CORPORATE OFFICE PROPERTIES TRUST INC
S-11, 1998-03-06
REAL ESTATE INVESTMENT TRUSTS
Previous: CORPORATE OFFICE PROPERTIES TRUST INC, 8-K, 1998-03-06
Next: SNYDER OIL CORP, 10-K, 1998-03-06



      As filed with the Securities and Exchange Commission on March 6, 1998
                                              Registration No. 333-

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM S-11
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933
                             -----------------------
                        Corporate Office Properties Trust
        (Exact name of registrant as specified in governing instruments)
                                One Logan Square
                                   Suite 1105
                             Philadelphia, PA 19103
                                 (215) 567-1800
            (Name, address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)
                             -----------------------
                               Clay W. Hamlin, III
                      President and Chief Executive Officer
                                One Logan Square
                                   Suite 1105
                             Philadelphia, PA 19103
                                 (215) 567-1800
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                             -----------------------
                                   Copies to:
   Gerald S. Tanenbaum, Esq.                      Robert E. King, Jr., Esq.
    Cahill Gordon & Reindel                           Rogers & Wells LLP
         80 Pine Street                                200 Park Avenue
    New York, New York 10005                       New York, New York 10166
         (212) 701-3000                                 (212) 878-8000

     Approximate  date of  commencement  of the proposed sale to the public:  As
soon as practicable after this Registration Statement becomes effective.
     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. / /.........................
     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /.........................
     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /.........................
     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
check the following box. / /
                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

====================================================================================================================================
                                                                              Proposed            Proposed
                                                                               maximum             maximum
                 Title of securities                   Amount being        offering price         aggregate           Amount of
                  being registered                     registered(1)         per unit(2)      offering price(2)   registration fee
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                       <C>               <C>                   <C>    
Common Shares of Beneficial Interest, $0.01 par
value per share...............                        8,625,000 shares          $10.50            $90,562,500           $26,716
====================================================================================================================================
</TABLE>
(1) Includes 1,125,000 Common Shares issuable upon exercise of an over-allotment
option  granted to the  Underwriters.  
(2)  Estimated  solely for the purpose of
calculating the  registration  fee pursuant to Rule 457 of the Securities Act of
1933, as amended.
                             -----------------------
The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

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


<PAGE>
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale of these  securities in
any State in which such offer,  solicitation  or sale would be unlawful prior to
registration or qualification under the securities laws of any such State.

        SUBJECT TO COMPLETION, PRELIMINARY PROSPECTUS DATED MARCH 6, 1998

PROSPECTUS
                , 1998
                            7,500,000 Common Shares
                                                                            LOGO
                        Corporate Office Properties Trust
                      Common Shares of Beneficial Interest
                             -----------------------


               Corporate   Office   Properties   Trust  (the   "Company")  is  a
self-administered  real  estate  investment  trust  ("REIT"),  headquartered  in
Philadelphia,   Pennsylvania,   which  focuses  principally  on  the  ownership,
acquisition  and  management  of  suburban  office  properties  in  high  growth
submarkets in the United  States.  The Company  currently  owns interests in ten
suburban   office   buildings  in   Pennsylvania   and  New  Jersey   containing
approximately  1.5  million  rentable  square feet and seven  retail  properties
located in the Midwest containing approximately 370,000 rentable square feet. As
of March 1, 1998, these properties were over 99% leased.

               All of the common shares of beneficial  interest,  par value $.01
per share, of the Company (the "Common  Shares") are being sold (the "Offering")
by the Company. The Common Shares are traded on the Nasdaq Small Cap market tier
of the Nasdaq Stock Market ("NASDAQ") under the symbol "COPT." On March 5, 1998,
the last reported sale price for the Common Shares was $11 3/4. See "Price Range
of  Common  Stock  and   Distributions."   Upon   completion  of  the  Offering,
approximately 9.6% of the total outstanding  Common Shares of the Company  will
be  beneficially  owned by officers and trustees of the Company (42.4%  assuming
all outstanding Units (as hereinafter defined) are redeemed with Common Shares).

               The  Company  has  qualified  as a REIT for  federal  income  tax
purposes commencing with its taxable year ended December 31, 1992. To assist the
Company in  complying  with certain  qualification  requirements  applicable  to
REITs, the Company's  Declaration of Trust provides that no shareholder or group
of affiliated  shareholders may actually or constructively own more than 9.8% in
value of the  outstanding  Common  Shares,  subject to certain  exceptions.  See
"Description of Common Shares--Restrictions on Transfer."

               See "Risk Factors"  beginning on page 15 for certain factors that
should be considered in connection with an investment in the Common Shares.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION
        PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY RE-
               PRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

- --------------------------------------------------------------------------------
                             Price        Underwriting          Proceeds
                             to the       Discounts and          to the
                             Public      Commissions(1)        Company(2)
- --------------------------------------------------------------------------------

  Per Common Share.....     $                 $                  $
  Total(3).............   $                $                  $
- --------------------------------------------------------------------------------

     (1)       See  "Underwriting"  for  indemnification  arrangements  with the
               Underwriters.
     (2)       Before deducting estimated expenses of $ payable by the Company.
     (3)       The  Company  has granted  the  Underwriters  a 30-day  option to
               purchase  up to  an  aggregate  of  1,125,000  additional  Common
               Shares,  at  the  Price  to the  Public,  less  the  Underwriting
               Discounts and Commissions,  solely to cover  over-allotments,  if
               any. If such option is exercised in full,  the total Price to the
               Public,  Underwriting  Discounts and  Commissions and Proceeds to
               the  Company   will  be  $               ,  $                 and
               $                 ,   respectively.   See "Underwriting."

               The  Common  Shares  offered  hereby are  offered by the  several
Underwriters,  subject to prior sale,  when, as and if delivered to and accepted
by them, and subject to approval of certain legal matters by Rogers & Wells LLP,
counsel  for the  Underwriters.  The  Underwriters  reserve  the right to reject
orders in whole or in part.  It is expected  that  delivery of the Common Shares
will be made against payment therefor in New York, New York on or about , 1998.

Donaldson, Lufkin & Jenrette                                      BT Alex. Brown
   Securities Corporation


<PAGE>


[COPT LOGO]


[Property Photo Montage - Seven Office Buildings and Descriptions]


2605 Interstate Building
o        Harrisburg, Pennsylvania
o        84,268 square feet


Commerce Court
o        Harrisburg, Pennsylvania
o        67,377 square feet


Unisys World Headquarters
o        Unisys Corporation
o        Blue Bell, Pennsylvania
o        736,718 square feet


6385 Flank Drive
o        Harrisburg, Pennsylvania
o        32,800 square feet


Princeton Technology Center
o        Teleport Communications Group Inc.
o        Princeton, New Jersey
o        172,385 square feet


Princeton Technology Center
o        IBM Corporation
o        Princeton, New Jersey
o        170,000 square feet


Merck Building
o        Merck & Co., Inc.
o        Blue Bell, Pennsylvania
o        218,219 square feet


               CERTAIN  PERSONS  PARTICIPATING  IN THE  OFFERING  MAY  ENGAGE IN
TRANSACTIONS  THAT  STABILIZE,  MAINTAIN  OR  OTHERWISE  AFFECT THE PRICE OF THE
COMMON SHARES.  SUCH  TRANSACTIONS  MAY INCLUDE THE PURCHASE OF COMMON SHARES TO
COVER  SYNDICATE  SHORT POSITIONS OR FOR THE PURPOSE OF MAINTAINING THE PRICE OF
THE COMMON SHARES AND THE IMPLEMENTATION OF PENALTY BIDS. SEE "UNDERWRITING."


                                      -2-

<PAGE>


                                     SUMMARY

               The  following  summary is  qualified in its entirety by the more
detailed  information  and  financial  statements  contained  elsewhere  in this
Prospectus.  Unless the context  otherwise  requires,  the  "Company"  refers to
Corporate Office  Properties Trust and its predecessors  and, where  applicable,
Corporate  Office  Properties,   L.P.,  a  Delaware  limited   partnership  (the
"Operating  Partnership"),  and other subsidiaries.  Unless otherwise indicated,
the  information  contained in this  Prospectus  assumes that the  Underwriters'
over-allotment option is not exercised. Certain capitalized terms which are used
herein are defined under "Glossary."

                                   The Company

               The  Company  is  a  self-administered  REIT,   headquartered  in
Philadelphia,   Pennsylvania,   which  focuses  principally  on  the  ownership,
acquisition  and  management  of  suburban  office  properties  in  high  growth
submarkets in the United  States.  The Company  currently  owns interests in ten
suburban   office   buildings  in   Pennsylvania   and  New  Jersey   containing
approximately  1.5 million  rentable square feet (the "Office  Properties")  and
seven retail properties located in the Midwest containing  approximately 370,000
rentable  square feet (the "Retail  Properties"  and,  together  with the Office
Properties, the "Properties"). As of March 1, 1998, the Properties were over 99%
leased.  In  addition,  the Company has options to purchase  44.27 acres of land
contiguous to certain of the Office Properties owned by related parties.

               The Company was formed in 1988 as Royale Investments, Inc. to own
and acquire retail  properties  and  subsequently  became an externally  advised
REIT.  On October 14, 1997,  the Company,  as part of a series of  transactions,
acquired the  Mid-Atlantic  suburban  office  operations of The Shidler Group, a
national real estate firm (the "Transactions"). As a result of the Transactions,
the Company  relocated its  headquarters  from  Minneapolis to Philadelphia  and
became  self-administered.  At that  time,  Jay  Shidler  became  the  Company's
Chairman of the Board, and Clay Hamlin became the Company's  President and Chief
Executive Officer. On January 1, 1998, the Company changed its name to Corporate
Office  Properties  Trust,  Inc. On March , 1998,  the Company was reformed as a
Maryland  real estate  investment  trust.  See  "Structure  and Formation of the
Company."

               The  Company's  reformation  as a  Maryland  REIT  completes  the
conversion of The Shidler Group's  privately-owned  Mid-Atlantic suburban office
business into a public REIT operating format. This  transformation  results from
Mr. Shidler's vision and desire to create a growth-oriented  real estate company
focused  exclusively on suburban  office  properties.  Mr. Shidler  believes the
suburban office market has very attractive  investment  characteristics  at this
stage of the U.S. real estate cycle.

               Mr.  Shidler,  a nationally  acknowledged  expert in the field of
real estate  investment and finance,  has a recognized  investment  track record
resulting  from the  successful  creation and  performance of other large public
real  estate  companies,  consisting  of Trinet  Corporate  Realty  Trust,  Inc.
("Trinet") and First Industrial  Realty Trust, Inc. ("First  Industrial").  Both
Trinet and First  Industrial have  experienced  rapid growth since their initial
public  offerings in May 1993 and June 1994,  respectively,  and currently  have
total market  capitalizations  of  approximately  $1.5 billion and $2.7 billion,
respectively.

                           The Suburban Office Market

               The   performance   of  the  U.S.   office  market  has  improved
substantially since the recession of the late 1980's and early 1990's. According
to CB Commercial/Torto Wheaton Research, a national real estate consulting firm,
office  property  returns for the twelve months ended June 30, 1997 exceeded all
calendar  year returns  since 1983.  A number of markets  across the country are
beneficiaries of declining vacancies and limited or no new con-


                                      -3-
<PAGE>

struction,  which is  resulting  in  increased  average  rental  rates.  This is
particularly true in suburban office markets, which continue to exhibit stronger
performance  than downtown office markets on a nationwide  basis.  For the fifth
consecutive  year through 1997,  the year-end national  suburban  office vacancy
rate was lower than the national downtown average vacancy rate.

               The following  chart shows the 10-year history of national office
vacancy rates in suburban and central business district markets:


[Chart of 10-year  history of national  vacancy  rates in  suburban  and central
business district markets]


               Reductions   in  office   vacancy  have   resulted  from  limited
construction  completions and from increased demand for office space as a result
of  strong  employment  growth.   According  to  CB  Commercial/Torto   Wheaton,
absorption of suburban  office space was better than expected  throughout  1997.
Although the ongoing  recovery of the suburban  market  resulted in 19.7 million
square feet of  construction  completions in 1997,  this level is  substantially
lower than during the period from 1988 to 1991,  when an average of 64.2 million
square feet of suburban office construction was completed annually.

                                      -4-
<PAGE>

               The  following  chart  shows the  10-year  history  of new office
construction starts and net absorption in suburban and central business district
markets:


[Chart of 10-year  history of new office  construction  in suburban  and central
business district markets]


               According  to Landauer  and  Associates,  a national  real estate
consulting firm, in its 1998 Market Forecast,  much of the employment  growth in
1997 was attributable to technology-oriented companies,  particularly technology
services companies such as programmers, software developers and data processors.
Landauer and Associates estimate  information-technology  firms contributed over
30 million  square feet of net demand to commercial  office markets in 1997. The
Company  believes  that  companies  within  these  industries  will  continue to
generate significant employment growth and demand for additional suburban office
space.


                    Business Objectives and Growth Strategies

               The  Company's   primary  business   objectives  are  to  achieve
sustainable  long-term growth in funds from operations  ("FFO") per share and to
maximize  long-term  shareholder  value.  The Company  intends to achieve  these
objectives  primarily  through external growth and, to a lesser extent,  through
internal  growth.  The Company  intends to focus its  activities  on  acquiring,
owning and  operating  suburban  office  properties  in high  growth  submarkets
throughout  the  United  States.  The  Company  does not  intend to  expand  its
investment  in net leased  retail  properties  and,  to the  extent  appropriate
opportunities  arise,  may sell or exchange some or all of these  properties and
reinvest any net cash proceeds therefrom in suburban office properties.  It also
may  decide  to  contribute  some or all of these  properties  to the  Operating
Partnership  in exchange  for  additional  units of limited  partnership  in the
Operating  Partnership  ("Units").   Key  elements  of  the  Company's  business
objectives and growth strategies include:


                                      -5-
<PAGE>


          0         Suburban Office Focus.  Management believes office buildings
                    currently  offer  the  strongest  fundamentals  of any  real
                    estate property type, and suburban office  properties  offer
                    the   Company   very   attractive    long-term    investment
                    opportunities.  The  four key  factors  driving  the  strong
                    fundamentals   of  suburban   office   properties   are  (i)
                    increasing rental rates, (ii) declining vacancy rates, (iii)
                    positive  net  absorption  and (iv)  limited  new  supply of
                    office product.  Management believes that many companies are
                    relocating to, and expanding in, suburban  locations  rather
                    than traditional central business districts because of lower
                    total  costs,  proximity to  residential  housing and better
                    quality of life.

          o         External  Growth.  The  Company  is  actively  pursuing  the
                    acquisition  of suburban  office  properties  in high growth
                    submarkets in the United  States.  The Company's  three-part
                    acquisition   strategy   includes   targeting   (i)   entity
                    transactions  in which the  Company  enters  new  markets or
                    increases its  penetration in existing  markets by acquiring
                    significant  portfolios along with their  management,  which
                    will also  enable  the  Company to  enhance  its  management
                    infrastructure and local expertise, (ii) portfolio purchases
                    in  existing  markets or  selective  new  markets  and (iii)
                    opportunistic   acquisitions  of  individual  properties  in
                    submarkets in which the Company already has a presence.  The
                    Company  believes  that  there are a  significant  number of
                    potential  acquisitions  that could greatly benefit from the
                    Company's  experience  in enhancing  property  cash flow and
                    value by renovating and repositioning properties.

                    The Company believes it has certain  competitive  advantages
                    which will enhance its ability to identify and capitalize on
                    acquisition   opportunities,   including:  (i)  management's
                    national   multiple   market   expertise   in   identifying,
                    creatively   structuring  and  closing  acquisitions;   (ii)
                    management's  experience in successfully growing public real
                    estate  companies   utilizing  a   centralized/decentralized
                    organizational structure;  (iii) management's  long-standing
                    relationships   with  tenants,   real  estate   brokers  and
                    institutional  and other owners of  commercial  real estate,
                    which help the Company to identify acquisition opportunities
                    resulting  in  a  large  acquisition   pipeline;   (iv)  the
                    Company's  fully  integrated real estate  operations,  which
                    allow it to respond  quickly to  acquisition  opportunities;
                    (v) the Company's access to capital as a public company; and
                    (vi)  the   Company's   ability   to  offer   tax   deferred
                    consideration to sellers of properties.

          o         Internal  Growth.  Management  believes  that the  Company's
                    internal  growth  will  come  from  (i)  proactive  property
                    management and leasing,  (ii)  contractual  rent  increases,
                    (iii) operating  efficiencies  achieved  through  increasing
                    economies of scale and (iv) tenant  retention  and rollovers
                    at increased rents where market conditions permit.

               In  order to  implement  its  objective  to  achieve  sustainable
long-term growth in FFO per share primarily from external growth, the Company is
engaged in an active acquisition  program. The Company presently is identifying,
negotiating   and  seeking  to   consummate   entity   acquisitions,   portfolio
acquisitions and acquisitions of individual suburban office properties.

               As  of  March  1,  1998,  the  Company  has  reached  preliminary
understandings or executed letters of intent or contingent  purchase  agreements
(subject,  in each  case,  to due  diligence  and other  significant  conditions
precedent) with respect to three  potential  acquisitions  of  approximately  60
properties,  consisting of 2.5 million  square feet in the aggregate and located
in four states.  Substantially  all of the  properties  comprising the potential
acquisitions are suburban office properties.  The total aggregate consideration,
payable through a combination of cash, assumption of debt and/or the issuance of
Common Shares and Units, is approximately $280 million.  All of these purchases,
if consummated,  are expected to be effected by the Operating  Partnership,  and
the properties purchased would be held in the Operating  Partnership or entities
owned and controlled by the Operating Partnership.


                                   -6-

<PAGE>

               Since all of the foregoing potential  acquisitions are subject to
completion of due diligence and a number of other material contingencies,  there
can be no assurance  that any of these  acquisitions  will be completed,  or, if
completed, upon what terms or at what times.

                             Capitalization Strategy

               In  conjunction  with its  growth  strategies,  the  Company  has
developed a two-phase  capitalization  strategy.  The Company intends during the
first  phase of this  strategy,  a period  of rapid  growth of the  Company,  to
emphasize  the  issuance of Units as  tax-deferred  consideration  to sellers in
entity and portfolio acquisitions.  To accelerate growth in FFO per share during
this  period,  the  Company  will  utilize a minimum  cash flow to debt  service
coverage ratio of approximately  1.6 to 1.0, which is anticipated to equate to a
ratio of debt to total market capitalization of between 40% and 60%. The Company
believes a 1.6 times cash flow  coverage  ratio is  conservative  for a seasoned
pool of suburban office  buildings and is a more  appropriate  measure of entity
leverage than the  conventional  REIT measure of total debt outstanding to total
market capitalization.

               During the second phase of this  strategy,  the Company  plans to
gradually reduce its debt as a percentage of total market  capitalization  while
continuing to grow FFO per share.  The Company's  plan to reduce its debt in the
future is designed to achieve investment grade unsecured debt ratings to provide
the Company access to the corporate unsecured debt markets.

                                  Risk Factors

               An  investment  in the  Common  Shares  involves  various  risks.
Prospective  investors  should  carefully  consider the matters  discussed under
"Risk Factors" prior to making an investment in the Company. Such risks include,
among others:

          o         The  Company is reliant on certain  major  tenants,  four of
                    which,    Unisys    Corporation     ("Unisys"),     Teleport
                    Communications  Group  Inc.  ("TCG"),   Merck  &  Co.,  Inc.
                    ("Merck") and IBM Corporation  ("IBM"),  accounted for 74.4%
                    of Total Rental Revenue (as hereinafter defined) as of March
                    1, 1998.

          o         The Company has a lack of geographic diversity, since all of
                    its  Office   Properties   are   located   in  the   greater
                    Philadelphia  and Harrisburg,  Pennsylvania  regions and the
                    Princeton, New Jersey region.

          o         Although the Company  intends to maintain its current  level
                    of distributions, no assurance can be given that the Company
                    will be able to do so.

          o         The anti-takeover effects of the organizational documents of
                    the  Company  and the  Operating  Partnership,  which  limit
                    actual  or  constructive  ownership  of  Common  Shares by a
                    single   person  to  9.8%  of  the   number  of  issued  and
                    outstanding  Common Shares or the total equity value of such
                    shares   (subject  to  certain   exceptions),   provide  for
                    staggered  elections  of the  trustees of the  Company  (the
                    "Trustees") and contain certain other  provisions,  may have
                    the effect of delaying,  deferring or preventing a change in
                    control  of the  Company  or other  transaction  that  might
                    involve a price for the Common  Shares  that  exceeds  their
                    then  current   market  price  or  that  may   otherwise  be
                    considered desirable by the Company's shareholders.

          o         The Company is subject to tax risks,  including  taxation of
                    the  Company  as a  corporation  if it fails to qualify as a
                    REIT for  federal  income  tax  purposes  and the  resulting
                    decrease in cash that would be  available  for  distribution
                    and certain state tax risks.

                                      -7-

<PAGE>

          o         Conflicts of interest between the Company and certain of its
                    Trustees  may arise as a result of the  Company's  operating
                    partnership  structure  as well as the fact that  certain of
                    the Trustees have interests in outside investments including
                    other REITs.

          o         Investment  in, and  operation  of,  commercial  real estate
                    generally  involves certain risks,  including the failure of
                    tenants  to  make  lease   payments,   tenant  defaults  and
                    bankruptcy,  operating risks,  including the ability to pass
                    on  increased   operating   expenses,   the  impact  on  the
                    Properties by competition from existing  properties or newly
                    constructed properties and environmental issues.

          o         The Company has significant  levels of indebtedness and as a
                    result,   among   other   things,   of  the  annual   income
                    distribution  requirements  applicable  to REITs  under  the
                    Internal Revenue Code of 1986, as amended (the "Code"),  the
                    Company  expects to rely on  borrowings  and other  external
                    sources  of  financing  to fund the  costs  of new  property
                    acquisitions,   capital   expenditures   and  other   items.
                    Accordingly,  the  Company  will be subject  to real  estate
                    financing risks,  including changes from period to period in
                    the  availability  of such  financing,  the  risk  that  the
                    Company's  cash  flow may not be  sufficient  to cover  both
                    required  debt  service   payments  and   distributions   to
                    shareholders  and the  risk  that  indebtedness  secured  by
                    properties  will  not be able to be  refinanced  or that the
                    terms of such  refinancing  will not be as  favorable as the
                    terms of existing indebtedness.

          o         The possibility that sales of a substantial number of Common
                    Shares, or the perception that such sales could occur, could
                    adversely affect the price of the Common Shares.


          o         Upon  completion of the  Offering,  officers and Trustees of
                    the Company will beneficially own approximately  9.6% of the
                    total   outstanding   Common  Shares  (42.4%   assuming  all
                    outstanding Units are redeemed with Common Shares) and as a
                    result will have a substantial influence on the Company.

          o         The  Company's  Board of Trustees  (the "Board of Trustees")
                    may change the Company's investment, financing, distribution
                    and other policies at any time without shareholder approval.

          o         The Company is  dependent  on the  efforts of its  executive
                    officers  and  the  loss of  their  services  could  have an
                    adverse effect on the operations of the Company.


                                      -8-


<PAGE>


                                   Properties

               The Company  currently  owns  interests  in ten  suburban  office
buildings in Pennsylvania and New Jersey  containing  approximately  1.5 million
rentable  square  feet  and  seven  retail  properties  located  in the  Midwest
containing  approximately 370,000 rentable square feet. As of March 1, 1998, the
Properties  were over 99% leased.  Set forth below is certain  information  with
respect to the Properties.

<TABLE>
<CAPTION>
                                                                               Percentage
                                                                 Percentage        of        Total Rental      Major Tenants
                                        Year                       Leased         Total        Revenue        (10% or More of
                                       Built/       Rentable       (as of        Rental      Per Rentable     Rentable Square
            Property Location        Renovated    Square Feet      3/1/98)     Revenue(1)    SquareFoot(1)          Feet)
            -----------------        ---------    -----------      -------     ----------    -------------   -----------------
<S>                                  <C>             <C>            <C>          <C>            <C>                <C>      

Philadelphia Region
- -------------------

    Unisys World Hdqtrs.

       751 Jolly Rd.                 1966/1991       112,958        100.0%        7.2%         $12.62(2)       Unisys (100%)

       753 Jolly Rd.                1960/1992-94     424,380        100.0        14.6            6.84(2)       Unisys (100%)

       760 Jolly Rd.                 1974/1994       199,380        100.0        12.6           12.62(2)       Unisys (100%)
                                                     -------

       Combined Total                                736,718

    Merck Building

       785 Jolly Rd.                 1970/1996       218,219        100.0        10.5            9.61(2)       Unisys with
                                                                                                               100% sublease to
                                                     -------                                                   Merck
       Regional Total                                954,937
Harrisburg Region                                    -------
- -----------------

    Gateway Corporate Ctr.
       6385 Flank Dr.                   1995          32,800        100.0         2.2           13.16          Cowles Magazines 
                                                                                                               (35%)
                                                                                                               Orion Capital (26%)
    Commerce Court
       2601 Market Pl.                  1989          67,377         98.2         5.4           16.19          Penn State Geisinger 
                                                                                                               (38%)
                                                                                                               Ernst & Young (26%)
                                                                                                               Texas-Eastern Gas 
                                                                                                               Pipeline Co. (26%)

       2605 Interstate Dr.              1990          84,268        100.0         5.8           13.76          PA Emergency Mgmt.
                                                                                                               Agency (56%)
                                                                                                               USF&G (24%)
                                                     --------                                                  Health Central (15%)
       Regional Total                                184,445
Princeton Region                                     --------
- ----------------
    Teleport National Hdqtrs.
       429 Ridge Rd.                 1966/1996       142,385        100.0        12.6           17.62          TCG (100%)(3)
       437 Ridge Rd.                 1962/1996        30,000        100.0         2.9           19.43          IBM with 100%
                                                                                                               sublease to TCG
    IBM Building
       431 Ridge Rd.                 1958/1967       170,000        100.0        13.9           16.28          IBM (100%)
                                                     -------
       Regional Total                                342,385
                                                     -------
The Retail Portfolio                 1991-1994       370,000        100.0        12.2            6.60(2)       SuperValu, Inc. 
- --------------------                                 -------                     ----                          (36%)
                                                                                                               Nash-Finch Com-
                                                                                                               pany (29%)
                                                                                                               Flemington Compa
                                                                                                               nies (35%)
       TOTAL/WEIGHTED
       AVERAGE                                     1,851,767         99.9%      100.0%         $11.80
                                                   =========                    ======
- ---------------------
</TABLE>

(1)            Total Rental Revenue is the monthly  contractual  base rent as of
               March 1,  1998  multiplied  by 12 plus the  estimated  annualized
               expense  reimbursements  under  existing  leases  except  for the
               Philadelphia  Region  properties,  which are  triple  net  leases
               pursuant  to  which  the  tenant  pays  all  operating   expenses
               directly.
(2)            Properties are triple net leased.
(3)            On January 8, 1998,  TCG  announced its intention to merge with a
               subsidiary of AT&T Corporation.


                                      -9-

<PAGE>


                     Structure and Formation of the Company

               The following  diagram  depicts the  Company's  structure and the
ownership interests following consummation of the Offering:


[Diagram depicting Company's structure including partnership interests following
consummation of the Offering].




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

(1)            Trustees and officers own 42.4%  assuming all  outstanding  Units
               are redeemed with Common Shares.
(2)            The Retail Properties are held by the Company.
(3)            The Office Properties are held by subsidiary  partnerships of the
               Operating Partnership.
(4)            Percentages are after giving effect to the Retained Interests (as
               hereinafter   defined).   In  the  Transactions,   the  Operating
               Partnership acquired all of the limited partnership  interests in
               limited  partnerships holding the Office Properties except for an
               11% limited partnership interest in Blue Bell Investment Company,
               L.P. retained by Shidler Equities, L.P., a limited partnership in
               effect controlled by Mr. Shidler,  Chairman of the Board, and his
               wife, Wallette Shidler, and 11% limited partnership  interests in
               each of  ComCourt  Investors  L.P.  and 6385  Flank  Drive,  L.P.
               retained by Mr. Hamlin,  the President,  Chief Executive  Officer
               and  a  Trustee  of  the  Company  (collectively,  the  "Retained
               Interests").   The   Retained   Interests   are  required  to  be
               contributed to the Operating Partnership in November 2000.


                                      -10-

<PAGE>


                                  The Offering
<TABLE>
<CAPTION>

<S>                                                                        <C>
Common Shares Offered...............................................       7,500,000 Common Shares(1)
Common Shares Outstanding after the Offering........................       9,768,583(1)(2)(3)
Common Shares Outstanding after the Offering Assuming
        Redemption of all Units.....................................       19,850,341 Common Shares(1)(3)
Use of Proceeds.....................................................       The Company intends to use $70 million of the anticipated
                                                                           net proceeds to repay indebtedness  outstanding under the
                                                                           Property Financing and the remainder for acquisitions and
                                                                           general business purposes.
NASDAQ Symbol.......................................................       "COPT"
</TABLE>
- -------------------
(1)            Does not include  1,125,000 Common Shares that may be issued upon
               exercise  of  the  Underwriters'   over-allotment   options.  See
               "Underwriting."
(2)            Does not include (i)  9,133,345  Common Shares that may be issued
               under  certain  circumstances  upon  conversion  or redemption of
               outstanding  Units and (ii)  948,413  Common  Shares  that may be
               issued under certain  circumstances upon conversion or redemption
               of the Units to be issued in exchange for the Retained Interests.
               See "Structure and Formation of the Company-- The Transactions."
(3)            Does not include 72,500 Common Shares  underlying  options issued
               under the Option  Plan and  Incentive  Plan (each as  hereinafter
               defined) as of March 1, 1998. See "Management-- The Plans."

                                  Distributions

               The Company intends to make regular quarterly cash  distributions
to its  shareholders  based upon a quarterly  distribution  of $0.125 per Common
Share,  which equates,  on an annualized basis, to $0.50 per Common Share (or an
annual  distribution rate of approximately  4.3% based upon the last trade price
of the Common  Shares on NASDAQ on March 5,  1998).  See "Price  Range of Common
Stock  and   Distributions."   For  a  discussion  of  the  annual  distribution
requirements   applicable  to  REITs  see  "Federal  Income  Tax  Considerations
- --Taxation of the Company -- Annual Distribution Requirements." For a discussion
of the tax treatment of distributions  to the holders of the Common Shares,  see
"Federal Income Tax  Considerations -- Taxation of Shareholders."  Distributions
by the  Company  will be at the  discretion  of the Board of  Trustees  and will
depend on the  Company's  actual  cash  available  for  distribution,  financial
condition, capital requirements, annual distribution requirements under the REIT
provisions  of the Code and such other  factors as the Board of  Trustees  deems
relevant.  See "Risk Factors -- Possible Changes in Policies Without Shareholder
Approval; No Limitation on Debt."

                            Tax Status of the Company

               The  Company was  organized  in 1988 and elected to be taxed as a
REIT  commencing  with its taxable year ended on December 31, 1992.  The Company
believes  that it was  organized and has operated in a manner that permits it to
satisfy the requirements for taxation as a REIT under the applicable  provisions
of the Code, and intends to continue to operate in such a manner. If the Company
qualifies for taxation as a REIT,  the Company  generally will not be subject to
federal   income  tax  on  its  taxable   income  that  is  distributed  to  its
shareholders.  A REIT is subject to a number of  organizational  and operational
requirements,  including a requirement that it currently distribute at least 95%
of its annual taxable income (excluding net capital gains). The Company does not
intend to request a ruling from the Service as to its REIT  status.  The Company
has  received  an opinion of  special  tax  counsel,  that (i) the  Company  has
properly  elected and otherwise  qualified to be taxed as a REIT for the taxable
years beginning on and after January 1, 1992 and ending prior to January 1, 1998
and (ii) the proposed  method of operation,  as described in this Prospectus and
as  represented  by the Company,  will enable the Com-

                                      -11-

<PAGE>

pany to  continue  to  satisfy  the  requirements  for  such  qualification  for
subsequent  taxable  years,  which opinion is based on certain  assumptions  and
representations and will not be binding on the Service or any court. Even if the
Company  continues to qualify for taxation as a REIT, the Company may be subject
to certain federal, state and local taxes on its income and property. Failure to
qualify as a REIT would  subject the Company to tax  (including  any  applicable
minimum tax) on its taxable income at regular corporate rates, and distributions
to the  Company's  shareholders  in any such year would not be deductible by the
Company.  See "Risk  Factors -- Tax Risks" and  "--Effects  of Ownership  Limit,
Classified Board and Power to Issue  Additional  Shares" and "Federal Income Tax
Consequences--Taxation of the Company."


                                      -12-
<PAGE>


                          Summary Selected Consolidated
                          Financial Data of the Company

               The following summary selected  historical  financial data of the
Company as of and for the fiscal year ended  December  31, 1997 has been derived
from, and should be read in conjunction  with, the Company's  audited  financial
statements for that year.  This  information  should also be read in conjunction
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations," the Consolidated  Financial Statements and the Notes thereto of the
Company  and the  Combined  Financial  Statements  and the Notes  thereto of the
Office Properties included elsewhere in this Prospectus.

               The pro  forma  operating  and  other  data  for the  year  ended
December  31,  1997 set forth  below gives  effect to the  Transactions  and the
Offering as if the Transactions and the Offering  (including the use of proceeds
thereof) had occurred on January 1, 1997. The pro forma balance sheet data as of
December 31, 1997 gives  effect to the Offering as if the Offering  (and the use
of proceeds  thereof) had occurred on such date. The information set forth below
should be read in conjunction  with  "Unaudited Pro Forma  Financial  Data," the
Consolidated  Financial  Statements and the Notes thereto of the Company and the
Combined  Financial  Statements  and the Notes thereto of the Office  Properties
included  elsewhere in this Prospectus.  The pro forma financial  information is
based upon certain  assumptions  that are included in the notes to the pro forma
financial  statements  included  elsewhere  in this  Prospectus.  The pro  forma
financial information is unaudited and is not necessarily indicative of what the
financial position or results of operations of the Company would have been as of
the dates and for the periods  indicated,  nor does it purport to  represent  or
project the financial position or results of operations for future periods.


                                      -13-
<PAGE>


                         Summary Selected Financial Data
                  (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                                                                          Year Ended December 31,
                                                                      ---------------------------------------------------------
                                                                             Historical                           Pro Forma
                                                                                1997                                 1997
                                                                      ------------------------------  -------------------------
                                                                                                                 (Unaudited)
<S>                                                                   <C>                                   <C>               
Operating Data:

Revenue:
    Rental income ...........................................         $            6,122                    $           18,338
    Tenant recoveries and other income ......................                        496                                 1,778
                                                                      ------------------                    ------------------
           Total revenue ....................................                      6,618                                20,116
                                                                      ------------------                    ------------------
Expenses:
    Interest ................................................                      2,855                                 3,824
    Depreciation and amortization............................                      1,331                                 4,280
    Property expenses .......................................                        728                                 3,459
    General and administrative ..............................                        533                                   707
    Termination of Advisory Agreement(1).....................                      1,353
                                                                      ------------------                    ------------------
           Total expenses ...................................                      6,800                                12,270
                                                                      ------------------                    ------------------
Income (loss) before minority interests......................                      (182)                                 7,846
Income allocated to minority interests.......................                      (785)                               (4,559)

Net income (loss)............................................         $            (967)                    $            3,287
                                                                      ==================                    ==================
Net income per common share .................................         $           (0.60)                    $             0.34
                                                                      ==================                    ==================


Balance Sheet Data (as of period end):
Real estate investments, net of accumulated depreciation ....         $          188,625                    $          188,625
Total assets ................................................                    193,534                               196,772
Mortgages payable ...........................................                    114,375                                44,375
Total liabilities ...........................................                    117,008                                47,008
Minority interests...........................................                     64,862                                64,862
Stockholders' equity.........................................                     11,664                                84,902
Other Data:
Cash flows provided by (used in):
    Operating activities ....................................         $            3,216                                -- (2)
    Investing activities ....................................                        972                                -- (2)
    Financing activities ....................................                     (1,052)                               -- (2)
Funds from operations (3)....................................                      1,718                                 8,754
Weighted average shares outstanding (in thousands)...........                      1,601                                 9,766

Property Data (as of period end):
Number of properties owned ..................................                         17                                    17
Total rentable square feet owned (in thousands) .............                      1,852                                 1,852

</TABLE>

- -------------------
(1)     Reflects a non-recurring  termination  expense of $1,353 associated with
        the  termination  of the Advisory  Agreement (as  hereinafter  defined),
        which was paid in the form of Common Stock (as hereinafter defined). See
        "Certain Transactions."
(2)     Pro forma information  relating to cash flows from operating,  investing
        and  financing  activities  has not  been  included  because  management
        believes that the information  would not be meaningful due to the number
        of assumptions required in order to calculate this information.
(3)     The  White  Paper  on FFO  approved  by the  Board of  Governors  of the
        National  Association  of Real Estate  Investment  Trusts  ("NAREIT") in
        March 1995 defines FFO as net income (loss) (computed in accordance with
        generally accepted accounting principles ("GAAP")),  excluding gains (or
        losses)  from  debt  restructuring  and sales of  properties,  plus real
        estate related  depreciation and amortization and after  adjustments for
        unconsolidated  partnerships  and joint ventures.  The Company  believes
        that  FFO  is  helpful  to  investors  as a  measure  of  the  financial
        performance  of an  equity  REIT  because,  along  with  cash  flow from
        operating activities,  financing activities and investing activities, it
        provides  investors  with an indication of the ability of the Company to
        incur and service debt, to make capital  expenditures  and to fund other
        cash needs.  The  Company  computes  FFO in  accordance  with  standards
        established  by NAREIT  which may not be  comparable  to FFO reported by
        other REITs that do not define the term in  accordance  with the current
        NAREIT  definition  or that  interpret  the  current  NAREIT  definition
        differently than the Company. FFO does not represent cash generated from
        operating  activities  determined in accordance with GAAP and should not
        be considered as an alternative to net income  (determined in accordance
        with GAAP) as an indication of the Company's financial performance or to
        cash flow from operating activities (determined in accordance with GAAP)
        as a measure of the Company's  liquidity,  nor is it indicative of funds
        available to fund the  Company's  cash needs,  including  its ability to
        make cash distributions.

                                      -14-

<PAGE>


                                  RISK FACTORS

               An  investment in the Common  Shares  involves  various risks and
considerations.  Prospective  investors should carefully  consider the following
information  in  conjunction  with  the  other  information  contained  in  this
Prospectus  before  making a decision  to  purchase  the Common  Shares  offered
hereby.

Reliance on Major Tenants

               The Company's four major tenants, Unisys, TCG (which has recently
announced  its  intention  to merge with a subsidiary  of AT&T),  Merck and IBM,
accounted for an aggregate of 74.4% of Total Rental Revenue as of March 1, 1998.
See  "Properties  --  Tenants."  In the event that one or more of these  tenants
experience financial difficulties, or default on their obligation to make rental
payments to the Company, the Company's financial performance and ability to make
expected distributions to shareholders would be materially adversely affected.

Lack of Geographical Diversity

               All  of  the  Office   Properties  are  located  in  the  greater
Philadelphia and Harrisburg,  Pennsylvania regions and the Princeton, New Jersey
region. See "Properties -- The Office Properties." As a result, the Company does
not have the benefits of portfolio  geographic  diversity  and is subject to any
issues selectively affecting these regions.  Therefore,  in the long term, based
upon the properties  currently owned directly or indirectly by the Company,  the
Company's  financial  performance and ability to make expected  distributions to
shareholders  is  dependent  upon the  Philadelphia,  Harrisburg  and  Princeton
markets.  There can be no assurance as to the stability or growth  conditions of
the Philadelphia, Harrisburg and Princeton markets.

Risk of Inability to Sustain Distribution Level

               The Company  initially  intends to maintain its current  level of
distributions.  However,  the  level of  distributions  is based on a number  of
assumptions, including assumptions relating to future operations of the Company.
These assumptions concern, among other matters, continued property occupancy and
profitability of tenants, distributions received from the Operating Partnership,
the  amount  of  future  capital  expenditures  and  expenses  relating  to  the
Properties,  the level of leasing activity and future rental rates, the strength
of the commercial real estate market, competition,  the costs of compliance with
environmental  and other laws,  the amount of uninsured  losses and decisions by
the Company to reinvest rather than distribute cash available for  distribution.
The Company  currently  expects to maintain its  distribution  level  throughout
1998.  A number of the  assumptions  described  above,  however,  are beyond the
control of the Company.  Accordingly, no assurance can be given that the Company
will be able to maintain its distribution level.

Effects  of  Ownership  Limit,  Classified  Board and Power to Issue  Additional
Shares

               Potential  Effects of  Ownership  Limitation.  For the Company to
maintain its  qualification as a REIT under the Code, not more than 50% in value
of the  outstanding  shares of beneficial  interest of the Company may be owned,
directly  or  indirectly,  by five or fewer  persons  (as defined in the Code to
include certain  entities) at any time during the last half of any taxable year.
See  "Federal   Income  Tax   Considerations--Taxation   of  the  Company."  The
Declaration  of Trust  authorizes  the Board of  Trustees,  subject  to  certain
exceptions,  to take such  actions as may be  necessary or desirable to preserve
its  qualification  as a REIT and to limit any  person  to  direct  or  indirect
ownership  of no more  than (i)  9.8% of the  Company's  number  of  issued  and
outstanding  shares of  beneficial  interest,  or (ii) 9.8% of the total  equity
value of such shares of beneficial interest (the "Ownership  Limit").  The Board
of  Trustees,  upon  such  conditions  as the  Board  of  Trustees,  in its sole
discretion (which may include receipt of an appropriate ruling from the Internal
Revenue Service (the "Service") or an opinion of counsel), may exempt a proposed
transferee  from the  Ownership  Limit.  However,  the Board of Trustees may not
grant an exemption  from the Ownership  Limit to any proposed  transferee  whose
ownership,  direct or indirect,  of shares of beneficial interest of the Company
in  excess  of the  Ownership  Limit  would  result  in the  termination  of the
Company's status as a REIT. The Board of Trustees has exempted the Common Shares
issued in the  Transactions  from the  Ownership  Limit,  as well as the  Common
Shares to be issued  following  redemption  or conversion of the Units issued in
the  Transactions.  For 

                                      -15-

<PAGE>

an indication of the number of such Common Shares,  see "Structure and Formation
of the  Company--The  Transactions"  and "Security  Ownership of Management  and
Others." A transfer of Common Shares in violation of the above limits may result
in the  constructive  transfer of the Common Shares to a trust  administered for
charitable purposes and/or trigger the Company's right to repurchase such Common
Shares.  The  foregoing  restrictions  on  transferability  and  ownership  will
continue to apply until the Board of Trustees determines that it is no longer in
the best  interests  of the  Company to attempt to  qualify,  or to  continue to
qualify,  as a REIT.  The  Ownership  Limit  may have the  effect  of  delaying,
deferring or preventing a change in control of the Company or other  transaction
that  might  involve a premium  over the then  prevailing  market  price for the
Common  Shares or other  attributes  that the  shareholders  may  consider to be
desirable. See "Description of Common Shares--Restrictions on Transfer."

               Potential Effects of Staggered  Elections of Trustees.  The Board
of Trustees is divided into three  classes of Trustees.  The terms of the first,
second and third  classes of the  Trustees  will expire in 1999,  2000 and 2001,
respectively.  Beginning  in 1999,  Trustees  of each  class  will be chosen for
three-year  terms upon the expiration of their current  terms,  and one class of
Trustees will be elected by the  shareholders  each year. The staggered terms of
the  Trustees  may reduce  the  possibility  of a tender  offer or an attempt to
change  control of the Company,  even though a tender offer or change in control
might be considered by the shareholders to be desirable. See "Certain Provisions
of Maryland  Law, the  Declaration  of Trust and the  Bylaws--Classification  of
Board and Removal of Trustees."

               Potential  Effects  of  Issuance  of  Additional  Shares;   Other
Matters.  The  Declaration of Trust of the Company (the  "Declaration of Trust")
authorizes the Board of Trustees to (i) amend the Declaration of Trust,  without
shareholder  approval, to increase or decrease the aggregate number of shares of
beneficial interest of any class,  including Common Shares, that the Company has
the authority to issue,  (ii) cause the Company to issue  additional  authorized
but unissued Common Shares or preferred shares of beneficial interest, par value
$0.01 per share (the "Preferred  Shares"),  and (iii) classify or reclassify any
unissued Common Shares and Preferred Shares and to set the  preferences,  rights
and other terms of such classified or unclassified  shares.  See "Description of
Common  Shares--General."  In addition to Common  Shares issued in the Offering,
the Company is likely to issue directly, or through the issuance of Units by the
Operating Partnership, a substantial number of Common Shares or Units redeemable
or exchangeable for Common Shares, in connection with acquisitions.  The Company
is presently exploring a number of potential  acquisitions,  some of which could
be  material  and a number  of which  could be  effected  in the near  term.  In
addition,  although  the  Board of  Trustees  has no  intention  to do so at the
present time, it will be authorized  pursuant to these provisions to establish a
class or series of shares of beneficial  interest  that could,  depending on the
term of such series,  delay, defer or prevent a change in control of the Company
or other  transaction  that  might  involve a premium  over the then  prevailing
market price for the Common Shares or other attributes that the shareholders may
consider to be desirable. The Declaration of Trust, the Bylaws of the Trust (the
"Bylaws")  and  Maryland  law also contain  other  provisions  that may have the
effect of delaying,  deferring or  preventing a change in control of the Company
or other  transaction  that  might  involve a premium  over the then  prevailing
market price for the Common Shares or other attributes that the shareholders may
consider  to  be  desirable.  See  "Certain  Provisions  of  Maryland  Law,  the
Declaration  of Trust and the  Bylaws--Possible  Antitakover  Effect of  Certain
Provisions of Maryland Law and of the Declaration of Trust and the Bylaws."

               Holders of Units in the Operating  Partnership  have the right to
cause the  Operating  Partnership  to redeem  their Units on the  occurrence  of
certain  events,  including a  transaction  resulting  in a group  becoming  the
beneficial  owner of 20% or more of the  Common  Shares  (other  than  Permitted
Holders,  as defined  in the  Operating  Partnership  Agreement,  which  include
Messrs. Shidler and Hamlin) or a merger or consolidation  involving the Company.
The Company has the option to deliver cash or Common Shares in  satisfaction  of
such redemption obligation. See "Operating Partnership Agreement--Conversion and
Redemption."  This  redemption  provision  may  have  the  effect  of  delaying,
deferring or preventing a change in control of the Company or other  transaction
that  might  involve a premium  over the then  prevailing  market  price for the
Common  Shares or other  attributes  that the  shareholders  may  consider to be
desirable.  In  addition,  there  is no limit on the  ability  of the  Operating
Partnership  to issue  additional  Units,  which  Units  may be  convertible  or
redeemable for Common Shares. See "--Possible Adverse Effect of Shares Available
for Future Sale on Price of Common Shares."  Existing  shareholders will have no
preemptive right 

                                      -16-
<PAGE>


to  acquire  any  such  equity  securities,  and any  such  issuance  of  equity
securities could result in dilution of an existing  shareholder's  investment in
the Company.

               The issuance of Common Shares or Preferred Shares discussed above
could have a dilutive effect on shareholders.

Tax Risks

               Failure to Qualify as a REIT.  The Company was  organized and has
operated,  and intends to operate, so as to qualify as a REIT for federal income
tax purposes.  The Company has not requested,  and does not expect to request, a
ruling from the Service that it qualifies as a REIT. The Company has received an
opinion of its counsel that, based upon certain assumptions and representations,
the Company has properly  elected and otherwise  qualified to be taxed as a REIT
for the taxable  years  commencing on and after January 1, 1992 and ending prior
to January 1, 1998 and the Company's  proposed  method of operation  will enable
the Company to continue to so qualify.  Shareholders  should be aware,  however,
that  opinions of counsel are not binding on the Service or any court.  The REIT
qualification  opinion only  represents the view of counsel to the Company based
upon such  counsel's  review and  analysis of existing  law,  which  includes no
controlling  precedent.  Furthermore,  both the  validity of the opinion and the
qualification  of the Company as a REIT will depend on the Company's  continuing
ability  to meet  various  requirements  concerning,  among  other  things,  the
ownership of its outstanding stock, the nature of its assets, the sources of its
income and the amount of its distributions to its shareholders.  There can be no
assurance  that the Company will do so  successfully.  See  "Federal  Income Tax
Considerations--Taxation of the Company."

               If the Company  were to fail to qualify as a REIT for any taxable
year,  the Company  would not be allowed a deduction  for  distributions  to its
shareholders  in  computing  its taxable  income and would be subject to federal
income tax  (including  any  applicable  minimum  tax) on its taxable  income at
regular   corporate  rates.   Unless  entitled  to  relief  under  certain  Code
provisions,  the Company also would be disqualified from treatment as a REIT for
the four taxable years following the year during which  qualification  was lost.
As a result,  cash available for  distribution  would be reduced for each of the
years involved.  Although  management intends to operate the Company in a manner
designed to meet the REIT qualification requirements, it is possible that future
economic,  market,  legal,  tax or other  considerations  may cause the Board of
Trustees to revoke the REIT election. See "Federal Income Tax Considerations."

               Other Tax Liabilities.  Even if the Company  qualifies as a REIT,
it will be subject to certain  state and local taxes on its income and property,
and may be subject to certain  federal  taxes.  The  Company  was  reformed as a
Maryland  real  estate  investment  trust in  March  1998  and is  treated  as a
corporation  for  tax  purposes.   Generally,   all  corporations  operating  in
Pennsylvania  are subject to the  Pennsylvania  Corporate Net Income Tax ("CNI")
and the Pennsylvania Capital  Stock/Foreign  Franchise Tax ("CS/FF") apportioned
to Pennsylvania based on that corporation's  activities within the Commonwealth.
However,  a foreign  business trust that confines its activities in Pennsylvania
to the maintenance,  administration and management of intangible investments and
qualifies as a REIT under Section 856 of the Code or a qualified REIT subsidiary
under  Section  856(i) of the Code is not  subject  to the CS/FF or CNI.  If the
Company were to fail to qualify as REIT for any tax year,  the Company  would be
subject to CNI and CS/FF based upon the Company's income and equity  apportioned
to Pennsylvania.

               In the  Transactions,  the transfers of partnership  interests to
the Operating  Partnership  relating to the Properties  located in  Pennsylvania
were structured as transfers of 89% of the capital  interests with the remaining
interests to be acquired by the  Operating  Partnership  not later than December
2000.  This  structure  is  intended  to comply  with  informal  advice from the
Pennsylvania  Department  of  Revenue  that such  transfers  are not  subject to
Pennsylvania real estate transfer taxes. However, the Company has not obtained a
formal ruling from the Pennsylvania  Department of Revenue on this issue. If the
Pennsylvania   Department  of  Revenue  were  to  successfully   challenge  this
structure,  or the  remaining  interests  were  required to be  transferred  for
financing or other purposes prior to October 14, 2000, the Operating Partnership
would be subject to Pennsylvania state and local transfer taxes of approximately
$2.7 million.

                                      -17-

<PAGE>

               REIT Minimum  Distribution  Requirements;  Possible Incurrence of
Additional  Debt. In order to qualify as a REIT,  the Company  generally will be
required  each year to distribute  to its  shareholders  at least 95% of its net
taxable income (excluding any net capital gains). In addition,  the Company will
be subject to a 4%  nondeductible  excise tax on the  amount,  if any,  by which
certain distributions paid by it with respect to any calendar year are less than
the sum of (i) 85% of its ordinary income for that year, (ii) 95% of its capital
gain net income for that year and (iii) 100% of its undistributed taxable income
from prior years. The Company intends to make  distributions to its shareholders
to comply with the 95% distribution  requirement and to avoid the  nondeductible
excise tax.  The  Company's  income will  consist  primarily of its share of the
income of the Operating  Partnership and, to a significantly lesser extent, from
the properties it owns directly,  and the cash available for distribution by the
Company to its shareholders will consist of its share of cash distributions from
the Operating  Partnership and, to a significantly lesser extent, cash flow from
the  properties  it owns  directly  together  with  funds  available  to it from
borrowings.  Differences  in timing between (i) the actual receipt of income and
actual payment of deductible  expenses and (ii) the inclusion of such income and
deduction of such  expenses in arriving at taxable  income of the Company  could
require the Company,  directly or indirectly through the Operating  Partnership,
to borrow funds on a short-term basis to meet the 95%  distribution  requirement
and to avoid the nondeductible excise tax. See "--Real Estate Financing Risks."

Conflicts of Interest

               Risks  Relating  to  Structure.  The Company  currently  owns the
Retail Properties directly and its interest in the Office Properties  indirectly
through  its  interests  in  the  Operating   Partnership   and  the  Properties
Partnerships (as hereinafter defined).  Messrs. Shidler and Hamlin,  Trustees of
the  Company,  are  limited  partners  of the  Operating  Partnership  ("Limited
Partners") and are limited  partners in certain of the Properties  Partnerships.
Certain  Trustees  also  own  Preferred  Units  (as  defined  in  the  Operating
Partnership  Agreement) which receive a priority return to the Partnership Units
(as  defined in the  Operating  Partnership  Agreement)  held by the Company and
other limited  partners,  and it is anticipated that additional  Preferred Units
will be issued in the future.  See "Structure and Formation of the  Company--The
Transactions"  and "Operating  Partnership  Agreement."  As a result,  there are
basically two pools of assets in which the Company has  differing  interests and
conflicts of interest may arise concerning,  among other things,  the allocation
of resources  (financial or otherwise) between asset pools, assets sales and the
reduction of indebtedness.

               The Company,  as the general  partner (the "General  Partner") of
the Operating  Partnership,  may have fiduciary duties to the Limited  Partners,
the   discharge  of  which  may  conflict   with   interests  of  the  Company's
shareholders.  Pursuant to the Operating  Partnership  Agreement,  however,  the
Limited Partners have  acknowledged that the Company is acting both on behalf of
the Company's shareholders and, in its capacity as General Partner, on behalf of
the Limited  Partners.  The Limited  Partners  have agreed that the Company will
discharge  its  fiduciary  duties to the Limited  Partners by acting in the best
interests of the  Company's  shareholders.  Limited  Partners will also have the
right to vote on  amendments  to the Operating  Partnership  Agreement,  many of
which will require the vote of holders (other than the Company) of a majority of
the  Partnership  Units  and  the  Preferred  Units,   voting  separately,   and
individually  to approve  certain  amendments  that will adversely  affect their
rights. These voting rights may be exercised in a manner that conflicts with the
interests of the Company's shareholders.

