PACIFIC GULF PROPERTIES INC
8-K/A, 1998-08-12
REAL ESTATE INVESTMENT TRUSTS
Previous: MID AMERICA APARTMENT COMMUNITIES INC, 8-K/A, 1998-08-12
Next: MACE SECURITY INTERNATIONAL INC, DEF 14A, 1998-08-12



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 8-K/A


                                 CURRENT REPORT


     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


          Date of Report (Date of earliest event reported) July 2, 1998


                         Commission File Number: 1-12546



                          PACIFIC GULF PROPERTIES INC.
             (Exact name of Registrant as specified in its Charter)

<TABLE>
<S>                                     <C>       
      MARYLAND                                      33-0577520
(State of Incorporation)                 (I.R.S. Employer Identification No.)
</TABLE>


        4220 VON KARMAN, 2ND FLOOR, NEWPORT BEACH, CALIFORNIA, 92660-2002
          (Address of principal executive offices, including zip code)

                                  714-223-5000
              (Registrant's telephone number, including area code)


<PAGE>   2
This report amends the Current Report on Form 8-K dated July 2, 1998 to reflect
certain property acquisitions completed by Pacific Gulf Properties subsequent to
March 31, 1998. The pro forma consolidated financial statements have been
amended to reflect these acquisitions.

ITEM 2.  ACQUISITION OF ASSETS.

         Pacific Gulf Properties Inc. (the "Company") completed the following
         property acquisitions. Each of the properties is located within a 
         region where the Company currently maintains a regional office:

         NEW ACQUISITIONS

         ACQUISITION OF KOLL INDUSTRIAL PORTFOLIO

         On June 18, 1998, the Company acquired four industrial properties
         located in Orange County, California (collectively referred to as the
         "Koll Industrial Portfolio") for a total consideration of $41,800,000.
         As a result of this acquisition, the Company increased its industrial
         holdings in the Orange County market from 2,821,000 to 3,517,000
         leasable square feet. The Properties purchased were as follows:
<TABLE>
<CAPTION>
                                                                  Leasable
                Property Name                      Location     Square Feet  Purchase Price
                ---------------------------------------------------------------------------
               <S>                            <C>                  <C>       <C>         
                KBC-Garden Grove              Garden Grove, CA      208,000   $ 11,650,000
                KBC-Irvine                    Irvine, CA            129,000     11,200,000
                KBC-Tustin                    Tustin, CA            299,000     15,950,000
                KBC-KW                        Tustin, CA             60,000      3,000,000
                                                                ---------------------------

                                                                    696,000   $ 41,800,000
                                                                ===========================
</TABLE>

         The Company completed the acquisition of the Koll Industrial Portfolio
         from entities controlled by Koll Company Properties, a real estate
         developer. The seller entities included: KBD Partners, Garden Grove
         Associates, Fagerhom Family Partners, L.P., Koll Tustin Business Center
         Ltd., and Koll-KW, Ltd. The Company plans to spend an aggregate of
         $721,000 for capital improvements related to these properties. In
         connection with the acquisition, the Company assumed existing mortgage
         indebtedness totaling $2,428,000 secured by the KBC - Garden Grove
         property and certain liabilities (primarily tenant security deposits)
         totaling $220,000. The Company funded the remainder of the purchase
         price utilizing borrowings under its credit facilities.


                                      -1-
<PAGE>   3
         ITEM 7.      FINANCIAL STATEMENTS AND EXHIBITS.

         (a) See Index to Financial Statements attached hereto.

         (b)   Exhibits

               Acquisition Agreement

              10.1 Agreement of Purchase and Sale and Joint Escrow Instructions
                   between Pacific Gulf Properties Inc. and several seller
                   entities affiliated with Koll Company Properties for the 
                   acquisition of the Koll Industrial Portfolio.

               Consent

               23.1  Consent of Independent Auditors


                                      -2-
<PAGE>   4
                                          SIGNATURES


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

PACIFIC GULF PROPERTIES INC.




/s/ Donald G. Herrman
- --------------------------------------
Donald G. Herrman
Executive Vice President,
Chief Financial Officer and Secretary



DATED: August 12, 1998



                                      -3-
<PAGE>   5
<TABLE>
<CAPTION>
                          PACIFIC GULF PROPERTIES INC.

