period of thirty  (30)
days  after the date on which the Bank  gives  written  notice of such  event,
circumstance or condition to the Borrower;  provided,  however,  that the Bank
will not be obligated to extend any additional  credit to the Borrower  during
that period.

     11.12 OTHER BREACH UNDER THIS AGREEMENT.S AGREEMENT

            The Borrower  fails to meet the  conditions of or fails to perform
any obligation under any term of this Agreement not  specifically  referred to
in this Article,  including,  without  limitation,  compliance with any of the
financial  covenants  set  forth in  Section  9.4  above.  If,  in the  Bank's
opinion,  the  breach is  capable of being  remedied,  the breach  will not be
considered  an Event of Default  under this  Agreement  for a period of thirty
(30) days after the date on which the Bank gives written  notice of the breach
to the  Borrower;  provided,  however,  that the Bank will not be obligated to
extend any additional credit to the Borrower during that period.

     11.13 CROSS-DEFAULT.

            Any default  occurs  under any  agreement in  connection  with any
credit the Borrower or any of the  Borrower's  related  entities or Affiliates
has obtained from the Bank or any other  creditor or which the Borrower or any
of the  Borrower's  related  entities or affiliates has  guaranteed,  and such
default  shall  continue  beyond any cure period  applicable  thereto,  if the
default  consists  of a  failure  to make a  payment  when  due or  gives  the
creditor the right to accelerate the obligation.

12.   ENFORCING THIS AGREEMENT; MISCELLANEOUS

     12.1 REMEDIES.

            If an Event of Default occurs under the Loan Documents:

            (a)   Bank may  exercise  any right or  remedy  which it has under
any of the  Loan  Documents  or  which  is  otherwise  available  at law or in
equity.  All of Bank's  rights and  remedies  shall be  cumulative.  At Bank's
option,  exercisable  in its sole  discretion,  all of Borrower's  obligations
under the Loan  Documents  will become  immediately  due and  payable  without
notice of default,  presentment  or demand for  payment,  protest or notice of
nonpayment or dishonor, or other notices or demands of any kind.

            (b)   Bank  shall have the right in its sole  discretion  to enter
the Real Property and take  possession of it,  whether in person,  by agent or
by  court-appointed   receiver,   collect  rents  and  otherwise  protect  the
Collateral and its rights under the Loan  Documents.  If Bank exercises any of
the rights or remedies provided in this subparagraph,  that exercise shall not
make  Bank a  partner  or joint  venturer  of  Borrower.  All sums  which  are
expended  by  Bank  in  preserving  the  Collateral  shall  be  considered  an
additional advance to Borrower under this line of credit.

     12.2 CALIFORNIA LAW.

            This  Agreement is governed by California  law but without  regard
to the choice of law rules of California.

     12.3 ARBITRATION AND REFERENCE.

            (a)   MANDATORY   ARBITRATION.   Except  as  provided  below,  any
controversy  or claim  between or among the parties,  including  those arising
out of or  relating  to this  Agreement  or the other Loan  Documents  and any
claim based on or arising  from an alleged  tort,  shall at the request of any
party be  determined by  arbitration.  The  arbitration  shall be conducted in
accordance  with the  United  States  Arbitration  Act  (Title 9, U.S.  Code),
notwithstanding  any choice of law provision in this Agreement,  and under the
Commercial  Rules  of  the  American  Arbitration   Association  ("AAA").  The
arbitrator(s)  shall give effect to statutes of limitation in determining  any
claim.  Any  controversy  concerning  whether an issue is arbitrable  shall be
determined by the  arbitrator(s).  Judgment upon the arbitration  award may be
entered into any court having  jurisdiction.  The  institution and maintenance
of an action for  judicial  relief or pursuit of a  provisional  or  ancillary
remedy shall not constitute a waiver of the right of any party,  including the
plaintiff,  to submit the  controversy  or claim to  arbitration  if any other
party contests such action for judicial relief.

            (b)   REAL PROPERTY COLLATERAL.  Notwithstanding  subparagraph (a)
above,  no controversy or claim shall be submitted to arbitration  without the
consent  of all  parties  if,  at the time of the  proposed  submission,  such
controversy  or claim arises from or relates to an obligation to Bank which is
secured in whole or in part by real  property  in  California.  If all parties
do not consent to submission of such a  controversy  or claim to  arbitration,
the controversy or claim shall be determined as provided in  subparagraph  (c)
below.