               In addition,  distributions  from the Operating  Partnership  and
income  from  the  Retail  Properties  may not be  sufficient  to  both  pay the
Company's   current  overhead   expenses  and  maintain  the  current  level  of
distributions  to  shareholders.  To the extent that there is a mismatch between
expenses  and  shareholder  distributions,   on  the  one  hand,  and  Operating
Partnership  distributions  and rental  income,  on the other hand,  the Company
would  be  required  to seek  discretionary  distributions  or  loans  from  the
Operating  Partnership,  to  incur  additional  indebtedness  in  order  to fund
operating expenses and distributions or to decrease  shareholder  distributions.
See "--Real  Estate  Financing  Risks."  Alternatively,  the Company may seek to
issue additional  Common Shares,  although the proceeds from such issuance would
be required to be  contributed to the Operating  Partnership  absent a waiver by
the Limited Partners.

               Risks Related to Outside  Investments.  Mr. Shidler, the Chairman
of the Board of  Trustees,  also has  interests in a number of other real estate
investments,  including First Industrial, a REIT, of which he is Chairman of the

                                      -18-

<PAGE>

Board of Directors.  As a result,  Mr.  Shidler will only spend a portion of his
time on the  Company's  business.  Instances  may arise in which  Mr.  Shidler's
interests  with  respect  to  his  overall  activities,  or a  given  investment
opportunity,  may be inconsistent with the interests of the Company. Mr. Hamlin,
President, Chief Executive Officer and a Trustee, also has interests in a number
of other real estate  investments,  including  First  Industrial  and TriNet and
other REITs.  Although Mr. Hamlin has entered into an employment  agreement with
the Company, which requires that he devote his full business time to the affairs
of the Company and contains a non-compete clause, there can be no assurance that
instances   would  not  arise  which   present   conflicts  of   interest.   See
"Management--Executive Officers and Trustees" and "--Employment Agreement."

               Entities  controlled  by Mr.  Shidler  and Mr.  Hamlin  also  own
undeveloped property contiguous to certain of the Properties.  Although all such
entities  have granted the Company an option to acquire  these  properties  at a
discount to fair market value,  there can be no assurance  that the Company will
acquire these  properties.  These properties could be developed and compete with
the Company for tenants.

Real Estate Investment Risks

               General Risks.  Real property  investments are subject to varying
degrees of risk.  The yields  available  from equity  investments in real estate
depend  in  large  part on the  amount  of  rental  income  earned  and  capital
appreciation  generated,  as well  as  property  operating  and  other  expenses
incurred.  If the  Properties  do  not  generate  revenues  sufficient  to  meet
operating expenses of the Operating Partnership and the Company,  including debt
service,   tenant   improvements,   leasing   commissions   and  other   capital
expenditures,  the  Operating  Partnership  or the  Company  may have to  borrow
additional amounts to cover fixed costs, and the Company's financial performance
and ability to make distributions to its shareholders may be adversely affected.

               The  Company's  revenues and the value of the  Properties  may be
adversely affected by a number of factors, including (i) the national, state and
local  economic  climate and real estate  conditions  (such as  oversupply of or
reduced  demand  for  space  and  changes  in  market  rental  rates),  (ii) the
perceptions of prospective tenants of the attractiveness, convenience and safety
of the  Properties,  (iii)  the  ability  of the  Company  to  provide  adequate
management, maintenance and insurance, (iv) the ability to collect all rent from
tenants on a timely basis, (v) the expense of periodically renovating, repairing
and reletting spaces and (vi) increasing  operating costs (including real estate
taxes and  utilities) to the extent that such  increased  costs cannot be passed
through to tenants.  Certain  significant  costs  associated with investments in
real  estate  (such as  mortgage  payments,  real estate  taxes,  insurance  and
maintenance  costs)  generally  are  not  reduced  when  circumstances  cause  a
reduction in rental  revenues from the property and vacancies  result in loss of
the ability to receive  tenant  reimbursements  of operating  costs  customarily
borne by commercial  real estate  tenants.  In addition,  real estate values and
income from properties are also affected by such factors as compliance with laws
applicable to real property, including environmental and tax laws, interest rate
levels and the availability of financing.  Furthermore,  the amount of available
rentable  square  feet of  commercial  property  is  often  affected  by  market
conditions and may therefore fluctuate over time.

               Tenant  Defaults  and  Bankruptcy.   Substantially   all  of  the
Company's  income will be derived,  directly or through  distributions  from the
Operating  Partnership,  from rental income from properties.  The  distributable
cash flow and ability to make expected  distributions  to shareholders  would be
adversely  affected if a significant  number of the Company's  tenants failed to
meet their lease obligations.  Tenants may seek the protection of the bankruptcy
laws,  which could result in delays in rental  payments or in the  rejection and
termination  of  such  tenant's  lease  and  thereby  cause a  reduction  in the
Company's  cash  flow  and  the  amounts  available  for  distributions  to  its
shareholders.  No  assurance  can be  given  that  tenants  will  not  file  for
bankruptcy  protection  in the future or, if any  tenants  file,  that they will
affirm their leases and continue to make rental payments in a timely manner.  In
addition,  a  tenant,  from  time to time,  may  experience  a  downturn  in its
business,  which may weaken its financial condition and result in the failure to
make rental  payments  when due.  If tenant  leases are not  affirmed  following
bankruptcy,  or if a tenant's financial condition weakens, the Company's results
of operations and the amounts available for distribution to its shareholders may
be adversely affected.

                                      -19-

<PAGE>

               Operating  Risks.  The  Properties  will be subject to  operating
risks  common to  commercial  real estate in  general,  any and all of which may
adversely  affect  occupancy and rental rates. The Properties will be subject to
increases  in  operating  expenses  such  as  cleaning,  electricity,   heating,
ventilation  and air  conditioning,  maintenance,  insurance and  administrative
costs,  and other general costs associated with security,  landscaping,  repairs
and maintenance.  While the Company's current tenants generally are obligated to
pay a portion of these escalating costs,  there can be no assurance that tenants
will  agree to pay all or a  portion  of such  costs  upon  renewal  or that new
tenants will agree to pay such costs. If operating expenses increase,  the local
rental  market  may limit the  extent to which  rents may be  increased  to meet
increased  expenses  without  decreasing  occupancy  rates.  While  the  Company
implements  cost-saving  incentive  measures  at  each  of its  properties,  the
Company's   results  of  operations  and  ability  to  make   distributions   to
shareholders  could be adversely affected if operating expenses increase without
a  corresponding  increase  in  revenues,  including  tenant  reimbursements  of
operating costs. In addition,  when tenant leases expire,  the Company may incur
significant retenanting costs for leasing commissions and tenant improvements.

               Competition;  Risk  of Not  Meeting  Targeted  Level  of  Leasing
Activity,  Acquisitions and Development.  Numerous commercial properties compete
with the  Properties  in  attracting  tenants  to lease  space,  and  additional
properties  can be expected  to be built in the markets in which the  Properties
are located.  The number and quality of competitive  commercial  properties in a
particular  area will have a material  effect on the Company's  ability to lease
space at its current properties or at newly acquired properties and on the rents
charged.  Some of these competing Properties may be newer or better located than
the  Properties.  In  addition,  the  commercial  real  estate  market is highly
competitive  particularly  within the  Mid-Atlantic  region in which the Company
presently  operates.  There are a  significant  number  of buyers of  commercial
property,  including other publicly traded  commercial REITs, many of which have
significant  financial resources.  This has resulted in increased competition in
acquiring  attractive  commercial  properties.  See  "--Real  Estate  Investment
Risks--Risks   Associated  with   Acquisition,   Development  and   Construction
Activities."  Accordingly,  it is  possible  that the Company may not be able to
meet its targeted level of property  acquisitions  and  developments due to such
competition  or other factors which may have an adverse  effect on the Company's
expected growth in operations.

               Possible Environmental Liabilities.  Under various federal, state
and local environmental laws, ordinances and regulations,  a current or previous
owner or  operator  of real  property  may be liable for the costs of removal or
remediation of hazardous or toxic substances on, under or in such property. Such
laws often impose liability whether or not the owner or operator knew of, or was
responsible  for,  the  presence  of such  hazardous  or  toxic  substances.  In
addition,  the  presence of  hazardous  or toxic  substances,  or the failure to
remediate such property  properly,  may adversely  affect the owner's ability to
borrow  using such real  property  as  collateral.  Persons  who arrange for the
disposal or treatment of  hazardous or toxic  substances  may also be liable for
the costs of removal or remediation  of hazardous  substances at the disposal or
treatment  facility,  whether  or not  such  facility  is or ever  was  owned or
operated by such person.  Certain  environmental  laws and common law principles
could be used to impose  liability  for  release of and  exposure  to  hazardous
substances,  including asbestos-containing materials ("ACMs"), into the air, and
third parties may seek recovery from owners or operators of real  properties for
personal  injury  or  property  damage  associated  with  exposure  to  released
hazardous  substances,  including  ACMs.  As the owner of real  properties,  the
Company may be potentially liable for any such costs.

               Phase  I  environmental  site  assessments   ("ESAs")  have  been
obtained for each of the Properties.  The purpose of Phase I ESAs is to identify
potential sources of contamination for which a company may be responsible and to
assess the status of environmental  regulatory compliance.  Where recommended in
the Phase I ESA, invasive  procedures,  such as soil sampling and testing or the
installation and monitoring of groundwater  wells, were subsequently  performed.
The Phase I ESAs,  including  subsequent  procedures where applicable,  have not
revealed   any   environmental   liability   that,   after   giving   effect  to
indemnification  available to the  Company,  the Company  believes  would have a
material  adverse  effect  on the  Company's  business,  assets  or  results  of
operations,  nor  is  the  Company  aware  of any  such  material  environmental
liability.  Nevertheless,  it is  possible  that  the  indemnification  would be
unavailable at the time the Company sought to make a claim thereunder, the Phase
I ESAs relating to any one of the Properties have not revealed all environmental
liabilities  or that there are material  environmental  liabilities of which the
Company is unaware.  Moreover,  there can be no assurance  that (i) future laws,
ordinances or regulations will not impose any material  environmental  liability
or (ii)  the  current  environmental  condition  of the  Properties  will not 

                                      -20-

<PAGE>

be affected by tenants,  by the  condition of land or operations in the vicinity
of such  properties  (such as the presence of  underground  storage tanks) or by
third parties unrelated to the Company.

               Effect of Americans with Disabilities Act Compliance on Cash Flow
and  Distributions.  Under  the  Americans  with  Disabilities  Act of 1990 (the
"ADA"), all public accommodations and commercial facilities are required to meet
certain  federal  requirements  related to access and use by  disabled  persons.
Existing  commercial  properties  generally are subject to provisions  requiring
that buildings be made accessible to people with  disabilities.  Compliance with
the  ADA   requirements   could  require   removal  of  access   barriers,   and
non-compliance  could result in imposition of fines by the U.S. government or an
award of damages  to private  litigants.  While the  amounts of such  compliance
costs, if any, are not currently ascertainable,  they are not expected to have a
material effect on the Company.

               Changes in Laws. Because increases in income or service taxes may
not be passed through to tenants under some leases, such increases may adversely
affect the Company's results of operations and its ability to make distributions
to  shareholders.  In addition,  the Properties are subject to various  federal,
state  and  local  regulatory  requirements  and to  state  and  local  fire and
lifesafety requirements.  Failure to comply with these requirements could result
in the imposition of fines by  governmental  authorities or awards of damages to
private  litigants.  The Company  believes that the Properties  currently are in
material compliance with all such regulatory requirements. However, there can be
no  assurance  that  these   requirements  will  not  be  changed  or  that  new
requirements will not be imposed which would require  significant  unanticipated
expenditures  by the Company and could have an adverse  effect on the  Company's
cash flow and ability to make expected distributions to shareholders.

               Uninsured  Losses.  The Company will generally  carry  commercial
general liability insurance,  standard "all-risk" property insurance,  and flood
and earthquake (where appropriate) and rental loss insurance with respect to its
properties  with policy  terms and  conditions  customarily  carried for similar
properties.  No assurance can be given,  however, that material losses in excess
of insurance  proceeds will not occur in the future which would adversely affect
the  business  of the  Company  and  its  financial  condition  and  results  of
operations.  In addition,  certain types of losses may be either  uninsurable or
not  economically  insurable.  Should an  uninsured  loss or a loss in excess of
insured limits occur, the Company could lose its capital invested in a property,
as well as the anticipated future revenue from such property, and would continue
to be obligated on any mortgage indebtedness or other obligations related to the
property.

               Risks  Associated  with  Illiquidity of Real Estate.  Equity real
estate investments are relatively illiquid.  Such illiquidity will tend to limit
the ability of the Company to vary its portfolio promptly in response to changes
in economic or other conditions.  In addition,  the Code limits the ability of a
REIT to sell  properties  held for fewer than four  years,  which may affect the
Company's  ability to sell properties  without  adversely  affecting  returns to
holders of Common Shares.

               Risks Associated with  Acquisition,  Development and Construction
Activities. The Company intends to acquire existing commercial properties to the
extent that they can be acquired on  advantageous  terms and meet the  Company's
investment  criteria.  Acquisitions of such properties entail general investment
risks  associated  with any real  estate  investment,  including  the risk  that
investments  will  fail to  perform  in  accordance  with  expectations  or that
estimates of the costs of improvements  to bring an acquired  property up to the
Company's standards may prove inaccurate.

               The Company also  intends to grow in part  through the  selective
development,  redevelopment and construction of commercial properties, including
build-to-suit properties and speculative development,  as suitable opportunities
arise.  Additional  risks  associated  with such  real  estate  development  and
construction   activities   include  the  risk  that  the  Company  may  abandon
development  activities after expending significant resources to determine their
feasibility;  the construction cost of a project may exceed original  estimates;
occupancy rates and rents at a newly completed property may not be sufficient to
make the property profitable;  financing may not be available on favorable terms
for development of a property;  and the  construction and lease up of a property
may not be  completed  on schedule  (resulting  in  increased  debt  service and
construction costs).  Development  activities are also 

                                      -21-
<PAGE>

subject  to risks  relating  to  inability  to obtain,  or delays in  obtaining,
necessary zoning,  land-use,  building occupancy and other required governmental
permits and authorizations.  If any of the above occur, the Company's results of
operations and ability to make  distributions to shareholders could be adversely
affected. In addition,  new development  activities,  regardless of whether they
are ultimately  successful,  may require a substantial  portion of  management's
time and attention.

Real Estate Financing Risks

               As  of  December  31,  1997,   the  Company  and  the   Operating
Partnership had,  without regard to the use of Offering  proceeds to repay debt,
approximately  $14  million  and  $100  million  of  outstanding   indebtedness,
respectively, all of which is collateralized. The indebtedness of the Company is
in the form of mortgage  notes  which are  non-recourse  to any  property of the
Company   other  than  the  specific   retail  store   property  or   properties
collateralizing the mortgage note, and are subject to prepayment penalties.  The
Property Financing matures in October 2000 (subject to an ability, under certain
circumstances, to extend for two additional years). The Company intends to repay
$70 million under the Property  Financing with the net proceeds of the Offering,
which  amount  may  be  reborrowed.   For  a  description  of  the  indebtedness
outstanding to the Properties Partnerships,  see "Structure and Formation of the
Company -- Description of Property  Financing."  The Company intends to continue
to operate in the near term with higher debt levels than most other  REITs.  The
Declaration of Trust does not limit the amount of indebtedness  that the Company
may incur.  In addition,  as a result of, among other things,  the annual income
distribution  requirements  applicable to REITs under the Code, the Company will
be  required to rely on  borrowings,  either  directly or through the  Operating
Partnership,  and other  external  sources of financing to fund the costs of new
property acquisitions,  capital expenditures and other items.  Accordingly,  the
Company and the Operating  Partnership  will be subject to real estate financing
risks,  including  changes  from  period to period in the  availability  of such
financing,  the risk that the Company's or the Operating Partnership's cash flow
may  not be  sufficient  to  cover  both  required  debt  service  payments  and
distributions  to  shareholders  and  the  risk  that  indebtedness  secured  by
properties  will  not be  able  to be  refinanced  or  that  the  terms  of such
refinancing will not be as favorable as the terms of existing indebtedness. Each
of the  Properties,  whether  directly  owned or  owned  through  the  Operating
Partnership, has been mortgaged to collateralize indebtedness. If the Company or
the Operating  Partnership  becomes unable to meet its required mortgage payment
obligations,  the property or properties  subject to such mortgage  indebtedness
could be foreclosed  upon by or otherwise  transferred to the mortgagee,  with a
consequent loss of income and asset value to the Company.

               In addition,  to the extent the Operating  Partnership was unable
to meet its debt service obligations, cash distributions to the Company could be
reduced or eliminated.  The Property  Financing  contains  provisions that could
restrict the ability of the Operating  Partnership to make  distributions to the
Company.  Not only  does  the  Property  Financing  specifically  limit  certain
distributions and contain financial  covenants the practical effect of which may
require cash to be retained by the Operating Partnership,  but in the event of a
default by the Operating  Partnership,  the lender under the Property  Financing
could require the Operating  Partnership to  significantly  curtail or eliminate
all  distributions.  Any  indebtedness  incurred in the future by the  Operating
Partnership  may contain  similar  limitations  and  covenants.  There can be no
assurance  that  the  lenders  under  the  Property  Financing  or  such  future
indebtedness  would  grant  waivers  of  these  provisions.   Any  reduction  in
distributions from the Operating Partnership could require the Company to reduce
distributions  to  shareholders  or incur debt to maintain the current  level of
distributions.  See  "Structure  and Formation of the Company --  Description of
Property Financing."

Possible  Adverse Effect of Shares  Available for Future Sale on Price of Common
Shares

          Sales of a substantial number of Common Shares, or the perception that
such sales could occur,  could adversely  affect the prevailing  market price of
the Common  Shares.  Sales or issuances  of Common  Shares could have a dilutive
effect on existing  shareholders.  In addition  to the Common  Shares  currently
outstanding  or being  sold in the  Offering,  2,899,310  Partnership  Units and
1,913,545  Preferred Units were outstanding as of December 31, 1997, which were,
as of such date,  convertible under certain  circumstances  into an aggregate of
2,899,310 and 6,834,035  Common  Shares,  respectively.  Holders of the Retained
Interests (as hereinafter defined) were also entitled,  as of December 31, 1997,
to  receive  Partnership  Units  convertible  into  282,508  Common  Shares  and
Preferred Units

                                      -22-

<PAGE>


convertible into 665,905 Common Shares. Subject to compliance with the Operating
Partnership Agreement, the holders of the Partnership Units (the "Unit Holders")
have the right to require the Operating  Partnership  to redeem all or a portion
of such Partnership Units beginning on September 1, 1998 for cash. The Operating
Partnership has the option to pay such redemption price in Common Shares,  which
option it currently anticipates  exercising in the event any Units are redeemed,
subject  to  the  limitations  in  the  Operating  Partnership  Agreement.  Each
Preferred Unit is convertible into 3.5714 Partnership Units,  subject in turn to
the right of redemption  referred to above,  beginning on October 1, 1999.  Upon
the issuance of Common Shares in  satisfaction  of the  Operating  Partnership's
redemption  obligations,  the Common  Shares  may be sold in the  public  market
pursuant to shelf registration statements which the Company is obligated to file
on behalf of the Unit  Holders or  pursuant  to any  available  exemptions  from
registration. See "Structure and Formation of the Company--The Transactions" and
"Security Ownership of Management and Others."

               Options to purchase a total of 72,500  shares of Common Stock are
outstanding  as of March 1,  1998  under the  Company's  Stock  Option  Plan for
Directors  (the "Option  Plan").  In  addition,  up to ten percent of the Common
Shares  outstanding  from time to time  will be  available  for grant  under the
Company's 1998 Long Term Incentive Plan (the "Incentive Plan").
See "Management--The Plans."

               The Company  intends to cause the Operating  Partnership to offer
additional  Preferred  Units and  Partnership  Units in exchange for property or
otherwise.  Existing  shareholders  will have no preemptive right to acquire any
such equity securities,  and any such issuance of equity securities could result
in  dilution  of  an  existing  shareholder's  investment  in  the  Company.  No
prediction  can be made  concerning  the effect that future sales of any of such
Common Shares will have on the market prices of shares.

Control of Management; Limits on Change of Control

          Giving effect to the Offering,  Trustees and executive officers of the
Company, as a group, beneficially owned, as of March 1, 1998, approximately 9.6%
of the total outstanding Common Shares (approximately 42.4% assuming issuance of
Common Shares in satisfaction of the redemption  obligations with respect to the
Partnership  Units and the  Preferred  Units  owned  and to be owned,  following
contribution of the Retained Interests to the Operating  Partnership in exchange
for Units, by such group, which Common Shares may be issued beginning  September
1, 1998 (in the case of the Partnership  Units) and October 1, 1999 (in the case
of the Preferred Units)). See "Security Ownership of Management and Others." The
Company  currently  expects that, if permitted  under the Operating  Partnership
Agreement  provisions  designed to maintain the  Company's  REIT status,  in the
event of any redemption,  it will elect to deliver Common Shares for such Units.
Accordingly,   such  Trustees  and  executive  officers  will  have  substantial
influence on the  Company,  which  influence  might not be  consistent  with the
interests of all other shareholders,  and may in the future have a substantially
greater  influence  on the outcome of any  matters  submitted  to the  Company's
shareholders for approval  following  redemption of the Units.  This significant
ownership  interest by Trustees  and  executive  officers may have the effect of
delaying,  deferring  or  preventing a change in control of the Company or other
transaction  that might involve a premium over the then prevailing  market price
for the Common Shares or other  attributes that the shareholders may consider to
be desirable. See "--Conflicts of Interest."

Possible Changes in Policies Without Shareholder Approval; No Limitation on Debt

               The Company's  investment,  financing and distribution  policies,
and its  policies  with  respect  to all  other  activities,  including  growth,
capitalization  and  operations,  will be  determined  by the Board of Trustees.
Although  the  Company's  Board of Trustees  has no present  intention to do so,
these  policies  may be  amended or revised at any time and from time to time at
the  discretion  of the  Board  of  Trustees  without  a vote  of the  Company's
shareholders.  A change in these policies could  adversely  affect the Company's
financial  condition,  results of  operations  or the market price of the Common
Shares.  The  organizational  documents  of  the  Company  do  not  contain  any
limitation on the amount of  indebtedness  the Company may incur.  See "Policies
with Respect to Certain Activities."

                                      -23-

<PAGE>


Dependence on Key Personnel

               The  Company is  dependent  on the  efforts of its  trustees  and
executive  officers,  including the Company's Chairman of the Board of Trustees,
Mr. Shidler,  the Company's  President and Chief Executive Officer,  Mr. Hamlin,
and the Company's Vice President and Chief  Investment  Officer,  Mr.  Bernheim.
Although  Messrs.   Hamlin  and  Bernheim  have  each  entered  into  employment
agreements  with the  Company,  there can be no  assurance  that either of these
individuals  will not elect to  terminate  their  agreement.  The loss of any of
their  services  could have an adverse  effect on the operations of the Company.
See "Management -- Employment Agreement."

Possible Adverse Effect on Price of Common Shares

               One of the factors that is expected to influence the market price
of the Common Shares is the annual  distribution  rate on the Common Shares.  An
increase in market interest rates may lead prospective  purchasers of the Common
Shares to demand a higher annual  distribution  rate from future  distributions.
Such an increase in the  required  distribution  rate may  adversely  affect the
market price of the Common Shares.  Moreover,  numerous  other factors,  such as
regulatory  action and changes in tax laws,  could have a significant  impact on
the future  market price of the Common  Shares.  There also can be no assurances
that,  following  listing,  the Company  will  continue to meet the criteria for
continued listing of the Common Shares on the NASDAQ.

Risks Associated with Reliance on Forward-Looking Statements

               This Prospectus contains  "forward-looking  statements"  relating
to, without  limitation,  future economic  performance,  plans and objectives of
management for future  operations and projections of revenue and other financial
items, which can be identified by the use of forward-looking terminology such as
"may,"  "will,"  "should,"  "expect,"  "anticipate,"  "estimate,"  "believe"  or
"continue"  or the negative  thereof or other  variations  thereon or comparable
terminology.  The Company's  actual  results may differ  significantly  from the
results discussed in such "forward-looking statements." Factors that could cause
such  differences  include,  but are not limited to, the risks described in this
Risk Factors section of this Prospectus.

                                      -24-

<PAGE>


                                   THE COMPANY

General

               The  Company  is  a  self-administered  REIT,   headquartered  in
Philadelphia,   Pennsylvania,   which  focuses  principally  on  the  ownership,
acquisition  and  management  of  suburban  office  properties  in  high  growth
submarkets in the United  States.  The Company  currently  owns interests in ten
suburban   office   buildings  in   Pennsylvania   and  New  Jersey   containing
approximately  1.5  million  rentable  square feet and seven  retail  properties
located in the Midwest containing approximately 370,000 rentable square feet. As
of March 1, 1998, the Properties were over 99% leased. In addition,  the Company
has options to purchase 44.27 acres of land  contiguous to certain of the Office
Properties owned by related parties.

               The  Company  was  formed  in  1988  to own  and  acquire  retail
properties and  subsequently  became an externally  advised REIT. On October 14,
1997,  the  Company,  as part of the  Transactions,  acquired  the  Mid-Atlantic
suburban office operations of The Shidler Group, a national real estate firm. As
a result of the  Transactions,  the  Company  relocated  its  headquarters  from
Minneapolis to Philadelphia and became  internally  administered.  At that time,
Jay Shidler  became the  Company's  Chairman of the Board and Clay Hamlin became
the Company's  President and Chief  Executive  Officer.  On January 1, 1998, the
Company changed its name to Corporate Office  Properties  Trust, Inc. On March ,
1998, the Company was reformed as a Maryland real estate investment trust.

               The  Company's  reformation  as a  Maryland  REIT  completes  the
conversion of The Shidler Group's  privately-owned  Mid-Atlantic suburban office
business into a public REIT operating format. This  transformation  results from
Mr. Shidler's vision and desire to create a growth-oriented  real estate company
focused  exclusively on suburban  office  properties.  Mr. Shidler  believes the
suburban office market has very attractive  investment  characteristics  at this
stage of the U.S. real estate cycle.

               Mr.  Shidler,  a nationally  acknowledged  expert in the field of
real estate  investment and finance,  has a recognized  investment  track record
resulting  from the  successful  creation and  performance of other large public
real estate companies consisting of Trinet and First Industrial. Both Trinet and
First  Industrial  have  experienced  rapid  growth since their  initial  public
offerings  in May 1993 and June 1994,  respectively,  and  currently  have total
market   capitalizations   of  approximately  $1.5  billion  and  $2.7  billion,
respectively.

               The principal  executive offices of the Company and the Operating
Partnership  are  located  at  One  Logan  Square,  Suite  1105,   Philadelphia,
Pennsylvania 19103, and its telephone number is (215) 567-1800.

The Suburban Office Market

          The performance of the U.S.  office market has improved  substantially
since the  recession  of the late  1980's  and  early  1990's.  According  to CB
Commercial/Torto Wheaton Research, office property returns for the twelve months
ended June 30, 1997  exceeded all calendar  year returns since 1983. A number of
markets across the country are beneficiaries of declining  vacancies and limited
or no new  construction,  which is resulting in increased  average rental rates.
This is particularly true in suburban office markets , which continue to exhibit
stronger performance than downtown office markets on a nationwide basis. For the
fifth  consecutive  year through 1997,  the year-end  national  suburban  office
vacancy rate was lower than the national downtown average vacancy rate.



                                      -25-
<PAGE>

               The following  chart shows the 10-year history of national office
vacancy rates in suburban and central business district markets:


[Chart of 10-year  history of national  vacancy  rates in  suburban  and central
business district markets]


          Reductions in office  vacancy have resulted from limited  construction
completions  and from  increased  demand for office  space as a result of strong
employment  growth.  According to CB  Commercial/Torto  Wheaton,  absorption  of
suburban  office space was better than expected  throughout  1997.  Although the
ongoing  recovery of the office  suburban market resulted in 19.7 million square
feet of construction completions in 1997, this level is substantially lower than
during the period from 1988 to 1991, when an average of 64.2 million square feet
of suburban office construction was completed annually.

                                      -26-

<PAGE>

               The  following  chart  shows the  10-year  history  of new office
construction starts and net absorption in suburban and central business district
markets:


[Chart of 10-year  history of new office  construction  in suburban  and central
business district markets]


               According to Landauer and Associates in its 1998 Market Forecast,
much of the employment  growth in 1997 was  attributable to  technology-oriented
companies,  particularly  technology  services  companies  such as  programmers,
software  developers  and data  processors.  Landauer  and  Associates  estimate
information-technology  firms  contributed  over 30 million  square  feet of net
demand to commercial office markets in 1997. The Company believes that companies
within these industries will continue to generate significant  employment growth
and demand for additional office space.

                    BUSINESS OBJECTIVES AND GROWTH STRATEGIES

               The  Company's   primary  business   objectives  are  to  achieve
sustainable  long-term  growth  in  FFO  per  share  and to  maximize  long-term
shareholder  value.  The Company intends to achieve these  objectives  primarily
through external growth and, to a lesser extent,  through  internal growth.  The
Company  intends to focus its  activities  on  acquiring,  owning and  operating
suburban  office  properties  in high growth  submarkets  throughout  the United
States.  The  Company  does not  intend to expand its  investment  in net leased
retail properties and, to the extent appropriate  opportunities  arise, may sell
or exchange  some or all of the  Properties  and reinvest any net cash  proceeds
therefrom in suburban office  properties.  It also may decide to contribute some
or all of  these  properties  to  the  Operating  Partnership  in  exchange  for
additional Units. Key elements of the Company's  business  objectives and growth
strategies include:

          o         Suburban Office Focus.  Management believes office buildings
                    currently  offer  the  strongest  fundamentals  of any  real
                    estate property type, and suburban office  properties  offer
                    the Company very attractive  investment  opportunities.  The
                    four key factors driving the strong fundamentals of suburban
                    office  properties  are (i)  increasing  rental rates,  (ii)
                    declining  vacancy rates,  (iii) positive net absorption and
                    (iv)  limited  new  supply  of  office  product.  Management
                    believes  that  many   companies  are   relocating  to,  and
                    expanding  in,  suburban  locations  because of lower  total
                    costs,  proximity to residential  housing and better quality
                    of life.

                                      -27-

<PAGE>

          o         External  Growth.  The  Company  is  actively  pursuing  the
                    acquisition  of suburban  office  properties  in high growth
                    submarkets  in the  United  States  submarkets  with  strong
                    fundamentals.  The Company's three-part acquisition strategy
                    includes  targeting  (i)  entity  transactions  in which the
                    Company  enters new markets or increases its  penetration in
                    existing markets by acquiring  significant  portfolios along
                    with their management, which will also enable the Company to
                    enhance its management  infrastructure  and local expertise,
                    (ii)  portfolio  purchases in existing  markets or selective
                    new  markets  and  (iii)   opportunistic   acquisitions   of
                    individual  properties  in  submarkets  in which the Company
                    already has a presence.  The Company believes that there are
                    a significant  number of potential  acquisitions  that could
                    greatly  benefit from the Company's  experience in enhancing
                    property cash flow and value by renovating and repositioning
                    properties.  The Company will seek to make  acquisitions  at
                    attractive yields and below replacement costs.

                    Entity   Transactions  ($100+  million  average  size).  The
                    Company will seek to identify  acquisitions  of  significant
                    portfolios together with their management organizations. The
                    Company  anticipates that these entity transactions will (i)
                    facilitate  rapid  growth,  (ii) drive its goal to achieve a
                    national  presence by entering new markets and gaining major
                    regional presences, (iii) achieve economies of scale through
                    the integration of the property management  organizations of
                    the  acquired   entities  into  the   Company's   management
                    infrastructure  and (iv) assist it in building  strong local
                    management  to  complement  its  current   management  team.
                    Through  these local  managers,  the Company also expects to
                    have   better   access  to   acquisition   and   development
                    opportunities.  This  strategy  allows  the  sellers  of the
                    entities to contribute  their  organizations in exchange for
                    Units on a  tax-deferred  basis,  and to retain  significant
                    involvement  in  the  future   management  of  the  Company.
                    Further,  the Company  believes that the  commitment of such
                    local  management  often  will be  assured by virtue of such
                    owner's significant investment in the Company.

                    Portfolio Purchases ($50+ million average size). The Company
                    will seek to make  portfolio  purchases  that provide either
                    attractive  yields or potential for growth in cash flow from
                    property  operations and are well located and competitive in
                    their  submarkets.  These  acquisitions are also expected to
                    expand the Company's regional presence within or near to its
                    existing markets and to selectively  enter new markets.  The
                    Company believes portfolio  purchases will frequently result
                    in   the   addition   of   experienced   property   managers
                    knowledgeable  in the  day-to-day  operation of the acquired
                    properties.  In  addition,  the Company  expects  that these
                    local  asset  managers  will  provide   increased   property
                    management  capabilities  and business  linkages,  including
                    access  to  additional   acquisitions,   in  the  particular
                    submarket where the acquired properties are located.

                    Opportunistic  Acquisitions ($10+ million average size). The
                    Company will seek to acquire individual office properties in
                    its existing markets which are  under-performing and present
                    an  attractive  opportunity  to create value and enhance FFO
                    through  the   Company's   hands-on   approach  to  property
                    repositioning,  including  the  implementation  of  property
                    specific renovation programs for underperforming assets. The
                    Company  believes  that the  significant  experience  of its
                    management   in   property    development,    redevelopment,
                    construction,  management  and leasing  provides it with the
                    expertise necessary to identify,  acquire, upgrade, renovate
                    and  reposition  suburban  office  properties.  The  Company
                    believes these opportunistic  acquisitions will be accretive
                    to the Company's FFO per share and will provide  significant
                    returns relative to the risk involved.

                    The Company believes it has certain  competitive  advantages
                    which will enhance its ability to identify and capitalize on
                    acquisition   opportunities,   including:  (i)  management's
                    national   multiple   market   expertise   in   identifying,
                    creatively   structuring  and  closing  acquisitions;   (ii)
                    management's  experience in successfully growing public real
                    estate  companies   utilizing  a   centralized/decentralized
                    organizational structure;  (iii) management's  long-standing
                    relationships   with  tenants,   real  estate   brokers  and
                    institutional  and other owners of  commercial  real estate,
                    which help the Company to identify acquisition opportunities
                    resulting  in  a  large  acquisition   pipeline;   (iv)  the
                    Company's  fully  integrated real estate  operations,  which
                    allow it to respond  quickly to  acquisition  opportunities;

                                      -28-

<PAGE>


                    (v) the Company's access to capital as a public company; and
                    (vi)  the   Company's   ability   to  offer   tax   deferred
                    consideration to sellers of properties.

          o         Internal  Growth.  Management  believes  that the  Company's
                    internal  growth  will  come  from  (i)  proactive  property
                    management and leasing,  (ii)  contractual  rent  increases,
                    (iii) operating  efficiencies  achieved  through  increasing
                    economies of scale and (iv) tenant  retention  and rollovers
                    at increased  rents where market  conditions  permit.  These
                    strategies  are  designed  to promote  tenant  satisfaction,
                    resulting in tenant retention and attracting new tenants.

                    The Company  intends to selectively  explore the development
                    of  developable  land  when  market  fundamentals  support a
                    favorable  risk-adjusted  return on such development.  Since
                    1989, the Company's  present senior executive  officers have
                    been  integrally  involved  in the  development  of  several
                    office   properties   by  entities   with  which  they  were
                    previously associated. The Company currently does not intend
                    to  develop  or  redevelop  any  properties  outside  of its
                    markets.

Capitalization Strategy

               In  conjunction  with its  growth  strategies,  the  Company  has
developed a two-phase  capitalization  strategy.  The Company intends during the
first  phase of this  strategy,  a period  of rapid  growth of the  Company,  to
emphasize  the  issuance  of Units as  tax-deferred  compensation  to sellers in
entity and portfolio acquisitions.  To accelerate growth in FFO per share during
this  period,  the  Company  will  utilize a minimum  cash flow to debt  service
coverage ratio of approximately  1.6 to 1.0, which is anticipated to equate to a
ratio of debt to total market capitalization of between 40% and 60%. The Company
believes a 1.6 times cash flow  coverage  ratio is  conservative  for a seasoned
pool of suburban office  buildings and is a more  appropriate  measure of entity
leverage than the  conventional  REIT measure of total debt outstanding to total
market capitalization.

               During the second phase of this  strategy,  the Company  plans to
gradually reduce its debt as a percentage of total market  capitalization  while
continuing to grow FFO per share.  The Company's  plan to reduce its debt in the
future is designed to achieve investment grade unsecured debt ratings to provide
the Company access to the corporate unsecured debt markets.

                                      -29-

<PAGE>


                                 USE OF PROCEEDS

               The net  proceeds  from the  sale of the  Common  Shares  offered
hereby,  net of underwriting  discounts and commissions and expenses  related to
the Offering,  are estimated to be approximately  $73.2 million.  The Company is
required to contribute  all of the net proceeds to the Operating  Partnership in
exchange for additional  Partnership  Units. The Company will receive  7,500,000
Partnership  Units  and  increase  its  percentage  interest  in  the  Operating
Partnership to approximately 71.8%. The Operating Partnership intends to use $70
million  of such  net  proceeds  to repay  indebtedness  outstanding  under  the
Property  Financing,  the  lender  of which is an  affiliate  of BT Alex.  Brown
Incorporated,  one of  the  Underwriters  in the  Offering.  Any  remaining  net
proceeds will be used by the Operating  Partnership for acquisitions and general
business purposes.

               If the Underwriters'  over-allotment option is exercised in full,
the Company is required to contribute the additional net proceeds,  estimated to
be $11.0  million,  to the  Operating  Partnership  in  exchange  for  1,125,000
additional Partnership Units, which will increase its percentage interest in the
Operating  Partnership to approximately 74.4%. The Operating Partnership intends
to use the  additional  net  proceeds  for  acquisitions  and  general  business
purposes.

               The Property Financing bears interest at a rate of 7.5% per annum
and  matures  on  October  13,  2000  unless  extended  for one or two one  year
extensions.  The Company has entered  into an  agreement  with the lender of the
Property  Financing  pursuant to which the lender has granted to the Company the
right to reborrow,  in minimum amounts of $20 million (or the remaining  undrawn
amount,  if less),  the entire $70 million  repaid with the net  proceeds of the
Offering for the purpose of acquiring  commercial  office building real property
and paying related fees and expenses.  This right must be exercised  within nine
months of the date of the Offering and is subject to certain preconditions.  See
"Structure and Formation of the Company -- Description of Property Financing."

                                      -30-

<PAGE>


                  PRICE RANGE OF COMMON STOCK AND DISTRIBUTIONS

               The Common  Shares are  listed  for  trading on NASDAQ  under the
symbol  "COPT." Prior to January 1, 1998,  the Common Stock was listed on NASDAQ
under the symbol  "RLIN." The  following  table sets forth the range of the high
and low  last  reported  sale  prices  as  reported  on  NASDAQ,  as well as the
quarterly  distributions  per share of Common Stock declared and paid,  prior to
the Company Reformation,  and per Common Share thereafter.  The quotations shown
represent interdealer prices without adjustment for retail markups, markdowns or
commissions, and may not reflect actual transactions.

1996                                     Low           High     Distribution

First Quarter.....................     $4.750         $5.375         $0.125
Second Quarter....................      4.875          5.750          0.125
Third Quarter.....................      4.875          5.750          0.125
Fourth Quarter....................      4.750          5.500          0.125

1997

First Quarter.....................      4.500          6.000          0.125
Second Quarter....................      4.500          5.625          0.125
Third Quarter.....................      5.000          7.875          0.125
Fourth Quarter....................      6.813         11.750          0.125

1998

First Quarter
  (through March 5, 1998).........      9.750         11.750           --

               On   September   5,  1997,   the  last  trading  day  before  the
announcement of the  Transactions,  the last sale price for the Common Stock, as
reported on NASDAQ,  was $5-9/16.  On  September 8, 1997,  the date on which the
Transactions were first announced,  the last sale price for the Common Stock, as
reported on NASDAQ,  was $7-7/8 per share.  On October 13, 1997,  the day before
the Transactions were consummated,  the last sale price for the Common Stock, as
reported on NASDAQ,  was $7-5/8 per share. On March 5, 1998, the last sale price
for the Common Stock, as reported on NASDAQ,  was $11-3/4 share. The approximate
number of holders of record of the shares of Common Stock was  approximately 230
as of March 5, 1998.

               The Company intends to make regular quarterly cash  distributions
to its  shareholders  based upon a quarterly  distribution  of $0.125 per Common
Share,  which equates,  on an annualized basis, to $0.50 per Common Share (or an
annual  distribution rate of approximately 4.3% based on the last trade price of
the Common Shares on NASDAQ on March 5, 1998).

               Future  distributions  by the  Company,  however,  will be at the
discretion  of the  Board  of  Trustees.  The  Company's  ability  to  pay  cash
distributions  in the future will be dependent  upon (i) amounts  distributed by
the Operating  Partnership  from properties or interests held by it, (ii) income
from the  properties  held  directly by the  Company,  (iii) cash  generated  by
financing  transactions and (iv) the annual distribution  requirements under the
REIT  provisions of the Code described above and such other factors as the Board
of  Trustees  deems   relevant.   The  ability  of  the  Company  to  make  cash
distributions  will also be  limited by the terms of the  Operating  Partnership
Agreement and the Property Financing as well as limitations imposed by state law
and the  agreements  governing  any future  indebtedness  of the  Company or the
Operating Partnership. See "Risk Factors -- Possible Changes in Policies Without
Shareholder  Approval;  No Limitation on Debt,"  "Structure and Formation of the
Company" and "Federal Income Tax Considerations--Taxation of the Company--Annual
Distribution Requirements."

                                      -31-

<PAGE>


                                 CAPITALIZATION

               The following table sets forth the  capitalization of the Company
as of December  31, 1997 (i) on an  historical  basis and (ii) on an as adjusted
basis  giving  effect to the Offering  and the  application  of the net proceeds
thereof as further  described under "Use of Proceeds." The information set forth
in the table should be read in conjunction  with  "Unaudited Pro Forma Financial
Data" and the Consolidated Financial Statements and Notes thereto of the Company
included elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                                              As of December 31, 1997
                                                                                 --------------------------------------------------
                                                                                     Historical                      As Adjusted
                                                                                     ----------                      -----------
<S>                                                                                  <C>                            <C>        
Debt:
        Mortgages notes payable.....................................                 $    14,375                    $    14,375
        Property Financing(1).......................................                     100,000                         30,000
                                                                                     -----------                    -----------
           Total debt...............................................                     114,375                         44,375
                                                                                     -----------                    -----------
Minority Interest - Preferred Units.................................                      52,500                         52,500
Minority Interest - Partnership Units...............................                      12,362                         12,362
Stockholders' equity:
        Common Stock, $0.01 par value per share, 
           50,000,000 shares authorized, 2,266,083
           issued and outstanding on an historical 
           basis and 9,766,083 shares issued and
           outstanding on an as adjusted basis(2)(3)................                          23                             98
Additional paid-in capital..........................................                      16,620                         89,783
Accumulated deficit.................................................                      (4,979)                        (4,979)
                                                                                     -----------                    -----------
           Total stockholders' equity...............................                      11,664                         84,902
                                                                                     -----------                    -----------
               Total capitalization.................................                 $   190,901                    $   194,139
                                                                                     ===========                    ===========
</TABLE>


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

(1)            See  "Property  Financing"  and Note 6 of  notes to  consolidated
               financial   statements   for   information   relating   to   this
               indebtedness.
(2)            The  Company  was  reformed  on March , 1998 as a  Maryland  real
               estate investment trust. At the time of the Company  Reformation,
               each share of Common Stock was  converted  into one Common Share.
               For purposes of the As Adjusted  column,  Common Shares issued in
               the  Offering  are  reflected  as  shares  of  Common  Stock.  In
               addition,  as a  result  of  the  Reformation,  the  Company  has
               authorized  capital  consisting of  45,000,000  Common Shares and
               5,000,000  Preferred Shares.  There are no issued and outstanding
               Preferred Shares.
(3)            Does not include (i)  9,133,345  Common Shares that may be issued
               under  certain  circumstances  upon  conversion  or redemption of
               outstanding  Units, (ii) 948,413 Common Shares that may be issued
               under certain  circumstances upon conversion or redemption of the
               Units to be issued in exchange for the Retained Interests,  (iii)
               72,500 Common Shares underlying  options issued, or to be issued,
               under the Option Plan and the Incentive  Plan  outstanding  as of
               March 1, 1998 and (iv)  1,125,000  Common  Shares  subject to the
               Underwriters' over-allotment option. See "Structure and Formation
               of the Company-- The Transactions" and "Management-- The Plans."

                                      -32-

<PAGE>


                             SELECTED FINANCIAL DATA

               The following  selected  financial  data of the Company as of and
for each of the fiscal  years  ended  December  31, 1993  through  1997 has been
derived  from and should be read in  conjunction  with,  the  Company's  audited
financial  statements  for  those  years.  This  information  should  be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations," the Consolidated  Financial Statements and the Notes
thereto of the  Company  and the  Combined  Financial  Statements  and the Notes
thereto of the Office Properties included elsewhere in this Prospectus.

               The pro  forma  operating  and  other  data  for the  year  ended
December  31,  1997 set forth  below gives  effect to the  Transactions  and the
Offering as if the Transactions and the Offering  (including the use of proceeds
thereof) had occurred on January 1, 1997. The pro forma balance sheet data as of
December 31, 1997 gives  effect to the Offering as if the Offering  (and the use
of proceeds  thereof) had occurred on such date. The information set forth below
should be read in conjunction  with  "Unaudited Pro Forma  Financial  Data," the
Consolidated  Financial  Statements and the Notes thereto of the Company and the
Combined  Financial  Statements  and the Notes thereto of the Office  Properties
included  elsewhere in this Prospectus.  The pro forma financial  information is
based upon certain  assumptions  that are included in the notes to the pro forma
financial  statements  included  elsewhere  in this  Prospectus.  The pro  forma
financial information is unaudited and is not necessarily indicative of what the
financial position or results of operations of the Company would have been as of
the dates and for the periods  indicated,  nor does it purport to  represent  or
project the financial position or results of operations for future periods.

                                      -33-

<PAGE>


                     Corporate Office Properties Trust, Inc.

<TABLE>
<CAPTION>
                                                                                    Year Ended December 31,
                                                      --------------------------------------------------------------------------
                                                                                Historical                             Pro Forma
                                                      -------------------------------------------------------------    ---------
                                                        1993         1994          1995         1996         1997        1997
                                                      ---------    ---------    ---------    ---------    ---------    ---------
                                                                                                                       (unaudited)
                                                                       (Dollars in thousands, except per share data)
<S>                                                   <C>          <C>          <C>          <C>          <C>          <C>      
Operating Data:                                                                                     

Revenue:
    Rental income .................................   $   1,073    $   2,038    $   2,436    $   2,477        6,122    $  18,338
    Tenant recoveries and other income ............          70          217           48           32          496        1,778
                                                      ---------    ---------    ---------    ---------    ---------    ---------
           Total revenue ..........................       1,143        2,255        2,484        2,509        6,618       20,116
                                                      ---------    ---------    ---------    ---------    ---------    ---------

Expenses:
    Interest ......................................         461        1,098        1,267        1,246        2,855        3,824
    Depreciation and amortization .................         256          476          567          567        1,331        4,280
    Property expenses .............................          63           43           42           31          728        3,459
    General and administrative ....................         183          337          336          372          533          707
    Termination of Advisory Agreement(1) ..........                                                           1,353         --
                                                      ---------    ---------    ---------    ---------    ---------    ---------
           Total expenses .........................         963        1,954        2,212        2,216        6,800       12,270
                                                      ---------    ---------    ---------    ---------    ---------    ---------

Income (loss) before minority interests ...........         180          301          272          293         (182)       7,846
Income allocated to minority interests ............           0            0            0            0         (785)      (4,559)

Net income (loss) .................................   $     180    $     301    $     272    $     293    $    (967)   $   3,287
                                                      =========    =========    =========    =========    =========    =========


Net income (loss) per common share ................   $    0.17    $    0.21    $    0.19    $    0.21    $   (0.60)   $    0.34
                                                      =========    =========    =========    =========    =========    =========


Cash dividends/distributions declared .............   $     923    $   1,207    $     710    $     710    $     816
                                                      =========    =========    =========    =========    =========

Cash dividends/distributions per share ............   $    0.88    $    0.85    $    0.50    $    0.50    $    0.50
                                                      =========    =========    =========    =========    =========

Balance  Sheet  Data  (as  of  period  end):
Real  estate  investments,  net of
    accumulated depreciation ......................   $  15,110    $  24,179    $  23,624    $  23,070    $ 188,625    $ 188,625
Total assets ......................................      18,882       25,647       24,779       24,197      193,534      196,772
Mortgages payable .................................       7,450       15,153       14,916       14,658      114,375       44,375
Total liabilities .................................       7,950       15,620       15,191       15,026      117,008       47,008
Minority interests ................................                                                          64,862       64,862
Stockholders' equity ..............................      10,932       10,026        9,588        9,171       11,664       84,902

Other Data:
Cash flows provided by (used in):
    Operating activities ..........................   $     358    $     690    $     678    $     840    $   3,216           --(2)
    Investing activities ..........................      (5,461)      (9,511)        (551)         127          973           --(2)
    Financing activities ..........................       7,829        6,357       (1,001)        (967)      (1,052)          --(2)
Funds from operations (3) .........................         437          768          827          847        1,718        8,754
Weighted average shares
    outstanding (in thousands) ....................       1,065        1,420        1,420        1,420        1,601        9,766

Property Data (as of period end):
Number of properties owned ........................           4            7            7            7           17           17
Total rentable square feet owned
    (in thousands) ................................         215          370          370          370        1,852        1,852
</TABLE>


- -----------------
(1)            Reflects a non-recurring termination expense of $1,353 associated
               with the termination of the Advisory Agreement, which was paid in
               the form of Common Stock. See "Certain Transactions."
(2)            Pro forma  information  relating  to cash flows  from  operating,
               investing and financing  activities has not been included because
               management  believes that the information would not be meaningful
               due to the number of  assumptions  required in order to calculate
               this information.
(3)            The White Paper on Funds from Operations approved by the Board of
               Governors  of  NAREIT in March  1995  defines  FFO as net  income
               (loss)  (computed in accordance  with GAAP),  excluding gains (or
               losses) from debt  restructuring  and sales of  properties,  plus
               real  estate  related  depreciation  and  amortization  and after
               adjustments for  unconsolidated  partnerships and joint ventures.
               The  Company  believes  that FFO is  helpful  to  investors  as a
               measure of the financial  performance  of an equity REIT because,
               along  with  cash  flow  from  operating  activities,   financing
               activities and investing  activities,  it provides investors with
               an  indication of the ability of the Company to incur and service
               debt, to make capital  expenditures and to fund other cash needs.
               The Company computes FFO in accordance with standards established
               by NAREIT  which may not be  comparable  to FFO reported by other
               REITs that do not define the term in accordance  with the current
               NAREIT definition or that interpret the current NAREIT definition
               differently  than  the  Company.  FFO  does  not  represent  cash
               generated from operating activities determined in accordance with
               GAAP and should not be considered as an alternative to net income
               (determined  in  accordance  with GAAP) as an  indication  of the
               Company's  financial  performance  or to cash flow from operating
               activities  (determined in accordance  with GAAP) as a measure of
               the Company's liquidity,  nor is it indicative of funds available
               to fund the Company's  cash needs,  including its ability to make
               cash distributions.

                                      -34-

<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Overview

               The  following  discussion  should  be read in  conjunction  with
Selected Financial Data and the Consolidated  Financial Statements and the Notes
thereto of the Company,  the Combined Financial Statements and the Notes thereto
of the Office  Properties and the Pro Forma  Financial  Statements and the Notes
thereto of the Company included elsewhere in this Prospectus.

               The Company is a self-administered REIT which focuses principally
on the ownership,  acquisition and management of suburban  office  properties in
high  growth  submarkets  in the  United  States.  The  Company  currently  owns
interests  in ten  suburban  office  buildings  in  Pennsylvania  and New Jersey
containing  approximately  1.5 million  rentable  square  feet and seven  retail
properties  located in the Midwest  containing  approximately  370,000  rentable
square feet. As of March 1, 1998, the Properties were over 99% leased.

               The  Company  was  formed  in 1988 to own and  acquire  net lease
retail properties.  The Company did not commence  operations until February 1990
and filed its initial  public  offering of Common Stock on December 31, 1991. On
June 25, 1992, the Company  acquired two net leased retail  properties.  On June
30,  1993,  the  Company  sold  additional  shares of  Common  Stock in a public
offering. During 1993 and 1994, the Company purchased five additional net leased
retail properties.

               On October 14, 1997, the Company completed the Transactions.  For
the purposes of the  Transactions,  the Properties  Partnerships  (including the
Retained  Interests)  were  treated  as  having a value of $170  million  (which
includes  the  $100  million  of   indebtedness   represented  by  the  Property
Financing).  The  aggregate  consideration  issued  in the  Transactions  by the
Company and the Operating Partnership to the former general and limited partners
of the Properties  Partnerships  consisted of (x) 600,000 shares of Common Stock
(issued  at a  price  of  $5.50  per  share),  (y)  an  aggregate  of  2,899,310
Partnership Units (including  600,000 issued to the Company in consideration for
limited  partner  interests in the  Properties  Partnerships  acquired by it for
600,000  shares  of  Common  Stock  and  subsequently  contributed  by it to the
Operating Partnership) and (z) 1,913,545 Preferred Units.  Concurrently with the
closing of the Transactions, the then existing advisory agreement (the "Advisory
Agreement")  between  Crown  Advisors,   Inc.  ("Crown")  and  the  Company  was
terminated, and the Company entered into a management agreement (the "Management
Agreement")  with  Glacier  Realty LLC, a Minnesota  limited  liability  company
("Glacier")  owned by Messrs.  Beck and Parsinen.  A  non-recurring  termination
expense  of $1.4  million,  paid in the form of shares of Common  Stock  (net of
certain  shares  retired),  was incurred as a result of the  termination  of the
Advisory  Agreement.  As a  result  of  the  Transactions,  the  Company  became
self-administered. See "Structure and Formation of the Company."