                          INDEX TO FINANCIAL STATEMENTS


                                                                                           Page
                                                                                          -------
<S>                                                                                       <C>
PRO FORMA FINANCIAL INFORMATION (UNAUDITED).............................................      5

Pro Forma Condensed Consolidated Balance Sheet as of March 31, 1998.....................      5

Pro Forma Condensed Consolidated Statement of Operations for the Three Months Ended
    March 31, 1998......................................................................      6

Pro Forma Condensed Consolidated Statement of Operations for the Year Ended December 31,
    1997................................................................................      7

Notes to Pro Forma Condensed Consolidated Financial Statements..........................      8


KOLL INDUSTRIAL PORTFOLIO

Report of Independent Auditors..........................................................     23

Combined Statement of Revenues and Certain Expenses for the Year Ended December 31, 1997
    and the Three Months Ended March 31, 1998 (Unaudited)...............................     24

Notes to Combined Statement of Revenues and Certain Expenses............................     25
</TABLE>



                                      -4-
<PAGE>   6
<TABLE>
<CAPTION>
                                 PACIFIC GULF PROPERTIES INC.
                        PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

                                        MARCH 31, 1998
                                         (UNAUDITED)
                                    (DOLLARS IN THOUSANDS)

                                                                  KOLL
                                                    COMPANY    INDUSTRIAL          COMPANY
                                                  HISTORICAL   PORTFOLIO          PRO FORMA
                                                 ----------------------------------------------
<S>                                                <C>          <C>               <C>      
ASSETS
Real estate, net
   Operating properties                            $ 715,339    $  41,800(A)      $ 757,139
   Properties under development                       36,953            -            36,953
Cash and cash equivalents                              3,526            -             3,526
Accounts receivable                                    3,894            -             3,894
Other assets                                          13,775            -            13,775
                                                 ==============================================
                                                   $ 773,487    $  41,800         $ 815,287
                                                 ==============================================

LIABILITIES AND SHAREHOLDERS' EQUITY
Loans payable                                      $ 256,976    $   2,428(A)      $ 259,404
Line of credit                                        77,869       39,152(A)        117,021
Accounts payable and accrued liabilities              11,692          220(A)         11,912
Dividends payable                                      9,602            -             9,602
Convertible subordinated debentures                   12,376            -            12,376
                                                 ----------------------------------------------
                                                     368,515       41,800           410,315
                                                 ----------------------------------------------

Minority interest in consolidated partnerships        18,207            -            18,207

Shareholders' equity
    Preferred stock                                       28            -                28
    Common shares                                        200            -               200
    Outstanding restricted stock                        (771)           -              (771)
    Additional paid-in capital                       411,252            -           411,252
    Distributions in excess of earnings              (23,944)           -           (23,944)
                                                 ----------------------------------------------
                                                     386,765            -           386,765
                                                 ----------------------------------------------

                                                   $ 773,487    $  41,800         $ 815,287
                                                 ==============================================
</TABLE>


The accompanying notes are an integral part of the pro forma condensed
consolidated financial statements.



                                      -5-
<PAGE>   7
<TABLE>
<CAPTION>

                                 PACIFIC GULF PROPERTIES INC.
                   PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

                          FOR THE THREE MONTHS ENDED MARCH 31, 1998
                                         (UNAUDITED)
                            (IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                                     KOLL           
                          COMPANY                                  INDUSTRIAL        COMPANY
                         HISTORICAL  ADJUSTMENTS     AS ADJUSTED   PORTFOLIO        PRO FORMA
                        ----------- ------------   -------------- ------------      ---------
<S>                       <C>          <C>             <C>       <C>                <C>      
REVENUES
Rental income
    Industrial                                                                               
        properties      $  16,307    $1,024(B)        $17,331      $ 1,479(J)       $  18,810
    Multifamily                                                                             
        properties          9,011         -             9,011            -              9,011
                        -------------------           --------------------          ---------
                           25,318     1,024            26,342        1,479             27,821
EXPENSES
Rental property
    expenses
    Industrial                                                                             
        properties          3,783       278(B)          4,061          305(J)           4,366
    Multifamily                                                                             
        properties          3,238         -             3,238            -              3,238
                        -------------------           --------------------          ---------
                            7,021       278             7,299          305              7,604

Depreciation                4,390       163(C)          4,553          333(L)           4,886
Interest                    5,275       555(D)          5,759          728(K)           6,487
                                        (71)(E) 

General and                                                                                 
    administrative          1,111         -             1,111            -              1,111

Minority interest in
    earnings of                                                                            
    consolidated
    partnerships              106        57(F)            163            -               163
                        -------------------           --------------------         ---------