            (c)   JUDICIAL  REFERENCE.  Subject  to  subparagraph  (a) and (b)
above, in any judicial action between or among the parties,  including but not
limited to any action or cause of action  arising  out of or  relating to this
Agreement  or the other Loan  Documents or based on or arising from an alleged
tort,  all  decisions  of fact and law  shall at the  request  of any party be
referred to a referee in accordance  with  California  Code of Civil Procedure
Sections  638 ET SEQ.  The parties  shall  designate to the court a referee or
referees  selected  under  the  auspices  of the  AAA in the  same  manner  as
arbitrators are selected in AAA-sponsored  proceedings.  The presiding referee
of the panel, or the referee if there is a single referee,  shall be an active
attorney  or  retired  judge.   Judgment  upon  the  award  rendered  by  such
referee(s)  shall  be  entered  in the  court  in which  such  proceeding  was
commenced in accordance with  California Code of Civil Procedure  Sections 644
and 645.

            (d)   PROVISIONAL   REMEDIES,   SELF-HELP  AND   FORECLOSURE.   No
provision  of this  Agreement  shall  limit  the  right  of any  party to this
Agreement to exercise self-help remedies such as setoff,  foreclosure  against
or sale of any real or personal property collateral or security,  or obtaining
provisional  or  ancillary  remedies  from a court of  competent  jurisdiction
before,   after,   or  during  the  pendency  of  any   arbitration  or  other
proceeding.  The  exercise  of a remedy  does not  waive  the  right of either
party to resort to  arbitration or reference.  At Bank's  option,  foreclosure
under a deed of trust or mortgage  may be  accomplished  either by exercise of
power of sale under the deed of trust or mortgage or by judicial foreclosure.

     12.4 PRESENTMENT, DEMANDS AND NOTICE.

            The Bank shall be under no duty or obligation  (a) to make or give
any  presentment,   demands  for  performances,   notices  of  nonperformance,
protests,  notices of protest or notices of  dishonor in  connection  with any
obligation or indebtedness  under the Loan Documents or in connection with any
obligations  or evidences of  indebtedness  held by the Bank as  Collateral or
(b) to give the  Borrower  notice  of  rights  or  privileges  relating  to or
affecting any Collateral held by the Bank.

     12.5 INDEMNIFICATION.

            Borrower  shall  indemnify,  save,  and hold harmless the Bank and
its   directors,    officers,   agents   and   employees   (collectively   the
"Indemnitees") from and against:

            (a)   Any  and  all  liabilities,  obligations,  losses,  damages,
penalties,  actions,  judgments,  suits, claims, costs,  charges,  expenses or
disbursements  (including  attorneys'  fees) of any kind with  respect  to the
execution,  delivery,  enforcement,  performance  and  administration  of this
Agreement  and the other Loan  Documents,  and the  transactions  contemplated
hereby,  and with  respect  to any  investigation,  litigation  or  proceeding
related to this Agreement,  the other Loan  Documents,  the Loan or the use of
the proceeds  thereof,  whether or not any  Indemnitee is a party thereto (all
the foregoing,  collectively,  the "Indemnified Liabilities");  provided, that
Borrower shall have no obligation  hereunder to any Indemnitee with respect to
Indemnified   Liabilities   arising  from  the  gross  negligence  or  willful
misconduct of such Indemnitee.

            (b)   Any and all writs, subpoenas,  claims, demands,  actions, or
causes of action that are served on or asserted  against  any  Indemnitee  (if
directly or indirectly related to a writ, subpoena,  claim, demand, action, or
cause of action  against  Borrower or any affiliate of Borrower);  and any and
all liabilities,  losses,  costs, or expenses (including attorneys' fees) that
any Indemnitee suffers or incurs as a result of any of said matters.

      The  obligations  of the  Borrower  under  this  section  shall  survive
payment of the Loan and assignment of any rights hereunder.

     12.6 ATTORNEYS' FEES.

            In the event of a lawsuit  or  arbitration  proceeding,  including
any tort  proceeding,  between or among the  parties  hereto,  the  prevailing
party is entitled to recover costs and reasonable  attorneys'  fees (including
any  allocated  costs of in-house  counsel)  incurred in  connection  with the
lawsuit or arbitration proceeding, as determined by the court or arbitrator.

     12.7 NOTICES.

            All notices  required  under this  Agreement  shall be  personally
delivered  or sent by  registered  or  certified  mail,  postage  prepaid,  or
facsimile  transmission  to  the  addresses  on the  signature  page  of  this
Agreement,  or to such  other  addresses  as the  Bank  and the  Borrower  may
specify  from  time  to time in  writing.  Notices  shall  be  effective  upon
receipt or when proper delivery is refused.