               The  Company   accounted  for  the   acquisition  of  the  Office
Properties  under purchase  accounting  requirements;  therefore,  the operating
results of the Company  for the year ended  December  31,  1997 is not  directly
comparable to 1996.

The Company

        Results of Operations.

               Comparison of the Years Ended  December 31, 1997 and 1996:  Total
revenues  increased  from $2.5  million for the year ended  December 31, 1996 to
$6.6 million for the year ended  December 31, 1997,  an increase of $4.1 million
or 164%. Of this increase,  $3.6 million results from an increase in base rents,
substantially  all of which is  attributable  to the  acquisition  of the Office
Properties. Tenant recoveries totaled $.4 million in 1997 as compared to none in
1996 due to tenant recoveries attributable to leases on the Office Properties.

                                      -35-

<PAGE>


               Total  expenses  increased  from $2.2  million for the year ended
December  31, 1996 to $6.8  million for the year ended  December  31,  1997,  an
increase  of  207%,   of  which  $1.4  million  of  the  change   represented  a
non-recurring  charge related to the termination of the Advisory Agreement.  The
remaining $3.2 million increase was  attributable to increased  interest expense
($1.6 million), increased depreciation and amortization ($.7 million), increased
property  expenses  ($.7  million),  and  increased  general and  administrative
expenses ($.2 million),  primarily as a result of the  acquisition of the Office
Properties.

               Depreciation and amortization  increased from $567,000 in 1996 to
$1.3  million in 1997,  an  increase of 129%,  as a result of the  Transactions.
Interest expense increased from $1.2 million in 1996 to $2.9 million in 1997, an
increase  of 129%,  primarily  as a result  of  borrowings  under  the  Property
Financing,   offset  slightly  by  decreased  interest  expense  on  the  retail
properties' mortgages.

               General and  administrative  expenses  increased from $372,000 in
1996 to $533,000 in 1997  resulting  from the  conversion of the Company from an
externally-advised  REIT to a  self-administered  REIT.  During  1997,  the REIT
commenced  administrative  operations and incurred  payroll expenses of $102,000
and office  overhead  expenses of $34,000 not incurred  previously.  General and
administrative  expenses  also  increased due to higher  professional  fees as a
result of the change in corporate structure,  partially offset by a reduction in
the advisory fees resulting from the termination of the Advisory Agreement.

               As a result of the above  factors,  net  income  before  minority
interests decreased from income of $293,000 for the year ended December 31, 1996
to a loss of $182,000 for the year ended December 31, 1997. Net income decreased
from income of $293,000 for 1996 to a loss of $1.0 million for 1997 attributable
primarily  to the  existence  of  minority  interests  resulting  from  the  new
structure  of the Company  following  the  Transactions,  as well as the factors
described above.

               Comparison of the Years Ended  December 31, 1996 and 1995:  Total
revenues were  approximately  $2.5 million for both the year ended  December 31,
1995 and the year ended  December  31,  1996.  The  increase of $41,000 in total
rental  revenue in 1996 resulted from  contractual  rent increases in two of the
Retail  Properties  based on  increases in the  Consumer  Price Index  partially
offset  by a  decrease  in  interest  income  due to a  reduction  in  cash  and
marketable securities.

               Total expenses were  approximately $2.2 million for both the year
ended December 31, 1995 and the year ended December 31, 1996. Because all of the
properties  owned by the Company in 1995 and 1996 were  triple net  leased,  all
operating  expenses  relating to the  Company's  properties,  such as utilities,
property taxes, repairs and maintenance and insurance, are the responsibility of
the Company's tenants.  The increase of $4,000 in total expense in 1996 consists
of an increase in general and administrative  expenses,  consisting primarily of
professional  fees, travel expense and state income taxes,  offset by a decrease
in mortgage  interest  expense,  due to a reduction  in  mortgage  principal  of
approximately  $257,000  during  the year.  Operation  and  management  expenses
consisting mainly of fees paid to Crown pursuant to the Advisory Agreement,  and
depreciation expense, remained relatively unchanged between 1995 and 1996.

               As a result  of the  above  described  factors  and a  charge  to
operations  in 1996 for an  unsuccessful  attempt to raise  capital  and acquire
additional  properties,  net income  increased  from $272,000 for the year ended
December 31, 1995 to $293,000 for the year ended December 31, 1996.

        Results of Operations-Pro Forma.

               Comparison  of December  31, 1997 Pro Forma and December 31, 1997
Historical:  Total pro forma  revenues for the year ended December 31, 1997 were
$20.1 million as compared to $6.6 million total historical revenues for the year
ended  December 31, 1997 due  primarily  to the pro forma  inclusion of revenues
related to the Office  Properties  for the  period  prior to the  closing of the
Transactions.

                                      -36-
<PAGE>


               Total pro forma  expenses  for the year ended  December  31, 1997
were $12.3 million as compared to $6.8 million total historical expenses for the
year ended  December  31, 1997 due  primarily  to the  inclusion of the expenses
related to the Office  Properties  for the  period  prior to the  closing of the
Transactions,  partially offset by the pro forma  elimination of a non-recurring
charge for the Company's termination of the Advisory Agreement.

               Pro forma net income before minority  interest for the year ended
December  31, 1997 was $7.8  million as compared  to an  historical  net loss of
$182,000 for the comparable period due to the factors discussed above. Pro forma
net  income was $3.3  million  as  compared  to an  historical  net loss of $1.0
million  due to these same  factors  and the  inclusion  of  minority  interests
resulting from the new structure of the Company  following the  Transactions for
the period prior to the closing of the Transactions.

               Comparison  of December  31, 1997 Pro Forma and December 31, 1996
Historical:  Total pro forma  revenues  were  $20.1  million  for the year ended
December 31, 1997 as compared to $2.5 million total historical  revenues for the
year ended December 31, 1996. Substantially all of the increase results from the
inclusion of pro forma  revenues  related to the Office  Properties for the year
ended December 31, 1997.

               Total pro forma  expenses  were $12.3  million for the year ended
December 31, 1997 as compared to $2.2 million total historical  expenses for the
year ended  December 31, 1996.  The increase was due  primarily to the pro forma
inclusion of expenses related to the Office Properties,  partially offset by the
pro forma elimination of a non-recurring charge for the Company's termination of
the Advisory Agreement.

               Pro forma net income before minority  interest for the year ended
December 31, 1997 was $7.8 million as compared to  historical  net income before
minority  interest of $293,000 for the year ended  December 31, 1996 as a result
of the  factors  discussed  above.  Pro forma net income for the Company for the
year ended  December  31, 1997 was $3.3  million as compared to  historical  net
income of  $293,000  for the year ended  December  31,  1996 due to the  factors
discussed above and the existence in 1997 of minority  interests  resulting from
the new structure of the Company following the Transactions.

Liquidity and Capital Resources

               Historically,  cash  provided  from  operations  represented  the
primary  source of  liquidity to fund  distributions,  pay debt service and fund
working  capital  requirements.  The  Company  expects to  continue  to meet its
short-term  capital  needs from  property  cash  flow,  including  all  property
expenses,  general  and  administrative  expenses,   dividend  and  distribution
requirements and recurring  capital  improvements and leasing  commissions.  The
Company does not anticipate borrowing to meet these requirements.

               To meet  long-term  capital needs,  the Company has  historically
relied   primarily  on  fixed-rate   secured   financing  for  the  acquisition,
redevelopment and improvement of the Properties.  The proceeds from the Offering
are expected to be utilized to repay a portion of an existing  mortgage loan and
to pay the costs  associated with the Offering and for  acquisitions and general
business purposes. Subject to certain conditions, this loan may be reborrowed to
fund  acquisition of office  properties  and will provide for certain  long-term
capital  needs.  See  "Structure  and Formation of the  Company--Description  of
Property Financing."

          To further  meet  long-term  capital  needs,  the Company is presently
negotiating  with  Bankers  Trust  Company,  an  affiliate  of  BT  Alex.  Brown
Incorporated,  one of the Underwriters in the Offering, regarding a $100 million
credit   facility   which  it  is  intended  would  be  utilized  to  facilitate
acquisitions,   renovations,   tenant  improvements  and  leasing   commissions.
Acquisitions  may also be financed  through net cash provided from operations or
equity issuances.  There is no assurance that the Company will be able to obtain
such credit  facility or that such credit  facility will be adequate to fund its
acquisition and capital program.

               The  Company  has  no   contractual   obligations   for  property
acquisition or material  capital costs,  other than tenant  improvements  in the
ordinary course of business.  The Company expects to meet its long-term  capital
needs  

                                      -37-

<PAGE>

through a combination of cash from operations, additional borrowings, additional
equity issuances of Common Shares, Partnership Units and/or Preferred Units.

               On October 14,  1997,  the  Company  completed  the  Transactions
including  the  assumption  of $100  million of the Property  Financing  and the
issuance of $70 million of equity  consisting  of (i) $3.3  million in shares of
Common  Stock,  (ii)  $14.2  million  in  Partnership  Units and (iii)  $52.5 in
Preferred Units, including the Retained Interests.  The aggregate purchase price
for the Office  Properties  was $169 million and $1 million of cash was provided
for working capital to the Operating Partnership.

               The  Property  Financing  consists  of a  $100  million  facility
bearing  interest at an annual rate of 7.5%,  and is prepayable at any time. The
loan requires  payments of interest only through its term and matures on October
13, 2000 unless extended for one or two one-year extensions.

        Statement of Cash Flows.

               During the year ended  December 31, 1997,  the Company  generated
$3.2 million in cash flow from operating  activities  which,  together with $1.0
million of proceeds from the Transactions, initial cash balances of $0.3 million
and marketable  securities  net proceeds of $0.5 million,  were used in part for
(i) property costs in the  Transactions of $0.5 million,  (ii) costs relating to
Common Stock issued in the Transactions of $0.1 million, (iii) dividends paid of
$0.7 million and (iv) repayments of mortgage loans of $0.3 million. As a result,
the cash  balances  increased  to $3.4  million at  December  31, 1997 from $0.3
million at December 31, 1996.


                                      -38-

<PAGE>


Funds From Operations

               The Company considers FFO to be helpful to investors as a measure
of the financial  performance  of an equity REIT.  In  accordance  with NAREIT's
definition,  FFO is defined as net income  (loss)  computed in  accordance  with
GAAP, excluding gains (or losses) from debt restructuring and sales of property,
plus real estate-related depreciation and amortization and after adjustments for
unconsolidated  partnerships  and joint  ventures.  FFO does not represent  cash
generated  from  operating  activities  determined in  accordance  with GAAP and
should  not be  considered  as an  alternative  to  net  income  (determined  in
accordance with GAAP) as an indication of the Company's financial performance or
to cash flow from operating activities (determined in accordance with GAAP) as a
measure of the Company's  liquidity,  nor is it indicative of funds available to
fund the Company's cash needs, including its ability to make cash distributions.
Other REITs may not define FFO in accordance with the current NAREIT  definition
or may interpret the current NAREIT definition differently from the Company. FFO
for the years ended December 31, 1997 and 1996, as calculated in accordance with
the NAREIT  definition  published in March 1995, are summarized in the following
table (in thousands).  The  accompanying  pro forma FFO computation for the year
ended  December 31, 1997 reflects the historical FFO adjusted for the effects of
the  Transactions and the Offering as if it had occurred on January 1, 1997. The
pro forma  computation  does not purport to be  indicative  of the results  that
would have been obtained had such transactions been completed on January 1, 1997
or which may be obtained in the future.

<TABLE>
<CAPTION>
                                                                                                   Historical
                                                                                             Year Ended December 31,
                                                                              ----------------------------------------------
                                                                                                                   Pro Forma
                                                                                 1996              1997                1997
                                                                              --------          --------           --------

<S>                                                                            <C>               <C>               <C>   
(Loss) income before minority interests ............................          $    293          $   (182)          $  7,846

Add:  Nonrecurring charge-- ........................................              --               1,353               --
Advisory Agreement termination cost


Add:  Real estate related depreciation and amortization
                                                                                   554             1,267              3,929

Less:  Preferred Unit distributions ................................              --                (720)            (3,413)
                                                                              --------          --------           --------
Funds from operations ..............................................              --                --                 --
                                                                              $    847          $  1,718           $  8,362
                                                                              ========          ========           ========



Weighted average Common Shares/Units outstanding(1) ................             1,420             2,153             12,348
                                                                              ========          ========           ========
</TABLE>

- -----------------------------
(1)            Assumes  redemption  of all  Partnership  Units,  calculated on a
               weighted  average basis for Common Shares.  Excludes the weighted
               average  effect of the  conversion of 1,913,545  Preferred  Units
               into 6,834,035  Partnership Units which are, in turn,  redeemable
               for  6,834,035  Common  Shares.  Includes  282,508  Common Shares
               issuable upon  redemption of Partnership  Units issuable upon the
               transfer of the Retained Interests.


                                      -39-

<PAGE>


The Office Properties

        General.

               The Office  Properties had common ownership and management by The
Shidler  Group  (the  "Group").  The Group  was  formed in 1992 to engage in the
acquisition,  development  and  ownership,  leasing and management of commercial
office  properties  in the  Pennsylvania  and New  Jersey  area.  The  financial
statements of the Office  Properties  were prepared on a combined  basis because
the operations  were managed and were acquired as a single business under common
control.

               The Group acquired its first  properties in  Philadelphia in June
1992. In March 1995, the Office  Properties  located  outside of Princeton,  New
Jersey were  purchased  in a sale  leaseback  transaction  from IBM.  The office
property held by 6385 Flank Drive,  L.P.  ("Flank") was  constructed in 1995 and
placed into service in December  1995.  The other Office  Properties  located in
Harrisburg,  Pennsylvania  were acquired in December  1996. As a result of these
acquisitions,  the  operating  results of the Office  Properties  in each of the
periods presented are not directly comparable.

        Results of Operations.

               Comparison of the nine months ended  September 30, 1997 and 1996:
Total  revenues  increased to $12.9 million for the nine months ended  September
30, 1997 from $10.0  million for the nine months ended  September  30, 1996,  an
increase of 29.0%,  due  principally to the inclusion of a full-year of revenues
from ComCourt Investors,  L.P. ("ComCourt") (placed in service in December 1996)
and increased rental revenue from South Brunswick L.P.  ("Brunswick")  resulting
from the effects of  additional  leasing  activity  during  1996 and 1997.  This
increase  was offset by a decrease  in tenant  reimbursements  of  $320,000  due
primarily to an interim revision in a tenant lease which reduced the amounts due
for tenant  reimbursements.  Interest and other income  increased to $100,000 in
the nine months ended  September 30, 1997 from $47,000 in the equivalent  period
in 1996 due  primarily to higher  interest  income on  investments  at Blue Bell
Investment Company, L.P.

               Total  expenses  increased  to $12.1  million for the nine months
ended  September 30, 1997 from $10.0 million for the nine months ended September
30, 1996, an increase of 21.0%,  due principally to the inclusion of a full year
of expenses for ComCourt and increased  interest and property expense  resulting
from tenant  activity at ComCourt  and  Brunswick.  The  expenses  for  ComCourt
accounted for $1.6 million of this increase.

               Net income for the Office  Properties  for the nine months  ended
September  30,  1997 was  $777,000  as  compared to a net loss of $24,000 in the
equivalent period in 1996 due to the factors described above.

               Comparison of the years ended  December 31, 1996 and 1995:  Total
revenues  increased to $13.7  million for the year ended  December 31, 1996 from
$12.4  million  for the year ended  December  31,  1995,  an  increase of 10.5%,
principally due to additional rental revenue from Brunswick  resulting primarily
from a full year of revenue for a significant tenant as compared to eight months
of revenue for that tenant in 1995, and, to a lesser extent,  increased revenues
resulting from the lease-up of Flank,  which was placed into service in December
1995.  Tenant  reimbursements  totaled  $1.9 million in 1996 as compared to $1.4
million  in 1995  due  primarily  to  corresponding  increases  in  reimbursable
expenses.

               Total  expenses  increased  to $13.5  million  for the year ended
December 31, 1996 from $12.3  million for the year ended  December 31, 1995,  an
increase of $1.2 million or 9.8%,  due  principally  to the inclusion for a full
year of the expense of  Brunswick's  tenant  activity and Flank's  December 1995
in-service  date. The Brunswick  tenant activity  accounted for $994,000 of this
increase.

               Net income for the Office  Properties for the year ended December
31, 1996 was  $180,000 as  compared to $15,000 for the year ended  December  31,
1995 due to the factors described above.

                                      -40-

<PAGE>

        Statement of Cash Flows.

               The  Office  Properties'  liquidity  is  affected  by a number of
factors  among  which are the  ability of its  tenants to make  required  rental
payments and the ability of the Office  Properties to obtain adequate and timely
financing for its acquisition and construction  needs. As of September 30, 1997,
the Office  Properties  had $1.5 million of cash and cash  equivalents  and $2.6
million of restricted  cash and escrows.  As of September  30, 1997,  the Office
Properties'  long-term  debt was $87.1  million as compared to $85.9  million at
December 31, 1996.

               Cash flows from operating  activities  decreased  $939,000 in the
nine months ended  September  30, 1997 as compared to the  equivalent  period in
1996 due  principally  to the timing effects of certain  working  capital items.
Cash flows  used in  investing  activities  decreased  $1.9  million in the nine
months ended September 30, 1997 as compared to the equivalent period in 1996 due
principally to reduced levels of acquisition  and  construction  activity.  Cash
flows from  financing  activities  decreased  $921,000 in the nine months  ended
September 30, 1997 as compared to the equivalent  period in 1996 due principally
to reduced long-term financing needs resulting from the aforementioned reduction
in acquisition and construction activity.

               As of December 31, 1996,  the Office  Properties had $1.1 million
of cash and cash equivalents and $3.4 million of restricted cash and escrows. As
of December 31, 1996, the Office Properties' long-term debt was $85.9 million as
compared to $70.7 million at December 31, 1995 as described below.

               Cash flows from  operating  activities  increased $2.2 million in
the year ended  December 31, 1996 as compared to the  equivalent  period in 1995
due principally to positive cash flows from the aforementioned  increased rental
activity.

               Cash flows used in investing activities increased $7.4 million in
the year ended  December 31, 1996 as compared to the  equivalent  period in 1995
due  principally to the  acquisition of the properties for ComCourt and property
additions at Brunswick.

               Cash flows from  financing  activities  increased $5.3 million in
the year ended  December 31, 1996 as compared to the  equivalent  period in 1995
due  principally to increased  proceeds from  borrowings  relating  primarily to
ComCourt and Brunswick,  offset by increased debt repayments resulting primarily
from the retirement of a note payable relating to Brunswick.

Inflation

               Inflation has not  generally had a significant  impact during the
periods  presented  on the  Company  or the  Office  Properties  because  of the
relatively low inflation rates in the markets in which they operate. Most of the
Company's or the Office Properties'  tenants are contractually  obligated to pay
their share of operating  expenses,  thereby  reducing  exposure to increases in
such costs resulting from inflation.

Prospective Accounting Standards

               In  1997,  the  Financial   Accounting   Standards  Board  issued
Statement  of  Financial   Accounting  Standards  (SFAS)  Nos.  130,  "Reporting
Comprehensive Income," and 131, "Disclosures About Segments of an Enterprise and
Related  Information."  Both statements are effective for the Company  beginning
January 1, 1998. The statements,  both of which are disclosure-related only, are
not expected to materially impact the Company's financial reporting disclosures.

Year 2000

               The Year 2000  issue is the  result of  computer  programs  being
written using two digits rather than four to define the applicable  year. Any of
the   Company's   computer   systems  that  have   date-sensitive   software  or
microprocessors may recognize a date using "00" as the year 1900 rather than the
year 2000.  This could  result in a sys-

                                      -41-

<PAGE>


tem failure or  miscalculations  causing  disruptions of operations,  including,
among other things, a temporary inability to process transactions, send invoices
or engage in similar business activities.

               The Company has  evaluated  its systems and  determined  that the
software  currently in use is  substantially  year 2000 compliant.  The software
vendor has agreed to make minor  modifications  in the software to make it fully
year 2000  compliant by December 31, 1998 at no additional  cost to the Company.
The Company  presently  believes  that with these  modifications,  the Year 2000
issue will not have a material  adverse  impact on the  operations and financial
condition of the Company.  However,  even if such  modifications  are not timely
completed, the Year 2000 issue is not expected to have a material adverse impact
on the operations, financial condition and cash flows of the Company.

                                      -42-

<PAGE>


                                   PROPERTIES

The Suburban Office Properties

Set forth below is certain  information with respect to the Office Properties as
of March 1, 1998.

<TABLE>
<CAPTION>
                                                                    Percentage                          Percentage     
                                        Year                          Leased                             of Total      
                                       Built/           Rentable      (as of          Total Rental         Rental      
          Property Location          Renovated        Square Feet    3/1/98)           Revenue(1)        Revenue(1)    
          -----------------          ---------        -----------    -------          ------------      ----------     
<S>                                 <C>                 <C>            <C>             <C>                 <C>

Philadelphia Region
- -------------------
    Unisys World Hdqtrs.
       751 Jolly Rd.                 1966/1991          112,958        100.0%         $1,425,955            7.2%       
       753 Jolly Rd.                1960/1992-94        424,380        100.0           2,903,216           14.6        
                                                      -----------                     ------------      ----------
           Combined Total                               537,338                        4,329,171           21.8        
       760 Jolly Rd.                 1974/1994          199,380        100.0           2,516,925           12.6        
                                                      -----------                     ------------      ----------
           Combined Total                               736,718                        6,846,096           34.4        
    Merck Building
       785 Jolly Rd.                 1970/1996          218,219        100.0           2,096,951           10.5        
                                                      -----------                     ------------      ----------
Region Total                                            954,937                       $8,943,047           44.9%       
                                                      ===========                     ============      ==========
Harrisburg Region
- -----------------
    Gateway Corporate Ctr.
       6385 Flank Dr.                   1995             32,800        100.0            $431,616            2.2%       
                                                                                                                       
    Commerce Court
       2601 Market Pl.                  1989             67,377         98.2           1,071,348            5.4        
                                                                                                                       
                                                                                                                       
       2605 Interstate Dr.              1990             84,268        100.0           1,159,160            5.8        
                                                                                                                       
                                                                                                                       
                                                      -----------                     ------------      ----------
Region Total                                            184,445                       $2,662,124           13.4%       
                                                      ===========                     ============      ==========
Princeton Region
- ----------------
    Teleport National Hdqtrs.
       429 Ridge Rd.                 1966/1996          142,385        100.0          $2,508,824           12.6%       
       437 Ridge Rd.                 1962/1996           30,000        100.0             582,867            2.9        
                                                                                                                       
    IBM Building
       431 Ridge Rd.                 1958/1967          170,000        100.0           2,767,414           13.9        
                                                      -----------                     ------------      ----------
Region Total                                            342,385                       $5,859,105           29.4%       
                                                      ===========                     ============      ==========
           TOTAL/
           WEIGHTED
           AVERAGE                                    1,481,767         99.9%        $17,464,276           87.7%       
                                                      ===========                     ============      ==========
</TABLE>


<TABLE>
<CAPTION>

                                  Total Rental                                  
                                    Revenue                  Major Tenants      
                               Per Rentable Square           (10% or More of    
          Property Location          Foot(1)              Rentable Square Feet) 
          -----------------         -------              ---------------------  
                                                                                
<S>                                  <C>                         <C>            
Philadelphia Region                                                             
- -------------------                                                             
    Unisys World Hdqtrs.                                                        
       751 Jolly Rd.                 $12.62(2)            Unisys (100%)         
       753 Jolly Rd.                   6.84(2)            Unisys (100%)         
                                                                                
           Combined Total              8.06(2)                                  
       760 Jolly Rd.                  12.62(2)            Unisys (100%)         
                                                                                
           Combined Total              9.29                                     
    Merck Building                                                              
       785 Jolly Rd.                   9.61               Unisys with 100% sublease to Merck.    
                                                    
Region Total                           9.37         
                                                    
Harrisburg Region                                   
- -----------------                                   
    Gateway Corporate Ctr.                                                             
       6385 Flank Dr.                 13.16               Cowles Magazines (35%)       
                                                          Orion Capital (26%)          
    Commerce Court                                                                     
       2601 Market Pl.                16.19               Penn State Geisinger (38%)   
                                                          Ernst & Young (26%)          
                                                         Texas-Eastern Gas Pipeline Co. (26%)    
       2605 Interstate Dr.            13.76               PA Emergency Mgmt.      
                                                          Agency (56%)            
                                                          USF&G (24%)             
                                                                                  
Region Total                          14.43               Health Central (15%)    
                                                                                  
Princeton Region                                                                  
- ----------------                                                                  
    Teleport National Hdqtrs.                                                     
       429 Ridge Rd.                  17.62               TCG (100%)(3)           
       437 Ridge Rd.                  19.43               IBM with 100%           
                                                          sublease to TCG         
    IBM Building                                                                  
       431 Ridge Rd.                  16.28               IBM (100%)              
                                                                                  
Region Total                          17.11                                       
                                                                                  
           TOTAL/                                                                 
           WEIGHTED                                                               
           AVERAGE                   $11.80                                       
                                                                                  
</TABLE>




(1)     Total Rental Revenue is the monthly contractual base rent as of March 1,
        1998   multiplied   by  12  plus  the   estimated   annualized   expense
        reimbursements  under existing leases except for the Philadelphia Region
        properties,  which are triple net  leases  pursuant  to which the tenant
        pays all operating expenses directly.
(2)     Property is triple net leased.
(3)     On  January  8,  1998,  TCG  announced  its  intention  to merge  with a
        subsidiary of AT&T Corporation.

                                      -43-
<PAGE>

               Philadelphia Suburban Market.

               Regional  Analysis:  Located  along the Delaware  and  Schuylkill
Rivers,  Philadelphia  is a cosmopolitan  city situated at the crossroads of the
Northeast  Corridor,  the most  prosperous and densely  populated  region in the
country.  With a total  population of over 5 million  according to the 1990 U.S.
Census,  the  Philadelphia  Metropolitan  Statistical Area ("MSA") is the fourth
largest  metropolitan area in the U.S.  Philadelphia has a large, highly skilled
workforce  which  forms  the base of one of the most  diverse  economies  in the
nation.  Although the Philadelphia  metropolitan area is a market in itself, its
location and extensive  transportation  system provide easy access to 25% of the
U.S. population which lives within a 300-mile radius.

               The  greatest  growth in the past  fifteen  years in the  greater
Philadelphia  region has occurred in the suburban  counties as migration  out of
the  central  urban core has taken  place.  The  Company's  Philadelphia  region
properties  are  located  in  the  Pennsylvania  suburban  counties  within  the
Philadelphia  MSA. The suburban  counties  have seen higher growth since 1980 in
employment compared to the Philadelphia  central business district as jobs moved
from the  central  business  district  and new jobs  emerged in the  surrounding
areas.   Management  believes  the  Pennsylvania   suburban  counties  are  well
positioned for continued growth in both employment and population.

               Philadelphia  Suburban  Office Market:  As of September 30, 1997,
the  Philadelphia  Suburban Office Market contained  approximately  44.2 million
square feet of non-owner occupied space and is divided into two subregions,  the
Philadelphia  Suburban  Office Region and the Southern New Jersey Office Market.
The Company  believes  that  current and  projected  economic  trends  favor the
Philadelphia  Suburban  Office Region and present  advantageous  conditions  for
commercial real estate.

               The  following   table   presents  the  current   status  of  the
Philadelphia  Suburban  Office Region as of September 30, 1997 and for the years
ended December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                        Year to date            Year ended       Year ended
                                                                    through September 30,      December 31,     December 31,
                                                                            1997                   1996             1995
                                                                    ---------------------      -------------    -------------
<S>                                                                         <C>                   <C>               <C>       
 Total Non-Owner Occupied Space 
 (square feet)...............................................            34,718,305            34,205,507        33,292,196
 
 Direct Vacancy..............................................               8.3%                   8.3%            13.8%
 
 Overall Vacancy(1)..........................................               9.3%                   9.2%            14.9%
 
 Net Absorption..............................................               365,777             1,521,973          543,766
 
 Leasing Activity............................................             2,326,949             2,671,213        3,104,997
 
 Under Construction..........................................               147,000                26,600           52,390
</TABLE>

Source:  Cushman & Wakefield

(1)            Includes space available for sublease.

               Blue Bell/Plymouth  Meeting/Fort  Washington Submarket:  With the
opening  of  I-476  connecting  the  Pennsylvania  Turnpike  to  I-95  south  of
Philadelphia and connecting to I-76 into  Philadelphia,  the Blue  Bell/Plymouth
Meeting/Fort  Washington  submarket,  one of the submarkets in the  Philadelphia
Suburban Office Region, is located at the crossroads of the primary road network
in  the  region.  As  a  result,   the  northern  suburbs,   Blue  Bell/Plymouth
Meeting/Fort Washington,  made a strong rebound from the recession and have seen
rapidly  rising rental rates.  As of September 30, 1997, the vacancy in the Blue
Bell/Plymouth Meeting/Fort Washington submarket had fallen to 4.3%.

                                      -44-
<PAGE>


               The  following  table  presents  the  current  status of the Blue
Bell/Plymouth Meeting/Fort Washington office market as of September 30, 1997 and
for the years ended December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                Year to date                Year ended                Year ended
                                           through September 30,           December 31,              December 31,
                                                    1997                       1996                      1995
                                           ---------------------           ------------              ------------
<S>                                               <C>                       <C>                       <C>      
Total Non-Owner Occupied Space 
(square feet).............................        4,856,811                 4,911,211                 4,609,855

Direct Vacancy............................          4.3%                       4.0%                      8.1%

Overall Vacancy(1)........................          5.6%                       5.7%                      9.1%

Net Absorption............................        33,697                    181,821                   170,141

Leasing Activity..........................       327,104                    272,885                   410,673

Under Construction........................           0                           0                         0
</TABLE>

Source:  Cushman & Wakefield.

(1)            Includes space available for sublease.

               The  Company  owns  four  properties  in the  Blue  Bell/Plymouth
Meeting/Fort Washington submarket.

               The Merck  Building:  The Merck Building is a 218,219 square foot
office building  located on 28 acres at 785 Jolly Road in Blue Bell,  Montgomery
County, Pennsylvania. The building has a one-story lobby with a structural steel
frame and brick exterior.

               The building is currently 50% occupied by Unisys and 50% occupied
by Merck & Co. Inc. ("Merck"),  which has exercised its option to occupy 100% of
the  building  commencing  on  January 1, 1999.  The  building  is leased in its
entirety to Unisys on a triple net basis  through  June 30, 2009 with the tenant
responsible for the payment of all operating and capital improvement expenses of
the property. The lease provides for 2% annual increases in the base rent. Merck
has subleased  one-half of the building from Unisys  through June 30, 2009,  the
remainder of the Unisys lease term.  The Merck  sublease  contains a call option
under which Merck can take the  remainder of the space in the building and a put
option under which Unisys can cause Merck to take the remaining space. Merck has
exercised its option to become the sole  occupant of the building  commencing on
January 1, 1999.  Under the sublease,  Merck has a direct  obligation to pay the
landlord  if Unisys  were to default on its  obligations.  The  two-story  brick
building was  constructed  in 1970 as the Remington  Rand  Headquarters  and was
renovated by Merck in 1996.

               The  aggregate   undepreciated  tax  basis  of  depreciable  real
property for 785 Jolly Road for Federal  income tax purposes was  $12,816,000 as
of  December  31,  1997.  Depreciation  and  amortization  are  computed  on the
straight-line method over 40 years.

               The current  real estate tax for 785 Jolly Road is $1.76 per $100
of assessed value.  The total annual tax for 785 Jolly Road at this rate for the
1997-1998 tax year is $284,143 (at an assessed value of $16,114,020).

               Unisys World Headquarters: The Unisys World Headquarters, located
on 84 acres in Blue Bell, Montgomery County,  Pennsylvania,  consists of 736,718
square feet  contained in three office  buildings  in a suburban  office  campus
setting.

               All of the buildings are leased to Unisys under  separate  leases
which  expire  June 30,  2009.  The  buildings  are leased on a triple net basis
though  June 30,  2009  with  the  tenant  responsible  for the  payment  of all
oper-

                                      -45-

<PAGE>


ating and capital improvement  expenses of the property.  The leases provide
for 2% annual increases in the base rent.

          o    751 Jolly Road:  The first  building  comprising the Unisys World
               Headquarters consists of 112,958 square feet in a two-story steel
               frame  facility.  Exterior  walls of glass  and  concrete  panels
               enclose  the   executive   offices,   boardroom,   and  worldwide
               telecommunications  facilities of this international corporation.
               The building was substantially renovated by Unisys in 1991.

          o    753 Jolly Road: The second  building  comprising the Unisys World
               Headquarters  is  a  single  story   office/flex   building  with
               structural  steel  frame and  brick,  block  and  glass  exterior
               containing  424,380 square feet. The building possesses the heavy
               power   capabilities,    fiber   optics,    upgraded   HVAC   and
               telecommunications  and electronic  systems  necessary to support
               this Fortune 500 technology  company.  The building  contains the
               primary  software  engineering  and  development   divisions  for
               Unisys,  as well as general offices.  Renovation of this building
               has been  ongoing  since  1993,  during  which  time  Unisys  has
               expended over $6 million in capital improvements on the building.

               Both 751 Jolly Road and 753 Jolly Road are leased  under a single
               lease with Unisys,  which has posted a cash  security  deposit in
               the amount of $12.75 million under the lease.

               The  aggregate   undepreciated  tax  basis  of  depreciable  real
               property for 751 Jolly Road and 753 Jolly Road for Federal income
               tax   purposes   was   $31,555,000   as  of  December  31,  1997.
               Depreciation and  amortization are computed on the  straight-line
               method of 40 years.

               The current real estate tax for 751 Jolly Road and 753 Jolly Road
               is $1.31 per $100 of assessed value. The total annual tax for 751
               Jolly  Road and 753 Jolly Road at this rate for the  1997-98  tax
               year is $381,822 (at an assessed value of $29,050,890).

          o    760 Jolly Road:  The third  building  comprising the Unisys World
               Headquarters is a 199,380 square foot office building situated on
               29.67 acres. This building serves as the headquarters for Unisys'
               worldwide marketing operations. The three-story building consists
               of  structural  steel  framing  with  brick  and  concrete  panel
               exterior walls. This  technologically  advanced building contains
               the latest telecommunications and electronic systems, a high tech
               display center and a cafeteria.

               The  aggregate   undepreciated  tax  basis  of  depreciable  real
               property  for 760 Jolly Road for Federal  income tax purposes was
               $11,709,000   as  of  December   31,   1997.   Depreciation   and
               amortization  are  computed on the  straight-line  method over 40
               years.

               The current  real estate tax for 760 Jolly Road is $1.53 per $100
               of  assessed  value.  The total  annual tax for 760 Jolly Road at
               this rate for the  1997-1998 tax year is $240,376 (at an assessed
               value of $15,703,760).

                                      -46-

<PAGE>


               The following  table sets forth  information  for 785 Jolly Road,
751 Jolly Road, 753 Jolly Road and 760 Jolly Road, collectively:

                                                                   Annual Net
                                              Annualized Rent    Effective Rent
                                                Per Leased         Per Leased
    Year-End               Percent Leased       Square Foot       Square Foot
    --------               --------------       -----------       -----------

    1997...............         100%              $  9.27           $  9.27
    
    1996...............         100                  9.09              9.09
    
    1995...............         100                  8.91              8.91
    
    1994...............         100                  8.74              8.74
    
    1993...............         100                  8.57              8.57


               Harrisburg, Pennsylvania.

               Regional  Analysis:  The  Harrisburg  Capital  Region  is the MSA
composed of  Cumberland,  Dauphin,  Lebanon and Perry  counties  located  midway
between  Philadelphia  and Pittsburgh.  At the center of the area is the city of
Harrisburg,  the capital of the Commonwealth of Pennsylvania and seat of Dauphin
County.

               With its central location and convenient  access to major markets
(I-83, I-81 and the Pennsylvania Turnpike) along the East Coast,  Harrisburg has
recently  become a fast growing area in the state.  The region is  strategically
situated along major air, train and highway arteries.  The Company believes that
Harrisburg,  which  has  become  a new  "edge  city"  to  Philadelphia,  is well
positioned  for long term  growth  and  stability.  The  diverse  economic  base
includes distribution,  agriculture, retail and wholesale trade, light and heavy
manufacturing, the federal military and state government activities.

               Harrisburg  Office Market:  The Harrisburg  Office Market,  as of
December  31,  1997,  consisted  of  approximately  9.9  million  square feet of
non-owner occupied space, with an overall office occupancy level of 91.4% at the
end of 1997.

               The following table presents the current status of the Harrisburg
office market as of December 31, 1997, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                      Year ended             Year ended           Year ended
                                                                     December 31,           December 31,         December 31,
                                                                         1997                   1996                 1995
                                                                     ------------           ------------         ------------
<S>                                                                 <C>                     <C>                  <C>

    Total Non-Owner Occupied Space 
    (square feet)...........................................         9,929,395               9,060,433           8,627,141
    
    Direct Vacancy..........................................            8.6%                   8.7%                10.7%
    
    Overall Vacancy(1)......................................             n/a                    n/a                 n/a
    
    Net Absorption..........................................           167,712                 199,173             223,341
    
    Leasing Activity........................................             n/a                    n/a                 n/a
    
    Under Construction......................................             n/a                    n/a                 n/a
</TABLE>

Source:  Landmark Commercial Realty, Inc.

(1)      Includes space available for sublease.




                                      -47-
<PAGE>

               The Company believes that the stability  provided by the presence
of  the  state  capital,  coupled  with  the  strong  growth  prospects  due  to
Harrisburg's central location within the transportation network, make Harrisburg
an excellent market in which to own suburban office properties.

               East  Shore  Submarket:  The  East  Shore  Submarket,  one of the
submarkets  of  the  Harrisburg  Office  Market,  which  is  the  newest  of the
Harrisburg  submarkets,  contained  approximately  2.5  million  square  feet of
non-owner  occupied  office  space as of December  31,  1997.  With  limited new
construction, the market has tightened and effective rents have increased.

               The following table presents the current status of the East Shore
office market as of December 31, 1997, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                   Year ended         Year ended         Year ended
                                                                  December 31,       December 31,       December 31,
                                                                      1997               1996               1995
<S>                                                               <C>                <C>                <C>

Total Non-Owner Occupied                                    
Space (square feet).........................................        2,465,364         2,290,864          2,111,255
Direct Vacancy..............................................          9.3%               11.4%             16.9%
Overall Vacancy(1)..........................................          n/a                 n/a               n/a
Net Absorption..............................................           72,119           121,247             37,466
Leasing Activity............................................          n/a                 n/a               n/a
Under Construction..........................................          n/a                 n/a               n/a
</TABLE>

Source:  Landmark Commercial Realty, Inc.

(1)      Includes space available for sublease.

               The Company owns three properties in the East Shore submarket.

               Gateway  Corporate  Center:  The  Gateway  Corporate  Center is a
corporate office park located in the East Shore  submarket,  just six and a half
miles from  downtown  Harrisburg  in Lower  Paxton  Township  adjacent  to I-81.
Gateway  Corporate  Center,  consisting of 67 landscaped  acres, is Harrisburg's
first comprehensive business park. The Gateway Corporate Center contains 334,000
rentable square feet in seven  buildings with an overall  occupancy of 99%. When
completed, the park will have in excess of 406,000 rentable square feet.

        -      6385 Flank Drive:  6385 Flank Drive was built new by  management
               in 1995 and  consists of a  single-story  brick and glass  office
               building of 32,800  square feet located in the Gateway  Corporate
               Center.  The building is 100% occupied on a  multi-tenant  basis.
               Primary  tenants  include  Cowles  Magazines,  Orion  Capital and
               Pitney Bowes.

               Commerce Park:  Commerce Park is a multiple  ownership  corporate
office  park  located  at the  intersection  of I-81 and I-83 in the East  Shore
submarket.  Commerce Park is three miles from downtown Harrisburg in Susquehanna
Township. When completed, the park will have in excess of 900,000 square feet on
150 acres.

         -     Commerce Court:  Commerce Court is a four-story  office building
               built in 1989 and  located  on 8.5 acres in  Commerce  Park.  The
               existing  building  contains 67,377 square feet and consists of a
               structural  steel frame with brick and  reflective  glass facade.
               Commerce  Court is  leased on a  multi-tenant  basis  with  Texas
               Eastern, Ernst & Young and Penn State Geisinger Health Systems as
               primary tenants.



                                      -48-
<PAGE>

         -     2605 Interstate Drive: 2605 Interstate Drive is an 84,268 square
               feet three-story  office building and is located on 5.75 acres in
               Commerce Park. The building was  constructed in 1990 and consists
               of a  structural  steel frame and concrete  panel and  reflective
               glass  exterior.  The building is leased on a multi-tenant  basis
               with the Pennsylvania  Emergency  Management  Agency and USF&G as
               the primary tenants.

               Princeton, New Jersey.

               Regional  Analysis:  Central New Jersey enjoys a premium location
between the major metropolitan  areas of New York and Philadelphia.  The central
counties'  (Middlesex,  Mercer and Somerset)  equidistant position between these
cities, together with favorable demographics and high quality of life, have made
them highly  favorable for  commercial  properties.  In fact, the three counties
form the geographic center of the entire Northeastern Corridor,  stretching from
Boston to Washington, DC, with both urban centers located within 250 miles.

               The  Princeton  Technology  Center is  included  in a  geographic
region  collectively  referred to as "Princeton," which stretches southward from
South  Brunswick in Middlesex  County to Hamilton in Mercer County.  Since 1980,
there has developed an image of prestige at being located in the Princeton area.
The office  real  estate  market  has  increased  eightfold  since  1980.  Large
corporations  such as  Merrill  Lynch,  Bristol-Myers  Squibb,  AT&T,  Johnson &
Johnson,  Dow  Jones,  Raytheon,  Rhone  Poulenc  Rorer  and Wyeth  Ayerst  have
relocated major  divisions to the area. The area's  proximity to major roadways,
including  I-95 and the New Jersey  Turnpike,  make it a  valuable  distribution
center.

               The Princeton  Technology  Center is located in the  southwestern
corner of Middlesex County, close to the border of Mercer County. Private sector
non-agricultural  employment  increased in  Middlesex  County from 1981 to 1990,
rising by 25.1%. The county population  increased by 12.7% to a total of 671,811
since 1980.

               Princeton Office Market: The Princeton office market, which as of
December  31,  1997  consisted  of  approximately  14.6  million  square feet of
non-owner occupied space with a vacancy rate of 8.1% at December 31, 1997.

               The following  table presents the current status of the Princeton
office market as of December 31, 1997, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                    Year ended             Year ended            Year ended
                                                                    December 31,           December 31,          December 31,
                                                                       1997                   1996                  1995
<S>                                                                 <C>                    <C>                   <C>

Total Non-Owner Occupied 
Space (square feet)..........................................        14,557,333             14,401,333           13,696,854
Direct Vacancy...............................................         5.8%                     10.9%                16.4%
Overall Vacancy(1)...........................................         8.1%                     16.1%                16.9%
Net Absorption...............................................           886,096              1,382,190               n/a
Leasing Activity.............................................         1,354,357              1,208,174               n/a
Under Construction...........................................          n/a                      n/a                  n/a
</TABLE>

Source:  Buschman Jackson-Cross

(1)      Includes space available for sublease.



                                      -49-
<PAGE>

               The Company  believes  that the strong  growth  prospects  of the
Princeton  market make  Princeton an  excellent  market in which to own suburban
office  properties.  Princeton has become an attractive  alternative  to the New
York/North Jersey office market.

               Exit 8A -Cranbury Submarket: The Company's properties are located
in  the  Exit  8A-Cranbury  submarket,  one  of the  Princeton  Office  Market's
submarkets.  The  following  table  presents  the  current  status  of the  Exit
8A/Cranbury office market as of December 31, 1997, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                    Year ended             Year ended            Year ended
                                                                    December 31,           December 31,          December 31,
                                                                       1997                   1996                  1995
<S>                                                                 <C>                    <C>                   <C>

Total Non-Owner Occupied 
Space (square feet).........................................         1,944,006               1,817,006            1,684,410
Direct Vacancy..............................................            4.9%                   11.2%                 18.7%
Overall Vacancy(1)..........................................           14.7%                   49.5%                 18.7%
Net Absorption..............................................           235,301                 244,855                n/a
Leasing Activity............................................           548,132                 171,600                n/a
Under Construction..........................................           n/a                     n/a                    n/a
</TABLE>

Source:  Buschman Jackson-Cross

(1)      Includes space available for sublease.

               The  Company  owns  three  properties  in the Exit 8A -  Cranbury
submarket.

               Princeton  Technology Center: The Princeton  Technology Center, a
corporate business park located on 18.8 acres in Dayton, New Jersey, consists of
three  parcels and 342,385  rentable  square feet  contained  in three  separate
buildings -- two office buildings and an office/flex building.

         -     429 Ridge Road:  The first of two  buildings  leased to TCG is a
               142,385 square feet  three-story  building on 14 acres.  TCG is a
               leading fiber optic based telecommunications  company. In January
               1998,   AT&T   announced  its  agreement  to  acquire  TCG.  This
               three-story  building  has a  structural  steel frame with brick,
               metal  panel  and  glass   exterior.   TCG  operates  a  National
               Monitoring Center and its national training  headquarters at this
               location and has made a  multi-million  dollar  investment in the
               building.  The  initial  term of TCG's  lease  ends in 2008.  The
               building was totally renovated in 1996 and provides the latest in
               technologically   advanced   telecommunications  and  electronics
               capabilities.

               The following table sets forth certain  information for 429 Ridge
Road:

<TABLE>
<CAPTION>
                                                                                                   Annual Net
                                                                            Annualized Rent      Effective Rent
                                                                              Per Leased           Per Leased
               Year-End                                  Percent Leased       Square Foot          Square Foot
               --------                                  --------------       -----------          -----------
               <S>                                       <C>                <C>                  <C> 

               1997..................................            100%            $  17.62            $  12.62
               1996..................................             61                17.62               12.62
               1995..................................              0                 0.00                0.00

</TABLE>


                                      -50-
<PAGE>

               The  aggregate   undepreciated  tax  basis  of  depreciable  real
               property  for 429 Ridge Road for Federal  income tax purposes was
               $8,374,000 as of December 31, 1997. Depreciation and amortization
               are computed on the straight-line method over 40 years.

               The current  real estate tax for 429 Ridge Road is $3.25 per $100
               of  assessed  value.  The total  annual tax for 429 Ridge Road at
               this rate for the  1997-1998 tax year is $119,640 (at an assessed
               value of $3,680,000).

       -       437  Ridge  Road:  The  second  of the  buildings  leased to TCG
               consists  of a 30,000  square  feet  single-story  building.  The
               building  has a  glass  exterior  along  with  a  glass  enclosed
               landscaped courtyard.  TCG occupies the building under a sublease
               with IBM through  April 2002,  and a direct lease  extending  its
               occupancy  through December 2006. The Chief Executive Officer and
               other executive  officers work out of this facility.  TCG totally
               renovated  this building at a cost exceeding $2 million for TCG's
               initial occupancy beginning November 1, 1996.

       -       431  Ridge  Road:  431  Ridge  Road  is a  170,000  square  feet
               single-story  office and research building which is leased in its
               entirety  to IBM  through  March 31,  2002.  The  building  has a
               structural  steel  frame  with  glass,   metal  panel  and  block
               exterior. The large floorplate,  ample parking and ceiling height
               make the building highly  adaptable for either office or research
               uses.

               The following table sets forth certain  information for 431 Ridge
Road:

<TABLE>
<CAPTION>
                                                                                                   Annual Net
                                                                            Annualized Rent      Effective Rent
                                                                              Per Leased           Per Leased
               Year-End                                  Percent Leased       Square Foot          Square Foot
               --------                                  --------------       -----------          -----------
               <S>                                       <C>                <C>                  <C> 

               1997....................................         100%           $  16.28              $  8.50
               1996....................................         100               16.35                 8.50
               1995....................................         100               16.68                 8.50
</TABLE>

               The  aggregate   undepreciated  tax  basis  of  depreciable  real
               property  for 431 Ridge Road for Federal  income tax purposes was
               $7,979,000 as of December 31, 1997. Depreciation and amortization
               are computed on the straight-line method over 40 years.

               The current  real estate tax for 431 Ridge Road is $3.71 per $100
               of  assessed  value.  The total  annual tax for 431 Ridge Road at
               this rate for the  1997-1998 tax year is $161,759 (at an assessed
               value of $4,364,750).





                                      -51-
<PAGE>

The Retail Properties

Set forth below is certain  information  with  respect to the  Company's  retail
properties  as of March 1, 1998.  All of the Retail  Properties  are leased on a
triple net basis.
<TABLE>
<CAPTION>

                                                     Percentage                 Percentage  Total Rental
                               Year                   Leased                    of Total      Revenue
                              Built/      Rentable    (as of      Total Rental   Rental    Per Rentable
    Property Location        Renovated  Square Feet   3/1/98)       Revenue(1)  Revenue(1) Square Foot(1)  Tenants
<S>                          <C>        <C>          <C>           <C>          <C>       <C>               <C>

SuperValu Stores, Inc.
 Indianapolis, IN
    5835 West 10th St.           1991      67,541      100.0%     $  548,196         2.8%        $ 8.12    SV Ventures
 Plymouth, MN
    3550 Vicksburg Ln.           1991      67,510      100.0         522,813         2.6           7.74    Innsbruck Investments

Nash-Finch Stores
  Minot, ND
    2100 S. Broadway             1993      46,134      100.0         305,774         1.5           6.63    Nash-Finch Company
  Peru, IL
    1351 38th St. North          1993      60,232      100.0         334,776         1.7           5.56    Nash-Finch Company

Fleming Companies Stores
  Delafield, WI
    3265 Golf Rd.                1994      52,800      100.0         312,201         1.6           5.91    Fleming Companies, Inc.
  Glendale, WI
    7601 N. Port Washington      1992      36,248      100.0         168,300         0.8           4.64    Fleming Companies, Inc.
    Rd.
  Oconomowac, WI
    630 E. Wisconsin Ave.        1994      39,272      100.0         249,125         1.3           6.34    Fleming Companies, Inc.
                                        ---------                 ----------       -----

    TOTAL/
    WEIGHTED AVERAGE                      369,737      100.0%     $2,441,185        12.3%        $ 6.60
                                        =========                 ==========       =====
</TABLE>

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


(1)  Total Rental  Revenue is the monthly  contractual  base rent as of March 1,
     1998 multiplied by 12.






                                      -52-
<PAGE>


Tenants

               The following table sets forth certain  information  with respect
to the Company's office and retail tenants as of March 1, 1998.

<TABLE>
<CAPTION>
                                                                                                                      Percentage of
                                               Remaining                             Percentage of        Aggregate     Aggregate
                                   Number      Lease Term        Total Rental         Total Rental         Leased        Leased
                Tenant Name      of Leases      (months)       Revenue($000)(1)        Revenue(1)        Square Feet   Square Feet
                -----------      ---------      --------       ----------------        ----------        -----------   -----------
<S>                              <C>             <C>             <C>                  <C>                 <C>           <C>

Office Tenants

Unisys........................        3              136                $7,895 (2)        39.7%             845,827          45.7%
TCG...........................        2               (3)                3,092            15.5              172,385           9.3
IBM...........................        1               49                 2,767            13.9              170,000           9.2
Merck (4).....................        1              136                 1,048 (2)         5.3              109,110           5.9
Penna. Emergency Mgmt
                                      1               45                   636             3.2               47,328           2.6
Agency (5)....................
Penn State Geisinger..........        2               (6)                  411             2.1               25,428           1.4
Ernst & Young.................        1              116                   292             1.5               17,499           0.9
Texas Eastern.................        1               27                   286             1.4               17,363           0.9
USF&G.........................        1               52                   271             1.4               19,903           1.1
Health Central................        1               36                   190             1.0               12,699           0.7
Cowles Magazines..............        1               48                   149             0.7               11,309           0.6
Orion Capital.................        1               33                   117             0.6                8,640           0.5
Pitney Bowes..................        1               39                    87             0.4                6,898           0.4
Aerotek.......................        1               37                    62             0.3                4,338           0.2
Groundwater Sciences..........        1               19                    56             0.3                4,420           0.2
Orion Consulting..............        1               51                    45             0.2                3,566           0.2
Hershey Foods.................        1               51                    34             0.2                2,387           0.1
McGraw-Hill...................        1               50                    26             0.1                1,467           0.1
                                     --                              ---------        ----------       ------------        ------
Total Office Properties.......       22                                 17,464            87.8            1,480,567          80.0
Retail Tenants
- --------------
Fleming Companies, Inc........        3               (7)                  730             3.7              128,320           6.9
Nash-Finch Company (8)........        2              191                   640             3.2              106,366           5.7
SV Ventures (9)...............        1              164                   548             2.7               67,541           3.7
Innsbruck Investments (10)....        1              156                   523             2.6               67,510           3.7
                                     --                              ---------        ----------       ------------       -------
       Total Retail Properties        7                                  2,441            12.2              369,737          20.0
                                     --                              ---------        ----------       ------------       -------
Total.........................       29                                $19,905           100.0%           1,850,304         100.0%
                                     ==                                =======           ======           =========         ======
</TABLE>

                                      -53-
<PAGE>

(1)  Total Rental  Revenue is the monthly  contractual  base rent as of March 1,
     1998 multiplied by 12, plus the estimated annualized expense reimbursements
     under existing leases,  except for the Philadelphia  Region  Properties and
     the  Retail  Properties,  which are  triple net leases for which the tenant
     pays all operating expenses directly.

(2)  Property occupied under a triple net lease agreement, pursuant to which the
     tenant directly pays all building operating expenses.

(3)  TCG leases 142,385 square feet which expires in June 2008 and 30,000 square
     feet which expires in December  2006.  The 30,000 square feet are subleased
     from IBM through March 2002 and directly leased through 2006.

(4)  Lease is with Unisys. Merck subleases 109,110 square feet and has exercised
     its option to lease an additional 109,109 square feet commencing on January
     1, 1999.

(5)  Aggregate Leased Square Feet has been adjusted from a 43,828 useable square
     feet lease to 47,328 rentable square feet for comparability.

(6)  Penn State  Geisinger  leases 17,665  square feet through  October 2007 and
     7,763 square feet  through  October  2000.  Both leases are in the Commerce
     Court property.

(7)  Fleming Companies,  Inc. has three leases consisting of 36,248 square feet,
     39,272  square feet and 52,800  square feet.  The leases  expire in October
     2010, May 2014 and November 2014, respectively.

(8)  Nash-Finch  has two  leases  consisting  of 60,232  square  feet and 46,134
     square feet. Both leases expire in January 2014.

(9)  SV Ventures is a wholly owned subsidiary of SuperValu, Inc. SuperValu, Inc.
     has guaranteed this lease through 2006.

(10) Franchisee of  SuperValu,  Inc. The Company pays  SuperValu,  Inc. a credit
     enhancement fee to guarantee payment under the lease through 2001.





                                      -54-
<PAGE>

Lease Expiration -- Portfolio Total

               The  following  table sets forth a summary  schedule of the lease
expirations  for the  Company's  Properties  for  leases in place as of March 1,
1998, assuming that none of the tenants exercise renewal options.
<TABLE>
<CAPTION>

                                 Square                         Total Rental      Total Rental Revenue
                    Number of  Footage of     Percentage of      Revenue of        of Expiring Leases      Percentage of
    Year of           Leases    Expiring      Total Leased        Expiring            Per Rentable         Total Rental
Lease Expiration     Expiring    Leases        Square Feet    Leases ($000)(1)        Square Foot(1)     evenue Expiring(1)
- ----------------     --------    ------        -----------    ----------------        --------------     ------------------

<S>                  <C>         <C>           <C>             <C>                 <C>                     <C>

      1998              0                0          0.0%         $       0            $   0.00                    0.0%
      1999              1            4,420          0.2                 56               12.65                    0.3
      2000              4           46,465          2.5                712               15.33                    3.6
      2001              3           58,564          3.2                784               13.40                    3.9
      2002              6          208,632         11.3              3,293               15.78                   16.5
      2003              0                0          0.0                  0                0.00                    0.0
      2004              0                0          0.0                  0                0.00                    0.0
      2005              0                0          0.0                  0                0.00                    0.0
      2006              1           30,000          1.6                583               19.43                    2.9
      2007              2           35,164          1.9                584               16.60                    2.9
2008 and beyond         12       1,467,059         79.3             13,893                9.47                   69.9
                        --       ---------      -------             ------                                    -------

     Total              29       1,850,304        100.0%           $19,905              $10.76                  100.0%
                        ==       =========        ======           =======                                      ======
</TABLE>

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

(1)  Total Rental  Revenue is the monthly  contractual  base rent as of March 1,
     1998 multiplied by 12, plus the estimated annualized expense reimbursements
     under existing leases,  except for the Philadelphia  Region  Properties and
     the Retail Properties which are triple net leases for which the tenant pays
     all operating expenses directly.





                                      -55-
<PAGE>

Tenant Improvements and Leasing Commissions

               The  following  table sets forth certain  historical  information
regarding  tenant  improvement and leasing  commission  costs for tenants at the
Properties for the years ended December 31, 1995, 1996 and 1997:
<TABLE>
<CAPTION>

                                                                                                              Total/Weighted
                                                                                                            Average January 1,
                                                                                                            1995-December 31,
                                                                  1995            1996          1997                1997
                                                                  ----            ----          ----        ------------------
<S>                                                               <C>             <C>           <C>         <C>

Renewals
    Number of leases.................................                  0               0             3                  3
    Square feet......................................                  0               0        53,215             53,215
    Tenant improvement costs  per square foot........
                                                                   $0.00           $0.00         $3.92              $3.92
    Leasing commission costs per square foot.........
                                                                   $0.00           $0.00         $0.13              $0.13
                                                                   -----           -----         -----              -----
        Total tenant improvement and leasing 
         commission costs per square foot............
                                                                   $0.00           $0.00         $4.05              $4.05
                                                                   =====           =====         =====              =====

Re-tenanted Space
    Number of leases.................................                  0               0             3                  3
    Square feet......................................                  0               0        42,927             42,927
    Tenant improvement costs  per square foot........
                                                                   $0.00           $0.00        $13.92             $13.92
    Leasing commission costs  per square foot........
                                                                   $0.00           $0.00         $5.99              $5.99
                                                                   -----           -----         -----              -----
        Total tenant improvement and leasing 
         commission costs per square foot............
                                                                   $0.00           $0.00        $19.91             $19.91
                                                                   =====           =====        ======             ======

Newly Tenanted Space(1)
    Number of leases.................................                  1               4             4                  9
    Square feet......................................              8,640         107,973        88,572            205,185
    Tenant improvement costs  per square foot........
                                                                  $23.74          $31.83        $40.01             $35.02
    Leasing commission costs  per square foot........
                                                                   $3.84           $9.47        $10.61              $9.73
                                                                   -----           -----        ------              -----
        Total tenant improvement and leasing 
         commission costs per square foot............
                                                                  $27.58          $41.30        $50.62             $44.75
                                                                  ======          ======        ======             ======

Total
    Number of leases.................................                  1               4            10                 15
    Square feet......................................              8,640         107,973       184,714            301,327
    Tenant improvement costs  per square foot........
                                                                  $23.74          $31.83        $23.55             $26.53
    Leasing commission costs  per square foot........
                                                                   $3.84           $9.47         $6.51              $7.50
                                                                   -----           -----         -----              -----
        Total tenant improvement and leasing
         commission costs per square foot............
                                                                  $27.58          $41.30        $30.06             $34.03
                                                                  ======          ======        ======             ======
</TABLE>

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

(1)  The cost of leasing vacant space (i.e.,  newly-tenanting) generally exceeds
     the cost of  renewing  or  retenating  occupied  space.  During  the period
     January 1, 1995 through  December 31, 1997,  certain of the Properties were
     in a lease-up  phase  which  required  major  renovation  and  improvements
     necessary to attract a large corporate tenant.




                                      -56-
<PAGE>

Recurring Capital Expenditures

               The following table summarizes the recurring capital expenditures
for the Properties for the last three calendar years.
<TABLE>
<CAPTION>

                                                           1995         1996         1997
                                                           ----         ----         ----
<S>                                                      <C>        <C>         <C> 

Total recurring capital expenditures ($000's)            $     0      $ 1,000     $     690
Total weighted average square feet (in thousands)          1,330        1,482         1,482
Cost per square foot                                     $     0      $  0.67     $    0.47
</TABLE>

Competition

               Numerous   commercial   properties  compete  with  the  Company's
properties in attracting  tenants to lease space, and additional  properties can
be  expected to be built in the markets in which the  Company's  properties  are
located.  The  number and  quality of  competitive  commercial  properties  in a
particular  area will have a material  effect on the Company's  ability to lease
space at its current properties or at newly acquired properties and on the rents
charged.  Some of these competing properties may be newer or better located than
the Company's  properties.  In addition,  the  commercial  real estate market is
highly  competitive,  particularly  within the Mid-Atlantic  region in which the
Company  presently  operates.  There  are a  significant  number  of  buyers  of
commercial  property,  including other publicly traded commercial REITs, many of
which have  significant  financial  resources.  This has  resulted in  increased
competition   in  acquiring   attractive   commercial   properties.   See  "Risk
Factors--Real  Estate  Investment   Risks--Risks  Associated  with  Acquisition,
Development and Construction Activities."  Accordingly,  it is possible that the
Company may not be able to meet its targeted level of property  acquisitions and
developments  due to such competition or other factors which may have an adverse
effect on the Company's expected growth in operations.

Environmental Matters

               Under  various  federal,  state  and  local  environmental  laws,
ordinances  and  regulations,  a current or  previous  owner or operator of real
property may be liable for the costs of removal or  remediation  of hazardous or
toxic substances on, under or in such property. Such laws often impose liability
whether  or not the owner or  operator  knew of,  or was  responsible  for,  the
presence of such  hazardous or toxic  substances.  In addition,  the presence of
hazardous  or toxic  substances,  or the  failure  to  remediate  such  property
properly,  may  adversely  affect the owner's  ability to borrow using such real
property as  collateral.  Persons who arrange for the  disposal or  treatment of
hazardous  or toxic  substances  may also be liable  for the costs of removal or
remediation  of hazardous  substances  at the  disposal or  treatment  facility,
whether or not such  facility is or ever was owned or  operated by such  person.
Certain  environmental  laws and common law  principles  could be used to impose
liability for release of and exposure to hazardous  substances,  including ACMs,
into the air, and third  parties may seek  recovery  from owners or operators of
real properties for personal injury or property damage  associated with exposure
to  release  hazardous  substances,   including  ACMs.  As  the  owner  of  real
properties, the Company may be potentially liable for any such costs.

               Phase I ESAs have been obtained for each of the  Properties.  The
purpose of Phase I ESAs is to identify  potential  sources of contamination  for
which a company  may be  responsible  and to assets the status of  environmental
regulatory   compliance.   Where  recommended  in  the  Phase  I  ESA,  invasive
procedures, such as soil sampling and testing or the installation and monitoring
of groundwater wells, were subsequently  performed.  The Phase I ESAs, including
subsequent  procedures  where  applicable,  have not revealed any  environmental
liability that, after giving effect to indemnification available to the Company,
the  Company  believes  would have a material  adverse  effect on the  Company's
business, assets or results of operations,  nor is the Company aware of any such
material  environmental  liability.   Nevertheless,  it  is  possible  that  the
indemnification  would be  unavailable  at the time the Company sought to make a
claim  thereunder,  the Phase I ESAs relating to any one of its proper-



                                      -57-
<PAGE>

ties have not revealed all environmental  liabilities or that there are material
environmental  liabilities of which the Company is unaware.  Moreover, there can
be no assurance that (i) future laws,  ordinances or regulations will not impose
any material environmental liability or (ii) the current environmental condition
of the Company's properties will not be affected by tenants, by the condition of
land or operations in the vicinity of such  properties  (such as the presence of
underground storage tanks) or by third parties unrelated to the Company.

Insurance

               The Company will generally  carry  commercial  general  liability
insurance,  standard  "all-risk"  property  insurance,  and flood and earthquake
(where  appropriate)  and rental loss  insurance  with respect to its properties
with policy terms and conditions customarily carried for similar properties.  No
assurance can be given,  however,  that  material  losses in excess of insurance
proceeds will not occur in the future which would adversely  affect the business
of the  Company  and its  financial  condition  and  results of  operations.  In
addition,  certain types of losses may be either uninsurable or not economically
insurable. Should an uninsured loss or a loss in excess of insured limits occur,
the  Company  could lose its  capital  invested  in a  property,  as well as the
anticipated  future  revenue  from  such  property,  and  would  continue  to be
obligated  on any  mortgage  indebtedness  or other  obligations  related to the
property.

Certain Property Tax Information

               The aggregate real estate  property tax  obligations  paid by the
Company  (with  or  without  tenant   reimbursement)   for  calendar  1997  were
approximately $485,000.  These amounts do not include real estate property taxes
paid  directly by tenants.  On a pro forma  basis,  more than 97.4% of the Total
Rental Revenue of the Properties as of September 30, 1997 is generated by leases
which  contain  provisions  requiring  tenants to pay as  additional  rent their
proportionate  share of any real estate  taxes or increases in real estate taxes
over base amounts.

Employees

               As of December 31, 1997, the Company employed nine persons.

Legal Proceedings

               The Company is not currently involved in any material  litigation
nor, to the Company's knowledge, is any material litigation currently threatened
against  the Company  (other than  routine  litigation  arising in the  ordinary
course of  business,  substantially  all of which is  expected  to be covered by
liability insurance).





                                      -58-
<PAGE>

Mortgage Debt

               The   following   table   sets  forth  the   Company's   mortgage
indebtedness that will remain  outstanding after the closing of the Offering and
the application of the use of proceeds therefrom.
<TABLE>
<CAPTION>

                                                                             Properties -- Indebtedness

                                                                         Interest 
                                      Principal Balance                  Rate at      Annual
                        Face Amount   as of                Accumulated   December     Debt           Maturity    Prepayment
Property/ Location      of Mortgage   December 31, 1997    Amortization  31, 1997     Service(1)     Date        Premiums
- ------------------      -----------   ------------------   ------------  ----------   ----------     ---------   --------
<S>                     <C>           <C>                  <C>           <C>          <C>            <C>         <C>

Plymouth, MN and
  Indianapolis, IN       $4,800,000      $4,660,648          $139,352         9.50%     $490,684(2)  6/1/2002     Yield Maintenance

Peru, IL                  2,650,000       2,429,348           220,652         8.00%      257,868     11/1/2013    Yield Maintenance

Minot, ND                 2,850,000       2,628,356           221,644         8.00%      277,331     2/1/2014     Yield Maintenance

Glendale, WI              1,200,000       1,055,731           144,269         7.75%      127,224     4/1/2011     (3)

Oconomowac, WI            1,800,000       1,737,046            62,954         7.625%     153,000     6/10/2014    Yield Maintenance

Delafield, WI             2,000,000       1,864,231           135,769        (4)         202,617(5)  12/10/2004   Yield Maintenance

Office Properties(6)     30,000,000      30,000,000                 0         7.50%    2,250,000(7)  10/13/2000   None
                         ----------      ----------        ----------                  ---------

TOTAL MORT-             $45,300,000     $44,375,360          $924,640                 $3,758,724
GAGE INDEBTEDNESS       ===========     ===========          ========                  =========

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

(1)  "Annual Debt  Service" is  calculated  for the  twelve-month  period ending
     December 31, 1997.  For loans that bear  interest at a variable  rate,  the
     rates in effect at December 31, 1997 have been  assumed to remain  constant
     for the balance of 1997.

(2)  A balloon payment of $4,434,000 is due on June 1, 2002.

(3)  Until May 1, 1999, there is a prepayment  premium of 5.0%. As of May 1, for
     each year thereafter, the prepayment premium decreases by 0.5%.

(4)  Until  November 30,  1999,  the interest  rate is 8.125%.  Thereafter,  the
     interest rate is the greater of the current 5 year U.S. Treasury Yield plus
     1.80% and 8.125%.

(5)  A balloon payment of $1,401,000 is due on December 10, 2004.

(6)  $100 million is currently  outstanding  under the Property  Financing.  The
     Company  will  repay $70  million  of  indebtedness  outstanding  under the
     Property  Financing.  See "Use of Proceeds" and "Structure and Formation of
     the Company - Description of Property Financing."

(7)  A balloon  payment  of any  amount  then  outstanding  under  the  Property
     Financing is due on October 13, 2000.





                                      -59-
<PAGE>

Executive Officers and Trustees

     The persons who serve as executive officers and Trustees of the Company are
identified below.  Except as noted below, each of the executive officers will be
a full time employee of the Company or the Operating Partnership.

<TABLE>
<CAPTION>
           Name                           Age                  Office                                               Class
           ----                           ---                  ------                                               -----
<S>                                       <C>      <C>                                                              <C>

Jay H. Shidler.......................      51      Chairman of the Board of Trustees                                  III
Clay W. Hamlin, III..................      52      President, Chief Executive Officer and Trustee                     III
Vernon R. Beck.......................      56      Vice President and Vice Chairman of the Board of Trustees           I
Kenneth D. Wethe.....................      56      Trustee                                                            II
Allen C. Gehrke......................      63      Trustee                                                             I
William H. Walton....................      45      Trustee                                                            II
Kenneth S. Sweet, Jr.................      65      Trustee                                                            III
Antony P. Bernheim...................      37      Vice President, Chief Investment Officer
Thomas D. Cassel.....................      39      Vice President, Finance and Treasurer
David P. Hartsfield..................      46      Vice President, Operations and Development
John Parsinen........................      55      Secretary
James K. Davis, Jr...................      37      Vice President, Acquisitions
Denise J. Liszewski..................      41      Vice President, Administration
Stephen S. Fera......................      31      Controller
</TABLE>

     Jay H.  Shidler is  Chairman  of the Board of  Trustees.  Mr.  Shidler  was
appointed   Chairman  of  the  Board  of  Directors  upon  the  closing  of  the
Transactions.  Mr.  Shidler is the Founder and  Managing  Partner of The Shidler
Group. A nationally  acknowledged  expert in the field of real estate investment
and  finance,  Mr.  Shidler  has  over 25  years of  experience  in real  estate
investment and has been directly  involved in the  acquisition and management of
over  1,000  properties  in 40 states and  Canada  totalling  over $4 billion in
aggregate  value.  Mr. Shidler is a founder and current Chairman of the Board of
Directors of First Industrial Realty Trust, Inc. (NYSE: FR) and is a founder and
former director and Co-Chairman of TriNet  Corporate  Realty Trust,  Inc. (NYSE:
TRI).  Mr. Shidler is also founder and Chairman of the Board of Directors of CGA
Group,  Ltd.,  a holding  company  whose  subsidiary  is a  AAA-rated  financial
guarantor based in Bermuda.

     Mr. Shidler  serves on the boards of directors of several  companies and is
active as a trustee of several charitable  organizations,  including The Shidler
Family   Foundation.   Mr.  Shidler  holds  a  bachelor's   degree  in  Business
Administration from the University of Hawaii.

     Clay W. Hamlin,  III is a Trustee and President and Chief Executive Officer
of the  Company.  Mr.  Hamlin was  appointed  director and  President  and Chief
Executive  Officer of the  Company  upon the  closing of the  Transactions.  Mr.
Hamlin joined The Shidler Group in May 1989, as Managing  Partner of The Shidler
Group's Mid-Atlantic regional office and acquired,  managed and leased over four
million  square  feet of  commercial  property  with a value in  excess  of $300
million.  A resident  of  Philadelphia  for over 30 years,  Mr.  Hamlin has been
active in the real estate  business for 25 years.  Mr. Hamlin is an attorney,  a
CPA and holds an MBA from The Wharton  School of Business  and an  undergraduate
degree from the  University of  Pennsylvania.  Mr. Hamlin served as a Lieutenant
J.G.  in the U.S.  Navy,  and is  active  in many  professional  and  charitable
organizations.  Mr. Hamlin is a founding  shareholder  of both TriNet  Corporate
Realty Trust,  Inc. and First  Industrial  Realty Trust,  Inc. His  professional
affiliations include the Urban Land Institute, NAREIT, the American Institute of
CPAs and the American Bar Association.



                                      -60-
<PAGE>

     Vernon R. Beck is Vice  Chairman  of the  Board of  Trustees  and is a Vice
President  of the  Company.  Mr.  Beck was  elected a director of the Company in
January 1990. From 1988 to 1997, Mr. Beck served as President of the Company and
as President of Crown Advisors,  Inc., the Company's  former external  advisors.
Since 1976, Mr. Beck has also been President of Vernon Beck & Associates,  Inc.,
a  commercial  mortgage  banking and real  estate  development  firm,  which has
developed and financed numerous  commercial real estate projects.  Mr. Beck is a
former commercial loan officer with IDS Mortgage  Corporation and senior analyst
with Northwestern  National Life Insurance Company. Mr. Beck, together with John
Parsinen,  owns  substantially  all of the interests in Glacier  Realty LLC. See
"Certain Transactions--Management Agreement."

     Kenneth D.  Wethe is a Trustee  of the  Company.  Mr.  Wethe was  elected a
director of the Company in January  1990.  Since  1990,  Mr.  Wethe has been the
owner and principal officer of Wethe & Associates, a Dallas-based firm providing
independent risk  management,  insurance and employee benefit services to school
districts and governmental  agencies.  Mr. Wethe's  background  includes over 26
years  experience  in the group  insurance and employee  benefits  area. He is a
certified public accountant and holds an MBA from Pepperdine University.

     Allen C.  Gehrke is a Trustee of the  Company.  Mr.  Gehrke  was  elected a
director  of the Company in May 1995.  Prior to  becoming a private  investor in
1995,  Mr.  Gehrke  served  for 35 years in  various  key  positions  at Fleming
Companies, Inc. As Senior Vice President of Corporate Development,  Mr. Gehrke's
responsibilities   included  management  of  company  physical  assets,   market
research, lease negotiations and real estate financing.  Prior to his employment
with Fleming  Companies,  Mr. Gehrke spent seven years with Midwest  Contractors
and L.A.  Construction  Co. of  Milwaukee.  Mr.  Gehrke is a former  director of
United Cerebral Palsy and several other community organizations.

     William H. Walton is a Trustee of the Company.  Mr.  Walton was appointed a
director of the Company upon the closing of the  Transactions.  Mr.  Walton is a
Managing  Principal  of  Westbrook  Partners,  L.L.C.   ("Westbrook")  which  he
co-founded in April of 1994. With offices in Dallas, New York, San Francisco and
Florida,  Westbrook  is a fully  integrated  real estate  investment  management
company.  Westbrook is the sponsor of Westbrook  Real Estate Fund and  Westbrook
Real Estate Fund II, which  together  control  approximately  $4 billion of real
estate assets  including  investments in: real estate  companies and securities;
offices, retail and industrial properties;  apartments;  hotels; and residential
developments. Prior to co-founding Westbrook, Mr. Walton was a Managing Director
of Morgan Stanley Realty.  Mr. Walton holds an AB from Princeton  University and
an MBA from Harvard Business School.

     Kenneth S. Sweet, Jr. is a Trustee of the Company.  Mr. Sweet was appointed
a director of the Company upon the closing of the Transactions. Mr. Sweet is the
Managing Director of Gordon Stuart  Associates,  Inc., which he founded in 1991.
In 1971,  Mr. Sweet founded K.S.  Sweet  Associates  which  specialized  in real
estate  and  venture  capital  investments.  From  1957 to 1971,  he  served  in
increasingly  responsible  positions  at  The  Fidelity  Mutual  Life  Insurance
Company.  Currently the Managing  General Partner of fifteen venture capital and
real estate partnership with assets of over $300 million,  Mr. Sweet has over 37
years of  experience  in real estate  investment,  management,  development  and
venture capital transactions.

     Mr. Sweet is active in community affairs and serves as a director, chairman
of the real estate  committee and a member of the finance  committee of the Main
Line Health and the Philadelphia Chapter of the Nature Conservancy and is on the
Advisory  Committee of the Arthur Ashe Youth Tennis Center. Mr. Sweet holds a BA
degree from the Lafayette College and attended The Wharton School of Business.

     Antony P. Bernheim became Vice President,  Chief Investment Officer, of the
Company in November 1997.  Prior to joining the Company,  Mr. Bernheim served as
Director of  Acquisitions  for Cali Realty Corp from September 1994 to May 1997.
As Cali's Director of Acquisitions, Mr. Bernheim oversaw the acquisition program
which  transformed  Cali from a $300 million  company with 12 buildings to a 130
building,  $2.5 billion 

                                      -61-
<PAGE>

company. Prior to his employment with Cali, Mr. Bernheim had 13 years experience
in the real estate  industry,  including three years with  Oppenheimer & Company
from February 1991 to September 1994. Mr. Bernheim studied international finance
at the University of Southern California.

     Thomas D.  Cassel has been Vice  President,  Finance and  Treasurer  of the
Company  since October  1997.  Mr.  Cassel has over 18 years  experience in real
estate  accounting,  finance,  acquisitions  and management.  From 1995 until he
joined the Company, Mr. Cassel was Vice President and Chief Financial Officer of
Delancey Investment Group, Inc., a Philadelphia based real estate investment and
management company of commercial and residential properties.  Prior to Delancey,
he was a real estate consulting manager for Arthur Andersen,  LLP for four years
and  Kenneth  Leventhal  & Co.  for two years.  As a  consultant,  he  performed
strategic planning,  capital markets,  valuation and acquisition  analyses for a
variety of real  estate  companies,  including  REITs.  Mr.  Cassel is a CPA and
received his  bachelor's  degree in Finance with a major in Accounting  from the
Wharton  School at the  University  of  Pennsylvania.  He is  active in  several
professional and charitable organizations.

     David P. Hartsfield has been Vice President,  Operations and Development of
the Company since October 1997. He joined The Shidler Group in November 1994, as
Vice President with  responsibility for management,  leasing and development for
The Shidler Group's  Mid-Atlantic region. Prior to joining The Shidler Group, he
served as Vice President,  Development for the Kevin F. Donohoe Companies, where
he was  responsible  for the  development  and  management of office,  hotel and
retail  properties,  including  the 1.1 million  square  foot  Curtis  Center in
Philadelphia.  Mr.  Hartsfield has over 20 years of experience  with  commercial
real estate management, leasing and development. He has a degree in architecture
and an MBA from The  University  of  Virginia  and is a member of BOMA and other
professional organizations.

     John Parsinen has been  Secretary of the Company  since  January 1990.  Mr.
Parsinen has over 31 years of experience in commercial real estate. Mr. Parsinen
has developed  and owns various real estate  projects.  Mr.  Parsinen has been a
senior  attorney at Parsinen Kaplan Levy Rosberg & Gotlieb,  P.A.  (Minneapolis,
Minnesota) since it was formed in 1982. Mr. Parsinen owns 50% of Guaranty Title,
Inc. a Minneapolis-based real estate title insurance company. Mr. Parsinen was a
general partner of Earle Brown Commons  Limited  Partnership II, which owned and
operated  an elderly  housing  facility  in Brooklyn  Center,  MN. In 1994,  the
limited partnership initiated a Chapter 11 bankruptcy  reorganization proceeding
to restructure certain tax and debt obligations. The bankruptcy was dismissed in
1995 and the project was sold.  Mr.  Parsinen,  together with Vernon Beck,  owns
substantially  all  of  the  interests  in  Glacier  Realty  LLC.  See  "Certain
Transactions."

     James K. Davis,  Jr. has been Vice  President,  Acquisitions of the Company
since October 1997. He joined The Shidler Group in July 1994, as Vice  President
with  responsibility  for acquisitions,  financing,  and leasing for The Shidler
Group's  Mid-Atlantic region. Prior to joining The Shidler Group, Mr. Davis, was
Vice President,  Acquisitions  for Sandler  Securities,  Inc. He has 13 years of
real estate experience in acquisitions,  financing, development and leasing. Mr.
Davis  has an MBA  from  The  Wharton  School  with a major  in  finance  and an
undergraduate  degree from The  University  of North  Carolina.  He is active in
several professional and charitable organizations.

     Denise J. Liszewski has been Vice President,  Administration of the Company
and Assistant  Secretary since October l997. She joined The Shidler Group in May
1989 serving in a number of  capacities,  where she was in charge of  personnel,
administration  and  information  systems.  Ms.  Liszewski  has over 20 years of
business experience and has an undergraduate degree from Drexel University.

     Stephen S. Fera has been  Controller  of the Company since  December  1997.
Prior to joining the Company,  he spent seven years at Pennsylvania  Real Estate
Investment Trust ("PREIT"), where he was promoted to the position of Controller.
At PREIT, he was responsible for managing the day-to-day  accounting  operations
of the REIT including all  wholly-owned and joint venture  properties.  Prior to
PREIT, Mr. Fera was Assistant Controller at Calvanese Corporation,  where he was
responsible for all corporate and construction accounting.



                                      -62-
<PAGE>

Certain Information Regarding the Board of Trustees and Committees

     The Board of Trustees.  The business and affairs of the Company are managed
under the  direction  of the  Board of  Trustees.  Pursuant  to the terms of the
Declaration of Trust, the Trustees are divided into three classes.  Class I will
hold office for a term expiring at the annual meeting of shareholders to be held
in 1999,  Class II will hold office for a term expiring at the annual meeting of
shareholders  to be held in 2000,  and  Class III will  hold  office  for a term
expiring  at the annual  meeting  of  shareholders  to be held in 2001.  At each
annual meeting of the  shareholders of the Company,  the successors to the class
of Trustees whose terms expire at the meeting will be elected to hold office for
a term  continuing  until the annual meeting of  shareholders  held in the third
year following the year of their election and the election and  qualification of
their  successors.  See "Certain  Provisions  of Maryland Law and the  Company's
Declaration of Trust --  Classification  of the Board,  Vacancies and Removal of
Trustees."

     Committees.  The Company has a standing Audit  Committee,  which  currently
consists of Mr. Wethe (Chairman), Mr. Gehrke and Mr. Shidler, and a Compensation
Committee,  which  currently  consists of Mr.  Sweet and Mr.  Walton.  The Audit
Committee  reviews,  recommends  and reports to the Board of Trustees on (1) the
engagement of independent  auditors and range of audit fees, (2) the quality and
effectiveness  of  internal  controls,   (3)  engagement  or  discharge  of  the
independent  auditors,  (4)  professional  services  provided by the independent
auditors  and (5) the  review  and  approval  of major  changes  in the  Trust's
accounting principles and practices.  The Compensation  Committee determines all
executive compensation, administers stock option plans and other incentive plans
and approves employment contracts.

     The Board of Trustees presently acts as its own Nominating Committee.

     Compensation of Trustees.  Independent  Trustees  (Messrs.  Gehrke,  Sweet,
Walton and Wethe)  will  receive an annual fee of  $15,000.  Trustees  incurring
travel  expenses in connection  with their duties as trustees of the Company are
reimbursed  in full.  Each Trustee is eligible to  participate  in the Incentive
Plan. The Compensation  Committee intends to grant to each Trustee who is not an
employee  of the Trust,  upon  initial  election  or  appointment,  an option to
purchase  5,000  Common  Shares,  at the then fair  market  value of the  Common
Shares.

Executive Compensation

     Upon  completion  of the  Transactions  on October  14,  1997,  the Company
converted  from an  externally  advised to a  self-administered  REIT.  Prior to
October  14,  1997,  no  individual  officer of the Company was paid any cash or
other  compensation.  The following table sets forth the compensation  paid from
October 14, 1997 to December 31, 1997 and current base annual  compensation  for
each of the five  most  highly  compensated  officers  of the  Company.  Summary
Compensation Table

<TABLE>
<CAPTION>
    Name                          Principal Position                    1997 Actual Salary      Base Annual Salary
    ----                          ------------------                    ------------------      ------------------
<S>                      <C>                                               <C>                  <C>

Clay W. Hamlin, III      President, Chief Executive Officer                  $ 18,000            $ 90,000
Antony Bernheim          Vice President, Chief Investment Officer              --                 125,000
Thomas D. Cassel         Vice President, Finance and Treasurer                 22,038              90,000
David P. Hartsfield      Vice President, Operations and Development            16,000              80,000
James K. Davis, Jr.      Vice President, Acquisitions                          13,000              65,000

</TABLE>




                                      -63-
<PAGE>
<TABLE>
<CAPTION>
                                                           Options Grants in Fiscal Year 1997

                                                                                             Potential Realizable Value of As-
                        Number of Common     Percent of Total   Exercise Price               sumed Annual Rate of Common Price 
                        Shares Underlying    Option Granted     per Common      Expiration   Appreciation for Option Term (2)
Name                    Options Granted(1)   in Fiscal Year     Share           Date             5%              10%
- ----                    ------------------   --------------     --------------  ----------   -----------     -----------------
<S>                     <C>                  <C>                <C>             <C>          <C>                 <C>

Clay W. Hamlin, III     2,500                14.3%              $7.59           10/14/2007   $11,933             $30,241

</TABLE>

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

(1)  All options are  granted at the fair market  value of the Common  Shares at
     the date of grant.  Options  granted  are for a term of ten years  from the
     date of grant and vest one year after the date of grant.


(2)  In accordance with the rules of the Securities and Exchange Commission (the
     "Commission"), these amounts are the hypothetical gains or "option spreads"
     that would exist for the options based on assumed rates of annual  compound
     share  price  appreciation  of 5% and 10% from the  date  the  options  are
     granted  over the full  option  term.  No gain to the  optionee is possible
     without an increase in the market price of the Common  Shares,  which would
     benefit all shareholders.


Other than as set forth above,  none of the other officers  received  options in
connection  with their service to the Company during the year ended December 31,
1997. In addition, none of these officers contributed to any 401(k) plan.

     In addition to cash  compensation  in the form of base annual  salary,  the
Company  anticipates  that it will have a cash bonus  incentive plan pursuant to
which cash bonuses may be awarded to executive  officers and other key employees
based on  attainment  of specified  personal  and  corporate  objectives.  It is
anticipated  that the amounts of such bonuses will be determined by the Board of
Trustees based upon a recommendation of the Compensation Committee.

Employment Agreement

     Mr. Hamlin has entered into an employment  agreement with the Company.  The
agreement  is for a  continuous  and  self-renewing  term  of two  years  unless
terminated by either party. The agreement provides for base annual  compensation
in the amount set forth above and incentive compensation to be determined by the
Board of Trustees, upon a recommendation of the Compensation Committee. The base
annual  compensation  may be  increased  in  subsequent  years by  action of the
Compensation Committee.  The employment agreement provides for certain severance
payments in the event of disability or termination by the Company  without cause
or by Mr.  Hamlin  based  upon  constructive  termination.  The  agreement  also
provides for certain  payments to be made to Mr. Hamlin in the event of a Change
in Control (as defined in the agreement). Mr. Hamlin is required under the terms
of his  employment  agreement to devote his full business time to the affairs of
the Company. The agreement also prohibits Mr. Hamlin from engaging,  directly or
indirectly,  during the term of his employment and for a period  thereafter,  in
activities that compete with those of the Company.

The Plans

     The Option Plan.  Since 1993, the Company has maintained the Option Plan. A
total of 75,000  shares of Common Stock were  reserved  for  issuance  under the
Option Plan.  Each  director of the Company was eligible to  participate  in the
Option Plan. The Option Plan provided that each director received,  upon initial
election or  appointment,  an option to purchase 2,500 shares of Common Stock at
the then fair market value of the Common  Stock.  The Option Plan also  provided
for the grant of an option to purchase an additional  2,500 shares of the Common
Stock upon each director's re-election to the Board of Directors of the Company.
The options  become  exercisable in full one year after date of grant and expire
ten years from the date of grant.  Options  representing 75,000 shares of Common
Stock have been granted under the Option Plan, with options  representing 72,500


                                      -64-
<PAGE>

Common Shares  remaining  unexercised  as of March 1, 1998. The Company does not
intend to issue any more options under the Option Plan.

     The Incentive Plan. In connection with the Company  Reformation,  the Board
of Trustees adopted, and the shareholders of the Company approved, the Incentive
Plan for the purpose of  attracting,  retaining  and  motivating  employees  and
trustees of the Company. The Incentive Plan authorizes the issuance of up to ten
percent  of the  Common  Shares  outstanding  from  time  to  time,  subject  to
adjustment  on  the  event  of  certain   recapitalization   or   reorganization
transactions.  The Incentive Plan is administered by the Compensation  Committee
of the Board of Trustees or, with respect to certain matters,  its delegate.  As
used in this summary, the term "Administrator" means the Compensation  Committee
or its delegate,  as appropriate.  Trustees,  and employees of the Company,  the
Operating  Partnership  and other  subsidiaries  of the Company,  and designated
affiliates of the Company will be eligible for selection by the Administrator to
participate  in the  Incentive  Plan.  The maximum  number of Common Shares with
respect  to  which  options  may  be  granted  during  a  calendar  year  to any
participant  under the Incentive Plan will be 200,000 Common Shares,  subject to
adjustment  for certain  recapitalization  or  reorganization  transactions.  No
awards may be granted under the Incentive Plan after March 2008.

     The Incentive Plan provides for the grant of (i) share options  intended to
qualify as incentive  stock options  under  Section 422 of the Code,  (ii) share
options not intended to qualify as incentive  stock options under Section 422 of
the Code  ("nonqualified  stock  options") and (iii)  Dividend  Equivalents  (as
defined in the Incentive Plan) which may be granted alone or in conjunction with
share  options  (each an "Award").  The  Administrator  determines  the type and
number of Awards  granted,  the terms and conditions of any Award and may adopt,
amend,  waive and rescind the rules and regulations  necessary to administer the
Incentive  Plan,  among other things.  In  connection  with the grant of options
under the Incentive Plan, the  Administrator  will determine the option exercise
price, the term of the option and the time and method of exercising.

     An option  granted under the Incentive Plan may be exercised for any number
of whole Common  Shares less than the full number of Common Shares for which the
option could be exercised. Unless otherwise agreed by the Administrator,  Awards
will not be transferable except by will or the laws of descent and distribution.
A holder of an option  will have no rights  as a  shareholder  with  respect  to
Common Shares  subject to his or her option until the option is  exercised.  Any
Common  Shares  subject  to  options  which are  forfeited  (or  expire  without
exercise) pursuant to the vesting  requirement or other terms established at the
time of grant  will  again be  available  for grant  under the  Incentive  Plan.
Payment of the exercise  price of an option granted under the Incentive Plan may
be made in cash,  or, if permitted by the  Administrator,  by exchanging  Common
Shares  having a fair market value equal to the option  exercise  price.  Unless
otherwise  provided by the  Administrator,  all  outstanding  Awards will become
fully exercisable upon a Change of Control.

     Options  representing  Common  Shares have been granted under the Incentive
Plan as of March , 1998.




                                      -65-
<PAGE>

                     STRUCTURE AND FORMATION OF THE COMPANY

General

               The following  diagram  depicts the  Company's  structure and the
ownership interests following consummation of the Offering:







[Diagram  depicting  Company's  structure   including   partnership   interests
following consummation of the Offering].






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

(1)  Trustees and officers own 42.4% assuming all outstanding Units are redeemed
     with Common Shares.

(2)  The Retail Properties are held by the Company.

(3)  The Office Properties are held by subsidiary  partnerships of the Operating
     Partnership.

(4)  Percentages  are after  giving  effect to the  Retained  Interests.  In the
     Transactions,  the  Operating  Partnership  acquired  all  of  the  limited
     partnership interests in limited partnerships holding the Office Properties
     except for the Retained  Interests.  The Retained Interests are required to
     be contributed to the Operating Partnership in November 2000.




                                      -66-
<PAGE>

The Transactions

     On October 14, 1997, the Company completed the Transactions pursuant to the
Formation Agreement.  Although the Transactions  involved a number of properties
and  partnerships  and were  effected  by a series of  intermediate  steps,  the
Transactions  were  negotiated  and  effected as a unitary  transaction  and, in
effect,  constituted  the  acquisition  by the  Company  of an  interest  in the
Operating Partnership formed to acquire the Office Properties.

     Pursuant to the  Transactions,  the Company became the sole General Partner
of the Operating Partnership,  and the Operating Partnership acquired all of the
limited  partnership  interests  in  limited  partnerships  holding  the  Office
Properties  (collectively,  the  "Properties  Partnerships")  except  for an 11%
limited partnership  interest in Blue Bell Investment Company,  L.P. retained by
Shidler  Equities,  L.P.,  a limited  partnership  in effect  controlled  by Mr.
Shidler,  Chairman of the Board, and his wife, Wallette Shidler, and 11% limited
partnership interests in each of ComCourt and 6385 Flank Drive, L.P. retained by
Mr. Hamlin, the President, Chief Executive Officer and a Trustee of the Company.
Immediately prior to the Acquisition,  Holdings was admitted as the sole general
partner of each of the Properties  Partnerships,  holding a .1% interest in each
of them. At the  consummation  of the  Transactions,  the Company had a 20.6946%
partnership  interest  (before giving effect to the contribution of the Retained
Interests) in the Operating Partnership.

     The Retained  Interests  are required to be  contributed  to the  Operating
Partnership  in November  2000 in  consideration  for the issuance to them of an
aggregate of 282,508 Partnership Units and 186,455 Preferred Units.

     Immediately prior to the Acquisition,  each of the Properties  Partnerships
jointly and  severally  entered into a $100 million  principal  amount  mortgage
financing  with  Bankers  Trust  Company  pursuant  to a Senior  Secured  Credit
Agreement  dated  as  of  October  14,  1997  (the  "Property  Financing").  See
"Description of Property Financing."

     For  the  purposes  of  the  Transactions,   the  Properties   Partnerships
(including  the  Retained  Interests)  were  treated  as  having a value of $170
million  (which  includes the $100 million of  indebtedness  represented  by the
Property  Financing).  For purposes of determining the consideration to be given
in  respect  of  the  acquisition  by  the  Operating   Partnership  of  limited
partnership  interests in the Properties  Partnerships,  Partnership  Units were
issued (and will be issued in November 2000 for Retained  Interests) at the rate
of one  Partnership  Unit for every $5.50 in exchange value and Preferred  Units
were issued (and will be issued in November  2000 for Retained  Interests)  at a
rate of one Preferred Unit for every $25.00 in exchange value.  This represented
a conversion price of $7.00 per Partnership Unit based upon a conversion rate of
3.5714 Partnership Units for each Preferred Unit.

     The aggregate  consideration  issued in the Transactions by the Company and
the Operating  Partnership on October 14, 1997 to the former general and limited
partners of the  Properties  Partnerships  consisted  of (x)  600,000  shares of
Common  Stock  (issued  at a price of $5.50  per  share);  (y) an  aggregate  of
2,899,310  Partnership  Units  (including  600,000  issued  to  the  Company  in
consideration for limited partnership  interests in the Properties  Partnerships
acquired by it for 600,000 shares of Common Stock and  subsequently  contributed
by it to the Operating  Partnership);  and (z) 1,913,545  Preferred  Units.  The
nature and amount of  consideration  given and  received  by the  Company in the
Transactions was based on its judgment as to the fair market value of the Office
Properties  and the shares of Common Stock at the time the  Formation  Agreement
was negotiated.

     Pursuant to the  Transactions,  Messrs.  Shidler  and Hamlin each  acquired
300,000 shares of Common Stock in exchange for partnership  interests in various
of  the  Properties  Partnerships,   which  Common  Stock  represented,  in  the
aggregate,  approximately  26%  of  the  outstanding  Common  Stock  immediately
following  the  



                                      -67-
<PAGE>

Transactions.  Prior to the  Transactions,  the Properties  Partnerships  had in
effect been controlled by Mr. Shidler and Mr. Hamlin.

Description of Property Financing

     Immediately prior to the Acquisition,  each of the Properties  Partnerships
jointly and  severally  entered into the $100 million  Property  Financing  with
Bankers  Trust  Company.  Approximately  $96.1  million of the  proceeds  of the
Property Financing was used by entities other than the Company and the Operating
Partnership  to  refinance  indebtedness  of or  secured  by the  assets  of the
Properties  Partnerships  and  to pay  various  costs  in  connection  with  the
Transactions.  Approximately  $3.9  million  of the  proceeds  of  the  Property
Financing was  contributed to the Operating  Partnership in connection  with the
Transactions. The Operating Partnership used approximately $2.9 million of these
funds to pay  various  costs  associated  with  the  Transactions  and  retained
approximately $1.0 million for working capital needs.

     The Operating  Partnership is a joint and several obligor in respect of the
Property  Financing.  The Company and Holdings are not obligors  with respect to
the  Property  Financing,  but have  pledged  certain  assets  described  in the
following sentence to secure repayment of the Property Financing.  Substantially
all of the assets of the Properties Partnerships and the Operating Partnership's
and  Holdings'  interests  in the  Properties  Partnerships  and  the  Company's
interests  in  Holdings  and the  Operating  Partnership  have been  pledged  or
mortgaged to secure the Properties Partnerships' and the Operating Partnership's
joint and several obligations in respect of the Property Financing.

     The initial  term of the  Property  Financing is three years with the right
given to the  obligors  to extend  it,  subject to the  satisfaction  of certain
conditions precedent thereto, for two successive one year extensions. Borrowings
under the Property Financing bear interest at the rate of 7.5% per annum. In the
event that the Property  Financing is extended  after the third  anniversary  or
following an event of default during the first three years, the borrowings under
the Property Financing will bear interest at a floating rate based on LIBOR plus
2.5%.

     The Property Financing contains,  among other things, covenants restricting
the ability of the Operating  Partnership  to make  distributions.  The Property
Financing also contains  covenants  restricting  the ability of each  Properties
Partnership to incur indebtedness, create liens, make certain investments, enter
into  transactions  with  affiliates  and  otherwise  restrict  activities.  The
Property Financing also contains the following  financial covenants binding upon
the Company and its  subsidiaries:  maintenance  of  consolidated  net worth,  a
minimum consolidated  interest coverage ratio, a maximum  consolidated  unhedged
floating rate debt ratio and a maximum  consolidated total  indebtedness  ratio.
Each  Properties  Partnership  must also  maintain a minimum  property  interest
coverage ratio and a minimum property hedged interest coverage ratio.

     Events of default under the Property Financing include, among other things,
default in the payment of principal or interest on borrowings  outstanding under
the Property  Financing,  any payment default in respect of material  amounts of
indebtedness of the Company or its subsidiaries, any non-payment default on such
indebtedness,  any  material  breach of the  covenants  or  representations  and
warranties  included  in the  Property  Financing  and  related  documents,  the
institution  of any  bankruptcy  proceedings  and the  failure  of any  security
agreement  related to the Property  Financing or lien granted  thereunder  to be
valid  and  enforceable.  Upon the  occurrence  and  continuance  of an event of
default  under  the  Property  Financing,   the  lender  may  declare  the  then
outstanding loans due and payable.

     In connection with the Offering,  the Company has entered into an agreement
with Bankers  Trust  Company  pursuant to which the Company has been granted the
right to reborrow,  in minimum amounts of $20 million (or the remaining  undrawn
amount,  if less),  the entire $70 million  repaid with the net  proceeds of the
Offering for the purpose of acquiring  commercial  office building real property
and paying related fees and expenses.  This right must be exercised  within nine
months of the date of the Offering.  Prior to the end of the 



                                      -68-
<PAGE>

nine-month  period,  the  Company  may  reborrow  the  remaining  amount  of the
prepayment not previously reborrowed and use the proceeds to purchase marketable
securities in which Bankers  Trust  Company will have a security  interest.  The
Company may not reborrow the $70 million  unless there are no defaults or events
of default  under the Property  Financing,  the Company  provides  Bankers Trust
Company with  satisfactory  assurances  that Bankers  Trust  Company has a first
priority  lien on the existing  Office  Properties  for the entire amount of the
loan outstanding under the Property  Financing and the Company pays certain draw
down fees.  The Company will pay an unused  facility fee for the period  between
prepayment and reborrowing.





                                      -69-
<PAGE>

                   SECURITY OWNERSHIP OF MANAGEMENT AND OTHERS

The Company

     The  following  table  contains  certain  information  as of March 1, 1998,
regarding  the  beneficial  ownership of the Common Shares and Units by (i) each
person  known by the  Company  to own  beneficially  more than 5% of the  Common
Shares, (ii) each current Trustee and executive officer of the Company and (iii)
the current  Trustees and  executive  officers as a group.  Any shares which are
subject to an option or a warrant  exercisable  within 60 days are  reflected in
the  following  table  and are  deemed  to be  outstanding  for the  purpose  of
computing the  percentage of Common Shares owned by the option or warrant holder
but are not deemed to be outstanding for the purpose of computing the percentage
of Common Shares owned by any other person.  Unless otherwise noted, each person
identified below possesses sole voting and investment power with respect to such
shares.


<TABLE>
<CAPTION>
                                       Number of
                                         Common
                                         Shares
                                      Beneficially          Number of              Number of                          Percent of
                                         Owned          Partnership Units       Preferred Units    Percent of All       All
                                       After the          Beneficially            Beneficially     Common Shares       Common
                                      Offering(1)             Owned                 Owned           and Units(2)      Shares(3)
<S>                                  <C>                 <C>                     <C>                 <C>                <C>

Jay H. Shidler.....................  300,000                816,526(4)            736,908(5)             18.9%          3.1%

Clay W. Hamlin, III................  300,000                994,447(6)            854,535(7)             21.9           3.1

Vernon R. Beck.....................  151,793(8)(9)                0                     0                 *             1.6

John Parsinen......................  151,965(10)(11)              0                     0                 *             1.6

Allen C. Gehrke....................    7,750(12)                  0                     0                 *              *

Kenneth S. Sweet, Jr...............   10,000                      0                     0                 *              *

William H Walton...................      -- (13)                  0                     0                 0              0

Kenneth D. Wethe...................   12,724(9)                   0                     0                 *              *

Antony P. Bernheim.................    7,500                      0                     0                 *              *

Thomas D. Cassel...................      660                      0                     0                 *              *
                                     -------------       ------------          ------------           -----------    ----------
All Trustees and Executive
    Officers as a Group            
    (10 persons)...................  942,392(14)          1,810,973             1,591,443                42.4%          9.6%
                                     =============       ============          ============           ===========    ==========
</TABLE>

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

*Represents less than one percent.

(1)  Shares Beneficially Owned by a person are determined in accordance with the
     definition of "beneficial  ownership,"  as set forth in the  regulations of
     the Commission and,  accordingly,  may include  securities owned by or for,
     among  others,  the spouse,  children or certain  other  relatives  of such
     person, as well as other shares as to which the person has or shares voting
     or  investment  power or has the option or right to acquire  Common  Shares
     within 60 days.

(2)  Assumes that all Units are exchanged for Common Shares  (without  regard to
     the prohibition on exchange of Preferred Units for Partnership  Units until
     October 1, 1999 and of Partnership  Units for Common Shares until September
     1, 1998,  and assumes the Company elects to issue Common Shares rather than
     pay cash upon exchange of all Partnership Units).

(3)  Assumes   9,768,583  Common  Shares   outstanding   immediately   following
     completion of the Offering  (before  giving effect to any exchange of Units
     beneficially  held  by the  identified  person).  Assumes  that  all  Units
     beneficially  held by the  identified  person  (and no  other  person)  are
     exchanged for Common Shares  (without regard to the prohibition or exchange
     of  Preferred  Units for  Partnership  Units  until  October 1, 1999 and of
     Partnership  Units for Common Shares until  September 1, 1998,  and assumes
     the Company  elects to issue Common  Shares  rather than pay cash upon such
     exchange).

(4)  2,600  Partnership  Units are held  directly  by Mr.  Shidler  and  582,103
     Partnership Units are held by Shidler Equities, L.P., a limited partnership
     controlled by Mr. Shidler and his wife, Wallette Shidler.  Includes 231,823
     Partnership Units to be issued in exchange for the Retained Interests.

(5)  126,079  Preferred  Units are held  directly  by Mr.  Shidler  and  457,826
     Preferred  Units  are  held by  Shidler  Equities,  



                                      -70-
<PAGE>

     L.P.  Includes  153,003  Preferred  Units to be issued in exchange  for the
     Retained Interests.

(6)  5,235  Partnership   Units  are  held  directly  by  Mr.  Hamlin.   875,284
     Partnership  Units and 63,243  Partnership  Units are held by LBCW  Limited
     Partnership and CHLB Partnership,  respectively.  LBCW Limited  Partnership
     and CHLB Partnership are both family partnerships  controlled by Mr. Hamlin
     and his wife, Lynn B. Hamlin, as the sole general partners. Includes 50,685
     Partnership Units to be issued in exchange for the Retained Interests.

(7)  115,334 Preferred Units, 663,808 Preferred Units and 41,741 Preferred Units
     are held by Mr.  Hamlin,  LBCW Limited  Partnership  and CHLB  Partnership,
     respectively.  Includes 33,452 Preferred Units to be issued in exchange for
     the Retained Interests.

(8)  Shares are held by  Enterprise  Nautical,  Inc.,  of which Mr. Beck is sole
     owner.

(9)  Includes   12,500  Common  Shares   issuable  upon  exercise  of  presently
     exercisable options.

(10) Includes   10,000  Common  Shares   issuable  upon  exercise  of  presently
     exercisable options.

(11) Includes 3,000 shares owned by M. Parsinen's wife.

(12) Includes   7,500  Common   Shares   issuable  upon  exercise  of  presently
     exercisable options.

(13) Excludes 336,121  Partnership  Units and 33,299  Partnership  Units held by
     Westbrook Real Estate Fund I, L.P. and Westbrook Real Estate Co. Investment
     Partnership I, L.P.,  respectively,  and 221,840 Preferred Units and 21,977
     Preferred  Units held by Westbrook  Real Estate Fund I, L.P. and  Westbrook
     Real Estate Co. Investment Partnership I, L.P., respectively. Mr. Walton is
     a Managing Principal of Westbrook Partners, L.L.C., which is the sponsor of
     Westbrook Real Estate Fund I, L.P. and Westbrook Real Estate Co. Investment
     Partnership  I, L.P.  Mr.  Walton  disclaims  beneficial  interest of these
     Units.

(14) Includes   42,500  Common  Shares   issuable  upon  exercise  of  presently
     exercisable options.

Registration Rights

     The Company has  granted to the  holders of the  Partnership  Units and the
Preferred Units certain  registration  rights. No later than August 1, 1998, the
Company is obligated to file a shelf registration  statement with respect to the
Common  Shares  issuable  upon  conversion  or  redemption  of  the  Units  (the
"Registerable  Securities").  The  Company  is also  required,  at the demand of
holders of 6% or more of the Registerable Securities,  to register such holders'
Registerable  Securities,  subject  to the  right to  defer  the  filing  of the
necessary  registration  statement  for a period  not to  exceed  90 days  under
certain  limited  circumstances.  This  right  to  demand  registration  may  be
exercised  not more than three times.  In  addition,  the Company has granted to
holders of Registrable  Securities certain  "piggy-back" rights. The Company has
agreed to  indemnify  the  holders of  Registrable  Securities  against  certain
liabilities,  including liabilities under the Securities Act of 1933, as amended
(the  "Securities  Act").  The Company will pay all fees  associated  with these
registrations, other than underwriting discounts and commissions.




                                      -71-
<PAGE>
                              CERTAIN TRANSACTIONS

     Options to  purchase an  aggregate  of 17,500  shares of Common  Stock were
granted to the  Trustees  in the year ended  December  31, 1997 under the Option
Plan at a purchase  price of $7.59  (options to  purchase  2,500  Common  Shares
granted to each of Messrs.  Hamlin,  Shidler,  Sweet and Walton in October 1997)
and $5.25  (options to purchase  2,500 Common Shares  granted to each of Messrs.
Beck, Gehrke and Wethe in May 1997).  These options expire ten years after their
issue date.

     Subject to the  supervision of the Company's  Board of Directors,  prior to
October  14,  1997 the  business  of the  Company  was  managed by Crown,  which
provided investment advisory and administrative services to the Company pursuant
to the Advisory Agreement.  Crown was owned by John Parsinen and Vernon R. Beck,
then  officers and  directors of the Company and  currently  Secretary  and Vice
President  and Vice Chairman of the Board of Trustees,  respectively.  Under the
Advisory  Agreement,  the Company paid Crown certain attorney fees, expenses and
performance  fees, as defined in the Advisory  Agreement,  and a 3% fee for each
real estate acquisition or disposition.