     12.8 SUCCESSORS AND ASSIGNS.

            This  Agreement  is  binding  on the  Borrower's  and  the  Bank's
successors  and  assignees.  The  Borrower  agrees that it may not assign this
Agreement or the other Loan Documents  without the Bank's prior  consent.  The
Bank  may  sell  participations  in or  assign  this  Loan,  and  may  provide
financial  information about the Borrower to actual or potential  participants
or assignees, without notice to or consent of Borrower.

     12.9 NO THIRD PARTIES BENEFITED.

            This  Agreement is made and entered  into for the sole  protection
and benefit of Bank and Borrower and their  successors  and assigns.  No trust
fund is created by this  Agreement and no other persons or entities shall have
any right of action under this Agreement or any right to the Loan funds.

     12.10 INTEGRATION; RELATION TO ANY LOAN COMMITMENT; HEADINGS.

            The Loan  Documents (a) integrate all the terms and  conditions in
or incidental to this  Agreement,  (b)  supersede  all oral  negotiations  and
prior  writings  with  respect to their  subject  matter,  including  any loan
commitment  to  Borrower,  and (c) are  intended  by the  parties as the final
expression  of the  agreement  with  respect to the terms and  conditions  set
forth in those  documents and as the complete and  exclusive  statement of the
terms agreed to by the parties. No representation,  understanding,  promise or
condition  shall be  enforceable  against any party  unless it is contained in
the Loan  Documents.  If there is any conflict  between the terms,  conditions
and  provisions  of  this  Agreement  and  those  of any  other  agreement  or
instrument,  including  any other Loan  Document,  the terms,  conditions  and
provisions  of this  Agreement  shall  prevail.  Headings and captions are for
reference  only and shall not  affect  the  interpretation  or  meaning of any
provisions  of this  Agreement.  The  exhibits  to this  Agreement  are hereby
incorporated in this Agreement.

     12.11 INTERPRETATION.

            (a) Time is of the essence in the  performance  of this  Agreement
by  Borrower;  and  (b)  the  word  "include(s)"  means  "include(s),  without
limitation,"  and the word  "including"  means "including but not limited to."
No  listing  of  specific  instances,  items or  matters in any way limits the
scope or generality of any language of this Agreement.

     12.12 SEVERABILITY; WAIVERS; AMENDMENTS.

            This  Agreement may not be modified or amended except by a written
agreement  signed by the parties.  Any consent or waiver under this  Agreement
must be in writing.  If any part of this  Agreement  is not  enforceable,  the
rest of the  Agreement may be enforced.  If the Bank waives a default,  it may
enforce  a later  default.  No  waiver  shall  be  construed  as a  continuing
waiver.  No  waiver  shall be  implied  from  Bank's  delay in  exercising  or
failure to exercise  any right or remedy  against  Borrower  or any  security.
Consent by Bank to any act or omission by Borrower  shall not be  construed as
a consent to any other or  subsequent  act or  omission  or as a waiver of the
requirement  for  Bank's  consent  to be  obtained  in  any  future  or  other
instance.  The Bank retains all of its rights and  remedies,  even if it makes
an advance after a default.

     12.13 COUNTERPARTS.

            This  Agreement  may be  executed in  counterparts  each of which,
when executed,  shall be deemed an original,  and all such counterparts  shall
constitute one and the same agreement.

This Agreement is executed as of the date stated at the top of the first page.


BANK:                                    BORROWER:

BANK OF AMERICA NATIONAL                 FRANKLIN SELECT REALTY TRUST,
TRUST AND SAVINGS ASSOCIATION            a California corporation

By      ______________                   By     _________________________

Title   ______________                   Title  _________________________

By      ______________                   By     _________________________

Title   ______________                   Title  _________________________


Address where notices to                 Address where notices to
the Bank are to be sent:                 the Borrower are to be sent:

Bank of America NT&SA                    Franklin Select Realty Trust
Commercial Real Estate Services/         1800 Gateway Drive, 3rd Floor
   National Accounts 9105                San Mateo, CA 94403
50 California Street, 11th Floor         Attn:  Mark TenBoer
San Francisco, CA  94111                 Tel: (415) 312-5862
Attn:  Laurence C. Hughes                Fax: (415) 312-5830
Tel:  (415) 445-4404
Fax:  (415) 445-4154