     Concurrently  with the  closing of the  Transactions  and  pursuant  to the
Formation  Agreement,  the Advisory  Agreement  was  terminated  and the Company
entered into the  Management  Agreement with Glacier.  Substantially  all of the
interests  in Glacier are owned by Vernon R. Beck and John  Parsinen.  Under the
Management  Agreement,  Glacier is responsible  for the management of the Retail
Properties of the Company, subject to the approval and direction of the Board of
Trustees.  The Management Agreement provides that Glacier will receive an annual
fee of $250,000 plus a percentage of Average  Invested Assets (as defined in the
Management  Agreement) and will pay third party expenses  associated with owning
the Retail  Properties.  In  addition,  Glacier  will receive a fee of 1% of the
purchase  price or the sale price upon the  acquisition  or  disposition  by the
Company or any of its affiliates of any net-leased real estate assets. Under the
Management  Agreement,  this percentage is increased to 3% in the event that all
or substantially  all of the net-leased real estate  properties are disposed of.
The Management  Agreement has a term of five years and is terminable  thereafter
on 180 days prior  written  notice.  In the event the  Management  Agreement  is
terminated,  including for  non-renewal,  a fee equal to 3% of the Invested Real
Estate  Assets  (defined in the  Management  Agreement to exclude the  Company's
current  net-leased  real  estate  assets)  would be due to  Glacier.  Crown and
Glacier received  combined fees of $250,288  pursuant to the Advisory  Agreement
and the Management Agreement in the year ended December 31, 1997.

     Parsinen Kaplan Levy Rosberg & Gotlieb,  P.A.  performed legal services for
the Company. The Company incurred legal fees to them of approximately $69,000 in
the year ended December 31, 1997. John Parsinen, Secretary of the Company, is an
officer,  director and  shareholder  of Parsinen  Kaplan Levy Rosberg & Gotlieb,
P.A.

     An officer and  director of the Company is the  director of a company  that
received management fees of approximately $22,000 in the year ended December 31,
1997. This fee was paid for property  services.  The Company  believes that this
fee represented a payment for services not in excess of their fair market value.

     In addition to the  transactions  listed above,  for a  description  of the
Transactions, see "Structure and Formation of the Company -- The Transactions."


                                      -72-
<PAGE>

                   POLICIES WITH RESPECT TO CERTAIN ACTIVITIES

     The following is a description of certain  investment,  financing and other
policies  of the  Company.  These  policies  have been  adopted  by the Board of
Trustees and may be amended or revised from time to time without the approval of
the Company's shareholders, except that changes in certain policies with respect
to conflicts of interest must be consistent with certain legal requirements.

Investment Policies

     Investments  in Real Estate or Interests  in Real Estate.  The Company owns
the net Retail  Properties  directly  but  intends  to conduct  all of its other
investment activities through the Operating Partnership and its subsidiaries and
other  affiliates  and joint  ventures in which the Operating  Partnership  or a
subsidiary may be a partner. The Company's investment  objectives are to provide
quarterly cash distributions and achieve long-term capital  appreciation through
increases  in the  value  of the  Company's  portfolio  of  properties  and  its
operations.  For a discussion of the Properties, see "Properties." The Company's
policies  are  to  (i)  purchase  income-producing  suburban  office  properties
primarily for long-term  capital  appreciation and rental growth and (ii) expand
and improve its current  properties or other  properties  purchased or sell such
properties, in whole or in part, when circumstances warrant. To a lesser extent,
the Company intends to grow through the selective development, redevelopment and
construction of commercial properties. The Company does not intend to expand its
existing  investments  in net  leased  retail  properties  and,  to  the  extent
appropriate  opportunities  arise,  it may  contribute  some  or  all  of  these
properties to the Operating Partnership in exchange for additional Units or sell
or exchange some or all of these  properties  and reinvest any net cash proceeds
in suburban office properties.

     Equity  investments may be subject to existing mortgage financing and other
indebtedness  or to  such  financing  or  indebtedness  as  may be  incurred  in
connection with acquiring or refinancing such equity  investments.  Debt service
with respect to such  financing or  indebtedness  will have a priority  over any
distributions with respect to the Common Shares and Units.  Investments are also
subject to the Company's policy not to be treated as an investment company under
the Investment Company Act of 1940.

     The Company expects to pursue its investment  objectives  primarily through
the direct  ownership by the  Operating  Partnership  of its current  Properties
(other than those currently held by the Properties Partnerships and the Company)
and other properties to be acquired in the future. The Company currently intends
to  invest  primarily  in  existing  improved  properties  but  may,  if  market
conditions warrant,  invest in development projects as well. The Company intends
to concentrate on acquiring,  owning and operating  suburban office  properties,
and  future  investment  or  development  activities  will not be limited to any
geographic  area or product type or to a specified  percentage  of the Company's
assets.  While the Company intends to seek diversity in its investments in terms
of property  locations,  size and market, the Company does not have any limit on
the amount or  percentage of its assets that may be invested in any one property
or any one  geographic  area.  The  Company  intends  to engage  in such  future
investment and  development  activities in a manner which is consistent with the
maintenance of its status as a REIT for federal income tax purposes.

     Investments in Real Estate Mortgages. While the Company's current portfolio
consists of, and the Company's business objectives emphasize, equity investments
in suburban office  properties,  the Company may, in the discretion of the Board
of  Trustees,  invest  in  mortgages  and deeds of  trust,  consistent  with the
Company's  continued  qualification  as a REIT for federal  income tax purposes,
including  participating or convertible  mortgages if the Company concludes that
it may benefit from the cash flow or any  appreciation  in value of the property
secured by such  mortgages.  Investments  in real estate  mortgages run the risk
that  one or more  borrowers  may  default  under  such  mortgages  and that the
collateral  securing such  mortgages may not be sufficient to enable the Company
to recoup its full investment.



                                      -73-
<PAGE>

     Securities  of or  Interests  in Persons  Primarily  Engaged in Real Estate
Activities and Other Issues.  Subject to the limitations on ownership of certain
types of assets and the gross income tests imposed by the Code, the Company also
may invest in the  securities  of other REITs,  other  entities  engaged in real
estate  activities  or other  issuers,  including  for the purpose of exercising
control over such entities. See "Federal Income Tax  Considerations--Taxation of
the Company--Asset  Tests" and "--Taxation of the Company--Gross  Income Tests."
The Company may enter into joint  ventures  or  partnerships  for the purpose of
obtaining an equity  interest in a particular  property in  accordance  with the
Company's  investment  policies.  Such investments may permit the Company to own
interests in larger  assets  without  unduly  restricting  diversification  and,
therefore,  add flexibility in structuring  its portfolio.  The Company will not
enter into a joint venture or partnership  to make an investment  that would not
otherwise meet its investment policies.

Financing Policies

     In  conjunction  with its growth  strategies,  the Company has  developed a
two-phase capitalization strategy. The Company intends during the first phase of
this  strategy,  a period  of rapid  growth of the  Company,  to  emphasize  the
issuance  of Units as  tax-deferred  consideration  to  sellers  in  entity  and
portfolio  acquisitions.  To  accelerate  growth  in FFO per share  during  this
period,  the Company will  utilize a minimum cash flow to debt service  coverage
ratio of approximately  1.6 to 1.0, which is anticipated to equate to a ratio of
debt to total market capitalization of between 40% and 60%. The Company believes
a 1.6 times cash flow  coverage  ratio is  conservative  for a seasoned  pool of
suburban office buildings and is a more  appropriate  measure of entity leverage
than the  conventional  REIT measure of total debt  outstanding  to total market
capitalization.  During the second phase of this strategy,  the Company plans to
gradually reduce its debt as a percentage of total market  capitalization  while
continuing to grow FFO per share.  The Company's  plan to reduce its debt in the
future is designed to achieve an investment grade rating and provide the Company
access to the corporate  unsecured debt market. The Declaration of Trust and the
Bylaws,  however, do not limit the amount or percentage of indebtedness that the
Company may incur,  and the Company may from time to time modify its debt policy
in light of  current  economic  conditions,  relative  costs of debt and  equity
capital,  the market values of its properties,  general conditions in the market
for debt and equity  securities,  fluctuations in the market price of its Common
Shares, growth and acquisition  opportunities and other factors. Any increase in
the Company's level of  indebtedness  results in an increased risk of default on
its obligations and a related increase in debt service  requirements  that could
adversely  affect the  financial  condition  and  results of  operations  of the
Company and the Company's  ability to make  distributions to  shareholders.  The
Company  will  consider a number of factors in making  decisions  regarding  the
incurrence of debt, such as the purchase price of properties to be acquired with
debt financing,  the estimated  market value of properties upon  refinancing and
the  ability of  particular  properties  and the  Company as a whole to generate
sufficient cash flow to cover expected debt service. See "Risk Factors--Possible
Changes in Policies Without Shareholder Approval; No Limitation on Debt."

     The  Company  has not  established  any  limit on the  number  or amount of
mortgages  that may be placed on any single  property or on its  portfolio  as a
whole.

     To the  extent  that the Board of  Trustees  decides  to obtain  additional
capital,  the Company may raise such capital through additional equity offerings
(including offerings of senior securities), debt financings or retention of cash
available  for  distribution  (subject  to  provisions  in the  Code  concerning
taxability of undistributed REIT income),  or a combination of these methods. As
long as the Operating Partnership is in existence,  the net proceeds of the sale
of Common Shares by the Company will be transferred to the Operating Partnership
in exchange for that number of  Partnership  Units in the Operating  Partnership
equal to the number of Common Shares sold by the Company.  The Company presently
anticipates  that any additional  borrowings would be made through the Operating
Partnership,  although the Company may incur indebtedness  directly and loan the
proceeds to the  Operating  Partnership.  Borrowings  may be unsecured or may be
secured by any or all of the assets of the Company, the Operating Partnership or
any existing or new  property  owning  partnership  and may have full or limited
recourse  to all or any  portion of the  assets of the  Company,  the  Operating
Partnership  or any existing or 



                                      -74-
<PAGE>

new property owning partnership.  Indebtedness incurred by the Company may be in
the  form  of  bank  borrowings,   purchase  money  obligations  to  sellers  of
properties,  publicly or privately  placed debt  instruments  or financing  from
institutional  investors or other  lenders.  The proceeds from any borrowings by
the Company may be used for working capital, to refinance existing  indebtedness
or to finance acquisitions, expansions or the development of new properties, and
for the payment of distributions. See "Federal Income Tax Considerations."

Conflict of Interest Policies

     The Company  has adopted  certain  policies  that are  intended to minimize
potential  conflicts  of  interest.  The Board of  Trustees  also is  subject to
certain  provisions  of Maryland  law that are designed to eliminate or minimize
certain potential conflicts of interest. However, there can be no assurance that
these  policies  will  be  successful  in  eliminating  the  influence  of  such
conflicts,  and if they are not  successful,  decisions could be made that might
fail  to  reflect   fully  the   interests  of  all   shareholders.   See  "Risk
Factors--Conflicts of Interest."

     Declaration  of  Trust  and  Bylaw  Provisions.  The  Declaration  of Trust
includes a provision generally permitting the Company to enter into an agreement
or  transaction  of any kind with any person,  including  any Trustee,  officer,
employee or agent of the Company.

     The Operating  Partnership.  The Operating  Partnership Agreement gives the
Company,  in its  capacity as General  Partner,  full,  complete  and  exclusive
discretion in managing and controlling the business of the Operating Partnership
and in making all  decisions  affecting the business and assets of the Operating
Partnership.  Pursuant  to the  Operating  Partnership  Agreement,  the  Limited
Partners  have  agreed  that the  Company  is acting on behalf of the  Operating
Partnership  and the Company's  shareholders  generally  and, in its capacity as
General Partner,  although owing fiduciary duties to all partners,  in the event
of a conflict  of  interest  between  the  Limited  Partners  and the  Company's
shareholders,  the General Partner shall discharge its fiduciary  obligations to
the  Limited  Partners  by  acting  in  the  best  interests  of  the  Company's
shareholders.  In  addition,  the  General  Partner is not  responsible  for any
misconduct or  negligence  on the part of its agents,  provided that such agents
were appointed in good faith. The Operating  Partnership Agreement provides that
neither  the Company  nor any of its  affiliates  (including  its  officers  and
Trustees) may sell, transfer or convey any property to, or purchase any property
from, the Operating  Partnership except on terms competitive with those that may
be  obtained  in the  marketplace  from  unaffiliated  persons.  See  "Operating
Partnership Agreement."

     Provisions of Maryland Law. Under the MGCL, a contract or other transaction
between a corporation  and any of its directors or between a corporation and any
other  corporation,  firm or other  entity  in which any of its  directors  is a
director or has a material  financial  interest  is not void or voidable  solely
because of (a) the common  directorship  or  interest,  (b) the  presence of the
director at the meeting of the board of directors or a committee of the board of
directors that authorizes or approves or ratifies the contract or transaction or
(c) the counting of the vote of the director for the authorization,  approval or
ratification  of the  contract or  transaction  if (i) after  disclosure  of the
interest, the transaction is authorized, approved or ratified by the affirmative
vote of a majority of the disinterested directors, or by the affirmative vote of
a majority  of the votes cast by  stockholders  entitled  to vote other than the
votes of shares owned of record or  beneficially  by the interested  director or
such  corporation,  firm or other entity,  or (ii) the  transaction  is fair and
reasonable to the corporation.  Under the By-laws, these provisions apply to the
Company and the Trustees.

     Policies  with Respect to Other  Activities.  The Company may, but does not
presently intend to, make investments  other than as previously  described.  The
Company has  authority to offer its Common  Shares,  other shares of  beneficial
interest  or other  securities,  for cash or in  exchange  for  property  and to
repurchase  or otherwise  reacquire its shares or any other  securities  and may
engage in such activities in the future. The Company has not engaged in trading,
underwriting or agency distribution or sale of securities of other issuers,  nor
has the  Company  invested in the  securities  of other  issuers  other than the
Operating  Partnership for the purpose of exercising  control and currently does
not  intend  to do so.  The  Company  makes  and  in-



                                      -75-
<PAGE>

tends to continue to make  investments in such a way that it will not be treated
as an investment company under the Investment Company Act of 1940. The Company's
policies with respect to such activities may be reviewed and modified or amended
from time to time by the Board of Trustees  without  approval  of the  Company's
shareholders.

     At all times,  the  Company  intends to make  investments  in such a manner
consistent  with the  requirements  of the Code for the Company to maintain  its
qualification as a REIT unless,  because of changing circumstances or changes in
the Code (or in Treasury Regulations),  the Board of Trustees determines that it
is no longer in the best interests of the Company to quality as a REIT.

Working Capital Reserves

     The Company intends to maintain  working  capital  reserves in amounts that
the Board of Trustees determines to be adequate to meet normal  contingencies in
connection with the operation of the Company's business and investments.




                                      -76-
<PAGE>



                          DESCRIPTION OF COMMON SHARES

     The following summary of the terms of the shares of beneficial  interest of
the Company does not purport to be complete  and is subject to and  qualified in
its entirety by reference to the Declaration of Trust and the Bylaws,  copies of
which are exhibits to the  Registration  Statement of which this Prospectus is a
part.

General

     The  Declaration  of  Trust  provides  that  the  Company  may  issue up to
45,000,000  Common Shares and 5,000,000  Preferred  Shares. As of March 1, 1998,
there  were  2,268,583   Common  Shares  and  no  Preferred  Shares  issued  and
outstanding.  As  permitted  by  Title 8 of the  Corporations  and  Associations
Article of the Annotated Code of Maryland, as amended (the "Maryland REIT Law"),
the Declaration of Trust contains a provision  permitting the Board of Trustees,
without any action by the shareholders of the Company,  to amend the Declaration
of Trust to increase or decrease the  aggregate  number of shares of  beneficial
interest or the number of shares of any class of shares of  beneficial  interest
that the Company has authority to issue.  The Company believes that the power of
the Board of Trustees to issue  additional  shares of  beneficial  interest will
provide the Company with increased  flexibility in structuring  possible  future
financings  and  acquisitions  and in meeting other needs that might arise.  The
additional shares of beneficial interest, possibly including Common Shares, will
be available for issuance without further action by the Company's  shareholders,
unless action by the  shareholders is required by applicable law or the rules of
any  stock  exchange  or  automated  quotation  system  on which  the  Company's
securities may be listed or traded. Although the Board of Trustees currently has
no  intention  of doing so, it could  authorize  the Company to issue a class or
series of shares  that  could,  depending  on the terms of such class or series,
delay,  defer or prevent a change in control of the Company or other transaction
that  might  involve a premium  over the then  prevailing  market  price for the
Common  Shares or other  attributes  that the  shareholders  may  consider to be
desirable.

     Both the Maryland  REIT Law and the  Declaration  of Trust  provide that no
shareholder  of the Company will be personally  liable for any obligation of the
Company solely as a result of such shareholder's  status as a shareholder of the
Company.  The  Declaration  of Trust  provides  that the Company  shall have the
power,  to the maximum  extent  permitted by Maryland law in effect from time to
time,  to  obligate  itself to  indemnify,  and to pay or  reimburse  reasonable
expenses in advance of a final  disposition of a proceeding to, any  shareholder
or  any  former  shareholder   (including  among  the  foregoing,   and  without
limitation,  any  individual  who,  while a Trustee  and at the  request  of the
Company, serves or has served another real estate investment trust, corporation,
partnership, joint venture, trust, employee benefit plan or any other enterprise
as a trustee, director,  officer, partner, employee or agent of such real estate
investment  trust,  corporation,  partnership,  joint venture,  trust,  employee
benefit  plan or other  enterprise)  who has been  successful,  on the merits or
otherwise, in the defense of a proceeding to which he was made a party by reason
of his  status as a present  or former  shareholder,  Trustee  or officer of the
Company,  against  reasonable  expenses  incurred by him in connection  with the
proceeding.  The  Bylaws  of the  Company  obligate  it, to the  maximum  extent
permitted  by  Maryland  law,  to  indemnify  any   shareholder  or  any  former
shareholder  (including,   without  limitation,  any  individual  who,  while  a
shareholder and at the request of the Company, serves or has served another real
estate  investment  trust,  corporation,   partnership,  joint  venture,  trust,
employee benefit plan or any other enterprise as a trustee,  director,  officer,
partner,  employee or agent of such real estate investment  trust,  corporation,
partnership,  joint venture,  trust,  employee benefit plan or other enterprise)
who has been  successful,  on the  merits  or  otherwise,  in the  defense  of a
proceeding  to which he was made a party by reason of service in such  capacity,
against  reasonable  expenses incurred by him in connection with the proceeding.
Inasmuch as the Company  carries public  liability  insurance which it considers
adequate,  any  risk  of  personal  liability  to  shareholders  is  limited  to
situations in which the Company's  assets plus its insurance  coverage  would be
insufficient to satisfy the claims against the Company and its shareholders.



                                      -77-
<PAGE>

Common Shares

     All Common Shares  offered hereby will be duly  authorized,  fully paid and
nonassessable.  Subject to the preferential rights of any other shares or series
of  beneficial  interest  and to the  provisions  of the  Declaration  of  Trust
regarding the restriction on transfer of Common Shares, holders of Common Shares
are entitled to receive  dividends on such shares if, as and when authorized and
declared by the Board of Trustees out of assets legally  available  therefor and
to share ratably in the assets of the Company legally available for distribution
to its shareholders in the event of its  liquidation,  dissolution or winding-up
after payment of, or adequate  provision for, all known debts and liabilities of
the Company.

     Subject  to  the  provisions  of  the   Declaration   of  Trust   regarding
restrictions  on transfer of shares of  beneficial  interest,  each  outstanding
Common Share entitles the holder thereof to one vote on all matters submitted to
a vote of  shareholders,  including  the  election of Trustees,  and,  except as
provided  with  respect  to any other  class or  series of shares of  beneficial
interest,  the holders of such Common Shares possess the exclusive voting power.
There is no cumulative voting in the election of Trustees,  which means that the
holders  of a majority  of the  outstanding  Common  Shares can elect all of the
Trustees then standing for election and the holders of the remaining shares will
not be able to elect any Trustees.

     Holders of Common  Shares have no  preference,  conversion,  sinking  fund,
redemption or appraisal  rights and have no  preemptive  rights to subscribe for
any securities of the Company.  Subject to the provisions of the  Declaration of
Trust regarding the restriction on transfer of Common Shares,  the Common Shares
have equal dividend, distribution, liquidation and other rights.

     Under the  Maryland  REIT Law,  a Maryland  real  estate  investment  trust
generally  cannot amend its declaration of trust or merge unless approved by the
affirmative  vote of  shareholders  holding  at least  two-thirds  of the shares
entitled to vote on the matter unless a lesser  percentage  (but not less than a
majority of all the votes entitled to be cast on the matter) is set forth in the
real estate  investment  trust's  declaration of trust. The Declaration of Trust
provides  for  approval  by a  majority  of the votes  cast by holders of Common
Shares entitled to vote on the matter in all situations  permitting or requiring
action by the shareholders, except with respect to: (i) the election of Trustees
(which  requires a plurality of all the votes cast at a meeting of  shareholders
of the  Company at which a quorum is  present),  (ii) the  removal  of  Trustees
(which  requires  the  affirmative  vote of the  holders  of  two-thirds  of the
outstanding  shares of  beneficial  interest  of the  Company  entitled  to vote
generally in the election of Trustees,  which action can only be taken for cause
by  vote  at a  shareholder  meeting),  (iii)  the  merger  or  sale  (or  other
disposition)  of all or  substantially  all of the assets of the Company  (which
requires the  affirmative  vote of the holders of two-thirds of the  outstanding
shares  of  beneficial  interest  entitled  to vote  on the  matter),  (iv)  the
amendment  of the  Declaration  of Trust by  shareholders  (which  requires  the
affirmative  vote of  two-thirds  of all the  votes  entitled  to be cast on the
matter) and (v) the  termination of the Company (which  requires the affirmative
vote of two-thirds of the outstanding shares of beneficial  interest entitled to
be cast on the matter).  As allowed under the Maryland REIT Law, the Declaration
of Trust permits (a) the Trustees by a two-thirds  vote to amend the Declaration
of Trust from time to time to qualify as a real  estate  investment  trust under
the Code or the Maryland REIT Law without the approval of the  shareholders  and
(b) the Trustees by a majority vote,  without any action by the  shareholders of
the  Company,  to amend the  Declaration  of Trust to increase  or decrease  the
aggregate number of shares of beneficial interest or the number of shares of any
class of shares of beneficial interest that the Company has authority to issue.

Classification or Reclassification of Common Shares or Preferred Shares

     The  Declaration of Trust  authorizes the Board of Trustees to classify any
unissued  Preferred  Shares and to reclassify any unissued Common Shares and any
previously  classified but unissued  Preferred Shares of any series from time to
time in one or more series,  as  authorized  by the Board of Trustees.  Prior to
issuance of classified or reclassified shares of each class or series, the Board
of Trustees is required by the Maryland REIT Law 



                                      -78-
<PAGE>

and the  Declaration  of Trust to set for each class or  series,  subject to the
provisions of the  Declaration of Trust regarding the restriction on transfer of
shares of beneficial interest,  the terms, the preferences,  conversion or other
rights,  voting  powers,  restrictions,  limitations  as to  dividends  or other
distributions,  qualifications  and terms or conditions  of redemption  for each
such  series.  Thus,  the Board of  Trustees  could  authorize  the  issuance of
Preferred  Shares  with  terms and  conditions  which  could  have the effect of
delaying,  deferring  or  preventing a change in control of the Company or other
transaction  that might involve a premium over the then prevailing  market price
for Common Shares or other  attributes that the  shareholders may consider to be
desirable. As of the date hereof, no Preferred Shares are issued or outstanding.

Restrictions on Transfer

     For the  Company  to  qualify  as a REIT  under  the  Code,  its  shares of
beneficial  interest generally must be beneficially owned by 100 or more persons
during  at  least  335 days of a  taxable  year of  twelve  months  or  during a
proportionate  part of a shorter  taxable year.  Also,  not more than 50% of the
value of the outstanding shares of beneficial interest may be owned, directly or
indirectly,  by five or fewer  individuals  (as  defined  in the Code to include
certain entities) at any time during the last half of a taxable year (other than
the first year for which an election to be a REIT has been made).

     The Declaration of Trust,  subject to certain exceptions,  contains certain
restrictions on the number of shares of beneficial  interest of the Company that
a person may own. The  Declaration  of Trust provides that no person may own, or
be deemed to own by virtue of the attribution  provisions of the Code, more than
9.8% (the  "Aggregate  Share  Ownership  Limit")  of the  number or value of the
outstanding  shares of  beneficial  interest of the Company.  In  addition,  the
Declaration of Trust prohibits any person from acquiring or holding, directly or
indirectly,  Common  Shares in excess of 9.8% (in value or in number of  shares,
whichever is more restrictive) of the aggregate of the outstanding Common Shares
(the "Common Share Ownership Limit").

     The  Board of  Trustees,  in its sole  discretion,  may  exempt a  proposed
transferee  from the  Aggregate  Share  Ownership  Limit  and the  Common  Share
Ownership Limit (an "Excepted Holder").  However,  the Board of Trustees may not
grant such an  exemption  to any person if such  exemption  would  result in the
Company being "closely held" within the meaning of Section 856(h) of the Code or
otherwise  would result in the Company failing to qualify as a REIT. In order to
be considered by the Board of Trustees as an Excepted Holder, a person also must
not own,  directly or  indirectly,  an interest in a tenant of the Company (or a
tenant of any entity owned or  controlled  by the Company)  that would cause the
Company to own,  directly or indirectly,  an interest in a tenant of the Company
(or a tenant of any entity owned or  controlled by the Company) that would cause
the Company to own, directly or indirectly,  more than a 9.9% interest in such a
tenant.  The person seeking an exemption must represent to the  satisfaction  of
the  Board  of  Trustees  that  it  will  not  violate  the  two  aforementioned
restrictions.  The  person  also must  agree  that any  violation  or  attempted
violation  of any of the  foregoing  restrictions  will result in the  automatic
transfer of the shares of stock  causing  such  violation to the Share Trust (as
defined  below).  The  Aggregate  Share  Ownership  Limit and the  Common  Share
Ownership Limit do not apply to the Common Shares issued in the Transactions, as
well as Common Shares to be issued  following  redemption or conversion of Units
issued in the Transactions.  The Board of Trustees may require a ruling from the
Service  or an  opinion  of  counsel,  in  either  case  in form  and  substance
satisfactory  to the  Board of  Trustees,  in its sole  discretion,  in order to
determine or ensure the Company's status as a REIT.

     The Declaration of Trust further prohibits (a) any person from beneficially
or constructively owning shares of beneficial interest of the Company that would
result in the Company being  "closely  held" under Section 856(h) of the Code or
otherwise cause the Company to fail to qualify as a REIT and (b) any person from
transferring shares of beneficial interest of the Company if such transfer would
result in shares of beneficial interest of the Company being owned by fewer than
100  persons.  Any  person  who  acquires  or  attempts  or  intends  to acquire
beneficial or  constructive  ownership of shares of  beneficial  interest of the
Company  that  will  or  may  violate  any  of  the  foregoing  restrictions  on
transferability and ownership,  or any person who would have owned 



                                      -79-
<PAGE>

shares of the beneficial  interest of the Company that resulted in a transfer of
shares to the Share Trust (as hereinafter  defined),  is required to give notice
immediately  to the Company and provide the Company with such other  information
as the Company may request in order to determine  the effect of such transfer on
the Company's  status as a REIT. The foregoing  restrictions on  transferability
and ownership will not apply if the Board of Trustees  determines  that it is no
longer in the best  interests  of the  Company  to  attempt  to  qualify,  or to
continue to qualify, as a REIT.

     If any  transfer of shares of  beneficial  interest  of the Company  occurs
which, if effective,  would result in any person  beneficially or constructively
owning shares of beneficial interest of the Company in excess or in violation of
the above transfer or ownership  limitations (a "Prohibited  Owner"),  then that
number of shares of  beneficial  interest  of the  Company,  the  beneficial  or
constructive  ownership  of which  otherwise  would cause such person to violate
such  limitations  (rounded to the nearest whole share),  shall be automatically
transferred to a trust (the "Share  Trust") for the exclusive  benefit of one or
more charitable beneficiaries (the "Charitable Beneficiary"), and the Prohibited
Owner shall not acquire any rights in such shares. Such automatic transfer shall
be deemed to be  effective  as of the close of business on the  Business Day (as
defined  in the  Declaration  of  Trust)  prior  to the  date of such  violative
transfer.  Shares of beneficial interest held in the Share Trust shall be issued
and  outstanding  shares of beneficial  interest of the Company.  The Prohibited
Owner shall not benefit  economically from ownership of any shares of beneficial
interest  held in the Share Trust,  shall have no rights to dividends  and shall
not possess any other rights  attributable to the shares of beneficial  interest
held in the Share  Trust.  The trustee of the Share Trust (the "Share  Trustee")
shall have all voting rights and rights to dividends or other distributions with
respect to shares of beneficial  interest held in the Share Trust,  which rights
shall be exercised for the exclusive benefit of the Charitable Beneficiary.  Any
dividend or other  distribution  paid prior to the discovery by the Company that
shares of beneficial  interest have been transferred to the Share Trust shall be
paid by the recipient of such dividend or distribution to the Share Trustee upon
demand,  and any dividend or other  distribution  authorized but unpaid shall be
paid when due to the Share Trustee.  Any dividend or distribution so paid to the
Share Trustee shall be held in the Share Trust for the  Charitable  Beneficiary.
The  Prohibited  Owner  shall have no voting  rights  with  respect to shares of
beneficial  interest  held in the Share  Trust  and,  subject to  Maryland  law,
effective  as of the date that  such  shares of  beneficial  interest  have been
transferred  to the Share Trust,  the Share Trustee shall have the authority (at
the Share  Trustee's sole  discretion) (i) to rescind as void any vote cast by a
Prohibited  Owner prior to the  discovery  by the Company  that such shares have
been  transferred  to the Share Trust and (ii) to recast such vote in accordance
with the desires of the Share Trustee  acting for the benefit of the  Charitable
Beneficiary.  However,  if the  Company  has already  taken  irreversible  trust
action,  then the Share  Trustee  shall not have the  authority  to rescind  and
recast such vote.

     Within  20 days of  receiving  notice  from  the  Company  that  shares  of
beneficial interest of the Company have been transferred to the Share Trust, the
Share  Trustee  shall sell the shares of  beneficial  interest held in the Share
Trust to a person,  designated  by the Share  Trustee,  whose  ownership  of the
shares will not violate the ownership  limitations  set forth in the Declaration
of Trust.  Upon such sale,  the interest of the  Charitable  Beneficiary  in the
shares sold shall  terminate  and the Share  Trustee  shall  distribute  the net
proceeds of the sale to the Prohibited  Owner and to the Charitable  Beneficiary
as follows.  The Prohibited Owner shall receive the lesser of (i) the price paid
by the Prohibited  Owner for the shares or, if the Prohibited Owner did not give
value for the shares in connection  with the event causing the shares to be held
in the Share Trust (e.g., a gift, devise or other such transaction),  the Market
Price (as defined in the  Declaration of Trust) of such shares on the day of the
event  causing the shares to be received by the Share Trustee and (ii) the price
per share  received by the Share Trustee from the sale or other  disposition  of
the Common  Shares held in the Share Trust.  Any net sale  proceeds in excess of
the amount  payable to the  Prohibited  Owner shall be paid  immediately  to the
Charitable Beneficiary. If, prior to the discovery by the Company that shares of
beneficial  interest have been  transferred to the Share Trust,  such shares are
sold by a  Prohibited  Owner,  then (i) such shares shall be deemed to have been
sold on behalf of the Share  Trust and (ii) to the  extent  that the  Prohibited
Owner received an amount for shares that exceeds the amount that such Prohibited
Owner was entitled to receive pursuant to the aforementioned  requirement,  such
excess shall be paid to the Share Trustee upon demand.



                                      -80-
<PAGE>

     In addition, shares of beneficial interest of the Company held in the Share
Trust  shall be deemed  to have been  offered  for sale to the  Company,  or its
designee, at a price per share equal to the lesser of (i) the price per share in
the  transaction  that  resulted in such transfer to the Share Trust (or, in the
case of a devise or gift,  the Market  Price at the time of such devise or gift)
and (ii) the Market Price on the date the Company, or its designee, accepts such
offer.  The  Company  shall have the right to accept  such offer until the Share
Trustee has sold the shares of beneficial interest held in the Share Trust. Upon
such a sale to the Company,  the interest of the  Charitable  Beneficiary in the
shares sold shall  terminate  and the Share  Trustee  shall  distribute  the net
proceeds of the sale to the Prohibited Owner.

     All certificates representing Common Shares will bear a legend referring to
the restrictions described above.

     Every  owner of more than 5% (or such other  percentage  as required by the
Code or the regulations  promulgated thereunder) of all classes or series of the
Company's shares of beneficial interest, including Common Shares, within 30 days
after the end of each taxable  year,  is required to give written  notice to the
Company stating the name and address of such owner, the number of shares of each
class and series of shares of beneficial interest of the Company which the owner
beneficially owns and a description of the manner in which such shares are held.
Each such owner shall provide to the Company such additional  information as the
Company may request in order to determine the effect, if any, of such beneficial
ownership on the Company's  status as a REIT and to ensure  compliance  with the
Aggregate Share Ownership Limit. In addition, each shareholder shall upon demand
be  required  to provide to the  Company  such  information  as the  Company may
request, in good faith, in order to determine the Company's status as a REIT and
to  comply  with  the  requirements  of any  taxing  authority  or  governmental
authority or to determine such compliance.

     These  ownership  limitations  could  delay,  defer or  prevent a change in
control of the Company or other  transaction  that might  involve a premium over
the then prevailing  market price for the Common Shares or other attributes that
the shareholders may consider to be desirable.

Transfer Agent and Registrar

     The  transfer  agent and  registrar  for the Common  Shares is Norwest Bank
Minnesota, N.A.





                                      -81-
<PAGE>



                       CERTAIN PROVISIONS OF MARYLAND LAW,
                     THE DECLARATION OF TRUST AND THE BYLAWS

     The Company is organized as a real estate  investment  trust under the laws
of the State of  Maryland.  As a Maryland  real  estate  investment  trust,  the
Company is governed by the Maryland REIT Law, certain provisions of the Maryland
General  Corporation  Law (the "MGCL") and by the  Declaration  of Trust and the
Bylaws.  This summary of certain  provisions of Maryland law, the Declaration of
Trust and the  Bylaws  does not  purport  to be  complete  and is subject to and
qualified in its entirety by reference to Maryland law and to the Declaration of
Trust and the Bylaws, copies of which are exhibits to the Registration Statement
of which this Prospectus is a part.

Limitation of Liability and Indemnification

     The Maryland  REIT Law permits a Maryland real estate  investment  trust to
include in its  declaration  of trust a provision  limiting the liability of its
trustees and officers to the trust and its shareholders for money damages except
for liability resulting from (i) actual receipt of an improper benefit or profit
in  money,  property  or  services  or (ii)  active  and  deliberate  dishonesty
established by a final  judgment as being  material to the cause of action.  The
Declaration  of Trust  contains such a provision  limiting such liability to the
maximum extent permitted by Maryland law.

     The  Declaration  of Trust  authorizes  the Company,  to the maximum extent
permitted  by  Maryland  law,  to  obligate  itself to  indemnify  and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former Trustee or officer or (b) any individual  who, while a
Trustee of the Company and at the request of the  Company,  serves or has served
another real estate investment trust, corporation,  partnership,  joint venture,
trust,  employee  benefit plan or any other  enterprise as a trustee,  director,
officer, partner, employee or agent of such entity from and against any claim or
liability to which such person may become subject or which such person may incur
by reason of service in such capacity.  The Bylaws obligate the Company,  to the
maximum  extent  permitted by Maryland law, to indemnify and to pay or reimburse
reasonable  expenses in advance of final  disposition of a proceeding to (i) any
present or former  Trustee or officer who is made a party to the  proceeding  by
reason of his service in that  capacity or (ii) any such Trustee or officer who,
at the  request  of the  Company,  serves  or has  served  another  real  estate
investment  trust,  corporation,  partnership,  joint venture,  trust,  employee
benefit plan or any other enterprise as a trustee,  director,  officer, partner,
employee  or agent of such entity and who is made a party to the  proceeding  by
reason of his service in that  capacity  against any claim or liability to which
he may  become  subject  by reason of his or her  status as a present  or former
Trustee or officer of the Company.  The Declaration of Trust and the Bylaws also
permit  the  Company  to  provide  indemnification  to any  person  who served a
predecessor of the Company in any of the capacities  described  above and to any
employee or agent of the Company or a  predecessor  of the  Company.  The Bylaws
require the Company to  indemnify a trustee or officer who has been  successful,
on the merits or otherwise, in the defense of any proceeding to which he is made
a party by reason of his service in that capacity.

     The Maryland  REIT Law permits a Maryland real estate  investment  trust to
indemnify,  and to advance  expenses to, its trustees and officers,  to the same
extent  as  permitted  by the  MGCL  for  directors  and  officers  of  Maryland
corporations. The MGCL permits a corporation to indemnify its present and former
directors  and officers,  among others,  against  judgments,  penalties,  fines,
settlements and reasonable expenses actually incurred by them in connection with
any  proceeding  to which they may be made a party by reason of their service in
those or other capacities  unless it is established that (i) the act or omission
of the  director  or  officer  was  material  to the matter  giving  rise to the
proceeding  and (a) was  committed  in bad faith or (b) was the result of active
and deliberate  dishonesty,  (ii) the director or officer  actually  received an
improper personal benefit in money, property or services or (iii) in the case of
any criminal proceeding, the director or officer had reasonable cause to believe
that the act or  omission  was  unlawful.  However,  under the MGCL,  a Maryland
corporation  may not  indemnify  for an adverse  judgment in a suit by or in the
right of the  corporation  or for a  judgment  of  liability  on 



                                      -82-
<PAGE>

the basis that personal benefit was improperly received, unless in either case a
court orders  indemnification and then only for expenses. In addition,  the MGCL
permits a corporation  to advance  reasonable  expenses to a director or officer
upon the corporation's  receipt of (a) a written  affirmation by the director or
officer  of his  good  faith  belief  that he has met the  standard  of  conduct
necessary for  indemnification by the corporation and (b) a written  undertaking
by  him  or on his  behalf  to  repay  the  amount  paid  or  reimbursed  by the
corporation  if it shall  ultimately be determined  that the standard of conduct
was not met.  Under  the  MGCL,  rights  to  indemnification  and  expenses  are
nonexclusive,  in that they need not be limited to those  expressly  provided by
statute.

     The  Maryland  REIT  Law and the  Bylaws  may  permit  indemnification  for
liabilities  arising under the Securities Act or the Securities  Exchange Act of
1934, as amended (the  "Exchange  Act").  The Board of Trustees has been advised
that, in the opinion of the Commission,  indemnification for liabilities arising
under the Securities Act or the Exchange Act is contrary to public policy and is
therefore  unenforceable,  absent  a  decision  to the  contrary  by a court  of
appropriate jurisdiction.

Shareholders' Meetings

     The  Declaration  of Trust and the Bylaws  provide for an annual meeting of
shareholders to be held within a reasonable  period,  but not less than 30 days,
following  delivery of the Company's annual report,  but in any event within six
months after the end of each full fiscal year.  Special meetings of shareholders
may be called by one-third of the Trustees or by certain  executive  officers of
the Company  and shall be called by the  Secretary  upon the written  request of
shareholders  holding  in  the  aggregate  not  less  than  a  majority  of  the
outstanding  shares of the Company entitled to be cast at such meeting.  Written
notice stating the place, date and hour of the shareholders' meeting and, in the
case of a special  meeting,  the  purpose or  purposes  for which the meeting is
called,  is  required  to be  delivered  not less  than 10 nor more than 90 days
before the day of the meeting to each holder of record.

Actions by Written Consent of Shareholders

     The  Declaration  of Trust  permits the Bylaws to include a provision  that
permits any action which may be taken at a meeting of  shareholders  to be taken
without  a  meeting  if a  written  consent  of the  action  is  signed  by each
shareholder  entitled to vote on the matter.  The Bylaws permit any action which
may be taken at a meeting  of  shareholders  to be taken  without a meeting if a
consent in writing,  setting  forth such action,  is signed by each  shareholder
entitled to vote on the matter, and any other shareholder  entitled to notice of
a meeting of shareholders  (but not entitled to vote at such meeting) has waived
in writing any right to dissent  from such  action,  and such consent and waiver
are filed with the minutes of proceedings of shareholders.

Classification of Board, Vacancies and Removal of Trustees

     The  Declaration of Trust provides for a staggered  Board of Trustees.  The
Company  presently has seven Trustees divided into three classes,  with terms of
three  years  each and with one class to be elected  at each  annual  meeting of
shareholders.  See  "Management"  for the  identity of the Class I, Class II and
Class III  Trustees.  At each annual  meeting of  shareholders  of the  Company,
commencing in 1999,  successors  of the class of Trustees  whose term expires at
that annual  meeting will be elected for a three-year  term.  The Bylaws provide
that a majority of Trustees  may  establish,  increase or decrease the number of
Trustees.  The Bylaws also permit the Trustees of the Company to fill  vacancies
in the Board of  Trustees.  The Bylaws  provide that any vacancy on the Board of
Trustees shall be filled by a majority of the remaining Trustees. Any individual
so elected  Trustee will hold office for the unexpired term of the Trustee he is
replacing.

     The Declaration of Trust provides that a Trustee may be removed at any time
only for cause upon the affirmative vote of at least  two-thirds,  rather than a
simple  majority,  of the votes entitled to be cast in the election of Trustees,
but only by a vote taken at a shareholder meeting. This provision,  when coupled
with the  pro-



                                      -83-
<PAGE>

vision  in  the  Bylaws  authorizing  the  Board  of  Trustees  to  fill  vacant
trusteeships,  precludes  shareholders from removing incumbent trustees,  except
upon the existence of cause for removal and a substantial  affirmative vote, and
filling the vacancies created by such removal with their own nominees.

     With a classified  Board of Trustees,  it will  generally take holders of a
majority  of the voting  power two annual  meetings of  stockholders  to elect a
majority of the Board of Trustees.  As a result,  a classified  board may delay,
defer or prevent a change in control of the  Company or other  transaction  that
might  involve a premium  over the then  prevailing  market price for the Common
Shares or other  attributes that the  shareholders may consider to be desirable.
In addition,  because  under the  Declaration  of Trust a Trustee may be removed
only for  cause by the  affirmative  vote of the  holders  of two  thirds of the
outstanding shares entitled to vote in the election of Trustees,  the classified
Board of Trustees would delay shareholders who do not agree with the policies of
the Board of Trustees from replacing a majority of the Board of Trustees for two
years,  unless they can demonstrate that the trustee should be removed for cause
and obtain the requisite vote.

Changes in Control Pursuant to Maryland Law

     Certain  Business  Combinations.  Under the MGCL, as applicable to Maryland
real estate investment trusts, certain business combinations  (including certain
mergers,  consolidations,  share  exchanges  and  asset  transfers  and  certain
issuances and  reclassifications  of equity securities)  between a Maryland real
estate investment trust and any person who beneficially owns ten percent or more
of the voting  power of the trust's  shares or an affiliate of the trust who, at
any time  within the  two-year  period  prior to the date in  question,  was the
beneficial  owner  of ten  percent  or  more of the  voting  power  of the  then
outstanding  voting  stock of such trust (an  "Interested  Shareholder"),  or an
affiliate of such an Interested Shareholder, are prohibited for five years after
the most recent date on which the Interested  Shareholder  becomes an Interested
Shareholder.  Thereafter,  any such business  combination must be recommended by
the board of trustees of such trust and approved by the  affirmative  vote of at
least (i) 80% of the votes entitled to be cast by holders of outstanding  voting
shares of  beneficial  interest  of the trust and (ii)  two-thirds  of the votes
entitled  to be cast by holders of voting  shares of the trust other than shares
held by the  Interested  Shareholder  with whom (or with  whose  affiliate)  the
business  combination is to be effected,  unless,  among other  conditions,  the
trust's common shareholders receive a minimum price (as defined in the MGCL) for
their  shares and the  consideration  is received in cash or in the same form as
previously paid by the Interested  Shareholder for its shares.  These provisions
of  Maryland  law do not  apply,  however,  to  business  combinations  that are
approved  or  exempted  by the board of  trustees of the trust prior to the time
that the Interested Shareholder becomes an Interested Shareholder.  The Board of
Trustees has opted out of this statute by resolution.

     Control Share Acquisitions. The MGCL, as applicable to Maryland real estate
investment trusts, provides that Control Shares (as defined below) of a Maryland
real estate investment trust acquired in a control share acquisition (as defined
below)  have  no  voting  rights  except  to the  extent  approved  by a vote of
two-thirds of the votes entitled to be cast on the matter,  excluding  shares of
beneficial  interest  owned by the acquiror,  by officers or by trustees who are
employees of the trust.  Control Shares are voting shares of beneficial interest
which,  if  aggregated  with  all  other  such  shares  of  beneficial  interest
previously  acquired by the acquiror or in respect of which the acquiror is able
to exercise or direct the exercise of voting power (except solely by virtue of a
revocable  proxy),  would  entitle  the  acquiror to  exercise  voting  power in
electing  trustees  within  one of the  following  ranges of voting  power:  (i)
one-fifth or more but less than one-third,  (ii) one-third or more but less than
a majority or (iii) a majority or more of all voting  power.  Control  Shares do
not include shares the acquiring  person is then entitled to vote as a result of
having previously  obtained  shareholder  approval.  A control share acquisition
means the acquisition of Control Shares, subject to certain exceptions.

     A person who has made or proposes to make a control share acquisition, upon
satisfaction of certain  conditions  (including an undertaking to pay expenses),
may  compel  the board of  trustees  of the trust to call a 



                                      -84-
<PAGE>

special  meeting of shareholders to be held within 50 days of demand to consider
the voting rights of the shares.  If no request for a meeting is made, the trust
may itself present the question at any shareholders meeting.

     If voting rights are not approved at the meeting or if the acquiring person
does not deliver an acquiring person statement as required by the statute, then,
subject to certain  conditions and limitations,  the trust may redeem any or all
of the Control Shares (except those for which voting rights have previously been
approved)  for fair value,  determined  without  regard to the absence of voting
rights  for the  Control  Shares,  as of the  date  of the  last  control  share
acquisition  by the  acquiror  or of any  meeting of  shareholders  at which the
voting rights of such shares are considered  and not approved.  If voting rights
for Control  Shares are  approved  at a  shareholders  meeting and the  acquiror
becomes  entitled to vote a majority of the shares  entitled to vote,  all other
shareholders  may  exercise  appraisal  rights.  The fair value of the shares as
determined  for  purposes  of such  appraisal  rights  may not be less  than the
highest price per share paid by the acquiror in the control share acquisition.

     The control share acquisition statute does not apply (a) to shares acquired
in a  merger,  consolidation  or share  exchange  if the trust is a party to the
transaction or (b) to  acquisitions  approved or exempted by the  declaration of
trust or bylaws of the trust. The Bylaws contain a provision  exempting from the
control share acquisition  statute any and all acquisitions by any person of the
Company's  shares of beneficial  interest.  The Board of Trustees may,  however,
amend the Bylaws at any time to eliminate such provision,  either  prospectively
or retroactively.

Dissolution of the Company; Termination of REIT Status

     The  Declaration  of Trust permits the  termination  of the Company and the
discontinuation  of the operations of the Company by the affirmative vote of the
holders of not less than two-thirds of the outstanding Common Shares entitled to
be cast on the matter at a meeting of  shareholders  or by written  consent.  In
addition,  the  Declaration  of Trust permits the  termination  of the Company's
qualification  as a REIT if such  qualification,  in the opinion of the Board of
Trustees, is no longer advantageous to the shareholders.

Amendments

     Under the  Maryland  REIT Law, a real  estate  investment  trust  generally
cannot  amend  its  declaration  of  trust  or  merge  unless  approved  by  the
affirmative  vote of  shareholders  holding  at least  two-thirds  of the shares
entitled to vote on the matter unless a lesser  percentage  (but not less than a
majority of all of the votes  entitled to be cast on the matter) is set forth in
the real estate  investment  trust's  declaration of trust.  The  Declaration of
Trust does not provide for a lesser  percentage  in such  situations.  Under the
Maryland  REIT  Law,  a  declaration  of trust  may  permit  the  trustees  by a
two-thirds  vote to amend the  declaration of trust from time to time to qualify
as a real  estate  investment  trust  under  the Code or the  Maryland  REIT Law
without the affirmative vote or written consent of the shareholders. The Trust's
Declaration of Trust permits such action by the Board of Trustees.

     Under  the  Bylaws,  the  Trustees  have the  exclusive  power to amend the
Bylaws.

     The  Board  of  Trustees  has  adopted  certain  investment  and  financing
policies.  See  "Policies  with  Respect  to Certain  Activities."  The Board of
Trustees may, without shareholder approval, amend or modify its current policies
at any time.

Advance Notice of Nominations and New Business

     The  Bylaws  provide  that  (i)  with  respect  to  an  annual  meeting  of
shareholders,  nominations  of persons for election to the Board of Trustees and
the proposal of business to be considered by  shareholders  may be made only (a)
pursuant to the Company's notice of the meeting, (b) by the Board of Trustees or
(c) by a  shareholder  



                                      -85-
<PAGE>

who is entitled to vote at the meeting and has complied with the advance  notice
procedures set forth in the Bylaws and (ii) with respect to special  meetings of
shareholders, only the business specified in the Company's notice of meeting may
be brought  before the meeting of  shareholders  and  nominations of persons for
election to the Board of Trustees may be made only (a) pursuant to the Company's
notice of the  meeting,  (b) by the Board of Trustees or (c)  provided  that the
Board of Trustees has determined that Trustees shall be elected at such meeting,
by a  shareholder  who is entitled to vote at the meeting and has complied  with
the advance notice provisions set forth in the Bylaws.

Possible Antitakeover Effect of Certain Provisions of Maryland Law
and of the Declaration of Trust and the Bylaws

     The provisions of the Declaration of Trust on  classification  of the Board
of  Trustees,  the removal of Trustees and the  restrictions  on the transfer of
shares of beneficial  interest and the advance  notice  provisions of the Bylaws
could have the effect of delaying,  deferring or  preventing a change in control
of the Company or other  transaction  that might involve a premium over the then
prevailing  market  price for the  Common  Shares or other  attributes  that the
shareholders may consider desirable.

Annual Report

     The Bylaws  (pursuant  to the  Maryland  REIT Law)  require  the Company to
deliver to  shareholders  an annual report  concerning  its  operations  for the
preceding  fiscal year containing  financial  statements  prepared in accordance
with GAAP which are audited  and  reported on by  independent  certified  public
accountants.  The report must include a balance  sheet and a statement of income
and surplus.  Annual reports must be mailed or delivered to each shareholder and
must be placed on file at the  principal  office of the Company  within the time
prescribed by the Maryland REIT Law.

Maryland Asset Requirements

     To maintain its  qualification as a Maryland real estate  investment trust,
the Maryland REIT Law requires at least 75% of the value of the Company's assets
to be held, directly or indirectly, in real estate assets, mortgages or mortgage
related  securities,  government  securities,  cash and cash  equivalent  items,
including  high-grade short term securities and  receivables.  The Maryland REIT
Law also  prohibits  the  Company  from  using  or  applying  land for  farming,
agricultural, horticultural or similar purposes.





                                      -86-
<PAGE>



                         OPERATING PARTNERSHIP AGREEMENT

     The following summary of the Operating Partnership Agreement, including the
descriptions of certain  provisions set forth elsewhere in this  Prospectus,  is
qualified in its entirety by reference to the Operating  Partnership  Agreement,
which  is  filed as an  exhibit  to the  Registration  Statement  of which  this
Prospectus is a part.

General

     Substantially  all of the Company's  assets (other than its interest in the
Retail  Properties) are held by, and its operations are conducted  through,  the
Operating  Partnership.  After giving effect to the  Offering,  the Company will
hold  Partnership  Units  representing  a  71.8%  partnership  interest  in  the
Operating  Partnership (after giving effect to the Retained  Interests) and will
control the Operating  Partnership in its capacity as the sole general  partner.
The Company's interest in the Operating  Partnership will entitle it to share in
quarterly  cash  distributions  from,  and in the  profits  and  losses  of, the
Operating Partnership in proportion to the Company's percentage ownership of the
Operating  Partnership;  provided,  however, that the Company as General Partner
will be  allocated  all  losses in  excess  of  partner  capital  accounts.  See
"Structure and Formation of the Company--The Transactions." The Limited Partners
will own the remaining  28.2%  economic  interest in the  Operating  Partnership
(after  giving  effect to the Retained  Interests)  through  their  ownership of
Partnership Units and Preferred Units. Under the Operating Partnership Agreement
no Partnership  Units or Preferred Units may be transferred by a Limited Partner
without the consent of the General  Partner and no such  transfer may be made if
such transfer would (i) result in the Operating Partnership being terminated for
federal  income  tax  purposes  or  treated  as  an  association  taxable  as  a
corporation, (ii) be effectuated through an "established securities market" or a
"secondary market (or the substantial equivalent thereof)" within the meaning of
Section 7704 of the Code, (iii) violate the provisions of applicable  securities
laws or (iv)  violate  the  terms of any law,  rule,  regulation  or  commitment
binding on the Operating Partnership,  among others. The transferee will only be
admitted as a Limited  Partner by furnishing  certain  requested  instruments or
documents to the Company in its capacity as General Partner.  In addition,  with
the consent of the General Partner, Partnership Units and Preferred Units may be
transferred to certain family members or entities  controlled by or comprised of
such family members.

     The  net  proceeds  of  any  subsequent   issuance  of  Common  Shares  are
anticipated to be  contributed  to the Operating  Partnership in exchange for an
equivalent number of Partnership Units.

     As the general partner of the Operating Partnership,  the Company will have
the  exclusive  power under the  Operating  Partnership  Agreement to manage and
conduct the business of the  Operating  Partnership.  The Board of Trustees will
direct the affairs of the Operating Partnership.  The Operating Partnership will
be  responsible  for,  and pay when  due,  its share of all  administrative  and
operating  expenses  of its  properties.  The General  Partner of the  Operating
Partnership may have fiduciary duties to the Limited Partners,  the discharge of
which may conflict with interests of the Company's shareholders. Pursuant to the
Operating Partnership Agreement, however, the Limited Partners have acknowledged
that the Company is acting both on behalf of the Company's  shareholders and, in
its capacity as General Partner, on behalf of the Limited Partners.  The Limited
Partners have agreed that the Company will discharge its fiduciary duties to the
Limited Partners by acting in the best interests of the Company's shareholders.

Management

     The  Operating  Partnership  has  been  organized  as  a  Delaware  limited
partnership pursuant to the terms of the Operating  Partnership  Agreement.  The
Company,  as the  sole  general  partner  of  the  Operating  Partnership,  will
generally  have  full,   exclusive  and  complete  discretion  in  managing  and
controlling  the Operating  Partnership.  The Limited  Partners of the Operating
Partnership  will have no authority to transact  business for, or to participate
in the management activities or decisions of, the Operating Partnership,  except
as provided in the Operating Partnership Agreement and as provided by applicable
law.  However,  the General Partner may not 



                                      -87-
<PAGE>

perform any act that would  subject a Limited  Partner to liability as a general
partner in any  jurisdiction  or any other  liability  except as provided in the
Operating  Partnership  Agreement or under the laws of the State of Delaware. In
addition,  no amendments may be made to the Operating Partnership Agreement that
would  alter a  partner's  amount  of, or right to,  distributions,  modify  the
redemption rights discussed below or terminate the Operating Partnership without
the consent of each partner adversely affected thereby.

Conversion and Redemption

     Preferred  Units  may  be  converted  on or  after  October  1,  1999  into
Partnership  Units  of  the  Operating   Partnership  on  the  basis  of  3.5714
Partnership Units for each Preferred Unit being converted plus an amount in cash
equal to the  accrued  Priority  Return  Amount  (as  defined  in the  Operating
Partnership Agreement) in respect of such Preferred Units.

     Subject to compliance with the Operating Partnership  Agreement,  beginning
on  September  1,  1998,  each  Limited  Partner  has the right to  require  the
Operating  Partnership to redeem all or a portion of the Partnership  Units held
by such  Limited  Partner.  The  Operating  Partnership  (or the  Company as its
General  Partner)  has the  right,  in its sole  discretion,  to deliver to such
redeeming  Limited  Partner for each  Partnership  Unit either one Common  Share
(subject to  anti-dilution  adjustment) or a cash payment equal to the then fair
market value of such share (so adjusted)  (based on the formula for  determining
such value set forth in the  Operating  Partnership  Agreement).  Such rights of
redemption and conversion are  immediately  exercisable  upon the happening of a
Special  Event  (as  defined  in  the  Operating  Partnership  Agreement).   The
redemption  of  Partnership  Units for  Common  Shares  will have the  effect of
increasing the Company's percentage interest in the Operating Partnership.

     The receipt of Common  Shares upon  exercise of such right of redemption is
subject  to  compliance  with a  number  of  significant  conditions  precedent,
including  compliance with the Declaration of Trust, all requirements  under the
Code applicable to REITs, the MGCL or any other law then in effect applicable to
the  Company  and any  applicable  rule  or  policy  of any  stock  exchange  or
self-regulatory organization.

Liability and Indemnification

     The Operating  Partnership Agreement provides the General Partner shall not
be liable to the Operating  Partnership or any of the other partners for any act
or  omission  performed  or  omitted  in good  faith on behalf of the  Operating
Partnership  and in a manner  reasonably  believed to be (i) within the scope of
the  authority  granted by the Operating  Partnership  Agreement and (ii) in the
best interests of the Operating  Partnership or the  shareholders of the General
Partner.  The Operating  Partnership  Agreement also provides that the Operating
Partnership  shall indemnify the General Partner and each director,  officer and
shareholder  of the General  Partner and each person  (including  any affiliate)
designated as an agent by the General  Partner to the fullest  extent  permitted
under the Delaware Revised Uniform Limited  Partnership Act from and against any
and all losses  (including  reasonable  attorney's  fees), and any other amounts
arising  out of or in  connection  with  any  claim,  relating  to or  resulting
(directly or indirectly)  from the operations of the Operating  Partnership,  in
which such indemnified  party becomes  involved,  or reasonably  believes it may
become involved, as a result of its acting in the referred to capacity.

Capital Contributions

     When  the  Company   contributes   additional   capital  to  the  Operating
Partnership  from the  proceeds of  subsequent  issuances  of Common  Shares (or
Preferred Shares),  the Company's interest in the Operating  Partnership will be
increased on a  proportionate  basis based upon the number of Common  Shares (or
Preferred  Shares)  issued to the extent the net proceeds  from, or the property
received  in  consideration  for,  the  issuance  thereof  are  used to fund the
contribution.



                                      -88-
<PAGE>

Tax Matters

     Pursuant to the Operating  Partnership  Agreement,  the Company will be the
tax  matters  partner  of the  Operating  Partnership  and,  as such,  will have
authority to make certain tax related decisions and tax elections under the Code
on behalf of the Operating Partnership.

Operations

     The  Operating  Partnership  Agreement  allows the  Company to operate  the
Operating  Partnership  in a manner  that will enable the Company to satisfy the
requirements for being classified as a REIT. The Operating Partnership Agreement
also requires the  distribution  of the cash available for  distribution  of the
Operating  Partnership  quarterly on a basis in  accordance  with the  Operating
Partnership Agreement.

Term

     The  Operating  Partnership  will  continue in full force and effect  until
October  31,  2096 or until  sooner  dissolved  upon (i) the  withdrawal  of the
Company as a general  partner  (unless a majority the Limited  Partners elect to
continue  the  Operating  Partnership)  or (ii)  entry of a decree  of  judicial
dissolution of the Operating  Partnership  or (iii) the sale,  exchange or other
disposition  of  all  or  substantially  all of  the  assets  of  the  Operating
Partnership  or (iv) the  affirmative  vote of  two-thirds  in  interest  of the
Limited Partners.





                                      -89-
<PAGE>



                        SHARES AVAILABLE FOR FUTURE SALE

     Upon the  completion  of the  Offering,  the Company will have  outstanding
9,768,583  Common  Shares   (10,893,583   Common  Shares  if  the  Underwriters'
overallotment option is exercised in full). In addition, 9,133,345 Common Shares
may be issued upon  conversion or redemption  of  outstanding  Units and 948,413
Common Shares may be issued upon  conversion or redemption of Units to be issued
in exchange for the Retained Interests. The Common Shares issued in the Offering
will be freely  tradeable by persons  other than  "affiliates"  (as that term is
defined under the Securities Act) of the Company without  restriction  under the
Securities  Act,  subject  to the  limitations  on  ownership  set forth in this
Prospectus.  See  "Description  of Common  Shares."  The 600,000  Common  Shares
received by Messrs. Hamlin and Shidler in the Transactions and any Common Shares
acquired upon conversion or redemption of Units (the "Restricted Common Shares")
will be "restricted" securities within the meaning of Rule 144 promulgated under
the  Securities  Act  ("Rule  144")  and  may  not be  sold  in the  absence  of
registration  under the Securities Act unless an exemption from  registration is
available, including exemptions contained in Rule 144.

     In general,  under Rule 144 as currently in effect, if one year has elapsed
since the later of the date of acquisition of Restricted  Common Shares from the
Company or any  affiliate of the  Company,  the  acquiror or  subsequent  holder
thereof is  entitled to sell  within any  three-month  period a number of shares
that does not exceed the greater of 1% of the then outstanding  Common Shares or
the average  weekly trading volume of the Common Shares during the four calendar
weeks  immediately  preceding the date on which notice of the sale is filed with
the Commission.  Sales under Rule 144 also are subject to certain manner of sale
provisions,   notice   requirements  and  the  availability  of  current  public
information  about the  Company.  If two years  have  elapsed  since the date of
acquisition  of Restricted  Common Shares from the Company or from any affiliate
of the Company,  and the acquiror or subsequent  holder thereof is deemed not to
have been an affiliate of the Company at any time during the 90 days immediately
preceding  a sale,  such  person is  entitled  to sell such shares in the public
market under Rule 144(k)  without  regard to the volume  limitations,  manner of
sale provisions, public information requirements or notice requirements.

     The  Company,  the  Operating  Partnership  and  certain  of the  executive
officers and  Trustees  will be  required,  as a condition to the  Underwriters'
participation  in the Offering,  to agree that they will not, subject to certain
exceptions,  without  the  consent of  Donaldson,  Lufkin & Jenrette  Securities
Corporation  ("DLJ")  offer,  sell,  contract to sell, or otherwise  dispose of,
directly  or  indirectly  (or enter  into any  transaction  or  device  which is
designed to, or could be expected to, result in the disposition by any person at
any time in the future of), any Common Shares and/or Units (including any Common
Shares  acquired upon  conversion or exchange of Units) for a period of 180 days
after the date of the  Underwriting  Agreement  (as  hereinafter  defined).  See
"Underwriting." The Company has granted certain registration  rights,  including
piggyback and demand  rights,  to holders of the Units.  No later than August 1,
1998,  the Company is  obligated  to file a shelf  registration  statement  with
respect to the Common  Shares  issuable  upon  conversion  or  redemption of the
Units.  The  Company  will  bear  all  expenses  incident  to  its  registration
requirements,  except for any underwriting  discounts or commissions or transfer
taxes,  if any,  relating to such Common  Shares.  See  "Security  Ownership  of
Management and Others--Registration Rights."

     The Company has adopted the  Incentive  Plan for the purpose of  attracting
and  retaining  highly  qualified  trustees,  executive  officers  and other key
employees.  The Company also  maintains  the Option Plan.  See  "Management--The
Plans."  The Company  has issued  options  for a total of Common  Shares and may
issue  options  to  purchase  up to an  aggregate  of 10% of the  Common  Shares
outstanding  from time to time under the Incentive  Plan. The Company has issued
options for 75,000 Common Shares under the Option Plan.  Prior to the expiration
of the initial  12-month  period  following the completion of the Offering,  the
Company  expects  to file a  registration  statement  with the  Commission  with
respect to the Common  Shares  issuable  under the  Plans,  which  shares may be
resold without restriction, unless held by affiliates.




                                      -90-
<PAGE>



                        FEDERAL INCOME TAX CONSIDERATIONS

     The  Company  was  organized  in 1988  and  elected  to be  taxed as a REIT
commencing  with its  taxable  year ended on  December  31,  1992.  The  Company
believes  that it was  organized and has operated in a manner that permits it to
satisfy the requirements for taxation as a REIT under the applicable  provisions
of the Code,  and intends to continue to operate in such a manner.  No assurance
can be given,  however,  that such requirements have been or will continue to be
met. The following is a summary of the federal income tax considerations for the
Company and its  shareholders  with respect to the treatment of the Company as a
REIT.

     Based upon certain assumptions and representations  described below, Cahill
Gordon & Reindel,  special tax counsel to the Company,  is of the opinion  that,
for  federal  income tax  purposes,  (i) the Company  has  properly  elected and
otherwise qualified to be taxed as a REIT for its taxable years beginning on and
after  January 1, 1992 and ending prior to January 1, 1998 and (ii) the proposed
method of operation as described in this  Prospectus  and as  represented by the
Company will enable the Company to continue to satisfy the requirements for such
qualification  for its  subsequent  taxable  years.  The  determination  of REIT
qualification is based on certain  assumptions  relating to the organization and
operation  of  the  Company,  the  Operating   Partnership  and  the  Properties
Partnerships,  and is  conditioned  upon  certain  representations  made  by the
Company as to certain factual matters  relating to its organization and intended
or expected manner of operation. In addition, this determination is based on the
law  existing  and in effect on the date hereof  (or,  where  applicable,  as in
effect during earlier periods in question) and the Company's  qualification  and
taxation as a REIT will depend on  compliance  with such law and as the same may
hereafter  be amended.  The  qualification  and  taxation as a REIT will further
depend upon the ability to meet, on a continuing  basis through actual operating
results,   asset  composition,   distribution  levels  and  diversity  of  share
ownership,  the various  qualification  tests imposed  under the Code  discussed
below.  No assurance  can be given that the Company will satisfy such tests on a
continuing basis.

     In brief,  a corporation  that invests  primarily in real estate can, if it
meets the REIT provisions of the Code described below, claim a tax deduction for
the dividends it pays to its shareholders.  Such a corporation  generally is not
taxed on its "REIT  taxable  income"  to the  extent  such  income is  currently
distributed  to  shareholders,  thereby  substantially  eliminating  the "double
taxation"  (i.e., at both the corporate and  shareholder  levels) that generally
results from an investment in a  corporation.  However,  as discussed in greater
detail below,  such an entity  remains  subject to tax in certain  circumstances
even if it qualifies as a REIT.  Further,  if the entity were to fail to qualify
as a REIT in any  year,  it  would  not be able to  deduct  any  portion  of the
dividends  it paid to its  shareholders  and would be  subject  to full  federal
income taxation on its earnings,  thereby significantly  reducing or eliminating
the cash available for distribution to its shareholders.  See "--Taxation of the
Company--General" and "--Taxation of the Company--Failure to Qualify."

     The following  summary is based on existing  law, is not  exhaustive of all
possible  tax  considerations  and does not give a  detailed  discussion  of any
state,  local or foreign  tax  considerations,  nor does it  discuss  all of the
aspects  of  federal  income  taxation  that may be  relevant  to a  prospective
shareholder in light of his or her particular  circumstances or to certain types
of shareholders  (including  insurance  companies,  financial  institutions  and
broker-dealers)  subject to special  treatment under the federal income taxation
laws.

Taxation of the Company

     General.  In any year in which the Company  qualifies as a REIT, in general
it will not be subject to federal income tax on that portion of its REIT taxable
income or capital gain which is  distributed to  shareholders.  The Company may,
however,  be subject to tax at normal corporate rates upon any taxable income or
capital gains not distributed. Under recently enacted legislation,  shareholders
are required to include their  proportionate  share of the REIT's  undistributed
long-term  capital  gain in income but  receive a credit for their  share of any
taxes paid on such gain by the REIT.



                                      -91-
<PAGE>

     Notwithstanding  its  qualification  as a REIT,  the  Company  also  may be
subject to taxation in certain other  circumstances.  If the Company should fail
to  satisfy  either  the 75% or the 95% gross  income  test  (each as  discussed
below),  and nonetheless  maintains its  qualification as a REIT because certain
other  requirements  are met, it will be subject to a 100% tax on the greater of
the amount by which the Company fails either the 75% or the 95% test, multiplied
by a fraction intended to reflect the Company's profitability.  The Company will
also be subject to a tax of 100% on net income from any "prohibited transaction"
(as  described  below),  and if the  Company has (i) net income from the sale or
other disposition of "foreclosure  property" which is held primarily for sale to
customers in the ordinary course of business or (ii) other non-qualifying income
from  foreclosure  property,  it will be  subject  to tax on  such  income  from
foreclosure property at the highest corporate rate. In addition,  if the Company
should fail to distribute  during each calendar year at least the sum of (i) 85%
of its REIT ordinary income for such year, (ii) 95% of its REIT capital gain net
income  for such year and (iii) any  undistributed  taxable  income  from  prior
years,  the  Company  would be  subject to a 4% excise tax on the excess of such
required  distribution over the amounts actually  distributed.  The Company also
may be subject to the  corporate  alternative  minimum tax, as well as to tax in
certain situations not presently contemplated. The Company will use the calendar
year both for federal  income tax  purposes,  as is required of a REIT,  and for
financial reporting purposes.

     In order  to  qualify  as a REIT,  the  Company  must  meet  the  following
requirements, among others:

     Share Ownership Tests.  The Company's shares of beneficial  interest (which
term,  in the case of the Company,  currently  means the Common  Shares) must be
held by a minimum of 100 persons for at least 335 days in each  taxable year (or
a proportionate  number of days in any short taxable year). In addition,  at all
times during the second half of each taxable  year, no more than 50% in value of
the  outstanding  shares of  beneficial  interest  of the  Company may be owned,
directly  or  indirectly  and  including  the  effects of  certain  constructive
ownership rules, by five or fewer  individuals,  which for this purpose includes
certain tax-exempt  entities.  However, for purposes of this test, any shares of
beneficial  interest held by a qualified  domestic  pension or other  retirement
trust will be treated as held  directly by its  beneficiaries  in  proportion to
their actuarial interest in such trust rather than by such trust.

     In order to attempt to ensure compliance with the foregoing share ownership
tests, the Company has placed certain restrictions on the transfer of its shares
of beneficial  interest to prevent additional  concentration of stock ownership.
Moreover,  to evidence compliance with these requirements,  Treasury Regulations
require the Company to maintain  records which disclose the actual  ownership of
its outstanding shares of beneficial interest.  In fulfilling its obligations to
maintain records,  the Company must and will demand written statements each year
from the record  holders of designated  percentages  of its shares of beneficial
interest  disclosing the actual owners of such shares of beneficial interest (as
prescribed by Treasury Regulations). A list of those persons failing or refusing
to comply with such demand must be maintained as part of the Company's  records.
A shareholder  failing or refusing to comply with the Company's  written  demand
must  submit  with his tax  return a similar  statement  disclosing  the  actual
ownership  of  Company   shares  of   beneficial   interest  and  certain  other
information.  In  addition,  the  Declaration  of  Trust  provides  restrictions
regarding the transfer of its shares of beneficial interest that are intended to
assist the Company in  continuing to satisfy the share  ownership  requirements.
See "Description of Common Shares--Restrictions on Transfer."

     Asset Tests.  At the close of each quarter of the  Company's  taxable year,
the  Company  must  satisfy  two tests  relating  to the  nature  of its  assets
(determined in accordance with generally accepted accounting principles). First,
at least 75% of the value of the Company's  total assets must be  represented by
interests in real property,  interests in mortgages on real property,  shares in
other REITs,  cash, cash items,  government  securities and qualified  temporary
investments.  Second,  although  the  remaining  25%  of  the  Company's  assets
generally may be invested without restriction,  securities in this class may not
exceed (i) in the case of securities of any one non-government issuer, 5% of the
value of the  Company's  total  assets  (the  "Value  Test")  or (ii) 10% of the
outstanding  voting securities of any one such issuer (the "Voting Stock Test").
Where the Company invests in a partner-



                                      -92-
<PAGE>

ship  (such  as  the  Operating  Partnership),  it  will  be  deemed  to  own  a
proportionate  share of the partnership's  assets, and the partnership  interest
will not  constitute a security for purposes of these tests.  See "--Tax Aspects
of  the  Company's  Investments  in  Partnerships--General."   Accordingly,  the
Company's  investment in its  properties  through its interests in the Operating
Partnership and the Properties  Partnerships  (jointly referred to herein as the
"Partnerships")  will constitute an investment in qualified  assets for purposes
of the 75% asset test.

     Gross Income Tests. There are two separate percentage tests relating to the
sources of the  Company's  gross income which must be satisfied for each taxable
year. For purposes of these tests,  where the Company  invests in a partnership,
the Company will be treated as receiving its share of the income and loss of the
partnership,  and the  gross  income of the  partnership  will  retain  the same
character in the hands of the Company as it has in the hands of the partnership.
See "--Tax Aspects of the Company's Investments in  Partnerships--General."  The
two tests are as follows:

     The 75% Test.  At least 75% of the  Company's  gross income for the taxable
year must be "qualifying  income."  Qualifying  income generally  includes:  (i)
rents  from  real  property  (except  as  modified  below);   (ii)  interest  on
obligations secured by mortgages on, or interests in, real property; (iii) gains
from the sale or other disposition of interests in real property and real estate
mortgages, other than gain from property held primarily for sale to customers in
the ordinary course of the Company's trade or business ("dealer property"); (iv)
dividends or other  distributions on shares in other REITs, as well as gain from
the sale of such shares; (v) abatements and refunds of real property taxes; (vi)
income from the operation, and gain from the sale, of property acquired at or in
lieu of a foreclosure  of the mortgage  secured by such  property  ("foreclosure
property");  and (vii)  commitment  fees  received  for  agreeing  to make loans
secured by mortgages on real property or to purchase or lease real property.

     Rents received from a tenant will not, however,  qualify as rents from real
property in  satisfying  the 75% gross income test (or the 95% gross income test
described  below)  if the  Company,  or an owner of 10% or more of the  Company,
directly or constructively owns 10% or more of such tenant. In addition, if rent
attributable  to personal  property  leased in  connection  with a lease of real
property is greater that 15% of the total rent  received  under the lease,  then
the portion of rent  attributable to such personal  property will not qualify as
rents from real  property.  Moreover,  an amount  received  or accrued  will not
qualify as rents from real property (or as interest  income) for purposes of the
75% and 95% gross  income tests if it is based in whole or in part on the income
or profits of any person,  although an amount received or accrued generally will
not be excluded from "rents from real property"  solely by reason of being based
on a fixed  percentage or percentages of receipts or sales.  Finally,  for rents
received to qualify as rents from real  property for purposes of the 75% and 95%
gross  income  tests,  the  Company  generally  must not  operate  or manage the
property  or furnish or render  services  to  customers,  other than  through an
"independent  contractor"  from whom the Company derives no income,  except that
the "independent  contractor"  requirement does not apply to the extent that the
services  provided by the  Company are  "usually  or  customarily  rendered"  in
connection  with the rental of space for occupancy  only,  and are not otherwise
considered  "rendered to the occupant for his  convenience." In addition,  under
recently  enacted  legislation,  beginning with its taxable year ending December
31, 1998, the Company may directly  perform a de minimis amount of non-customary
services. See "--Other Tax Considerations--The Taxpayer Relief Act."

     The  Company  intends to monitor  its  operations  in the  context of these
standards so as to satisfy the 75% and 95% gross  income  tests.  The  Operating
Partnership  will provide  certain  services at the properties of the Properties
Partnerships and possibly at any newly acquired  properties of the Partnerships.
The Company believes that for purposes of the 75% and 95% gross income tests the
services  provided  at such  properties  and any other  services  and  amenities
provided  by the  Operating  Partnership  or its  agents  with  respect  to such
properties  will be of the type usually or  customarily  rendered in  connection
with the rental of space for occupancy only and not rendered to the occupants of
such  properties.  The Company  intends  that  services  that cannot be provided
directly by the  Operating  Partnership  or other  agents will be  performed  by
independent contractors.



                                      -93-
<PAGE>

     The 95% Test.  In  addition to  deriving  75% of its gross  income from the
sources  listed above,  at least 95% of the Trust's gross income for the taxable
year  must  be  derived  from  the  above-described  qualifying  income  or from
dividends,  interest,  or gains from the sale or other  disposition  of stock or
other  securities  that are not dealer  property.  Dividends and interest on any
obligations not  collateralized by an interest in real property are included for
purposes  of the 95% test,  but not for  purposes  of the 75% test.  The Company
intends to monitor  closely  its  non-qualifying  income  and  anticipates  that
non-qualifying  income from its other  activities will not result in the Company
failing to satisfy either the 75% or 95% gross income test.

     For purposes of determining  whether the Company  complies with the 75% and
the 95% gross income tests, gross income does not include income from prohibited
transactions. A "prohibited transaction" is a sale of dealer property (excluding
foreclosure  property);  however,  a sale of property  will not be a  prohibited
transaction  if such  property is held for at least four years and certain other
requirements  (relating to the number of  properties  sold in a year,  their tax
bases and the cost of improvements made thereto) are satisfied.  See "--Taxation
of the  Company--General"  and "--Tax  Aspects of the Company's  Investments  in
Partnerships--Sale of Properties."

     The Company  believes  that, for purposes of both the 75% and the 95% gross
income test, its investment in properties through the Partnerships will in major
part give rise to  qualifying  income  in the form of rents,  and that  gains on
sales of its properties generally will also constitute qualifying income.

     Even if the  Company  fails to satisfy one or both of the 75% and 95% gross
income tests for any taxable  year, it may still qualify as a REIT for such year
if it is entitled to relief under certain  provisions of the Code.  These relief
provisions  will generally be available if: (i) the Company's  failure to comply
is due to reasonable cause and not to willful neglect;  (ii) the Company reports
the  nature and  amount of each item of its  income  included  in the tests on a
schedule attached to its tax return; and (iii) any incorrect information on this
schedule  is not due to  fraud  with  intent  to  evade  tax.  If  these  relief
provisions apply, however, the Company will nonetheless be subject to a 100% tax
on the  greater  of the  amount  by which it fails  either  the 75% or 95% gross
income  test,  multiplied  by a  fraction  intended  to  reflect  the  Company's
profitability.

     Annual  Distribution  Requirements.  In order  to  qualify  as a REIT,  the
Company is required to distribute  dividends to its shareholders each year in an
amount at least equal to (A) the sum of (i) 95% of the  Company's  REIT  taxable
income  (computed  without  regard to the dividends  received  deduction and the
Company's  net capital gain) and (ii) 95% of the net income (after tax), if any,
for foreclosure property, minus (B) the sum of certain items of non-cash income.
Such  distributions must be paid in the taxable year to which they relate, or in
the following  taxable year if declared  before the Company timely files its tax
return for such year and if paid on or before the first regular dividend payment
after the declaration. To the extent that the Company does not distribute all of
its net capital gain or  distributes  at least 95%,  but less than 100%,  of its
REIT taxable income, as adjusted, it will be subject to tax on the undistributed
amount at regular capital gain or ordinary  corporate tax rates, as the case may
be.

     The Company intends to make timely distributions  sufficient to satisfy the
annual  distribution  requirements  described  in  the  first  sentence  of  the
preceding  paragraph.  In  this  regard,  the  Operating  Partnership  Agreement
authorizes the Company in its capacity as General  Partner to take such steps as
may be  necessary  to cause  the  Operating  Partnership  to  distribute  to its
partners an amount  sufficient  to permit the  Company to meet the  distribution
requirements.  It is possible that the Company may not have  sufficient  cash or
other  liquid  assets to meet the 95%  distribution  requirement,  due to timing
differences  between the actual receipt of income and actual payment of expenses
on the one hand,  and the inclusion of such income and deduction of such expense
in computing the Company's  REIT taxable  income on the other hand; or for other
reasons.  The Company will  monitor  closely the  relationship  between its REIT
taxable  income and cash flow and,  if  necessary,  intends to borrow  funds (or
cause the Operating Partnership or other affiliates to borrow funds) in order to
satisfy the distribution  requirement.  However,  there can be no assurance that
such borrowing would be available at such time.



                                      -94-
<PAGE>

     If the Company fails to meet the 95%  distribution  requirement as a result
of an adjustment  to the  Company's  tax return by the Service,  the Company may
retroactively  cure  the  failure  by  paying  a  "deficiency   dividend"  (plus
applicable penalties and interest) within a specified period.

     Failure to Qualify.  If the Company fails to qualify for taxation as a REIT
in any taxable year and the relief  provisions do not apply, the Company will be
subject to tax (including any applicable alternative minimum tax) on its taxable
income at regular corporate rates.  Distributions to shareholders in any year in
which the  Company  fails to  qualify  as a REIT will not be  deductible  by the
Company,  nor generally will they be required to be made under the Code. In such
event,  to the extent of current  and  accumulated  earnings  and  profits,  all
distributions to shareholders will be taxable as ordinary income, and subject to
certain limitations in the Code, corporate  distributees may be eligible for the
dividends received deduction. Unless entitled to relief under specific statutory
provisions, the Company also will be disqualified from re-electing taxation as a
REIT for the four taxable years  following  the year during which  qualification
was lost.

Tax Aspects of the Company's Investments in Partnerships

     General.  The Company  will hold a  partnership  interest in the  Operating
Partnership.  In general, a partnership is a "pass-through"  entity which is not
subject  to  federal   income  tax.   Rather,   partners  are  allocated   their
proportionate shares of the items of income, gain, loss, deduction and credit of
a partnership,  and are  potentially  subject to tax thereon,  without regard to
whether a partner received a distribution from the partnership. The Company will
include its proportionate share of the foregoing  partnership items for purposes
of the  various  REIT  gross  income  tests and in the  computation  of its REIT
taxable  income.  See "--Taxation of the  Company--General"  and "--Gross Income
Tests."

     Each  partner's  share of a  partnership's  tax attributes is determined in
accordance with the  partnership  agreement,  although the  allocations  will be
adjusted for tax purposes if they do not comply with the technical provisions of
Code  Section  704(b)  and  the  regulations   thereunder.   The   Partnerships'
allocations  of tax  attributes  are  intended to comply with these  provisions.
Notwithstanding these allocation provisions,  for purposes of complying with the
gross income and asset tests discussed  above, the Company will be deemed to own
its  proportionate  share of each of the assets of the  Partnerships and will be
deemed to have received a share of the income of the  Partnerships  based on its
capital interest in the Partnerships.

     Accordingly,  any resultant  increase in the Company's  REIT taxable income
from its  interest  in the  Partnerships  (whether or not a  corresponding  cash
distribution  is  also  received  from  the  Partnerships)   will  increase  its
distribution  requirements (see "--Taxation of the Company--Annual  Distribution
Requirements"),  but will not be subject  to federal  income tax in the hands of
the Company  provided that an amount equal to such income is  distributed by the
Company to its shareholders. Moreover, for purposes of the REIT asset tests (see
"--Taxation  of  the  Company--Asset  Tests"),  the  Company  will  include  its
proportionate share of assets held by the Partnerships.

     Tax Allocations  with Respect to Properties.  Pursuant to Section 704(c) of
the Code,  income,  gain,  loss and  deductions  attributable  to appreciated or
depreciated  property that is  contributed  to a partnership  in exchange for an
interest  in the  partnership  must be  allocated  in a  manner  such  that  the
contributing  partner is charged  with,  or  benefits  from,  respectively,  the
unrealized  gain or unrealized  loss associated with the property at the time of
the  contribution.  The amount of such  unrealized  gain or  unrealized  loss is
generally  equal  to  the  difference  between  the  fair  market  value  of the
contributed property at the time of contribution,  and the adjusted tax basis of
such  property  at the time of  contribution  (a  "Book-Tax  Difference").  Such
allocations  are solely for federal  income tax  purposes  and do not affect the
book  capital  amounts  or  other  economic  arrangements  among  the  partners.
Consequently,  the Operating  Partnership Agreement requires certain allocations
to be made in a manner consistent with Section 704(c) of the Code.



                                      -95-
<PAGE>

     Treasury  Regulations  under Section  704(c)  provide  partnerships  with a
choice  of  several  methods  of  accounting  for  Book-Tax   Differences.   The
Partnerships  and the Company have not yet determined  which of the  alternative
methods of accounting for Book-Tax Differences will be elected, and accordingly,
such determination could have differing timing and other effects on the Company.

     The Company's  properties acquired in taxable  transactions will in general
have a tax basis equal to their fair market  value.  Section  704(c) of the Code
will not apply in such cases.

     Sale  of  Properties.  The  Company's  share  of  any  gain  realized  by a
Partnership  on the sale of any "dealer  property"  generally will be treated as
income from a prohibited  transaction that is subject to a 100% penalty tax. See
"--Taxation of the  Company--General"  and "--The 95% Test." Under existing law,
whether  property is dealer  property is a question of fact that  depends on all
the facts and  circumstances  with respect to the  particular  transaction.  The
Company  has held and the  Partnerships  intend  to hold  their  properties  for
investment with a view to long-term  appreciation,  to engage in the business of
acquiring,  owning, operating and developing its properties and other commercial
properties,  and to make such occasional sales of properties,  whether presently
held or acquired  subsequent  to the date  hereof,  as are  consistent  with the
Company's investment objectives. Based upon the Company's investment objectives,
the  Company  believes  that  overall,  its  current  properties  should  not be
considered  dealer  property  and that the  amount  of  income  from  prohibited
transactions, if any, will not be material.

Taxation of Shareholders

     Taxation of Taxable Domestic Shareholders. As long as the Company qualifies
as a REIT, distributions made to the Company's taxable domestic shareholders out
of current or accumulated  earnings and profits  generally will be taxed to such
shareholders as ordinary dividend income, except that, subject to the discussion
below  regarding the new tax rates  contained in the Taxpayer Relief Act of 1997
(the "Taxpayer Relief Act"), distributions of net capital gain designated by the
Company  as  capital  gain  dividends  will be  taxed  to such  shareholders  as
long-term  capital gain (to the extent they do not exceed the  Company's  actual
net capital gain for the fiscal year) without regard to the period for which the
shareholder has held its shares of beneficial interest in the Company.  However,
corporate  shareholders  may be  required  to  treat up to 20% of  capital  gain
dividends as ordinary income. To the extent that the Company makes distributions
in excess of current and accumulated  earnings and profits,  such  distributions
will be  treated  first as a  tax-free  return of  capital  to the  shareholder,
reducing the tax basis of such shareholder's Common Shares by the amount of such
excess  distribution (but not below zero),  with  distributions in excess of the
shareholder's  tax basis being taxed as capital  gain (if the Common  Shares are
held by the shareholder as a capital asset).  See "Market Price and Distribution
Policy." In addition, any dividend declared by the Company in October,  November
or December of any year that is payable to a shareholder of record on a specific
date in any such month shall be treated as both paid by the Company and received
by the  shareholder  on December 31 of such year,  provided that the dividend is
actually  paid by the Company  during  January of the following  calendar  year.
Shareholders  may not  include in their  individual  income tax  returns any net
operating losses of the Company.  Federal income tax rules may also require that
certain  minimum tax adjustments and preferences be apportioned to the Company's
shareholders.

     The Company is  permitted  under the Code to elect to retain and pay income
tax on its net capital  gain for any taxable  year.  However,  if the Company so
elects,  a shareholder must include in income such  shareholder's  proportionate
share of the Company's undistributed capital gain for the taxable year, and will
be deemed to have paid such shareholder's  proportionate share of the income tax
paid by the Company with respect to such  undistributed  capital gain.  Such tax
would be credited against the  shareholder's tax liability and subject to normal
refund procedures.  In addition,  each shareholder's basis in such shareholder's
Common  Shares would be increased  by the amount of  undistributed  capital gain
(less the tax paid by the Company) included in the shareholder's income.



                                      -96-
<PAGE>

     The  Taxpayer  Relief Act alters the  taxation  of capital  gain income for
individuals (and for certain trusts and estates). Gain from the sale or exchange
of certain  investments  held for more than 18 months will be taxed at a maximum
rate of 20%.  Gain from the sale or  exchange  of such  investments  held for 18
months or less,  but for more than one year,  will be taxed at a maximum rate of
28%.  The  Taxpayer  Relief  Act  also  provides  a  maximum  rate  of  25%  for
"unrecaptured  section 1250 gain"  recognized on the sale or exchange of certain
real estate assets,  introduces  special rules for "qualified  5-year gain," and
makes  certain  other  changes to prior law. On November 10,  1997,  the Service
issued  Notice 97-64,  which  provides  generally  that the Company may classify
portions  of  its  designated  capital  gain  dividend  as (i) a 20%  rate  gain
distribution  (which would be taxed as capital  gain in the 20% group),  (ii) an
unrecaptured  section  1250 gain  distribution  (which would be taxed as capital
gain in the 25%  group) or (iii) a 28% rate  capital  gain  distribution  (which
would be taxed as capital gain in the 28% group). If no designation is made, the
entire  designated  capital gain  dividend will be treated as a 28% rate capital
gain distribution.  Notice 97-64 provides that a REIT must determine the maximum
amounts that it may  designate  as 20% and 25% rate  capital  gain  dividends by
performing  the  computation  required  by the  Code  as if  the  REIT  were  an
individual  whose ordinary income was subject to a marginal tax rate of at least
28%.

     In  general,  any  loss  upon a sale or  exchange  of  Common  Shares  by a
shareholder  who has held such  Common  Shares  for six  months  or less  (after
applying  certain  holding period rules) will be treated as a long-term  capital
loss,  to the  extent of prior  distributions  required  to be  treated  by such
shareholders as long-term capital gains.

     Backup  Withholding.  The Company will report to its domestic  shareholders
and to the Service the amount of distributions  paid for each calendar year, and
the amount of tax  withheld,  if any,  with  respect  thereto.  Under the backup
withholding  rules, a shareholder may be subject to backup withholding at a rate
of 31% with  respect to  distributions  paid  unless such  shareholder  (i) is a
corporation  or comes with certain other exempt  categories  and, when required,
demonstrates  this  fact or (ii)  provides  a  taxpayer  identification  number,
certifies  as to no loss of exemption  from backup  withholding,  and  otherwise
complies  with  applicable  requirements  of the  backup  withholding  rules.  A
shareholder  that  does  not  provide  the  Company  with its  correct  taxpayer
identification  number may also be subject to penalties  imposed by the Service.
Any amount  paid as backup  withholding  is  available  as a credit  against the
shareholder's income tax liability.  In addition, the Company may be required to
withhold a portion of capital gain  distributions  made to any  shareholders who
fail to certify their non-foreign status to the Company.  See "--Taxation of the
Shareholders--Taxation of Foreign Shareholders."

     Taxation  of  Tax-Exempt  Shareholders.  The  Service  has issued a revenue
ruling  in which it held  that  amounts  distributed  by a REIT to a  tax-exempt
employees'  pension trust do not constitute  unrelated  business  taxable income
("UBTI"). Subject to the discussion below regarding a "pension-held REIT," based
upon such  ruling,  distributions  by the  Company  to a  shareholder  that is a
tax-exempt  entity should not  constitute  UBTI,  provided  that the  tax-exempt
entity  has  not  financed  the  acquisition  of its  shares  with  "acquisition
indebtedness"  within the meaning of the Code, that the shares are not otherwise
used in an unrelated  trade or business of the tax-exempt  entity,  and that the
Company,  consistent with its present intent,  does not hold a residual interest
in a real estate  mortgage  investment  conduit  ("REMIC")  that is an entity or
arrangement that satisfies the standards set forth in Section 860D of the Code.

     If any  pension or other  retirement  trust that  qualifies  under  Section
401(a) of the Code (a "qualified pension trust") holds more than 10% by value of
the  interests  in a  "pension-held  REIT" at any time during a taxable  year, a
portion of the dividends  paid to the  qualified  pension trust by such REIT may
constitute UBTI. For these purposes,  a "pension-held REIT" is defined as a REIT
(i) which would not have  qualified as a REIT but for the provisions of the Code
which look through such a qualified  pension trust in  determining  ownership of
shares of the REIT and (ii) as to which at least  one  qualified  pension  trust
holds  more  than  25% by  value of the  interests  of such  REIT or one or more
qualified  pension  trusts (each owning more than a 10% interest by value in the
REIT)  hold in the  aggregate  more than 50% by value of the  interests  in such
REIT.



                                      -97-
<PAGE>

     Taxation of Foreign Shareholders. The rules governing United States federal
income taxation of nonresident alien individuals, foreign corporations,  foreign
partnerships   and   other   foreign   shareholders   (collectively,   "Non-U.S.
Shareholders")  are highly  complex and the following is only a brief summary of
such rules. Prospective Non-U.S.  Shareholders should consult with their own tax
advisors to  determine  the impact of federal,  state and local  income tax laws
with  regard  to  an  investment  in  Common  Shares,  including  any  reporting
requirements.  The Company will qualify as a  "domestically-controlled  REIT" so
long as less than 50% in value of its shares of beneficial  interest are held by
foreign  persons  (i.e.,   non-resident   aliens,   and  foreign   corporations,
partnerships,  trusts and estates).  The Company  currently  anticipates that it
will qualify as a domestically-controlled REIT. Under these circumstances,  gain
from the sale of Common  Shares by a foreign  person  should  not be  subject to
United States  taxation,  unless such gain is  effectively  connected  with such
person's  United  States  trade or  business  or,  in the case of an  individual
foreign  person,  such person is present  within the United States for more than
182 days during the taxable year. However, notwithstanding the Company's current
expectation  that the Company  will qualify as a  domestically-controlled  REIT,
because the Common Shares will be publicly traded no assurance can be given that
the Company will continue to so qualify.

     Distributions  of cash  generated by the Company's  real estate  operations
(but not by the sale or exchange of properties) that are paid to foreign persons
generally  will be subject to United  States  withholding  tax at a rate of 30%,
unless (i) an applicable tax treaty reduces that tax and the foreign shareholder
files with the Company the required form evidencing such lower rate, or (ii) the
foreign  shareholder  files an IRS Form 4224 with the Company  claiming that the
distribution is "effectively connected" income.

     Distributions  of proceeds  attributable  to the sale or exchange of United
States  real  property  interests  by the  Company  are  subject  to income  and
withholding taxes pursuant to the Foreign Investment in Real Property Tax Act of
1980 ("FIRPTA"), and may also be subject to branch profits tax in the hands of a
shareholder that is a foreign corporation if it is not entitled to treaty relief
or exemption.  The Company is required by  applicable  Treasury  Regulations  to
withhold 35% of any distribution to a foreign person that could be designated by
the Company as a capital gain  dividend.  This amount is creditable  against the
foreign shareholder's FIRPTA tax liability.

     The federal income  taxation of foreign  persons is a highly complex matter
that may be affected by other considerations.  Accordingly, foreign investors in
the  Company  should  consult  their own tax  advisor  regarding  the income and
withholding tax considerations with respect to their investment in the Company.

Other Tax Considerations

     The  Taxpayer  Relief Act. The  Taxpayer  Relief Act  modifies  many of the
provisions  relating to the requirements for  qualification as, and the taxation
of, a REIT.  Among other things,  the Taxpayer  Relief Act (i) replaces the rule
that  disqualifies  a REIT for any year in which the REIT  fails to comply  with
Treasury  Regulations  that are  intended  to enable the REIT to  ascertain  its
ownership with a prescribed penalty for failing to do so; (ii) permits a REIT to
render  a de  minimis  amount  of  impermissible  services  to  tenants,  or  in
connection  with the  management of property,  and still treat amounts  received
with respect to that property as rents from real property;  (iii) permits a REIT
to elect to retain and pay  income  tax on net  long-term  capital  gains;  (iv)
repeals a rule that  required  that  less than 30% of a REIT's  gross  income be
derived from gain from the sale or other disposition of stock or securities held
for less than one year, certain real property held for less than four years, and
property that is sold or disposed of in a prohibited transaction;  (v) lengthens
the original grace period for foreclosure property from two years after the REIT
acquired  the  property  to a period  ending on the last day of the  third  full
taxable year following the taxable year in which the property was acquired; (vi)
treats  income  from all  hedges  that  reduce  the  interest  rate risk of REIT
liabilities,  not just interest rate swaps and caps, as qualifying  income under
the 95% gross income test; and (vii) permits any  corporation  wholly owned by a
REIT  to be  treated  as a  qualified  subsidiary,  regardless  of  whether  the
corporation  has always  been owned by a REIT.  The 



                                      -98-
<PAGE>

changes are effective for taxable years  beginning  after the date of enactment,
and thus will apply to the Company's taxable year ending December 31, 1998.

     Possible   Legislative  or  Other  Actions   Affecting  Tax   Consequences.
Shareholders  should  recognize that the present federal income tax treatment of
an  investment  in the  Company  may be  modified  by  legislative,  judicial or
administrative  action  at  any  time  and  that  any  such  action  may  affect
investments  and  commitments  previously  made.  The rules dealing with federal
income taxation are constantly in review by persons  involved in the legislative
process and by the Service and the Treasury  Department,  resulting in revisions
of regulations and revised  interpretations  of established  concepts as well as
statutory  changes.  No  assurance  can be  given  as to  the  form  or  content
(including with respect to effective dates) of any tax legislation  which may be
enacted. Revisions in federal tax laws and interpretations thereof can adversely
affect the tax consequences of an investment in the Company.

     State and Local Taxes.  The Company and the  Partnerships may be subject to
state or local taxation,  and the Company's shareholders may be subject to state
or local taxes in various jurisdictions,  including those in which they transact
business  or reside.  The state and local tax  treatment  of the Company and its
shareholders  may not conform to the federal income tax  consequences  discussed
above.  Consequently,  prospective  shareholders  should  consult  their own tax
advisors  regarding  the effect of state and local tax laws on an  investment in
Common Shares. See "Risk Factors -- Tax Risks -- Other Tax Liabilities."

     EACH  POTENTIAL  INVESTOR IS ADVISED TO CONSULT  WITH SUCH  INVESTOR'S  TAX
ADVISOR  REGARDING  THE  SPECIFIC  TAX  CONSEQUENCES  TO  SUCH  INVESTOR  OF THE
OWNERSHIP AND SALE OF COMMON SHARES IN AN ENTITY  ELECTING TO BE TAXED AS A REAL
ESTATE INVESTMENT TRUST, INCLUDING THE FEDERAL,  STATE, LOCAL, FOREIGN AND OTHER
TAX CONSEQUENCES OF SUCH, OWNERSHIP,  SALE AND ELECTION AND OF POTENTIAL CHANGES
IN APPLICABLE TAX LAWS.




                                      -99-
<PAGE>



                                  UNDERWRITING

     Subject to the terms and conditions contained in the underwriting agreement
(the "Underwriting Agreement") the underwriters named below (the "Underwriters")
have severally  agreed to purchase from the Company,  and the Company has agreed
to  sell  to  each  of  the  Underwriters,  for  whom  DLJ  and BT  Alex.  Brown
Incorporated  are  acting  as  representatives  (the   "Representatives"),   the
aggregate  number of Common  Shares set forth below  opposite  their  respective
names at the offering  price less the  underwriting  discounts  set forth on the
cover of this Prospectus.

                                                                   Number of
              Underwriter                                        Common Shares
              -----------                                        -------------

  Donaldson, Lufkin & Jenrette Securities Corporation........
  BT Alex. Brown Incorporated................................
       Total.................................................

     The  Underwriting  Agreement  provides that the  obligations of the several
Underwriters  to pay for and accept delivery of the Common Shares are subject to
approval  of  certain  legal  matters  by their  counsel  and to  certain  other
conditions. The Underwriters are obligated to take and pay for all of the Common
Shares  offered  hereby (other than the shares of Common  Shares  covered by the
over-allotment  option  described below) if any such shares of Common Shares are
taken.

     The Company has been advised by the  Representatives  that the Underwriters
propose to offer such  Common  Shares to the  public at the  offering  price set
forth on the cover page of this Prospectus and to certain dealers at such price,
less a concession  not in excess of $ per Common  Share.  The  Underwriters  may
allow, and such dealers may re-allow, a concession not in excess of $ per Common
Share on sales to certain other dealers.  After the Offering, the offering price
and other selling terms may be changed by the  Representatives.  The Company has
granted to the  Underwriters  an option,  exercisable not later than 30 calendar
days from the date of this Prospectus, to purchase up to an additional 1,125,000
Common Shares at the same price per Common Share as the Company receives for the
Common Shares that the Underwriters have agreed to purchase.

     To  the  extent  the  Underwriters   exercise  such  option,  each  of  the
Underwriters  will have a firm  commitment  to purchase  approximately  the same
percentage of such additional Common Shares as the number of Common Shares to be
purchased  by it shown in the above  table  bears to the total  number of Common
Shares shown in the table above, and the Company will be obligated,  pursuant to
the option, to sell such Common Shares to the Underwriters. The Underwriters may
exercise such option only to cover  over-allotments  made in connection with the
sale of Common Shares offered hereby.  If purchased,  the Underwriters will sell
such additional  1,125,000 Common Shares on the same terms as those on which the
Common Shares are being offered.

     In  connection  with  the  Offering,   the   Underwriters   may  engage  in
transactions  that  stabilize,  maintain  or  otherwise  affect the price of the
Common  Shares.  Specifically,  the  Underwriters  may  overallot  the Offering,
creating a short  position.  In  addition,  the  Underwriters  may bid for,  and
purchase,  Common  Shares in the open  market  to cover  short  positions  or to
stabilize the price of the Common Shares.  Finally, the Underwriters may reclaim
selling concession allowed for distributing the Common Shares in the Offering if
it repurchases  previously distributed Common Shares in covering transactions or
otherwise. Any of these activities may stabilize or maintain the market price of
the Common Shares above  independent  market levels.  The  Underwriters  are not
required to engage in these  activities,  and may end any of these activities at
any time.

     The  Underwriting  Agreement  contains  covenants  of  indemnity  among the
Underwriters  and the  Company  against  certain  civil  liabilities,  including
liabilities under the Securities Act.



                                     -100-
<PAGE>

     The Company,  the  Operating  Partnership  and its  executive  officers and
directors have agreed, with certain exceptions,  that they will not, without the
prior written consent of DLJ, offer, sell, contract to sell or otherwise dispose
of,  directly or indirectly  (or enter into any  transaction  or device which is
designed to, or could be expected to, result in the disposition by any person at
any time in the future of) any Common Shares and/or Units  (including any Common
Shares acquired upon conversion or exchange of Units),  for a period of 180 days
after the date of the Underwriting Agreement.

     In connection with the Transactions,  the Property  Partnerships paid DLJ a
fee of $750,000 in connection  with financial  advisory  services  rendered.  In
connection with the Offering,  a lender which is an affiliate of BT Alex.  Brown
Incorporated,  one of the  Underwriters,  will  receive  $70  million of the net
proceeds in repayment of amounts outstanding under the Property  Financing.  The
Conduct Rules of the National  Association of Securities  Dealers,  Inc.  exempt
REITs from the conflict of interest provisions thereof, including the applicable
provisions of Rule 2720  concerning the  appointment  of "qualified  independent
underwriters."





                                     -101-
<PAGE>



                                  LEGAL MATTERS

     Certain legal  matters in  connection  with the Common Shares being offered
hereby  will be  passed  upon for the  Company  by Cahill  Gordon &  Reindel  (a
partnership  including a professional  corporation),  New York, New York and for
the  Underwriters  by Rogers & Wells LLP, New York,  New York.  Cahill  Gordon &
Reindel and Rogers & Wells LLP will rely, without independent investigation,  on
Ballard  Spahr  Andrews &  Ingersoll,  LLP,  Baltimore,  Maryland  as to certain
matters of Maryland law.

                                     EXPERTS

     As previously announced,  on October 31, 1997, Coopers & Lybrand L.L.P. was
appointed by the Company as the Company's  independent  accountants for the year
ending  December  31,  1997,  replacing  Lurie,  Besikoff,  Lapidus  & Co.,  LLP
("Lurie").  The Company is not aware of any disagreements  with Lurie during the
Company's  two most  recent  fiscal  years and  through  October 31, 1997 on any
matters of accounting  principles or practices,  financial statement disclosures
or auditing scope and procedures  which, if not resolved to the  satisfaction of
Lurie,  would  have  caused  Lurie to make  reference  to the  matters  in their
reports.  Lurie has  furnished  to the  Commission a letter  agreeing  with this
statement.

     The  consolidated  financial  statements  of the Company as of December 31,
1996 and 1997 and for each of the years in the three year period ended  December
31, 1997, included in this Prospectus,  have been included herein in reliance on
the report of Coopers & Lybrand L.L.P.,  independent  accountants,  given on the
authority of that firm as experts in accounting and auditing.

     The combined  financial  statements of the Office Properties as of December
31, 1996 and for the years ended  December  31, 1995 and 1996,  included in this
Prospectus,  have been  included  herein in  reliance on the report of Coopers &
Lybrand L.L.P., independent accountants,  given on the authority of that firm as
experts in accounting and auditing.




                                     -102-
<PAGE>



                              AVAILABLE INFORMATION

     The Company is subject to the  informational  requirements  of the Exchange
Act, and in accordance  therewith files reports and other  information  with the
Commission relating to its business,  financial position,  results of operations
and other matters.  Such reports,  proxy statements and other information can be
inspected  and  copied  at  the  Public  Reference  Section  maintained  by  the
Commission at Judiciary Plaza, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549
and at its Regional  Offices  located at The Citicorp  Center,  500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511,  and 7 World Trade Center, New
York,  New York 10048.  Copies of such  material  also can be obtained  from the
Public  Reference  Section  of  the  Commission  at  450  Fifth  Street,   N.W.,
Washington,  D.C. 20549, at prescribed  rates.  The Common Shares are listed for
trading on the NASDAQ. Such reports,  proxy statements and other information can
also be  inspected  at the offices of the Nasdaq  Stock  Market,  1735 K Street,
N.W.,  Washington,   D.C.  20006.  Such  reports,  proxy  statements  and  other
information can be reviewed through the  Commission's  Electronic Data Gathering
Analysis  and  Retrieval  System,   which  is  publicly  available  through  the
Commission's web site (http://www.sec.gov).

     The Company has filed with the Commission a Registration  Statement on Form
S-11 under the Securities Act with respect to the Common Shares offered  hereby.
This  Prospectus  does  not  contain  all  the  information  set  forth  in  the
Registration  Statement,  certain parts of which are omitted in accordance  with
the  rules  and  regulations  of  the  Commission.  Reference  is  made  to  the
Registration  Statement and to the exhibits thereto for further information with
respect to the Company and the Common  Shares  offered  hereby.  Any  statements
contained  herein  concerning the provisions of any document are not necessarily
complete, and, in each instance,  reference is made to the copy of such document
filed as an exhibit to the  Registration  Statement or otherwise  filed with the
Commission. Each such statement is qualified in its entirety by such reference.





                                     -103-
<PAGE>



                                    GLOSSARY

     For purposes of this Prospectus, the following capitalized terms shall have
the meanings set forth below:

     "ADA" means the Americans with Disabilities Act of 1990, as amended.

     "Advisory  Agreement" means the advisory  agreement between the Company and
Crown which was terminated as part of the Transactions.

     "Board of Trustees" means the Board of Trustees of the Company.

     "Book-Tax  Difference"  has  the  meaning  ascribed  to it in  the  section
entitled  "Federal  Income Tax  Considerations  -- Tax Aspects of the  Company's
Investments in Partnerships -- Tax Allocations with Respect to Properties."

     "Bylaws"  means the bylaws adopted by the Board of Trustees of the Company,
as amended from time to time.

     "CBD" means central business district.

     "Closing" means the closing of the Offering.

     "Code" means the Internal Revenue Code of 1986, as amended.

     "Commission" means the Securities and Exchange Commission.

     "Common  Shares"  means (i)  prior to the  Company  Reformation,  shares of
Common Stock and (ii) thereafter the common shares of beneficial  interest,  par
value $0.01 per share, of the Company.

     "Common  Stock" means the common stock,  par value $0.01 per share,  of the
Company prior to the Company Reformation.

     "Company" means (i) prior to October 14, 1997, Royale Investments,  Inc., a
Minnesota  corporation and (ii) thereafter  includes its subsidiaries,  Holdings
and the  Operating  Partnership,  together  with the Delaware  and  Pennsylvania
limited  partnerships in which the Company,  through  Holdings and the Operating
Partnership,  has  interests.  On March , 1998,  the Company  was  reformed as a
Maryland real estate investment trust.

     "Company  Reformation"  means the  reformation of the Company as a Maryland
real estate investment trust which occurred on March , 1998.

     "Crown" means Crown Advisors,  Inc., a Minnesota  corporation owned by John
Parsinen and Vernon R. Beck.