                                   EXHIBIT A
                           REAL PROPERTY COLLATERAL













                                   EXHIBIT B
                               BORROWING NOTICE

                          ___________________, 199__


Bank of America National Trust
  and Savings Association
Commercial Real Estate Services
  Division 9105
50 California Street, 11th Floor
San Francisco, CA  94111
Attention:  Jane Duelks


Re:   Secured  Line of Credit Loan  Agreement  dated as of  December  10, 1996
      (the  "Agreement")  between BANK OF AMERICA  NATIONAL  TRUST AND SAVINGS
      ASSOCIATION ("Bank") and FRANKLIN SELECT REALTY TRUST ("Borrower")


Dear ________________:


          Reference is made to the Agreement.  Capitalized  terms used in this
Borrowing  Notice  without  definition  have  the  meanings  specified  in the
Agreement.

          Pursuant to the Agreement,  notice is hereby given that the Borrower
desires that the Bank make the advance  described in attached  SCHEDULE 1 (the
"Advance").  The Borrower  and the  undersigned  Responsible  Officer or other
authorized representative of the Borrower hereby certify that:

          (1)  LOAN  AVAILABILITY.  The  outstanding  amount  of the  Line  of
Credit  shall not,  after giving  effect to the making of the Advance,  exceed
the Loan Availability;

          (2)  REPRESENTATIONS   AND  WARRANTIES.   All   representations  and
warranties  of the  Borrower  contained  in the  Agreement  and the other Loan
Documents are true and correct in all material  respects as of the date hereof
and shall be true and  correct  in all  material  respects  on the date of the
Advance,  both  before  and  after  giving  effect to the  Advance;  provided,
however,  that the representations and warranties of the Borrower set forth in
the Agreement regarding  financial  statements shall be deemed to be made with
respect  to the  financial  statements  most  recently  delivered  to the Bank
pursuant to the Agreement;

          (3)  NO EVENT OF DEFAULT.  No Event of Default or Potential  Default
exists as of the date hereof or will result from the making of the Advance;

          (4)  USE OF  PROCEEDS.  The  proceeds  of the  Advance  will be used
only as permitted by the Agreement;

          (5)  NO MATERIAL ADVERSE EFFECT. No act,  omission,  change or event
which would have a Material  Adverse  Effect on the Borrower or the Collateral
has occurred since the date of the Agreement; and

          (6)  OTHER  CONDITIONS.  Enclosed are the documents and  information
requested by Bank as a condition to this Advance.


                                             FRANKLIN SELECT REALTY TRUST,
                                             a California corporation

                                             By: __________________________
                                             Its: _________________________







  
                                                                    SCHEDULE 1
                                                           to Borrowing Notice


                                REQUESTED LOAN



1.   AMOUNT OF REQUESTED ADVANCE:                             $_______________
     (Must be a minimum of $1,000,000)

2.   PURPOSE OF ADVANCE:








                                   EXHIBIT C
                            COMPLIANCE CERTIFICATE


          This  Compliance  Certificate  is delivered  pursuant to the Secured
Line of Credit Loan Agreement dated as of December 10, 1996,  between Franklin
Select  Realty  Trust  ("Borrower")  and Bank of  America  National  Trust and
Savings  Association  ("Bank") (as from time to time amended,  supplemented or
restated,  the "Loan  Agreement").  Capitalized terms used in this Certificate
without definition have the same meanings as in the Loan Agreement.

     1.   The  undersigned   hereby   certifies  that  the  undersigned  is  a
Responsible  Officer and has reviewed the terms of the Loan  Agreement and has
made a review of the transactions  and financial  condition of Borrower during
_________,  the  accounting  period  covered by the financial  statements  and
operating  statements  being  delivered  to Bank  along  with this  Compliance
Certificate and:

          (a)  Borrower was in  compliance  with all of  Borrower's  financial
covenants  contained in the Loan Agreement,  including Section 9.4 of the Loan
Agreement, throughout such accounting period;

          (b)  No Event of Default or Potential  Default  occurred during such
accounting period, except as set forth in subparagraph (d) below;

          (c)  Borrower   was  not  in  default  with  respect  to  any  other
Indebtedness of Borrower during such  accounting  period,  except as set forth
in subparagraph (d) below;

          (d)  The  nature  and  extent  of  the  event  or   condition   that
constituted [an Event of  Default/Potential  Default/a default with respect to
other Indebtedness of Borrower] is as follows:

          (e)  Borrower  [has  taken/is   taking/is   planning  to  take]  the
following  action  with  respect  to  the  event  or  condition  described  in
subparagraph [(c)/(d)] above;

          (f)  During such accounting period,  Borrower did not become subject
to  any  contingent   liabilities  not  disclosed  in  a  previous  Compliance
Certificate, except as set forth as Schedule 1 hereto.