     "Declaration of Trust" means the Company's declaration of trust, as amended
from time to time,  and as filed with the State  Department of  Assessments  and
Taxation of Maryland.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Formation   Agreement"   means  the   agreement   pursuant  to  which  the
Transactions were consummated.



                                     -104-
<PAGE>

     "Funds from  Operations"  means net income  (loss)  (computed in accordance
with GAAP),  excluding  gains (or losses) from debt  restructuring  and sales of
properties,  plus real estate related  depreciation  and  amortization and after
adjustments for  unconsolidated  partnerships  and joint  ventures.  The Company
believes that FFO is helpful to investors as a measure of the performance of any
equity REIT because,  along with cash flow from operating activities,  financing
activities and investing activities, it provides investors with an indication of
the  ability  of the  Company  to  incur  and  service  debt,  to  make  capital
expenditures  and  to  fund  other  cash  needs.  The  Company  computes  FFO in
accordance  with standards  established by NAREIT which may not be comparable to
FFO reported by other REITs that do not define the term in  accordance  with the
current  NAREIT  definition  or that  interpret  the current  NAREIT  definition
differently  than the  Company.  FFO  does not  represent  cash  generated  from
operating  activities  determined  in  accordance  with GAAP and  should  not be
considered as an alternative to net income  (determined in accordance with GAAP)
as an  indication  of  the  Company's  financial  performance  or to  cash  flow
operating  activities  (determined in accordance  with GAAP) as a measure of the
Company's  liquidity,  nor is it  indicative  of  funds  available  to fund  the
Company's cash needs, including its ability to make cash distributions.

     "GAAP" means generally accepted accounting principles in the United States.

     "General  Partner" means the Company in its capacity as general  partner of
the Operating Partnership.

     "Glacier" means Glacier Realty LLC, a Minnesota limited liability  company,
substantially  all of the  interests  in which  are owned by John  Parsinen  and
Vernon R. Beck.

     "Incentive  Plan" means the Company's  1998  Long-Term  Incentive  Plan, as
amended from time to time.

     "Interested Shareholder" means any person who beneficially owns 10% or more
of the voting  power of a Maryland  real  estate  investment  trust's  shares of
beneficial  interest or any person who, at any time within the  two-year  period
prior to the date in question,  was the  beneficial  owner of 10% or more of the
voting power of the  outstanding  voting  shares of  beneficial  interest of the
trust.

     "Limited  Partners" means certain of the Trustees who are limited  partners
of the  Operating  Partnership  and  are  limited  partners  in  certain  of the
Properties Partnerships.

     "Management  Agreement" means the management  agreement between the Company
and Glacier, as amended from time to time.

     "Maryland  REIT Law" means  Title 8 of the  Corporations  and  Associations
Article of the Annotated Code of Maryland, as amended from time to time.

     "MGCL" means the Maryland General  Corporation Law, as amended from time to
time.

     "MSA" means metropolitan statistical area.

     "NAREIT" means the National  Association of Real Estate Investment  Trusts,
Inc.

     "NASDAQ" means the Nasdaq Small Cap Market tier of the Nasdaq Stock Market.

     "1940 Act" means the Investment Company Act of 1940, as amended.

     "Offering"  means this offering of Common Shares of the Company pursuant to
and as described in this Prospectus.



                                     -105-
<PAGE>

     "Office  Properties"  means  the  office  properties  to be  owned  by  the
Operating Partnership.

     "Operating  Partnership" means Corporate Office Properties,  L.P. (formerly
named FCO, L.P.), a Delaware limited  partnership,  alone, or as the context may
require, together with its subsidiaries.

     "Operating  Partnership  Agreement" means the limited partnership agreement
of the Operating Partnership.

     "Option  Plan" means the  Company's  Stock  Option Plan for  Directors,  as
amended from time to time.

     "Ownership  Limit" means no more than (i) 9.8% of the  Company's  number of
issued and outstanding shares of beneficial interest,  or (ii) 9.8% of the total
equity value of such shares of beneficial interest.

     "Partnership  Units"  has  the  meaning  ascribed  to it in  the  Operating
Partnership Agreement.

     "Preferred Shares" means the preferred shares of beneficial interest, $0.01
par value per share, of the Company.

     "Preferred  Units"  has  the  meaning  ascribed  to  it  in  the  Operating
Partnership Agreement.

     "Properties" means, collectively,  one or more of the Office Properties and
one or more of the Retail Properties more particularly  described in the section
entitled "The Properties."

     "Property  Financing"  means the $100  million  principal  amount  mortgage
financing  with  Bankers  Trust  Company  pursuant  to a Senior  Secured  Credit
Agreement  dated  as of  October  14,  1997,  executed  in  connection  with the
Transactions.

     "Prospectus" means this prospectus, as the same may be amended.

     "REIT" means a real estate  investment  trust as defined under Sections 856
through 860 of the Code and applicable Treasury Regulations.

     "Restricted  Common  Shares" has the meaning  ascribed to it in the section
entitled "Shares Available for Future Sale."

     "Retail  Properties" means seven retail  properties  located in the Midwest
containing approximately 370,000 rentable square feet.

     "Retained Interests" has the meaning ascribed to it in the section entitled
"Structure and Formation of the Company -- The Transactions."

     "Securities Act" means the Securities Act of 1933, as amended.

     "Service" means the Internal Revenue Service.

     "Total Rental Revenue" means the monthly  contractual base rent as of March
1, 1998 multiplied by 12, plus the estimated  annualized expense  reimbursements
under existing leases,  except for Philadelphia Region properties and the retail
properties  which are triple net leases for which the tenant pays all  operating
expenses directly.

     "Treasury  Regulations"  means the  regulations  promulgated by the Service
under the Code.



                                     -106-
<PAGE>

     "Transactions" means all of the transactions described under "Structure and
Formation of the Company -- The Transactions."

     "Unit" means a unit of partnership interest in the Operating Partnership.




                                     -107-
<PAGE>
                          INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
<S>                                                                                       <C>
Corporate Office Properties Trust, Inc.
     Pro Forma Consolidated Financial Statements
       (unaudited):.......................................................................F-2
     Pro Forma Consolidated Balance Sheet as of December 31,
       1997...............................................................................F-3
     Pro Forma Consolidated Statement of Operations for the year ended December 31,
       1997...............................................................................F-4

Historical:
     Report of Independent
       Accountant.........................................................................F-7
     Consolidated Balance Sheets as of December 31, 1996 and
       1997...............................................................................F-8
     Consolidated Statements of Operations for the years ended December 31, 1995,
       1996 and
       1997...............................................................................F-9
     Consolidated Statements of Stockholders Equity for the years ended
       December 31, 1995, 1996 and
       1997...............................................................................F-10
     Consolidated Statements of Cash Flows for the years ended December 31, 1995,
       1996 and
       1997...............................................................................F-11
     Notes to Consolidated Financial
       Statements.........................................................................F-12

Schedule III
     Report of Independent
       Accountants........................................................................F-22
     Real Estate and Accumulated Depreciation as of December 31, 1997.....................F-23

The Office Properties
     Report of Independent
       Accounts...........................................................................F-24
     Combined Balance Sheets as of December 31, 1996 and September 30, 1997
       (unaudited)
       ...................................................................................F-25
     Combined Statements of Operations for the years ended December 31, 1995 and
       1996 and for the nine month periods ended September 30, 1997 and 1996
       (unaudited)
       ...................................................................................F-26
     Combined Statements of Partners' Capital for the years ended December 31, 1995
       and 1996 and for the nine month period ended September 30, 1997....................F-27
     Combined Statements of Cash Flows for the years ended December 31, 1995 and
       1996 and for the nine month periods ended September 30, 1997 and 1996..............F-28
     Notes to Combined Financial Statements...............................................F-29

</TABLE>

                                       F-1


<PAGE>


                     CORPORATE OFFICE PROPERTIES TRUST, INC.

                   PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                 As of and for the year ended December 31, 1997
                                   (unaudited)




The accompanying  unaudited pro forma consolidated  balance sheet as of December
31, 1997  reflects  the  historical  consolidated  balance  sheet of the Company
adjusted  for the effects of the  Offering as if the  Offering  had  occurred on
December 31, 1997.  The  principal use of the net proceeds of the Offering is to
repay $70 million outstanding under the Property Financing.

The accompanying  unaudited pro forma  consolidated  statement of operations for
the year ended December 31, 1997 reflects the historical  consolidated statement
of operations of the Company adjusted for the effects of: (a) the  Transactions,
including the acquisition of the Office  Properties,  as if the Transactions had
occurred  on January 1, 1997 and (b) the  Offering,  including  the  decrease in
interest expense  resulting from debt assumed to be repaid with the net proceeds
of the Offering, as if the Offering had occurred on January 1, 1997.

The accompanying unaudited pro forma consolidated financial statements have been
prepared by management of the Company and do not purport to be indicative of the
results which would  actually have been  obtained had the  Transactions  and the
Offering been  completed on the dates  indicated or which may be obtained in the
future.  The pro  forma  consolidated  financial  statements  should  be read in
conjunction with the Consolidated  Financial Statements and the Notes thereto of
the Company and the Combined  Financial  Statements and the Notes thereto of the
Office Properties included elsewhere herein.


                                      F-2

<PAGE>


                     Corporate Office Properties Trust, Inc.
                      Pro Forma Consolidated Balance Sheet
                                   (Unaudited)
                                December 31, 1997
                  (Dollars in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                                             Offering
                                                                 Historical(1)              Adjustment            Pro Forma
                                                              ---------------------    ---------------------    ---------------
<S>                                                                   <C>                   <C>                     <C>     
Assets

   Assets:

     Land                                                             $ 38,764               $      -               $ 38,764

     Buildings and improvements                                        152,945                                       152,945

     Furniture, fixtures and
       equipment                                                           140                                           140

     Less:  accumulated depreciation                                    (3,224)                                       (3,224)
                                                              ---------------------    ---------------------    ---------------
       Net investment in real estate                                   188,625                      -                188,625
     Cash and cash equivalents                                           3,395                 3,238 (2)               6,633
     Tenant accounts receivable                                             78                                            78
     Deferred rent receivable                                              479                                           479
     Deferred financing costs, net                                         857                                           857
     Prepaid and other assets, net                                         100                                           100
                                                              =====================    =====================    ===============
       Total assets                                                   $193,534              $  3,238                $196,772
                                                              =====================    =====================    ===============

Liabilities and stockholders' equity Liabilities:
     Mortgage loans payable                                           $114,375              $(70,000)(2)             $44,375
     Accounts payable and accrued
       expenses                                                            932                                           932
     Rents received in advance and
       security deposits                                                   425                                           425
     Dividends/distributions payable                                     1,276                                         1,276
                                                              ---------------------    ---------------------    ---------------
       Total liabilities                                               117,008               (70,000)                 47,008
                                                              ---------------------    ---------------------    ---------------

   Minority interests:
     Preferred Units                                                    52,500                                        52,500
     Partnership Units                                                  12,362                                        12,362
                                                              ---------------------    ---------------------    ---------------
       Total minority interests                                         64,862                                        64,862
                                                              ---------------------    ---------------------    ---------------

   Stockholders' equity:
     Common stock ($.01 par value;
      50,000,000 authorized,
       2,266,083 and 9,766,083
       shares issued and outstanding
       on a historical and pro forma                                        23                    75 (3)                  98
       basis, respectively
     Additional paid-in capital                                         16,620                73,163 (3)              89,783
     Accumulated deficit                                                (4,979)                                       (4,979)
                                                              ---------------------    ---------------------    ---------------
         Total stockholders' equity                                     11,664                73,238                  84,902
                                                              =====================    =====================    ===============
         Total liabilities and
           stockholders' equity                                       $193,534               $ 3,238                $196,772
                                                              =====================    =====================    ===============
</TABLE>


- -----------------
(1)    Reflects the  historical  balance sheet of the Company as of December 31,
       1997.
(2)    Reflects  the use of net proceeds  from the Offering to repay  $70,000 in
       indebtedness  outstanding under the Property Financing with the remainder
       held as cash and cash equivalents.
(3)    Reflects  the proceeds of the Offering of  approximately  $78,750,  based
       upon an offering of 7,500 common  shares of  beneficial  interest,  at an
       estimated offering price of $10.50 per share, net of offering expenses of
       approximately $5,513.


                                       F-3


<PAGE>


                     Corporate Office Properties Trust, Inc.

                 Pro Forma Consolidated Statement of Operations
                      For the Year Ended December 31, 1997
                                   (unaudited)
                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                            The Office    The Office
                                                            Properties -  Properties
                                                            1/1/97 -      10/1/97 -     Transaction                   
                                            Historical (1)  9/30/97 (2)   10/13/97 (3)  Adjustments      As Adjusted  
                                            --------------  ------------  ------------  --------------   -----------  
<S>                                            <C>             <C>            <C>         <C>               <C>       
Revenues

   Rental income                              $6,122          $11,710        $506                          $18,338    

   Tenant recoveries and other
     income                                      496            1,216          66              -             1,778    

                                            ------------    ------------  ------------  --------------   -----------  
       Total revenues                          6,618           12,926         572              -            20,116    
                                            ------------    ------------  ------------  --------------   -----------  

Expenses
   Property operating                            728            2,569         162              -             3,459    
   General and administrative                    533              114          60              -               707    
   Interest expense                            2,855            7,042         346        $(1,519) (4)        8,724    
   Amortization of deferred
     financing costs                              64              494          21           (228) (5)          351    
   Depreciation                                1,267            1,930         135            597  (6)        3,929    
   Termination of Advisory Agreement           1,353               -           -          (1,353) (7)           -     
                                            ------------    ------------  ------------  --------------   -----------  
     Total expenses                            6,800           12,149         724         (2,503)           17,170    
                                            ------------    ------------  ------------  --------------   -----------  

Income (loss) before minority
   interests                                    (182)                                                        2,946    

Minority interests:
     Preferred Units                            (720)                                     (1,858) (8)       (2,578)   
     Partnership Units                           (65)                                         65  (8)           -     
                                            ------------                                                 -----------  

Net income (loss)                             $ (967)                                             (8)        $ 368    
                                            ============                                                 ===========  

Netincome (loss) available
   to common shareholders per
   weighted average common
   share outstanding (1,600,807,
   2,266,083, and 9,766,083 shares
   issued and outstanding on a historical,   
   as adjusted and pro forma basis,
   respectively)                             $ (0.60)                                                       $ 0.16    

</TABLE>


<TABLE>
<CAPTION>

                                             Offering                            
                                             Adjustments        Pro Forma        
                                           ---------------    ----------------   
<S>                                           <C>                <C>             
Revenues                                                                         
                                                                                 
   Rental income                                                $18,338          
                                                                                 
   Tenant recoveries and other                                                   
     income                                         -             1,778          
                                                                                 
                                           ---------------    ----------------   
       Total revenues                               -            20,116          
                                           ---------------    ----------------   
                                                                                 
Expenses                                                                         
   Property operating                               -             3,459          
   General and administrative                       -               707          
   Interest expense                          $(4,900) (9)         3,824          
   Amortization of deferred                                                      
     financing costs                                -               351          
   Depreciation                                     -             3,929          
   Termination of Advisory Agreement                -                -           
                                           ---------------    ----------------   
     Total expenses                           (4,900)            12,270          
                                           ---------------    ----------------   
                                                                                 
Income (loss) before minority                                                    
   interests                                        -             7,846          
                                                                                 
Minority interests:                                                              
     Preferred Units                            (834) (10)       (3,412)         
     Partnership Units                        (1,147) (10)       (1,147)         
                                                              ----------------   
                                                                                 
Net income (loss)                                                $3,287          
                                                              ================   
                                                                                 
Netincome (loss) available                                                       
   to common shareholders per                                                    
   weighted average common                                                       
   share outstanding (1,600,807,                                                 
   2,266,083, and 9,766,083 shares                                               
   issued and outstanding on a historical,                                       
   as adjusted and pro forma basis,                                              
   respectively)                                                  $0.34          


</TABLE>


(1)    Reflects  the  historical  consolidated  operating  results of  Corporate
       Office Properties Trust, Inc.
(2)    Reflects  the  historical   combined  operating  results  of  the  Office
       Properties from January 1, 1997 through September 30, 1997.
(3)    Reflects  the  historical   combined  operating  results  of  the  Office
       Properties  from  October 1, 1997 to October 13,  1997,  the day prior to
       their Acquisition.
(4)    Reflects the reduction in interest expense relating to refinancing of the
       $87,000 of mortgage indebtedness  collateralized by the Office Properties
       with  indebtedness  incurred  under the  Property  Financing  which bears
       interest at the rate of 7.5% per annum.


                                      F-4
<PAGE>


(5)    Reflects  the   reduction  in   amortization   expense   related  to  the
       amortization over three years of the deferred  financing costs associated
       with the Property Financing.
(6)    Reflects the increase in depreciation  resulting from the purchase of the
       Office Properties.
(7)    Reflects a non-recurring  expense  associated with the termination of the
       Advisory  Agreement paid in the form of Common Stock.  Accordingly,  this
       transaction  has  been  eliminated  since  it is not  expected  to have a
       continuing impact on the Company.
(8)    Minority  interest in income (loss) has been reflected in accordance with
       the  Operating  Partnership  Agreement.  The  Preferred  Unitholders  are
       allocated income up to 6.5% of their investment with remaining income, if
       any, or loss  allocated  between the Company  (18.86%) and the  remaining
       partners (81.14%).  The adjustments to record the income (loss) effect of
       the minority  interest share of income (loss) in the pro forma  statement
       of operations were computed as follows:



Calculation of allocation
   of income to Preferred
   Unitholders
     Total Preferred Units                  $52,500
     Preferred distribution rate                6.5%
                                         ===============
     Preferred Unitholders return           $ 3,412 (a)
                                         ===============


Income before minority interest             $ 2,946            $ 2,946
Less non-Operating Partnership income
   for Retail Properties directly owned
   by the Company                              (368)
                                         ===============
Income before minority interest
   - Operating Partnership                  $ 2,578 (b)
                                         ===============


Pro forma minority interest in
   income
     Minority share - Preferred Units                           (2,578)
       (lesser of (a) or (b))                                        -
     Minority share - Partnership Units
                                                            ----------------

                                                              $    368
Net income allocated to Common Shares
                                                            ================

(9)    Reflects the  elimination  of the interest  expense  associated  with the
       $70,000  indebtedness  repaid from the net proceeds of the Offering.  The
       reduced  interest  expense is offset by the annual unused facility fee of
       0.5% to be paid to the lender under the Property Financing.
(10)   Reflects the effects of  contribution of the net proceeds of the Offering
       to the Operating Partnership in exchange for 7,500 Partnership Units.



                                      F-5


<PAGE>

The following  table  presents the  calculation  of the post closing  percentage
ownership in the Operating Partnership.

<TABLE>
<CAPTION>

                                                     Company           Others              Total
                                                 ---------------   ---------------    ----------------
<S>                                                 <C>               <C>              <C>


Units pre-Offering                                    600,000         3,181,818         3,781,818
Offering                                            7,500,000                           7,500,000
                                                   -----------     ---------------    ----------------
Units post offering                                 8,100,000         3,181,818        11,281,818

Percentage ownership                                    71.80%            28.20%(d)        100.00%
                                                   ===========     ===============    ================
Income before minority interest                                                       $     7,846             $ 7,846
Less:  non-Operating Partnership income                                                      (368)
    for Retail Properties directly owned by
    the Company
                                                                                      ----------------
Income before minority interest -
  Operating Partnership                                                               $     7,478 (c)

                                                                                      ================
Preferred Unit minority interest share
  (minimum of (a) or (c))

                                                                                      $     3,412
                                                                                      ================


Remaining Operating Partnership allo-                                                       4,066 (e)
  cation


Pro forma minority interest in income
  Minority share - Preferred Units                                                                             (3,412)
  Minority share - Partnership Units                                                        (d)x(e)            (1,147)
                                                                                                          ----------------
Net income allocated to Common Shares                                                                         $ 3,287
                                                                                                          ================
</TABLE>


                                      F-6

<PAGE>


To the Board of Directors and Stockholders
   Corporate Office Properties Trust, Inc.:


We have audited the accompanying consolidated balance sheets of Corporate Office
Properties  Trust, Inc. (the "Company") as of December 31, 1996 and 1997 and the
related  consolidated  statements of operations,  stockholders'  equity and cash
flows of the  Company  for  each of the  years in the  three-year  period  ended
December 31, 1997.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements 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 Corporate Office
Properties  Trust,  Inc. as of December 31, 1996 and 1997, and the  consolidated
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1997 in conformity with generally  accepted
accounting principles.






Coopers & Lybrand L.L.P.
2400 Eleven Penn Center
Philadelphia, Pennsylvania
February 24, 1998


                                      F-7


<PAGE>


                     Corporate Office Properties Trust, Inc.
                           Consolidated Balance Sheets
                  (Dollars in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                                     December 31,
                                                                       ------------------------------------------
                                                                              1996                  1997
                                                                       -------------------- ---------------------
<S>                                                                          <C>                 <C>       
Assets
   Assets:
     Land                                                                    $   5,428           $   38,764
     Buildings and improvements                                                 19,599              152,945
     Furniture, fixtures and equipment                                               -                  140
     Less accumulated depreciation                                              (1,957)              (3,224)
- ---------------------------------------------------------------------- -------------------- ---------------------
       Net investment in real estate                                            23,070              188,625

     Cash and cash equivalents                                                     258                3,395
     Marketable securities                                                         479                    -
     Tenant accounts receivable                                                     16                   78
     Deferred rent receivable                                                      184                  479
     Deferred financing costs, net                                                 185                  857
     Prepaid and other assets, net                                                   5                  100
- ---------------------------------------------------------------------- -------------------- ---------------------
       Total assets                                                          $  24,197           $  193,534
- ---------------------------------------------------------------------- -------------------- ---------------------

Liabilities and stockholders' equity Liabilities:
     Mortgage loans payable                                                     14,658              114,375
     Accounts payable and accrued expenses                                         190                  932
     Rents received in advance and security deposits                                 -                  425
     Dividends/distributions payable                                               178                1,276
- ---------------------------------------------------------------------- -------------------- ---------------------
       Total liabilities                                                        15,026              117,008
- ---------------------------------------------------------------------- -------------------- ---------------------

   Minority interests:
     Preferred Units                                                                 -               52,500
     Partnership Units                                                               -               12,362
- ---------------------------------------------------------------------- -------------------- ---------------------
       Total minority interests                                                      -               64,862
- ---------------------------------------------------------------------- -------------------- ---------------------

   Commitments and contingencies (Note 11)

   Stockholders' equity:
    Common stock ($.01 par value; 50,000,000 authorized,
      1,420,000 and 2,266,083 shares, issued and outstanding
      at December 31, 1996 and 1997, respectively)                                  14                   23
    Additional paid-in capital                                                  12,353               16,620
    Accumulated deficit                                                         (3,196)              (4,979)
- ---------------------------------------------------------------------- -------------------- ---------------------
       Total stockholders' equity                                                9,171               11,664
- ---------------------------------------------------------------------- -------------------- ---------------------

       Total liabilities and stockholders' equity                            $  24,197           $  193,534
- ---------------------------------------------------------------------- -------------------- ---------------------
</TABLE>

                 See accompanying notes to financial statements.


                                      F-8


<PAGE>


                     Corporate Office Properties Trust, Inc.
                      Consolidated Statements of Operations
                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                            For the years ended December 31,
                                                                    ---------------------------------------------
                                                                         1995           1996           1997
                                                                    ---------------------------------------------
<S>                                                                     <C>             <C>             <C>    
Revenues
   Rental income                                                        $ 2,436         $ 2,477         $ 6,122
   Tenant recoveries and other income                                        48              32             496
- ---------------------------------------------------------------------------------------------------------------
     Total revenues                                                       2,484           2,509           6,618
- ---------------------------------------------------------------------------------------------------------------

Expenses
   Property operating                                                        42              31             728
   General and administrative                                               336             372             533
   Interest expense                                                       1,267           1,246           2,855
   Amortization of deferred financing costs                                  13              13              64
   Depreciation                                                             554             554           1,267
   Termination of Advisory Agreement                                       --              --             1,353

- ---------------------------------------------------------------------------------------------------------------
     Total expenses                                                       2,212           2,216           6,800
- ---------------------------------------------------------------------------------------------------------------

Income (loss) before minority interests                                     272             293            (182)

Minority interests
   Preferred Units                                                         --              --              (720)
   Partnership Units                                                       --              --               (65)
- ---------------------------------------------------------------------------------------------------------------

Net income (loss)                                                       $   272         $   293         $  (967)
- ---------------------------------------------------------------------------------------------------------------

 Basic and diluted earnings (loss) per share                            $  0.19         $  0.21         $ (0.60)
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

                 See accompanying notes to financial statements.


                                      F-9


<PAGE>


                     Corporate Office Properties Trust, Inc.
                 Consolidated Statements of Stockholders' Equity
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                      Additional
                                                         Common         Paid in      Accumulated
                                                          Stock         Capital        Deficit         Total
                                                      -----------------------------------------------------------
<S>                                                    <C>             <C>           <C>             <C>      
Balance at December 31, 1994                           $     14        $12,353       $  (2,341)      $  10,026

   Net income                                                 -              -             272             272

   Dividends                                                  -              -            (710)           (710)

- -----------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995                                 14         12,353          (2,779)          9,588

   Net income                                                 -              -             293             293

   Dividends                                                  -              -            (710)           (710)
- -----------------------------------------------------------------------------------------------------------------
Balance at December 31, 1996                                 14         12,353          (3,196)          9,171

   Issuance of common stock for property acqui-
     sition and advisory agreement termination                9          4,267                           4,276

   Net loss                                                   -              -            (967)           (967)

   Dividends                                                                              (816)           (816)
- -----------------------------------------------------------------------------------------------------------------
Balance at December 31, 1997                          $      23        $16,620       $  (4,979)      $  11,664
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

                 See accompanying notes to financial statements.


                                      F-10


<PAGE>


                     Corporate Office Properties Trust, Inc.
                      Consolidated Statements of Cash Flows
                  (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                 Year Ended December 31,
                                                                       ------------------------------------------
                                                                           1995          1996           1997
                                                                       ------------------------------------------
<S>                                                                      <C>             <C>           <C>    
Cash flows from operating activities:
   Net income (loss)                                                     $  272        $  293         $  (967)
   Adjustments to reconcile net income (loss) to net cash
     provided by operating activities:
   Minority interests                                                         -             -             785
   Depreciation                                                             554           554           1,267
   Amortization of deferred financing costs                                  13            13              64
   Advisory contract termination cost                                         -             -           1,353
   Other amortization                                                       (29)          (26)              -
   Increase in deferred rent receivable                                     (67)          (67)           (295)
   Decrease (increase) in other assets                                        2           (19)           (158)
   (Decrease) increase in accounts payable, accrued expenses, rents
     received in advance and security deposits                              (67)           92           1,167
- -----------------------------------------------------------------------------------------------------------------
     Net cash provided by operating activities                              678           840           3,216
- -----------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
   Proceeds from maturity of marketable securities                          130         1,126           1,854
   Purchase of marketable securities                                       (681)         (999)         (1,375)
   Purchase of land and buildings                                             -             -            (506)
   Cash proceeds received from acquisition of properties                      -             -           1,000
- -----------------------------------------------------------------------------------------------------------------
     Net cash (used in) provided by investing activities                   (551)          127             973
- -----------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
   Costs attributable to Common Stock issued                                  -             -             (59)
   Dividends paid                                                          (834)         (710)           (710)
   Repayments of mortgage loans payable                                    (237)         (257)           (283)
   Refund of mortgage costs                                                  71             -               -
- -----------------------------------------------------------------------------------------------------------------
     Net cash used in financing activities                               (1,000)         (967)         (1,052)
- -----------------------------------------------------------------------------------------------------------------

Net (decrease) increase in cash and cash equivalents                       (873)            -           3,137

Cash and cash equivalents
   Beginning of year                                                      1,131           258             258
- -----------------------------------------------------------------------------------------------------------------
   End of year                                                           $  258        $  258        $  3,395
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

                 See accompanying notes to financial statements.


                                      F-11


<PAGE>

                     CORPORATE OFFICE PROPERTIES TRUST, INC.

                   Notes to Consolidated Financial Statements
                             (dollars in thousands)


1.        Organization and Formation of Company

Corporate Office Properties Trust, Inc. (formerly Royale Investments, Inc.) (the
"Company")  is  a  self-administered   REIT  which  focuses  on  the  ownership,
acquisition and management of suburban office buildings.  The Company was formed
in 1988 as a Minnesota  corporation.  The Company has qualified as a real estate
investment  trust ("REIT") as defined in the Internal Revenue Code (the "Code").
During the three years ended December 31, 1997, the Company directly owned seven
net leased retail properties.

On October 14, 1997, the Company acquired (Note 4) a portfolio of 10 properties,
representing the Mid-Atlantic suburban office operations of The Shidler Group, a
national real estate investment firm (the "Office Properties"). As result of the
acquisition,  the  Company  became the sole  general  partner of and  obtained a
20.6946% interest in the Common Units ("Partnership  Units") of Corporate Office
Properties,   L.P.  (formerly  FCO,  L.P.)  (the  "Operating  Partnership"),   a
partnership  formed to acquire and hold  partnership  interests in  partnerships
which own the Office  Properties (the  "Properties  Partnerships").  The General
Partner of the Properties  Partnerships is Corporate Office Properties Holdings,
Inc. (formerly FCO Holdings,  Inc.) ("COP Holdings"),  a wholly owned subsidiary
of the Company. In addition, the Company became self-administered by terminating
its  external  advisory  contract  with  Crown  Advisors,  Inc.  ("Crown"),  and
currently  entering  into a new  management  contract  with  Glacier  Realty LLC
("Glacier") for the existing retail properties.  Purchase accounting was applied
to the acquisition of the Office Properties.

As of December 31, 1997,  the Company's  portfolio  included 17 commercial  real
estate properties leased for office and retail purposes. The Company changed its
name from Royale Investments, Inc. to Corporate Office Properties Trust, Inc. on
January 1, 1998.

2.        Basis of Presentation

The  consolidated  financial  statements of the Company at December 31, 1996 and
1997 and for the years  ended  December  31,  1995,  1996 and 1997  include  the
accounts of the  Company,  the  Operating  Partnership,  and COP  Holdings.  All
intercompany  transactions  and balances have been eliminated in  consolidation.
Certain amounts from prior periods have been  reclassified to conform to current
year  presentation.  The  reclassifications  had no affect on net  operations or
stockholders' equity.

The Company, as general partner,  controls the Operating Partnership;  therefore
consolidated  financial  reporting and  accounting  have been applied.  Minority
interests  (Note  5)  represents  the  81.14%  of the  Partnership  Units of the
Operating  Partnership  and  100%  of  the  Preferred  Units  of  the  Operating
Partnership not owned by the Company, each of which include certain interests in
the  Properties  Partnerships  retained by the Chairman and the President of the
Company ("Retained Interests").

3.        Summary of Significant Accounting Policies

Use of Estimates in the Preparation of Financial Statements

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

                                      F-12


<PAGE>
              Notes to consolidated financial statements, continued


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.

Revenue Recognition

The Company  recognizes  rental  revenue from tenants on a  straight-line  basis
under which  contractual rent changes are recognized evenly over the lease term.
In the  accompanying  balance sheets,  revenues earned in advance of contractual
rental payments are recorded as deferred rent receivables  while rental payments
received in advance of revenue  recognition  are  recorded as rents  received in
advance.  Tenant  recovery  income  includes  payments  from  tenants for taxes,
insurance and other property operating expenses and is recognized as revenues in
the same period as the related expenses are incurred by the Company.

Major Tenants

During 1995 and 1996, all of the Company's  rental revenue was derived from four
major  tenants,  each of  which  contributed  20% or more  of the  total  rental
revenues.  During 1997, four major tenants comprised 64% of total rental income,
each individually represented 10% or more of the Company's total rental revenue.

Geographical Diversity

During 1995 and 1996,  all of the  Company's  rental  revenue  was derived  from
properties  located in the mid-west  United  States.  During 1997,  59% of total
rental  revenue  was derived  from the office  properties  in the  Philadelphia,
Princeton and Harrisburg  markets and 41% was derived from properties located in
the mid-west United States.

Investment in Real Estate and Depreciation

Real  estate  investments  are  recorded at cost and are  depreciated  using the
straight-line  method over their estimated  useful lives.  The estimated  useful
lives are as follows:

Building and building improvements...................40 years
Land improvements....................................20 years
Equipment and personal property...................... 5 years

Construction  expenditures for tenant  improvements and leasing  commissions are
capitalized and amortized over the terms of each specific lease. Maintenance and
repairs are charged to expense  when  incurred.  Expenditures  for  building and
other improvements are capitalized.

Effective January 1, 1996, the Company adopted Statement of Financial Accounting
Standards No. 121,  "Accounting  for the  Impairment of Long-Lived  Assets to be
Disposed  of." This  statement  requires  the  Company to review its  long-lived
assets for impairment whenever events or changes in circumstances  indicate that
the  carrying  amount  of an  asset  may not be  recoverable.  Adoption  of this
statement  had no effect on the  Company's  financial  position  or  results  of
operations.

Cash and Cash Equivalents

Cash and cash  equivalents  include  all cash  and  liquid  investments  with an
initial maturity of three months or less. The carrying amount  approximates fair
value due to the short maturity of these investments.  The Company maintains its
cash in bank  deposit  accounts  which may exceed  federally  insured  limits at
times.  The Company has not experienced any losses in such accounts and believes
it is not exposed to any significant credit risk on cash.


                                      F-13


<PAGE>
              Notes to consolidated financial statements, continued


Deferred Financing Costs

The Company has  capitalized as deferred costs certain  expenditures  related to
its long-term financings. These costs are being amortized, over the terms of the
related loans.  Accumulated  amortization totaled $34 and $98 as of December 31,
1996 and 1997, respectively.

Income Taxes

The  Company  intends to  maintain  its  election  to be treated as a REIT under
Sections 856 through 860 of the Code. As a result,  the Company generally is not
subject to  federal  income  taxation  at the  corporate  level to the extent it
distributes annually at least 95% of its REIT taxable income and meets the other
conditions for  qualification  as a REIT under the Code, as defined in the Code,
to its stockholders and satisfies certain other  requirements.  Accordingly,  no
provision has been made for federal income taxes in the  accompanying  financial
statements.

For federal income tax purposes, the cash distributions paid to stockholders may
be characterized as ordinary income,  return of capital (generally  non-taxable)
or capital  gains.  Distributions  declared for the year ended December 31, 1995
totaling  $710 or $0.50 per share are  characterized  30.0% ($0.15 per share) as
ordinary income and 70.0% ($0.35 per share) as return of capital.  Distributions
declared for the year ended  December 31, 1996  totaling $710 or $0.50 per share
are  characterized  40.0% ($0.20 per share) as ordinary  income and 60.0% ($0.30
per  share) as return of  capital.  Distributions  declared  for the year  ended
December  31,  1997  totaling  $816 or $0.50 per share are  characterized  45.0%
($0.225 per share) as ordinary  income and 55.0% ($0.275 per share) as return of
capital.

Earnings and profits,  which will determine the taxability of  distributions  to
shareholders,  will  differ from net income  reported  for  financial  reporting
purposes  due to the  differences  in the cost basis for federal  tax  purposes,
differences in the useful lives used to compute  depreciation,  and  differences
between  the  allocation  of the  Company's  net income  and loss for  financial
reporting purposes and for tax reporting purposes.

The Company is subject to certain  state and local income and  franchise  taxes.
The provision  for such state and local taxes has been  reflected in general and
administrative expense in the consolidated statements of income and has not been
separately  stated  due to its  insignificance.  The  Operating  Partnership,  a
limited partnership,  is essentially a pass-through entity; therefore, taxes, if
any, are the obligations of the owners.

Earnings Per Share ("EPS")

The Company has adopted  Statement of Financial  Accounting  Standards  No. 128,
"Earnings  per Share" (SFAS No. 128).  Pursuant to SFAS No. 128, the Company has
computed basic and diluted EPS for the years ended  December 31, 1995,  1996 and
1997.  Adoption  of SFAS No. 128 did not impact  the  amounts of EPS  previously
reported.

The numerator  utilized to calculate  basic EPS and diluted EPS is the same. The
weighted average common shares outstanding for purposes of basic and diluted EPS
calculations are as follows:

                                             1995         1996         1997
                                             ----         ----         ----
Weighted average common shares-basic       1,420,000    1,420,000    1,600,807
Assumed conversion of stock options              249        -            -
                                           ---------    ---------    ---------
Weighted average common shares diluted     1,420,249    1,420,000    1,600,807
                                           =========    =========    =========



Convertible Preferred Units and convertible  Partnership Units could potentially
dilute EPS in the future.


                                      F-14


<PAGE>
              Notes to consolidated financial statements, continued


Fair Value of Financial Instruments

The Company's financial instruments include short-term  investments,  marketable
securities,  tenant accounts receivable,  accounts payable, accrued expenses and
mortgage loans payable. The fair values of these financial  instruments were not
materially different from their carrying or contract values.

4.        Acquisition of the Office Properties

On  October  14,  1997,  the  Company  closed on the  acquisition  of the Office
Properties. As a result of the acquisition,  the Company became the sole general
partner of and obtained a 20.6946%  interest in the  Operating  Partnership,  an
operating partnership formed to acquire and hold the Office Properties.

In connection with the acquisition,  the Company issued 600,000 shares of Common
Stock  (valued at $5.50 per share,  or an aggregate of $3,300) and the Operating
Partnership issued  approximately 3.2 million Partnership Units (valued at $5.50
per unit,  or an  aggregate of $17,500)  and 2.1 million  preferred  partnership
units  ("Preferred  Units")  (valued  at $25.00  per unit,  or an  aggregate  of
$52,500).  The Office  Properties were also subject to $100,000 of 7.5% mortgage
financing, payable in 2000. In connection with the acquisition,  acquired assets
and liabilities were recorded at fair value pursuant to the purchase  accounting
method.

Concurrently  with the acquisition,  the Company issued 273,729 shares of Common
Stock (valued at $5.50 per share, or an aggregate of $1,506) in exchange for the
assets of Crown,  an affiliate of the Company,  previously  acting as investment
advisor to the Company and assisting in the management operations.  The contract
between  Crown and the Company was  terminated  and the Company  entered  into a
property  management  agreement with Glacier whose stock is owned by two current
officers of the Company,  one of whom is also a current director.  Further,  the
Company  retired 27,646 shares of Common Stock  previously  held by Crown at the
time it was acquired.  The cost of the  termination  of the contract was $1,353,
which was charged to expense in the accompanying statement of operations.

5.        Minority Interest

As of December 31, 1997, the Operating  Partnership,  which is 20.6946% owned by
the Company,  has outstanding 3.2 million of Partnership Units (of which 600,000
are owned by the  Company)  and 2.1 million of  Preferred  Units (none which are
owned by the Company).

The  Partnership   Units  are  substantially   similar   economically  (and  are
convertible  into) shares of common stock of the Company.  The Partnership Units
are  convertible  into  shares  of  Company  common  stock  subject  to  certain
conditions  beginning on September 1, 1998. As of December 31, 1997, the Company
has accrued $272 of distributions related to holders of Partnership Units.

The  Preferred  Units,  for which  each  holder  thereof is  entitled  to a 6.5%
priority  annual  return,  may be  converted  on or after  October  1, 1999 into
Partnership  Units on the basis of 3.5714  Partnership  Units for each Preferred
Unit plus any accrued return.  Income of the Operating  Partnership allocated to
holders of Preferred  Units is also based on the  aforementioned  6.5%  priority
annual  return.  As of December  31,  1997,  the  Company  has  accrued  $720 of
distributions related to holders of Preferred Units.

6.        Mortgage Notes Payable

At December 31, 1996 and 1997, the Company's  mortgage loans totaled $14,658 and
$114,375, respectively.


                                      F-15


<PAGE>
              Notes to consolidated financial statements, continued


The  Office  Properties  were  acquired  subject  to  mortgage  indebtedness  of
$100,000.  The loan is a non-recourse  mortgage loan  collateralized by the real
estate assets of the Office  Properties.  The loan provides for monthly payments
of interest only, at a fixed rate of 7.5% per annum. The loan matures on October
13, 2000 and  provides for two one-year  extension  options,  subject to certain
conditions.  Certain restrictive  financial covenants must be complied with, the
most restrictive of which are adjusted  consolidated net worth, minimum property
interest   coverage,   minimum  property  hedged  interest   coverage,   minimum
consolidated interest coverage, maximum consolidated unhedged floating rate debt
and maximum consolidated total indebtedness.

The Retail Properties  collateralize and, in certain cases, cross collateralize,
mortgage loans with maturities ranging from 2004 to 2014 aggregating $14,658 and
$14,375 as of  December  31, 1996 and 1997,  respectively.  The  mortgage  loans
accrue  interest  at rates  ranging  from  7.6% to 9.5%.  The  weighted  average
interest rate on these loans is 8.4%.

Aggregate  maturities of the mortgage loans outstanding at December 31, 1997 are
as follows:

1998...............................................         $    307
1999...............................................              355
2000...............................................          100,391
2001...............................................              425
2002...............................................            4,816
Thereafter.........................................            8,081
                                                             -------
  Total............................................         $114,375
                                                            ========


As of December 31, 1997,  substantially  all of the  Company's  Properties  were
mortgaged or subject to liens, aggregating $188,485 of net book value.

The Company has a revolving credit agreement with a bank whereby the Company can
borrow up to $100 at an annual interest rate equal to prime. Interest is payable
monthly with the  principal due April 10, 1998. At December 31, 1997, no amounts
were borrowed against the note.

7.        Stock Options and Common Stock Warrants

In April 1993,  the Company  adopted a stock option plan  ("Plan") for directors
which  provides  for the grant of an option to purchase  2,500  shares of common
stock to a director upon appointment or election, and upon each re-election. The
purchase price of the stock will be the fair market value at the time the option
is granted.  The options are exercisable  beginning on the first  anniversary of
their  grant and  expire  ten years  after the date of grant.  The  Company  has
reserved 75,000 shares of common stock for issuance pursuant to the Plan.


                                      F-16


<PAGE>
              Notes to consolidated financial statements, continued


The following summarizes transactions in the Plan:

                                                                    Weighted
                                                                    Average
                                                  Exercise          Exercise
                                    Shares     Price per Share  Price per share
                                    -------    ---------------  ---------------
Outstanding at December 31, 1994     27,500    $9.50 - $10.38        $9.75

Granted - 1995                       15,000         $5.38            $5.38
                                    -------
Outstanding at December 31, 1995     42,500    $5.38 - $10.38        $8.21

Granted - 1996                       15,000         $5.63            $5.63
                                    -------
Outstanding at December 31, 1996     57,500    $5.38 - $10.38        $7.53

Granted - 1997                       25,000     $5.25 - $7.59

Forfeited - 1997                     (7,500)        $5.25            $5.25
                                    -------
Outstanding at December 31, 1997     75,000    $5.25 - $10.38        $7.31
                                    =======
Exercisable at December 31, 1997     57,500    $5.38 - $10.38        $7.53
                                    =======
Available for future grant at
  December 31, 1997                       -
                                    =======


The weighted average  grant-date fair value of options granted in 1995, 1996 and
1997 was $0.76,  $0.63 and $1.25,  respectively.  The weighted average remaining
contractual life of the options at December 31, 1997 was approximately 8 years.

The weighted  average  assumptions  used to price the  grant-date  fair value of
options were as follows:

                                              1995         1996          1997
                                              ----         ----          ----
    Risk free interest rate                   6.75%       6.25%          6.32%
    Expected life - years                       8           8              8
    Expected volatility                        35%         31%            34%
    Expected dividend rate                    9.2%         9.7%          6.7%

If the  Company  elected to account  its stock  options  based on  Statement  of
Financial  Accounting  Standards  No. 128,  net income and  earnings per average
common  share would have been as follows for the years ended  December 31, 1995,
1996 and 1997:

                                              1995         1996          1997
                                              ----         ----          ----
    Net (loss) income, as reported            $272         $293        $(967)
    Net (loss) income, pro forma               261          284         (998)
    (Loss) earnings per share, as reported    0.19         0.21        (0.60)
    (Loss) earnings per share, pro forma      0.18         0.19        (0.61)

Warrants  for an  aggregate  of 30,000  and 34,000  shares of common  stock were
issued to  officers  and  directors  of the Company  and to the  underwriter  in
December 1991 at exercise prices of $10 and $13 per share, respectively.  All of
the warrants expired on December 22, 1996, and none were exercised.

8.        Related Party Transactions

Pursuant to the advisory agreement which was terminated on October 14, 1997 (see
Note 4), Crown, an affiliate of the Company,  acted as investment advisor to the
Company and assisted in the management of the  day-to-day  operations for a base
annual fee of $250 plus incentives based upon performance. Advisory fees paid to


                                      F-17


<PAGE>
              Notes to consolidated financial statements, continued



Crown were $250,  $250 and $198 for the years ended December 31, 1995,  1996 and
1997 respectively. No performance fee was paid or earned under this agreement.

On October 14, 1997, the Company  entered into a new  management  agreement (the
"Management  Agreement")  with  Glacier.  Substantially  all of the interests in
Glacier  are owned by Vernon R.  Beck,  a Vice  President  and  director  of the
Company, and John Parsinen,  the Secretary of the Company.  Under the Management
Agreement, Glacier is responsible for the management of the Retail Properties of
the Company.  The  Management  Agreement  provides  that Glacier will receive an
annual fee of $250 plus a percentage of Average  Invested  Assets (as defined in
the  Management  Agreement) and will pay third party  expenses  associated  with
owning the Retail Properties.  In addition,  Glacier will receive a fee of 1% of
the purchase price or the sale price upon the  acquisition or disposition by the
Company or any of its affiliates of any net-leased real estate assets. Under the
Management  Agreement,  this percentage is increased to 3% in the event that all
or substantially  all of the net-leased real estate  properties are disposed of.
The Management  Agreement has a term of five years and is terminable  thereafter
on 180 days prior written notice. In the event that the Management  Agreement is
terminated,  including for  non-renewal,  a fee equal to 3% of the Invested Real
Estate  Assets  (defined in the  Management  Agreement to exclude the  Company's
current net-leased real estate assets) would be due to Glacier.  Management fees
paid to Glacier were $52 for the year ended December 31, 1997.

An officer and director of the Company is a partner in a law firm which received
fees from the  Company  relating to legal  services  totaling $9 and $69 for the
years ended December 31, 1996 and 1997, respectively.

The Company has employee  advances on the balance  sheet in the amount of $14 as
of December 31, 1997.

An officer  and  director  of the  Company  is the  director  of a company  that
received management fees of $22 in 1997.

9.        Operating Leases

The Company leases its properties to tenants under operating leases with various
expiration  dates  extending to the year 2014.  Gross minimum future rentals and
accrued  rental  income on  noncancelable  leases at  December  31,  1997 are as
follows (in thousands):

1998...............................................        $18,387
1999...............................................         18,273
2000...............................................         18,114
2001...............................................         17,942
2002...............................................         16,452
Thereafter.........................................        101,514
                                                           -------
Total..............................................       $190,682
                                                          ========


                                      F-18


<PAGE>
              Notes to consolidated financial statements, continued


10.       Supplemental Information to Statements of Cash Flows

<TABLE>
<CAPTION>

                                                             --------------------------------------
                                                                   Years ending December 31,
                                                             --------------------------------------
                                                                 1995         1996         1997
                                                             --------------------------------------

<S>                                                             <C>           <C>        <C>      
Interest paid                                                   $1,266        $1,210     $   2,220
                                                             ============ ============ ============

Supplemental schedule of non-cash investing and fi-
  nancing activities:
     Distribution payable on common stock/units                 $  178        $  178     $     556
     Distribution payable on preferred units                         -             -           720
                                                             ------------ ------------ ------------
                                                                $  178        $  178     $   1,276
                                                             ============ ============ ============
Advisory contract termination fee for common stock:
     Advisory contract termination fee                          $    -       $     -     $  (1,353)
     Common stock                                                    -             -             2
     Additional paid in capital                                      -             -         1,351
                                                             ------------ ------------ ------------
                                                                $    -       $     -     $       -
                                                             ============ ============ ============
In conjunction with the property acquisition, the fol-
  lowing assets and liabilities were assumed:
     Purchase of real estate                                    $    -       $     -     $(166,316)
     Mortgage loans                                                  -             -       100,000
     Deferred financing costs                                        -             -          (735)
     Common stock                                                    -             -             6
     Additional paid in capital                                      -             -         2,975
     Partnership Units                                               -             -        12,570
     Preferred Units                                                 -             -        52,500
                                                             ------------ ------------ ------------
     Proceeds from acquisition of properties                    $    -       $     -     $   1,000
                                                             ============ ============ ============

</TABLE>


11.       Commitments and Contingencies

In the normal  course of  business  the  Company is  involved  in legal  actions
arising from its ownership and administration of its properties. In management's
opinion,  any liabilities which may result,  are not expected to have a material
adverse effect on the Company's financial position, operations or liquidity. The
Company is subject to various federal, state and local environmental regulations
related to its  property  ownership  and  operation.  The Company has  performed
environment  assessments  of its  properties,  the  results  of  which  have not
revealed any  environmental  liability  that the Company  believes  would have a
material  adverse  effect on the  Company's  financial  position,  operations or
liquidity.

The Company has a property  management  agreement with Glacier, a related party,
which  provides for Glacier to manage the seven net leased retail  properties of
the Company for a five year term with a minimum fee of $250 per annum.


                                      F-19


<PAGE>
              Notes to consolidated financial statements, continued


12.       Quarterly data (Unaudited)

<TABLE>
<CAPTION>
                                                              Year End December 31, 1997
                                      ---------------------------------------------------------------------------
                                        First Quarter     Second Quarter      Third Quarter     Fourth Quarter
                                      ---------------------------------------------------------------------------

<S>                                         <C>               <C>               <C>                 <C>      
Revenues                                      $   633             $ 633             $ 633             $ 4,719
                                            =========         =========         =========           =========
Income (loss) before minority
   interest                                        91                87                85                (445)
Minority interest                                 -                  -                 -                 (785)
                                            ---------         ---------         ---------           ---------
Net (loss) income                             $    91              $ 87              $ 85             $(1,230)
                                            =========         =========         =========           =========
Basic and diluted earnings (loss)
   per share                                    $0.06             $0.06             $0.06             $ (0.58)
                                            =========         =========         =========           =========
Weighted average common shares-basic
                                            1,420,000         1,420,000         1,422,297           2,137,331
                                            =========         =========         =========           =========
Weighted average common
   shares-diluted                           1,420,000         1,420,000         1,428,855           2,137,331
                                            =========         =========         =========           =========
</TABLE>


<TABLE>
<CAPTION>

                                                              Year End December 31, 1996
                                      ---------------------------------------------------------------------------
                                        First Quarter     Second Quarter      Third Quarter     Fourth Quarter
                                      ---------------------------------------------------------------------------

<S>                                         <C>               <C>               <C>                 <C>      
Revenues                                       $ 620              $ 625             $ 624               $ 640
                                            =========         =========         =========           =========
Net income                                     $  61              $  64             $  89                 $79
                                            =========         =========         =========           =========
Earnings per share                             $0.04              $0.05             $0.06               $0.06
                                            =========         =========         =========           =========
Weighted average common shares-basic
                                            1,420,000         1,420,000         1,420,000           1,420,000
                                            =========         =========         =========           =========
Weighted average common
   shares-diluted                           1,420,000         1,420,056         1,420,000           1,420,000
                                            =========         =========         =========           =========
</TABLE>



13.       Pro Forma Financial Information (Unaudited)

The  acquisition of the Office  Properties on October 14, 1997 was accounted for
by the  purchase  method.  The  accompanying  financial  statements  include the
effects of the acquisition from the date of purchase through December 31, 1997.

The  following Pro Forma  Condensed  Financial  Information  for the years ended
December 31, 1996 and 1997 are presented as if the purchase of Office Properties
had  occurred  at  January 1, 1996 and 1997,  and  therefore  include  pro forma
adjustments  as  deemed  necessary  by  management.   The  pro  forma  financial
information is unaudited and is not necessarily  indicative of the results which
actually would have occurred if the acquisitions had occurred on January 1, 1996
and 1997,  nor does it purport to represent the results of operations for future
periods.


                                      F-20


<PAGE>
              Notes to consolidated financial statements, continued


<TABLE>
<CAPTION>
                                                                           Year ended December 31,
                                                                                  Unaudited
                                                                           -----------------------

                                                                       1996                       1997
                                                                     ---------                  ---------

<S>                                                                  <C>                        <C>      
Total revenues                                                         $16,202                    $20,116
                                                                     ---------                  ---------
Property expenses                                                        2,819                      3,459
General and administrative expense                                         278                        707
Interest expense                                                         8,850                      8,724
Depreciation and amortization                                            4,143                      4,280
                                                                     ---------                  ---------
Total expenses                                                          16,090                     17,170
                                                                     ---------                  ---------
Income (loss) before minority interest                                     112                      2,946
Income allocated to minority interest:
         Preferred Units                                                     -                     (2,578)
         Partnership Units                                                 147                       -
                                                                     ---------                  ---------
Net income (loss) available to Common Shareholders                       $ 259                      $ 368
                                                                     =========                  =========
Basic and diluted earnings per share                                    $ 0.11                     $ 0.16
                                                                     =========                  =========
Weighted average number of shares outstanding-basic
   and diluted                                                       2,266,083                  2,266,083
                                                                     =========                  =========
</TABLE>


14.       Subsequent Events

On  February  5, 1998,  the  Company  filed a  registration  statement  with the
Securities and Exchange  Commission for the conversion of outstanding  shares of
common  stock,  par value $.01 per share,  of the Company into common  shares of
beneficial  interest,  par value $.01 per share, of Corporate Office  Properties
Trust ("MD REIT").  This  registration has been made to facilitate the Company's
proposed  reformation  into a Maryland  real estate  investment  trust through a
two-step  merger.  The first proposed merger will merge the company into a newly
formed Maryland corporation.  The newly formed Maryland corporation will then be
merged into the MD REIT in the second  proposed  merger.  The Company intends to
account  for  the  reformation  as if it were a  pooling  of  interests  with no
adjustment to the carrying value of the underlying  assets and liabilities.  The
transaction is subject to shareholder approval.

The Company  intends to file a  registration  statement  with the Securities and
Exchange  Commission  for the issuance of 7,500,000  common shares of beneficial
interest, par value of $.01 per share, of MD REIT ( the "Offering"). The Company
intends to use the proceeds from the offering to acquire additional units in the
Operating   Partnership  which  will,  in  turn,  use  the  proceeds  to  reduce
outstanding mortgage indebtedness and acquire properties.  There is no assurance
the Company will consummate the Offering.


                                      F-21

<PAGE>
              Notes to consolidated financial statements, continued



To the Board of Directors and Shareholders
    Corporate Office Properties Trust, Inc.:

In  connection  with our  audits of the  consolidated  financial  statements  of
Corporate Office Properties Trust, Inc. as of December 31, 1997 and 1996 and for
each of the years in the  three-year  period  ended  December  31,  1997,  which
financial  statements are included in this Prospectus,  we have also audited the
accompanying financial statement schedule.

In our opinion, the financial statement schedule, 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.
Philadelphia, Pennsylvania
February 24, 1998


                                      F-22


<PAGE>


                     Corporate Office Properties Trust, Inc.

             Schedule III - Real Estate and Accumulated Depreciation


<TABLE>
<CAPTION>
                                                                                                          Total
                                                                              Building      Improve-      Building
                                                                               & Land       ments &       & Land                    
                                                Building                      Improve-      Carrying      Improve-     Accumulated  
  Property Name             Location            Type        Encumbrances        ments         Costs       ments        Depreciation 
  -------------             ----------          --------    ------------      -----------   ---------     ----------   ------------ 

<S>                         <C>                 <C>          <C>              <C>            <C>          <C>              <C>      
429 South Brunswick         Dayton, NJ          Office       $8,793,966       $11,718,548    $2,000       $11,720,548      $62,606  
431 South Brunswick         Dayton, NJ          Office        8,351,026        11,128,301         -        11,128,301       59,453  
437 South Brunswick         Dayton, NJ          Office        2,151,023         2,866,382         -         2,866,382       15,314  
Blue Bell 751/753/760/785   Blue Bell, PA       Office       66,231,669        88,320,735         -        88,320,735      471,851  
   Jolly Rd                                                                                                                  
2601 Market Place           Harrisburg, PA      Office        5,801,595         7,712,693         -         7,712,693       41,205  
2605 Interstate             Harrisburg, PA      Office        6,241,536         8,355,177         -         8,355,177       44,637  
6385 Flank Drive            Harrisburg, PA      Office        2,429,185         3,242,272         -         3,242,272       17,322  
Peru                        Peru, II            Retail        2,429,348         3,226,279         -         3,226,279      353,976  
Indianapolis                Indianapolis, IN    Retail                -         4,003,155         -         4,003,155      667,251  
Plymouth                    Plymouth, MN        Retail        4,660,648         4,019,547         -         4,019,547      663,579  
Minot                       Minot, ND           Retail        2,628,356         2,503,328         -         2,503,328      265,394  
Delafield                   Delafield, WI       Retail        1,864,231         2,540,375         -         2,540,375      217,545  
Glendale                    Glendale, WI        Retail        1,055,731         1,156,543         -         1,156,543      135,705  
Oconowomac                  Oconowomac, WI      Retail        1,737,046         2,150,000         -         2,150,000      208,417  
                                                           ------------      ------------   --------     ------------   ----------
                                                           $114,375,360      $152,943,335    $2,000      $152,945,335   $3,224,255
                                                           ============      ============   ========     ============   ==========
</TABLE>



      Year                              
      Built/      Date     Depreciation 
    Renovated   Acquired       Life     
   -----------  --------   ------------ 
                                        
    1966/1996   10/14/97     40 Years   
    1958/1967   10/14/97     40 Years   
    1962/1996   10/14/97     40 Years   
    1960-74/    10/14/97     40 Years   
      92-96                                  
      1989      10/14/97     40 Years   
      1990      10/14/97     40 Years   
      1995      10/14/97     40 Years   
      1993      11/30/93     40 Years   
      1991      11/30/93     40 Years   
      1991       6/01/92     40 Years   
      1993       2/01/94     40 Years   
      1994      11/02/94     40 Years   
      1992       9/29/93     40 Years   
      1994       5/17/94     40 Years   


                                      F-23


<PAGE>


                        Report of Independent Accountants


The Partners
The Office Properties:


We  have  audited  the  accompanying  combined  balance  sheets  of  The  Office
Properties  (Group),  a group of partnerships more fully described in Note 1, as
of December 31, 1995 and 1996 and the related combined statements of operations,
partners'  capital  and cash flows for the years  then  ended.  These  financial
statements are the responsibility of the Group's management.  Our responsibility
is to express an opinion on these financial statements 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 combined financial position of The Office Properties
as of December  31, 1995 and 1996 and the combined  results of their  operations
and their  cash  flows for the years then  ended in  conformity  with  generally
accepted accounting principles.


COOPERS & LYBRAND L.L.P.


2400 Eleven Penn Center
Philadelphia, Pennsylvania
December 5, 1997


                                      F-24


<PAGE>


                              THE OFFICE PROPERTIES

                             Combined Balance Sheets
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                           December 31,                 September 30,
                                                                  --------------------------------      -------------
                           ASSETS                                    1995               1996                1997
                                                                     ----               ----                ----
                                                                                                        (unaudited)

<S>                                                               <C>                <C>                <C>          
Investments in real estate:

   Land                                                           $      16,491      $      18,575      $      18,575

   Buildings, building improvements and equipment                        59,860             72,566             74,237
                                                                  -------------      -------------      -------------


                                                                         76,351             91,141             92,812

   Accumulated depreciation                                              (5,780)            (7,807)            (9,684)
                                                                  -------------      -------------      -------------


                Net investments in real estate                           70,571             83,334             83,128

Cash and cash equivalents                                                   477              1,083              1,461

Restricted cash and escrows                                                  11              3,413              2,640

Deferred rent receivable                                                  4,286              5,158              5,770

Deferred costs and other assets, net                                      1,769              2,561              2,515
                                                                  -------------      -------------      -------------


                Total assets                                      $      77,114      $      95,549      $      95,514
                                                                  =============      =============      =============

              LIABILITIES AND PARTNERS' CAPITAL

Mortgage and construction loans payable                           $      70,683      $      85,917      $      87,131

Accounts payable and accrued expenses                                       286                300                614

Accrued interest                                                          1,212              1,192              1,192

Management fees and other amounts due
   to related parties                                                     2,323              2,559              2,697


Rents received in advance and tenant security
   deposits                                                                 315              2,504                 26
                                                                  -------------      -------------      -------------


                Total liabilities                                        74,819             92,472             91,660

Commitments and contingencies (Note 6)

Partners' capital                                                         2,295              3,077              3,854
                                                                  -------------      -------------      -------------


                Total liabilities and partners' capital           $      77,114      $      95,549      $      95,514
                                                                  =============      =============      =============
</TABLE>


             See accompanying notes to combined financial statements


                                      F-25
<PAGE>


                              THE OFFICE PROPERTIES

                        Combined Statements of Operations
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                        Nine months ended
                                                  Year ended December 31,                 September 30,
                                                  -----------------------            -------------------------
                                                  1995              1996              1996             1997
                                                  ----              ----              ----             ----
                                                                                           (unaudited)
<S>                                         <C>              <C>               <C>               <C>         
Revenues:
    Rental income                           $     10,818     $     11,793      $      8,534      $     11,710
    Tenant reimbursements                          1,438            1,852             1,436             1,116
    Interest and other income                        100               48                47               100
                                            ------------     ------------      ------------      ------------

                                                  12,356           13,693            10,017            12,926
                                            ------------     ------------      ------------      ------------

Expenses:
    Interest                                       7,983            8,130             6,047             7,042
    Depreciation and amortization                  2,290            2,689             1,985             2,424
    Utilities                                        650              833               570               814
    Maintenance and repairs                          425              620               470               869
    Management fees                                  566              666               492               499
    Real estate taxes                                301              339               266               387
    General and administrative                       126              236               211               114
                                            ------------     ------------      ------------      ------------

                                                  12,341           13,513            10,041            12,149
                                            ------------     ------------      ------------      ------------

Net income (loss)                           $         15     $        180      $        (24)     $        777
                                            ============     ============      ============      ============

</TABLE>


             See accompanying notes to combined financial statements


                                      F-26


<PAGE>


                              THE OFFICE PROPERTIES

                               Combined Statements
                              of Partners' Capital
                               for the years ended
                           December 31, 1995 and 1996
                            and the nine months ended
                               September 30, 1997
                                   (unaudited)


Partners' capital, January 1, 1995                                       (40)

Contributions                                                          2,320
Net income                                                                15
                                                                ------------

Partners' capital, December 31, 1995                                   2,295

Contributions                                                            602
Net income                                                               180
                                                                ------------

Partners' capital, December 31, 1996                                   3,077

Net income (unaudited)                                                   777
                                                                ------------

Partners' capital, September 30, 1997 (unaudited)               $      3,854
                                                                ============

             See accompanying notes to combined financial statements


                                      F-27


<PAGE>

                              THE OFFICE PROPERTIES

                        Combined Statements of Cash Flows
                                 (in thousands)


<TABLE>
                                                                                        Nine months ended
                                                  Year ended December 31,                 September 30,
                                                ---------------------------           ---------------------
                                                   1995             1996              1996             1997
                                                   ----             ----              ----             ----
                                                                                           (unaudited)
<S>                                              <C>               <C>                <C>               <C>    
Operating Activities
- --------------------
Net income (loss)                               $     15          $    180          $    (24)         $    777
Adjustments to reconcile net income (loss)
    to net cash provided by operations:
    Depreciation and amortization                  2,290             2,689             1,985             2,424
    Changes in:
       Deferred rent receivable                   (1,024)             (872)             (662)             (612)
       Other assets                                  (94)             (154)               26              (273)
       Accounts payable and accrued
          expenses                                   261                14               (43)              314
       Other liabilities                             582             2,405               (53)           (2,340)
                                                --------          --------          --------          --------

         Cash provided by operations               2,030             4,262             1,229               290
                                                --------          --------          --------          --------
Investing Activities
- --------------------
Acquisition of and additions to
    investments in real estate                   (11,898)          (14,790)           (1,975)           (1,560)

Leasing commissions paid                             (40)             (913)             (913)             (360)
Restricted cash and escrows                          254            (3,402)             (150)              802
                                                --------          --------          --------          --------

         Cash used in investing                  (11,684)          (19,105)           (3,038)           (1,118)
                                                --------          --------          --------          --------
Financing Activities
- --------------------
Proceeds from mortgage and construction
    loans payable                                  9,992            24,829            11,357             1,806
Payments on mortgage and construction
    loans payable                                 (1,999)           (9,595)           (8,995)             (592)
Capital contributions                              2,320               602              --                --
Financing costs paid                                (188)             (387)             (235)               (8)
                                                --------          --------          --------          --------

         Cash provided by financing               10,125            15,449             2,127             1,206
                                                --------          --------          --------          --------

Increase in cash                                     471               606               318               378
Cash and cash equivalents at
    beginning of period                                6               477               477             1,083
                                                --------          --------          --------          --------
Cash and cash equivalents at end of period      $    477          $  1,083          $    795          $  1,461
                                                ========          ========          ========          ========
Supplemental disclosures:
    Interest paid                               $  8,014          $  8,150          $  6,067          $  7,042
                                                ========          ========          ========          ========
</TABLE>
             See accompanying notes to combined financial statements


                                      F-28


<PAGE>
                              THE OFFICE PROPERTIES

                     Notes to Combined Financial Statements
                                 (dollars in thousands)


1.        Organization and Basis of Combination:

The accompanying  combined financial statements of the Office Properties (Group)
consist of the accounts of the following real estate  partnerships  and business
operations:

         Acquisition/
      Construction Date                Partnership's Properties
- -----------------------------   ------------------------------------------------
          June 1992             Blue Bell Investment Company, L.P. (Blue Bell):
                                   751 Jolly Road, Blue Bell, PA
                                   753 Jolly Road, Blue Bell, PA
                                   760 Jolly Road, Blue Bell, PA
                                   785 Jolly Road, Blue Bell, PA

          March 1995            South Brunswick, L.P. (S. Brunswick):
                                   429 Ridge Road, South Brunswick, NJ
                                   431 Ridge Road, South Brunswick, NJ
                                   437 Ridge Road, South Brunswick, NJ
- -----------------------------
        December 1996           ComCourt Investors, L.P. (ComCourt):
                                   2605 Interstate Drive, Harrisburg, PA
                                   2601 Market Place, Harrisburg, PA
- -----------------------------
         August 1995            6385 Flank Drive, L.P. (Flank):
      (placed in service           6385 Flank Drive, Harrisburg, PA
        December 1995)


The financial statements include the operations of the properties owned by Group
only for the period owned or placed in service.

The properties  listed above have common ownership and management by The Shidler
Group.  The Group is  engaged in the  acquisition,  development  and  ownership,
leasing and management of commercial  office  properties in the Pennsylvania and
New Jersey area.

As discussed further in Note 7, on October 14, 1997, the Group was acquired in a
transaction  with Royale  Investments,  Inc.,  heretofore an  unaffiliated  real
estate  investment  trust (REIT),  which  intends to remain  qualified as a REIT
under the Internal Revenue Code (Code).

      Principles of Combination:

These financial statements have been prepared on a combined basis to present the
financial position and results of operations of the Group because the operations
were managed and have been acquired as a single  business under common  control.
Accordingly,  all  inter-entity  accounts and activities have been eliminated to
reflect the combined results.


                                      F-29


<PAGE>
                Notes to Combined Financial Statements, Continued


1.        Organization and Basis of Combination, continued:

      Interim Financial Reporting:

The combined  financial  statements as of September  30, 1997,  and for the nine
months ended September 30, 1996 and 1997, are unaudited; however, in the opinion
of  management,   all  adjustments   (consisting   solely  of  normal  recurring
adjustments)  necessary  for a  fair  presentation  of  the  combined  financial
statements  for the  interim  periods  have been  included.  The results for the
interim periods are not necessarily indicative of the results for the full year.

2.        Summary of Significant Accounting Policies:

      Use of Estimates:

The  preparation  of  the  combined  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 as of
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the reporting  periods.  Actual results could differ from those
estimates.

      Revenue Recognition:

Rental income from tenants is recognized on a straight-line  basis regardless of
when  payments  are due.  Deferred  rent  receivable  represents  rental  income
recognized in excess of contractual payments due.

      Rents Received in Advance and Tenant Security Deposits:

Rents received in advance  represent the advance  payment of  contractual  rent.
Security  deposits  are  amounts  paid by  tenants  to the Group  which are then
refunded  to such  tenant  at the  end of the  lease  term  subject  to  certain
conditions.

      Concentration of Credit:

As of December 31,  1996,  the Group's two most  significant  tenants are Unisys
Corporation  and  IBM  Corporation.  The  Group's  lease  with  Unisys  and  IBM
Corporation comprise 67% and 12%, respectively, of the Group's annualized rental
income. These concentrations are mitigated,  in part, by unconditional  sublease
obligations  with other  tenants.  The ability of these and other tenants of the
Group to make required payments is dependent upon the financial condition of the
tenants.

      Investment in Real Estate and Depreciation:

The Group's  investments in real estate are recorded at cost.  Effective January
1, 1996, the Group adopted Statement of Financial  Accounting Standards No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of." This  statement  requires  that  management of the Group review
long-lived  assets  for  impairment  whenever  circumstances  indicate  that the
carrying amount of the asset may not be recoverable.  Adoption of this statement
did not affect the Group's financial position or results of operations.

Interest expense, real estate taxes and other directly related expenses incurred
during construction periods are capitalized and depreciated  commencing with the
date the asset is placed in service and on the same basis as the related assets.
Depreciation  expense is computed  using the  straight-line  method based on the
following useful lives:


                                      F-30


<PAGE>


                Notes to Combined Financial Statements, Continued


2.        Summary of Significant Accounting Policies, continued:



                                                               Years
                                                             --------
           Buildings and building improvements               39 to 40
           Tenant improvements and equipment                   5-11

Tenant  improvements and leasing  commissions are capitalized and amortized over
the terms of each specific lease. Maintenance and repairs are charged to expense
when incurred. Expenditures for property improvements are capitalized.

      Cash and Cash Equivalents:

For purposes of the statements of cash flows and balance  sheets,  cash and cash
equivalents  include all cash and liquid investments with an initial maturity of
three months or less. The carrying amount of cash equivalents  approximates fair
value.

The Group  maintains  cash in deposit  accounts  which,  from time to time,  may
exceed  federally  insured  limits.  The Group has not experienced any losses in
such accounts and believes it is not exposed to any  significant  credit risk on
cash.

      Restricted Cash and Escrows:

In  accordance  with the  provisions of the mortgage note payable for Blue Bell,
excess funds (as defined) are invested in commercial  paper in amounts up to the
extent of the next  interest  and  principal  payment.  These  funds,  which are
invested in Grade A Commercial  Paper,  were $11,  $2,649 and $1,597 at December
31, 1995,  1996 and September  30, 1997,  respectively.  The  remaining  account
balance relates to insurance and tax escrows.

      Income Taxes:

No income  taxes are  payable by the Group,  and none have been  provided in the
accompanying combined financial statements. The partners are required to include
their  respective  shares of partnership  profits and losses in their individual
tax returns.

      Fair Value of Financial Instruments:

The  financial  instruments  of the Group  include  short-term  investments  and
mortgage and  construction  loans  payable.  The estimated  fair values of these
instruments were not materially different from their carrying values. On October
14, 1997, in connection with the acquisition of the Group by Royale Investments,
Inc., all of the Group's mortgage and construction loans payable at December 31,
1996  and  September  30,  1997  (with  a  weighted  average  interest  rate  of
approximately  10.8%) were  refinanced  with  $100,000 of  long-term  debt at an
interest rate of 7.5%.

      Deferred Costs:

Fees and costs  associated with lease  originations and costs incurred to obtain
long-term  financing have been  capitalized  and are amortized over the terms of
the  respective  leases or debt. At December 31, 1995,  1996,  and September 30,
1997, deferred costs include the following:



                                      F-31


<PAGE>


                Notes to Combined Financial Statements, Continued


2.        Summary of Significant Accounting Policies, continued:



                                             December 31,         September 30,
                                  ----------------------------  ----------------
                                    1995              1996            1997
                                    ----              ----            ----

                                                                  (unaudited)


Deferred financing costs          $    3,387     $     3,662      $     3,669

Deferred leasing costs                    40             953            1,313
                                  ----------     -----------      -----------


                                       3,427           4,615            4,982

Less accumulated amortization         (1,740)         (2,231)          (2,866)
                                  ----------     -----------      -----------


                                  $    1,687     $     2,384      $     2,116
                                  ==========     ===========      ===========



Amortization  expense relating to deferred costs was $500 and $603 for the years
ended December 31, 1995 and 1996,  respectively.  Amortization  expense was $372
and $635 for the nine months  ended  September  30, 1996 and 1997,  respectively
(unaudited).

3.        Related Party Transactions:

Blue Bell has a management  agreement  contract with  Hamlin/Shidler  Investment
Corporation  (H/SIC),  an affiliate of the Group. The agreement states that Blue
Bell shall pay H/SIC an annual fee of 4% of rental  income to be allocated  0.5%
as a base management fee and 3.5% as a contingent  management fee.  Expenses for
the years ended December 31, 1995 and 1996 were $341 and $259, respectively, and
for the nine  months  ended  September  30,  1996 and 1997  were  $260 and $132,
respectively   (unaudited).   Substantially  all  of  the  amounts  reported  as
"Management  fees and other amounts due to related  parties" in the accompanying
balance  sheets relate to unpaid  management  fees to H/SIC.  The agreement also
provides for an acquisition  coordination fee of 2% of the purchase price of the
real  property  acquired.  Additionally,  the  agreement  provides  for an asset
management  fee of 3/4% of the fair market value of the  property,  payable when
and if Blue Bell generates cash flow from  operations,  as defined;  this fee in
the  estimated  amount  of $488 has not been  recorded.  No  amounts  have  been
incurred or paid related to the acquisition coordination or asset management fee
terms.

Blue Bell is also  party to a cost  sharing  agreement  with  H/SIC and  another
related  party.  Expenses for each of the years ended December 31, 1995 and 1996
were $12. Expenses for each of the nine months ended September 30, 1996 and 1997
were $9  (unaudited).  These  amounts  represent  an  allocation  of  telephone,
accounting services, and other costs paid for by H/SIC.

S. Brunswick has a management agreement with H/SIC. The agreement states that S.
Brunswick  shall pay H/SIC an annual  property  management  fee of the amount of
management  fees (2% of rents)  recovered from tenants plus 1.5% of gross rents.
Management  fees for the years  ended  December  31,  1995 and 1996 were $98 and
$133, respectively. Management fees for the nine months ended September 30, 1996
and  1997  were $98 and  $141,  respectively  (unaudited).  The  agreement  also
provides  for a leasing fee of 1% of net rents.  Leasing fees for the year ended
December 31, 1996 were $53. Leasing fees for the nine months ended September 30,
1997  were  $57  (unaudited).   Additionally,   the  agreement  provides  for  a
construction   management  fee  for  tenant  improvements,   construction,   and
renovation costs of 3% of the contract amount.  Construction management fees for
the  year  ended  December  31,  1996  were $21 and for the  nine  months  ended
September 30, 1996 and 1997 were $16 and $27, respectively (unaudited).


                                      F-32


<PAGE>


                Notes to Combined Financial Statements, Continued

4.        Mortgage and Construction Loans Payable, continued:

ComCourt has a management  agreement with H/SIC and First Industrial  Management
Corporation,  a related party. The agreement requires that ComCourt shall pay an
annual property management fee in the amount of 4% of rental income.  Management
fees for the nine months ended September 30, 1997 were $63 (unaudited).

Flank  Drive  has  a  management  agreement  with  H/SIC  and  First  Industrial
Management  Corporation.  The agreement  requires that Flank shall pay an annual
property  management fee in the amount of 4% of rental income.  Management  fees
for the year ended  December 31, 1996 were $8.  Management  fees the nine months
ended September 30, 1996 and 1997 were $4 and $11, respectively (unaudited).


                                      F-33


<PAGE>


                Notes to Combined Financial Statements, Continued

4.        Mortgage and Construction Loans Payable:

Mortgage and construction loans payable consists of the following:

<TABLE>
<CAPTION>
                                                                                              December 31,             September 30,
                                                                                          1995            1996             1997

                                                                                                                       (unaudited)
           <S>                                                                         <C>             <C>             <C>       

           Mortgage  note   payable   in  the   original   amount  of   $65,000.
               Collateralized by land,  building and assignment of rents in Blue
               Bell;  interest  rate of 11.85%.  Interest is paid  quarterly  on
               outstanding  principal  balance.  Final  payment due in May 1999.
               This note payable is also collateralized by $12,500 of funds held
               in trust, pursuant to a related trust agreement.  These funds are
               not reflected on the accompanying financial statements...........       $   61,335      $   60,364      $   60,364

           Mortgage note in the original  amount of $10,500.  Collateralized  by
               land, building and assignment of rents in ComCourt; interest rate
               of LIBOR + 4% (9.6% and 9.7% at December  31, 1996 and  September
               30, 1997, respectively). Payable monthly. 
               Maturing in January 2000.........................................               --          10,500          10,500

           Note payable in the  original  amount of  $8,500.  Collateralized  by
               land, building, and assignment of rents in S. Brunswick; interest
               rate of Prime  plus 1%  (9.5%  at  December  31,  1995).  Payable
               monthly.  Maturing in May 1997...................................            7,856              --              --

           Notes payable in the  original  amount of $8,250.  Collateralized  by
               land, building and assignment of rents in S. Brunswick;  interest
               rate of 7%.  Payable monthly.  Maturing in May 1998..............               --           7,858           7,330

           Construction loan in the original amount of $8,500. Collateralized by
               land,  building,  and  assignments  of  rents  in  S.  Brunswick;
               interest  rate of Prime plus 1% (9.25% and 9.5% at  December  31,
               1996 and  September  30,  1997,  respectively).  Interest is paid
               monthly on outstanding balance. Maturing in June 1999............               --           4,958           6,494

           Construction loan in the original amount of $2,477. Collateralized by
               land, building and assignment of rents in Flank; interest rate of
               Treasury  index plus 2%,  (7.99,  8.73% and 8.23% at December 31,
               1995,  1996 and  September 30, 1997,  respectively).  Interest is
               paid monthly on unpaid principal 
               balance.  Maturing in September 2002.............................            1,492           2,237           2,443
                                                                                       ----------      ----------      ----------

                                                                                       $   70,683      $   85,917      $   87,131
                                                                                       ==========      ==========      ==========
</TABLE>


                                      F-34


<PAGE>

                Notes to Combined Financial Statements, Continued

4.        Mortgage and Construction Loans Payable:



Approximate  future  maturities  of notes payable are as follows at December 31,
1996:


                      Year                                Amount
                      ----                                ------

                      1997                                        --
                      1998                              $     10,858
                      1999                                    62,322
                      2000                                    10,500
                      2001                                        --
                      Thereafter                               2,237
                                                        ------------

                                                        $     85,917
                                                        ============



5.        Operating Leases:

The properties  are leased to tenants under gross and net operating  leases with
initial term expiration dates ranging from 1997 to 2009.  Future minimum rentals
under  non-cancelable  operating  leases,  excluding  tenant  reimbursements  of
expenses, in effect at December 31, 1996, are approximately as follows:


                      Year                                    Amount
                      ----                                    ------

                      1997                              $     14,788
                      1998                                    13,467
                      1999                                    12,640
                      2000                                    12,297
                      2001                                    12,066
                      Thereafter                              79,943
                                                        ------------

                                                        $    145,201
                                                        ============


6.        Commitments and Contingencies:

From time to time, the Group is subject to routine litigation  incidental to its
business.  The Group believes that the results of any pending legal  proceedings
will not have a materially adverse effect on the Group's financial  condition or
results of operations.



                                      F-35

<PAGE>


                Notes to Combined Financial Statements, Continued


7.        Subsequent Event:

On October 14, 1997, all of the mortgage notes payable (Note 4) were  refinanced
and  replaced  with a $100,000  mortgage  note  which  bears  interest  at 7.5%.
Thereafter,  Royale  Investments,  Inc.  closed on the acquisition of the Group.
Neither transaction had any effect on these financial statements.



                                      F-36
<PAGE>
<TABLE>
<CAPTION>

==============================================================================  ==================================================
<S>                                                                               <C>

      No dealer, salesperson or other individual has been
authorized to give any information or to make any rep-
resentations not contained in this Prospectus and, if 
given or made, such information or representations must
not be relied upon as having been authorized by the                                           7,500,000 Common Shares
Company or any of the Underwriters. This Prospectus
does not constitute an offer to sell, or a solicitation of
an offer to buy, any securities other than the Common
Shares offered hereby, nor does it constitute an offer to                                             LOGO
sell or a solicitation of an offer to buy to any person in
any jurisdiction where, or to any person to whom, it is
unlawful to make such offer or solicitation.  Neither the
delivery of this Prospectus nor any sale made hereunder                                           Corporate Office
shall, under any circumstances, create an implication                                             Properties Trust
that the information contained herein is correct as of
any date subsequent to the date hereof.

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

        SUMMARY TABLE OF CONTENTS
                                                                         Page
                                                                                                    Common Shares
Summary..................................................................3
Risk Factors.............................................................15
The Company..............................................................25
Business and Growth Strategies...........................................27
Use of Proceeds..........................................................30
Price Range of Common Stock and Distributions............................31                     _______________________
Capitalization...........................................................32
Selected Financial Data..................................................33                       P R O S P E C T U S
Management's Discussion and Analysis of Financial Condition                                     _______________________
  and Results of Operations..............................................35
Properties...............................................................43
Management...............................................................60
Structure and Formation of the Company...................................66
Security Ownership of Management and Others..............................70
Certain Transactions.....................................................72                  Donaldson, Lufkin & Jenrette
Policies with Respect to Certain Activities..............................73                    Securities Corporation
Description of Common Shares.............................................77
Certain Provisions of Maryland Law, the Declaration of Trust
  and the Bylaws.........................................................82
Operating Partnership Agreement..........................................87                         BT Alex. Brown
Shares Available for Future Sale.........................................90
Federal Income Tax Considerations........................................91
Underwriting.............................................................100
Legal Matters............................................................102
Experts..................................................................102
Available Information....................................................103
Glossary.................................................................104
Index to Financial Statements............................................F-1
                                                                                                           , 1998

=============================================================================== ==================================================
</TABLE>


<PAGE>


                 PART II. INFORMATION NOT REQUIRED IN PROSPECTUS

Item 30.  Quantitative and Qualitative Disclosures About Market Risk

     The Company  does not engage in hedging or like  activities  and  therefore
does not have  any  material  exposure  to risk  due to  financial  instruments,
derivative financial instruments or derivative commodity instruments.

Item 31. Other Expenses of Issuance and Distribution.

     The  expenses in  connection  with the  issuance  and  distribution  of the
securities  being  registered are set forth in the following  table (all amounts
except the registration fee and the NASD fee are estimated):

           Registration fee......................................    $  26,716
           NASD fee..............................................        9,556
           Listing fee...........................................
           Printing and engraving expenses.......................
           Legal fees and expenses...............................
           Accountant's fees and expenses........................
           Blue Sky fees and expenses............................
           Transfer Agent and Registrar's fees and expenses......
           Miscellaneous.........................................

           Total.................................................    $
                                                                     ==========

     All  expenses in  connection  with the  issuance  and  distribution  of the
securities being offered will be borne by the Company.

Item 32 Sales to Special Parties.

     See Item 31.

Item 33 Recent Sales of Unregistered Securities.

     Since its  formation on January 22,  1998,  the  Registrant  has issued the
following  securities which were not registered under the Securities Act of 1933
as amended (the "Securities Act"):

     (i)  On January 22, 1998, the  Registrant  issued one Common Share to COPT,
          Inc.  for $100.  The  Common  Shares  was  issued in  reliance  on the
          exemption  from   registration   contained  in  Section  4(2)  of  the
          Securities Act.

     (ii) On March , 1998, the Registrant granted to Messrs. options exercisable
          for an  aggregate  of Common  Shares  under the  Incentive  Plan at an
          exercise price of $ per share.  The options were issued in reliance on
          the  exemption  from  registration  contained  in Section  4(2) of the
          Securities Act.

     In  addition,  the  Registrant's  predecessors  have  issued the  following
securities which were not registered under the Securities Act:

     (i)  On May 16, 1994,  the Company  granted to its then  directors  options
          exercisable  for an aggregate  of 15,000  shares of Common Stock under
          the Option Plan at an exercise price of $9.875 

                                      II-1
<PAGE>

          per share.  The options were issued in reliance on the exemption  from
          registration contained in Section 4(2) of the Securities Act.

     (ii) On May 15, 1995,  the Company  granted to its then  directors  options
          exercisable  for an aggregate  of 15,000  shares of Common Stock under
          the Option Plan at an exercise price of $5.375 per share.  The options
          were issued in reliance on the exemption from  registration  contained
          in Section 4(2) of the Securities Act.

     (iii)On May 20, 1996,  the Company  granted to its then  directors  options
          exercisable  for an aggregate  of 15,000  shares of Common Stock under
          the Option Plan at an exercise price of $5.625 per share.  The options
          were issued in reliance on the exemption from  registration  contained
          in Section 4(2) of the Securities Act.

     (iv) On May 19, 1997,  the Company  granted to its then  directors  options
          exercisable  for an aggregate  of 15,000  shares of Common Stock under
          the Option Plan at an exercise  price of $5.25 per share.  The options
          were issued in reliance on the exemption from  registration  contained
          in Section 4(2) of the Securities Act.

     (v)  On October 14, 1997,  the Company  issued a total of 600,000 shares of
          Common  Stock to Messrs.  Hamlin and  Shidler in  connection  with the
          Transactions.  The shares of Common  Stock were  issued in reliance on
          the  exemption  from  registration  contained  in Section  4(2) of the
          Securities Act.

     (vi) On October 14, 1997, the Company granted to Messrs.  Hamlin,  Shidler,
          Sweet and Walton options exercisable for an aggregate of 10,000 shares
          of Common  Stock under the Option  Plan at an exercise  price of $7.59
          per share.  The shares of Common  Stock were issued in reliance on the
          exemption  from   registration   contained  in  Section  4(2)  of  the
          Securities Act.

Item 34. Indemnification of Trustees and Officers.

     The Maryland  REIT Law permits a Maryland real estate  investment  trust to
include in its  declaration  of trust a provision  limiting the liability of its
trustees and officers to the trust and its shareholders for money damages except
for liability resulting from (a) actual receipt of an improper benefit or profit
in  money,  property  or  services  or  (b)  active  and  deliberate  dishonesty
established by a final  judgment as being  material to the cause of action.  The
Declaration  of  Trust  of  the  Registrant  contains  such  a  provision  which
eliminates  such liability to the maximum extent  permitted by the Maryland REIT
Law.

     The  Declaration of Trust of the  Registrant  authorizes it, to the maximum
extent  permitted by Maryland law, to obligate itself to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former trustee or officer or (b) any individual  who, while a
trustee of the  Registrant and at the request of the  Registrant,  serves or has
served another real estate investment  trust,  corporation,  partnership,  joint
venture,  trust,  employee  benefit plan or any other  enterprise  as a trustee,
director,  officer or partner of such real estate investment trust, corporation,
partnership,  joint venture,  trust,  employee  benefit plan or other enterprise
from and against any claim or liability to which such person may become  subject
or which  such  person  may incur by reason of his or her status as a present or
former  Trustee  or  officer of the  Registrant.  The  Bylaws of the  Registrant
obligate it, to the maximum  extent  permitted by Maryland law, to indemnify and
to pay or reimburse  reasonable  expenses in advance of final  disposition  of a
proceeding  to (a) any present of former  trustee or officer who is made a party
to the  proceeding  by  reason  of his  service  in  that  capacity  or (b)  any
individual  who, while a Trustee or officer of the Registrant and at the request
of the Registrant,  serves or has served another real estate  investment  trust,
corporation,  partnership,  joint venture,  trust,  employee benefit plan or any
other enterprise as a trustee,  director, officer or partner of such real estate
investment trust, corpor-


                                      II-2
<PAGE>

ation,  partnership,  joint  venture,  trust,  employee  benefit  plan or  other
enterprise and who is made a party to the proceeding by reason of his service in
that capacity,  against any claim or liability to which he may become subject by
reason of such  status.  The  Declaration  of Trust and Bylaws  also  permit the
Registrant  to  indemnify  and  advance  expenses  to any  person  who  served a
predecessor of the Registrant in any of the  capacities  described  above and to
any  employee or agent of the  Registrant  to indemnify a trustee or officer who
has  been  successful,  on  the  merits  or  otherwise,  in the  defense  of any
proceeding  to  which  he is made a  party  by  reason  of his  service  in that
capacity.

     The Maryland  REIT Law permits a Maryland real estate  investment  trust to
indemnify  and advance  expenses to its trustees and officers to the same extent
as permitted by the Maryland General  Corporation Law (the "MGCL") for directors
and  officers  of  Maryland  corporations.  The MGCL  permits a  corporation  to
indemnify its present and former  directors and officers,  among other,  against
judgments,  penalties,  fines,  settlements  and  reasonable  expenses  actually
incurred by them in  connection  with any  proceeding  to which they may be made
party by  reason  of their  service  in those or other  capacities  unless it is
established that (a) the act or omission of the director or officer was material
to the matter giving rise to the  proceeding  and (i) was committed in bad faith
or (ii) was the result of active and deliberate dishonesty,  (b) the director or
officer actually  received an improper  personal  benefit in money,  property or
services or (c) in the case of any criminal proceeding,  the director or officer
had reasonable cause to believe that the act or omission was unlawful.  However,
under the MGCL, a Maryland corporation may not indemnify for an adverse judgment
in a suit by or in the right of the  corporation  or for a judgment of liability
on the basis that personal  benefit was  improperly  received,  unless in either
case a court orders indemnification and then only for expenses. In addition, the
MGCL  permits a  corporation  to advance  reasonable  expenses  to a director or
officer  upon the  corporation's  receipt  of (a) a written  affirmation  by the
director  or officer of his good faith  belief  that he has met the  standard of
conduct  necessary  for  indemnification  by the  corporation  and (b) a written
undertaking  by him or on his behalf to repay the amount paid or  reimbursed  by
the  corporation  if it shall  ultimately  be  determined  that the  standard of
conduct was not met.

     The Operating Partnership Agreement provides that the Operating Partnership
shall indemnify the Registrant,  as general partner, and each director,  officer
and  shareholder  of the  Registrant  and each person  (including any affiliate)
designated as an agent by the Registrant to the fullest extent  permitted  under
the Delaware  Revised Uniform  Limited  Partnership Act from and against any and
all losses (including reasonable attorney's fees), and any other amounts arising
out of or in connection  with any claim,  relating to or resulting  (directly or
indirectly)  from the  operations  of the Operating  Partnership,  in which such
indemnified  party  becomes  involved,  or  reasonably  believes  it may  become
involved, as a result of its acting in the referred to capacity.

     Reference is made to the form of Underwriting Agreement filed as an exhibit
to this Registration  Statement pursuant to which the underwriters will agree to
indemnify the Company and its trustees and officers against certain liabilities,
including liabilities under the Securities Act.

Item 35. Treatment of Proceeds from Stock Being Registered.

     The  consideration  to be  received by the  Registrant  for sales of Common
Shares registered hereby will be credited to the appropriate capital account.

Item 36. Financial Statements and Exhibits.

     (a) Financial Statements

Corporate Office Properties Trust, Inc.
Pro Forma Consolidated Combined Financial Statements (unaudited):
Pro Forma Consolidated combined Statements of Income for


                                      II-3
<PAGE>

  the year ended December 31, 1997
Pro Forma Consolidated Balance Sheet as of December 31, 1997
Historical:
Report of Independent Accountants
Consolidated Balance Sheets as of December 31, 1996 and 1997
Consolidated  Statements  of Operations  for the years ended  December 31, 1995,
1996 and 1997 Consolidated Statements of Cash Flows for the years ended December
31, 1995, 1996 and 1997 Notes to Consolidated Financial Statements

Schedule III
Real Estate and Accumulated Depreciation as of December 31, 1997

The Office Properties
Report of Independent Accountants
Combined  Balance  Sheets  as of  December  31,  1996  and  September  30,  1997
(unaudited)  Combined  Statements of Operations for the years ended December 31,
1995 and 1996 and for the nine month periods  ended  September 30, 1997 and 1996
(unaudited)  Combined  Statements  of  Partners'  Capital  for the  years  ended
December  31, 1995 and 1996 and for the nine month period  ended  September  30,
1997 Combined Statements of Cash Flows for the years ended December 31, 1995 and
1996 and for the nine month periods  ended  September 30, 1997 and 1996 Notes to
Combined Financial Statements

     (b) Exhibits


Exhibit No.         Description

1.1       Form of Underwriting Agreement.*

2.1       Agreement and Plan of Merger,  dated as of January 31, 1998, among the
          Registrant,  the  Maryland  Company  and the  Company  (filed with the
          Trust's  Registration  Statement  on Form  S-4  (Commission  File  No.
          333-45649) and incorporated herein by reference).

2.2       Formation/Contribution  Agreement dated September 7, 1997, as amended,
          by and among the  Company  and  certain  subsidiary  corporations  and
          partnerships  regarding  the  Transactions  (filed with the  Company's
          Current Report on Form 8-K on October 29, 1997 and incorporated herein
          by reference).

2.3       Agreement  and Plan of  Reorganization  between  the Company and Crown
          Advisors, Inc. (filed with the Company's Current Report on Form 8-K on
          October 29, 1997 and incorporated herein by reference).

2.4       Limited  Partnership  Agreement  of the  Operating  Partnership  dated
          October 14, 1997 (filed with the Company's  Current Report on Form 8-K
          on October 29, 1997 and incorporated herein by reference).

2.5       Amended and Restated  Partnership  Agreement  of Blue Bell  Investment
          Company,  L.P. (filed with the Company's Current Report on Form 8-K on
          October 29, 1997 and incorporated herein by reference).

2.6       Amended  and  Restated   Partnership   Agreement  of  South  Burnswick
          Investors,  L.P. (filed with the Company's  Current Report on Form 8-K
          on October 29, 1997 and incorporated herein by reference).



                                      II-4
<PAGE>

2.7       Amended and Restated Partnership Agreement of ComCourt Investors, L.P.
          (filed with the  Company's  Current  Report on Form 8-K on October 29,
          1997 and incorporated herein by reference).

2.8       Amended and Restated Partnership  Agreement of 6385 Flank, L.P. (filed
          with the Company's  Current Report on Form 8-K on October 29, 1997 and
          incorporated herein by reference).

3.1       Amended and Restated  Declaration  of Trust of Registrant  (filed with
          the Registrant's  Registration  Statement on Form S-4 (Commission File
          No. 333-45649) and incorporated herein by reference).

3.2       Bylaws  of  Registrant  (filed  with  the  Registrant's   Registration
          Statement on Form S-4 (Commission File No. 333-45649) and incorporated
          herein by reference).

4.1       Form of certificate for the  Registrant's  Common Shares of Beneficial
          Interest,  $0.01  par value per  share  (filed  with the  Registrant's
          Registration Statement on Form S-4 (Commission File No. 333-45649) and
          incorporated herein by reference).

5.1       Opinion  of Cahill  Gordon & Reindel  regarding  the  legality  of the
          securities being registered hereby.*

8.1       Opinion of Cahill Gordon & Reindel as to certain tax matters.*

10.1      Clay W. Hamlin III  Employment  Agreement  dated October 14, 1997 with
          the Operating  Partnership (filed with the Company's Current Report on
          Form 8-K on October 29, 1997, and incorporated herein by reference).

10.2      Registration Rights Agreement dated October 14, 1997, as amended,  for
          the benefit of certain  shareholders of the Registrant (filed with the
          Company's  Current  Report  on  Form  8-K on  October  29,  1997,  and
          incorporated herein by reference).

10.3      Management Agreement between Registrant and Glacier Realty, LLC (filed
          with the Company's Current Report on Form 8-K on October 29, 1997, and
          incorporated herein by reference).

10.4      Senior Secured Credit Agreement dated October 13, 1997 (filed with the
          Company's  Current  Report  on  Form  8-K on  October  29,  1997,  and
          incorporated herein by reference).

10.5      Corporate Office Properties Trust 1998 Long Term Incentive Plan (filed
          with the Registrant's  Registration  Statement on Form S-4 (Commission
          File No. 333-45649) and incorporated herein by reference).

10.6      Stock Option Plan for Directors (filed with Royale Investments, Inc.'s
          Form 10-KSB for the year ended December 31, 1993  (Commission File No.
          0-20047) and incorporated herein by reference).

10.7      Lease Agreement between Blue Bell Investment Company,  L.P. and Unisys
          Corporation dated March 12, 1997 with respect to lot A (filed with the
          Registrant's  Registration  Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

10.8      Lease Agreement between Blue Bell Investment Company,  L.P. and Unisys
          Corporation dated March 12, 1997 with respect to lot B (filed with the
          Registrant's  Registration  



                                      II-5
<PAGE>

          Statement on Form S-4 (Commission File No. 333-45649) and incorporated
          herein by reference).

10.9      Lease Agreement between Blue Bell Investment Company,  L.P. and Unisys
          Corporation dated March 12, 1997 with respect to lot C (filed with the
          Registrant's  Registration  Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

10.11     Amended and Restated Lease between South Brunswick  Investors L.P. and
          International  Business Machines Corporation dated August 11, 1995, as
          amended (filed with the  Registrant's  Registration  Statement on Form
          S-4  (Commission  File  No.  333-45649)  and  incorporated  herein  by
          reference).

10.12     Agreement of Lease between South Brunswick Investors L.P. and Teleport
          Communications  Group, Inc. dated February 20, 1996, as amended (filed
          with the Registrant's  Registration  Statement on Form S-4 (Commission
          File No. 333-45649) and incorporated herein by reference).

10.13     Agreement of Lease between South Brunswick Investors L.P. and Teleport
          Communications  Group,  Inc.  dated  August 19,  1996  (filed with the
          Registrant's  Registration  Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

16.1      Letter to the Commission from Lurie, Besikof, Lapidus & Co., LLP dated
          November 4, 1997 (filed with  Company's  Current Report on Form 8-K on
          November 6, 1997, and incorporated herein by reference).

21.1      Subsidiaries of Registrant.*

23.1      Consent of Cahill Gordon & Reindel (included in Exhibit 5.1).

23.2      Consent of Coopers & Lybrand L.L.P.

24.1      Powers of attorney  (included  on signature  page to the  Registration
          Statement).

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

*         To be filed by amendment.

Item 36.  Undertakings.

     (a) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

     (b) The undersigned Registrant hereby undertakes:



                                      II-6
<PAGE>

          (1) For purposes of determining any liability under the Securities Act
     of 1933, as amended,  the  information  omitted from the form of prospectus
     filed as part of a  registrant  statement in reliance  upon Rule 430A,  and
     contained in the form of  prospectus  filed by the  Registrant  pursuant to
     Rule 424(b)(1) or (4) or 497(h) under the  Securities  Act, shall be deemed
     to be part of the  registration  statement  as of the time it was  declared
     effective.

          (2) For the purpose of determining  any liability under the Securities
     Act of  1933,  each  post-effective  amendment  that  contains  a  form  of
     prospectus shall be deemed to be a new registration  statement  relating to
     the securities offered therein, and the offering of such securities at that
     time shall be deemed to be the initial bona fide offering thereof.




                                      II-7
<PAGE>


                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing on Form  S-11 and has duly  caused  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Philadelphia,  State of Pennsylvania,  on the 4th day
of March, 1998.


                                   CORPORATE OFFICE PROPERTIES TRUST



                                   By:    /s/ Clay W. Hamlin, III
                                          -------------------------------------
                                          Clay W. Hamlin, III
                                          President and Chief Executive Officer


                               Powers of Attorney

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated. Each person whose signature appears below
hereby  constitutes Clay W. Hamlin,  III and Thomas D. Cassel,  and each of them
singly,  such  person's  true and  lawful  attorneys,  each with  full  power of
substitution  to sign for such  person and in such  person's  name and  capacity
indicated  below,  any  and  all  amendments  to  this  Registration  Statement,
including  post-effective  amendments  thereto,  and to file the  same  with the
Securities  and  Exchange  Commission,  hereby  ratifying  and  confirming  such
person's  signature  as it may be  signed  by  said  attorneys  to any  and  all
amendments.

        Signatures                         Title                      Date
        ----------                         -----                      ----

    /s/ Jay H. Shidler            Chairman of the Board            March 4, 1998
- ------------------------------        and Trustee
     (Jay H. Shidler)

 /s/ Clay W. Hamlin, III          President and Chief Executive    March 4, 1998
- ------------------------------        Officer, Trustee
   (Clay W. Hamlin, III)              (Principal Executive
                                       Officer

   /s/ Thomas D. Cassel           Vice President, Finance          March 4, 1998
 -----------------------------        (Principal Accounting
    (Thomas D. Cassel)                and Financial Officer

  /s/ Vernon R. Beck              Vice Chairman of the Board       March 4, 1998
- -------------------------------       and Trustee
     (Vernon R. Beck)

  /s/ Kenneth D. Wethe                                             March 4, 1998
- -------------------------------   Trustee
    (Kenneth D. Wethe)


    /s/ Allen C. Gehrke           Trustee                          March 4, 1998
- -------------------------------
     (Allen C. Gehrke)



                                  II-8
<PAGE>

        Signatures                         Title                      Date
        ----------                         -----                      ----
     /s/ William H. Walton
- -------------------------------   Trustee                          March 4, 1998
        (William H. Walton)

     /s/ Kenneth S. Sweet, Jr.    Trustee                          March 4, 1998
- -------------------------------
      (Kenneth S. Sweet, Jr.)




                                      II-9
<PAGE>


                                                                        Page
Exhibit No.                  Description                                Number
- ----------                   -----------                                ------

1.1       Form of Underwriting Agreement.

2.1       Agreement  and Plan of Merger,  dated as of January 31,
          1998,  among the Registrant,  the Maryland  Company and
          the Company (filed with the  Registrant's  Registration
          Statement on Form S-4 (Commission  File No.  333-45649)
          and incorporated herein by reference).

2.2       Formation/Contribution  Agreement  dated  September  7,
          1997, as amended,  by and among the Company and certain
          subsidiary  corporations and partnerships regarding the
          Transactions  (filed with the Company's  Current Report
          on Form 8-K on October 29, 1997 and incorporated herein
          by reference).

2.3       Agreement  and  Plan  of  Reorganization   between  the
          Company  and  Crown  Advisors,  Inc.  (filed  with  the
          Company's  Current  Report on Form 8-K on  October  29,
          1997 and incorporated herein by reference).

2.4       Limited   Partnership   Agreement   of  the   Operating
          Partnership  dated  October  14,  1997  (filed with the
          Company's  Current  Report on Form 8-K on  October  29,
          1997 and incorporated herein by reference).

2.5       Amended and Restated Partnership Agreement of Blue Bell
          Investment  Company,  L.P.  (filed  with the  Company's
          Current  Report  on Form 8-K on  October  29,  1997 and
          incorporated herein by reference).

2.6       Amended and  Restated  Partnership  Agreement  of South
          Burnswick  Investors,  L.P.  (filed with the  Company's
          Current  Report  on Form 8-K on  October  29,  1997 and
          incorporated herein by reference).

2.7       Amended and Restated Partnership  Agreement of ComCourt
          Investors,  L.P.  (filed  with  the  Company's  Current
          Report on Form 8-K on October 29, 1997 and incorporated
          herein by reference).

2.8       Amended  and  Restated  Partnership  Agreement  of 6385
          Flank, L.P. (filed with the Company's Current Report on
          Form 8-K on October 29, 1997 and incorporated herein by
          reference).

3.1       Amended and Restated Declaration of Trust of Registrant
          (filed with the Registrant's  Registration Statement on
          Form   S-4   (Commission   File  No.   333-45649)   and
          incorporated herein by reference).

3.2       Bylaws  of  Registrant  (filed  with  the  Registrant's
          Registration Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

4.1       Form of certificate for the Registrant's  Common Shares
          of  Beneficial  Interest,  $0.01  par  value  per share
          (filed with the Registrant's  Registration Statement on
          Form   S-4   (Commission   File  No.   333-45649)   and
          incorporated herein by reference).

5.1       Opinion  of  Cahill  Gordon  &  Reindel  regarding  the
          legality of the securities being registered hereby.

8.1       Opinion of Cahill  Gordon & Reindel  as to certain  tax
          matters.


<PAGE>
                                                                        Page
Exhibit No.                  Description                                Number
- ----------                   -----------                                ------

10.1      Clay W. Hamlin III Employment  Agreement  dated October
          14, 1997 with the Operating Partnership (filed with the
          Company's  Current  Report on Form 8-K on  October  29,
          1997, and incorporated herein by reference).

10.2      Registration  Rights  Agreement  dated October 14, 1997
          for  the  benefit  of  certain   shareholders   of  the
          Registrant  (filed with the Company's Current Report on
          Form 8-K on October 29, 1997, and  incorporated  herein
          by reference).

10.3      Management  Agreement  between  Registrant  and Glacier
          Realty, LLC (filed with the Company's Current Report on
          Form 8-K on October 29, 1997, and  incorporated  herein
          by reference).

10.4      Senior Secured Credit  Agreement dated October 13, 1997
          (filed with the Company's Current Report on Form 8-K on
          October   29,   1997,   and   incorporated   herein  by
          reference).

10.5      Corporate  Office   Properties  Trust  1998  Long  Term
          Incentive    Plan   (filed   with   the    Registrant's
          Registration Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

10.6      Stock  Option  Plan for  Directors  (filed  with Royale
          Investments,  Inc.'s  Form  10-KSB  for the year  ended
          December  31, 1993  (Commission  File No.  0-20047) and
          incorporated herein by reference).

10.7      Lease Agreement  between Blue Bell Investment  Company,
          L.P. and Unisys  Corporation  dated March 12, 1997 with
          respect   to  lot  A  (filed   with  the   Registrant's
          Registration Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

10.8      Lease Agreement  between Blue Bell Investment  Company,
          L.P. and Unisys  Corporation  dated March 12, 1997 with
          respect   to  lot  B  (filed   with  the   Registrant's
          Registration Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

10.9      Lease Agreement  between Blue Bell Investment  Company,
          L.P. and Unisys  Corporation  dated March 12, 1997 with
          respect   to  lot  C  (filed   with  the   Registrant's
          Registration Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).

10.11     Amended and  Restated  Lease  between  South  Brunswick
          Investors  L.P.  and  International  Business  Machines
          Corporation  dated August 11, 1995,  as amended  (filed
          with the  Registrant's  Registration  Statement on Form
          S-4  (Commission  File No.  33345649) and  incorporated
          herein by reference).

10.12     Agreement of Lease  between South  Brunswick  Investors
          L.P.  and Teleport  Communications  Group,  Inc.  dated
          February   20,  1996,   as  amended   (filed  with  the
          Registrant's   Registration   Statement   on  Form  S-4
          (Commission File No. 333-45649) and incorporated herein
          by reference).

10.13     Agreement of Lease  between South  Brunswick  Investors
          L.P.  and Teleport  Communications  Group,  Inc.  dated
          August   19,   1996   (filed   with  the   Registrant's
          Registration Statement on Form S-4 (Commission File No.
          333-45649) and incorporated herein by reference).


<PAGE>

16.1      Letter to the Commission from Lurie, Besikof, Lapidus &
          Co., LLP dated  November 4, 1997 (filed with  Company's
          Current  Report on Form 8-K on  November  6, 1997,  and
          incorporated herein by reference).

21.1      Subsidiaries of Registrant.

23.1      Consent of Cahill Gordon & Reindel (included in Exhibit
          5.1).

23.2      Consent of Coopers & Lybrand L.L.P.

24.1      Powers of attorney  (included on signature  page to the
          Registration Statement).


                                                                    Exhibit 23.2


                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the inclusion in this  registration  statement on Form S-11 of (1)
our reports dated February 24, 1998 on our audits of the consolidated  financial
statements  and  financial  statement  schedule of Corporate  Office  Properties
Trust,  Inc.;  and (2) our  report  dated  December  5, 1997 on our audit of the
combined financial  statements of The Office Properties.  We also consent to the
reference to our firm under the caption "EXPERTS".


/s/COOPERS & LYBRAND L.L.P.
Philadelphia, Pennsylvania
March 6, 1998




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