     2.   The outstanding  principal  amount of the Loan as of the date hereof
does not exceed Loan Availability.

     3.   The  calculations  required to establish  compliance with Borrower's
financial covenants contained in the Loan Agreement,  including Section 9.4 of
the Loan Agreement,  and to establish that the outstanding principal amount of
the Loan does not exceed Loan Availability, are attached hereto as Schedule 1.



Date: ______________               __________________________________
                                   [Responsible Officer]









                                                                    SCHEDULE 1
                                                     to Compliance Certificate



1.   [Calculations establishing compliance with Financial Covenants]

2.   [Calculations   establishing  that  Loan  amount  does  not  exceed  Loan
     Availability]

3.   [Contingent liabilities]









                                   EXHIBIT D

                          SCHEDULE OF REQUIRED LEASES

SHORES PROPERTY

American Management System (Suite 100)
American Management System (Suite 150)
American Management System (Suite 170)
American Management System (Suite 190)
American Management System (XL/Data) (Suite 225)
American Management System (Suite 200, 300)
Am. Telecorp (Suite 100)
Oracle Corp
Am. Telecorp (Suite 400, 465, 475)
Am Teleco (Media)
RSA Data Sec
RSA (Must)
RSA Data Sec

NORTHPORT PROPERTY

Hereaus Amersil
Advanced EPI
Lam Research
Lam Research

FAIRWAY CENTER PROPERTY

20th Cen Indust
CA Fed. Bank
CNA








                               TABLE OF CONTENTS

                                                                          PAGE










1.   DEFINITIONS...........................................................  1

     1.1    Certain Defined Terms..........................................  1
     1.2    Computation of Time Periods....................................  6
     1.3    Accounting Terms...............................................  7

2.   LINE OF CREDIT AMOUNT AND TERMS.......................................  7

     2.1    Line of Credit Amount..........................................  7
     2.2    Availability Period............................................  7
     2.3    Interest Rate..................................................  7
     2.4    Loan Documents.................................................  7
     2.5    Excess Borrowing Condition.....................................  8

3.   FEES, EXPENSES........................................................  8

     3.1    Fees...........................................................  8
     3.2    Expenses and Costs.............................................  8

4.   REAL PROPERTY VALUE...................................................  8

     4.1    Acceptance, Determinations.....................................  8
     4.2    Additional Value Determinations................................  9

5.   DISBURSEMENTS, PAYMENTS, COSTS........................................ 10

     5.1    Requests for Credit............................................ 10
     5.2    Disbursement and Payment Records............................... 11
     5.3    Authorization.................................................. 11
     5.4    Direct Debit To Line of Credit................................. 11
     5.5    Payments....................................................... 11
     5.6    Banking Days................................................... 11

6.   CONDITIONS............................................................ 11

     6.1    Authorizations................................................. 12
     6.2    Governing Documents; Good Standing Certificates................ 12
     6.3    Loan Documents................................................. 12
     6.4    Evidence of Priority; Title Insurance.......................... 12
     6.5    Insurance...................................................... 12
     6.6    Environmental Questionnaire.................................... 12
     6.7    Appraisal...................................................... 12
     6.8    Payment of Fees................................................ 12
     6.9    Engineering.................................................... 12
     6.10   Credit......................................................... 12
     6.11   Other Items.................................................... 13
     6.12   No Default..................................................... 13
     6.13   Material Adverse Changes....................................... 13
     6.14   Representations and Warranties................................. 13
     6.15   Leases......................................................... 13

7.   REPRESENTATIONS AND WARRANTIES........................................ 13

     7.1    Organization of Borrower; Good Standing........................ 13
     7.2    Authorization; Enforceable Agreement........................... 13
     7.3    Financial Information.......................................... 13
     7.4    Lawsuits....................................................... 14
     7.5    Title to Assets................................................ 14
     7.6    Collateral..................................................... 14
     7.7    Permits, Franchises............................................ 14
     7.8    Income Tax Returns............................................. 14
     7.9    ERISA Plans.................................................... 15
     7.10   Other Obligations.............................................. 15
     7.11   No Event of Default............................................ 15
     7.12   Location of Borrower........................................... 15
     7.13   Status as a REIT............................................... 15

8.   BORROWER OPTIONS...................................................... 15

     8.1    Extension Option............................................... 15
     8.2    Term Out Option................................................ 16
     8.3    UPREIT Transfer................................................ 17

9.   COVENANTS............................................................. 17

     9.1    Use of Proceeds................................................ 17
     9.2    Financial Information.......................................... 18
     9.3    Other Information.............................................. 18
     9.4    Financial Covenants............................................ 19
     9.5    Taxes and Other Liabilities.................................... 20
     9.6    Other Liens.................................................... 20
     9.7    Notices to Bank................................................ 21
     9.8    Audits; Books and Records...................................... 21
     9.9    Compliance with Laws........................................... 21
     9.10   Preservation of Rights......................................... 21
     9.11   Maintenance of Properties...................................... 21
     9.12   Insurance...................................................... 21
     9.13   ERISA Plans.................................................... 22
     9.14   Additional Negative Covenants.................................. 22
     9.15   Perfection of Liens; Cooperation............................... 23
     9.16   Continued Status as a REIT; Prohibited Transactions............ 23
     9.17   Conduct of Business............................................ 23
     9.18   Management of Borrower......................................... 23

10.  COLLATERAL............................................................ 23

     10.1   Real Property.................................................. 23
     10.2   Personal Property.............................................. 24
     10.3   Real Property Covenants........................................ 24

11.  DEFAULT............................................................... 26

     11.1   Failure to Pay................................................. 26
     11.2   Lien Priority.................................................. 26
     11.3   False Information.............................................. 26
     11.4   Bankruptcy..................................................... 27
     11.5   Receivers...................................................... 27
     11.6   Lawsuits....................................................... 27
     11.7   Judgments...................................................... 27
     11.8   ERISA Plans.................................................... 27
     11.9   Government Action.............................................. 27
     11.10  Material Adverse Change........................................ 27
     11.11  Other Default.................................................. 27
     11.12  Other Breach Under This Agreement.............................. 28
     11.13  Cross-default.................................................. 28

12.  ENFORCING THIS AGREEMENT; MISCELLANEOUS............................... 28

     12.1   Remedies....................................................... 28
     12.2   California Law................................................. 28
     12.3   Arbitration and Reference...................................... 28
     12.4   Presentment, Demands and Notice................................ 29
     12.5   Indemnification................................................ 29
     12.6   Attorneys' Fees................................................ 30
     12.7   Notices........................................................ 30
     12.8   Successors and Assigns......................................... 30
     12.9   No Third Parties Benefited..................................... 30
     12.10  Integration; Relation to Any Loan Commitment; Headings......... 30
     12.11  Interpretation................................................. 30
     12.12  Severability; Waivers; Amendments.............................. 31
     12.13  Counterparts................................................... 31




<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM REGISTRANT'S
FINANCIAL  STATEMENTS  FOR THE YEAR ENDED  DECEMBER 31, 1996 AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>  1,000
       
<S>                                                  <C>
<PERIOD-TYPE>                                        YEAR
<FISCAL-YEAR-END>                                    DEC-31-1996
<PERIOD-END>                                         DEC-31-1996
<CASH>                                                   2,558
<SECURITIES>                                               578
<RECEIVABLES>                                            1,916
<ALLOWANCES>                                                 0
<INVENTORY>                                                  0
<CURRENT-ASSETS>                                             0
<PP&E>                                                 141,625
<DEPRECIATION>                                          17,583
<TOTAL-ASSETS>                                         131,298
<CURRENT-LIABILITIES>                                        0
<BONDS>                                                      0
                                        0
                                                  0
<COMMON>                                               109,455
<OTHER-SE>                                             (12,802)
<TOTAL-LIABILITY-AND-EQUITY>                           131,298
<SALES>                                                      0
<TOTAL-REVENUES>                                        14,568
<CGS>                                                        0
<TOTAL-COSTS>                                            9,875
<OTHER-EXPENSES>                                             0
<LOSS-PROVISION>                                             0
<INTEREST-EXPENSE>                                         886
<INCOME-PRETAX>                                              0
<INCOME-TAX>                                                 0
<INCOME-CONTINUING>                                          0
<DISCONTINUED>                                               0
<EXTRAORDINARY>                                              0
<CHANGES>                                                    0
<NET-INCOME>                                             3,807
<EPS-PRIMARY>                                                0
<EPS-DILUTED>                                                0
        

</TABLE>


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