NET INCOME                  7,415        42             7,457          113             7,570
Requirements                1,207         -             1,207            -             1,207
                        -------------------           --------------------         ---------

INCOME AVAILABLE TO
    COMMON
    SHAREHOLDERS          $ 6,208    $   42           $ 6,250      $   113          $   6,363
                          =================           ====================          =========

WEIGHTED AVERAGE
    COMMON SHARES
    OUTSTANDING(N)      19,970,602                                                 19,970,602
                        ==========                                                 ==========

NET INCOME PER COMMON
    SHARE               $     0.31                                                 $     0.32
                        ==========                                                 ==========
</TABLE>


The accompanying notes are an integral part of the pro forma financial
statements.

                                      -6-
<PAGE>   8
<TABLE>
<CAPTION>
                          PACIFIC GULF PROPERTIES INC.
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

                      FOR THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                                            KOLL                    
                                COMPANY                        AS        INDUSTRIAL        COMPANY
                              HISTORICAL  ADJUSTMENTS       ADJUSTED     PORTFOLIO        PRO FORMA
                             --------------------------   ----------------------------   -------------
<S>                            <C>          <C>              <C>           <C>             <C>      
REVENUES
Rental income
    Industrial properties      $  36,410    $32,186(B)       $68,596       $5,412(J)       $  74,008
    Multifamily properties        33,096      1,253(B)        34,349            -             34,349
                             --------------------------   ----------------------------   -------------
                                  69,506     33,439          102,945        5,412            108,357
EXPENSES
Rental property expenses
    Industrial properties          8,212      9,283(B)        17,495        1,213(J)          18,708
    Multifamily properties        12,754        331(B)        13,085            -             13,085
                             --------------------------   ----------------------------   -------------
                                  20,966      9,614           30,580        1,213             31,793

Depreciation                      12,008      5,608(H)        17,616          798(L)          18,414
Interest                          17,337       (241)(E)       24,954        2,911(K)          27,865
                                              8,140(I)   
                                    (282)(M) 
General and administrative         3,159          -            3,159            -              3,159
Minority interest in
    earnings in                                                                                     
    consolidated
    partnerships                     172        907(F)         1,079            -              1,079
                             --------------------------   ----------------------------   -------------

NET INCOME(O)                     15,864      9,693           25,557          490             26,047

Preferred dividends                                                                                 
    requirements                     855      3,972(G)         4,827            -              4,827
                             --------------------------   ----------------------------   -------------

INCOME AVAILABLE TO COMMON
    SHAREHOLDERS               $  15,009    $ 5,721          $20,730       $  490          $  21,220
                             ==========================   ============================   =============

WEIGHTED AVERAGE COMMON
    SHARES OUTSTANDING(N)     13,685,693                                                  19,913,158
                             ==============                                              =============

NET INCOME PER COMMON
    SHARE(O)                   $    1.10                                                     $  1.07
                             ==============                                              =============

</TABLE>

The accompanying notes are an integral part of the pro forma financial
statements.

                                      -7-
<PAGE>   9
                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


NOTE 1 - BASIS OF PRESENTATION

Pacific Gulf Properties Inc. (the "Company") was formed in 1993 and completed
its initial public offering in February 1994.

The Company purchased four industrial properties located in Orange County,
California on June 18, 1998 (collectively referred to as the "Koll Industrial
Portfolio"). The properties include: KBC-Garden Grove containing approximately
208,000 leasable square feet located in Garden Grove, California; KBC-Irvine
containing approximately 129,000 leasable square feet located in Irvine,
California; KBC-Tustin containing approximately 299,000 leasable square feet
located in Tustin, California; and KBC-KW containing approximately 60,000
leasable square feet located in Tustin, California.

Pro Forma Consolidated Balance Sheet

The Company's pro forma condensed consolidated balance sheet, presented as of
March 31, 1998, is based on the unaudited historical financial statements of the
Company as included in the Company's Quarterly Report on Form 10-Q, and has been
adjusted to reflect the acquisition of the Koll Industrial Portfolio.

Pro Forma Consolidated Statement of Operations for the Year Ended December 31,
1997

The Company's pro forma condensed consolidated statement of operations for the
year ended December 31, 1997 is based on the historical financial statements of
the Company as included in the Company's Annual Report on Form 10-K, and has
been adjusted to reflect the effect of the following transactions completed
within the periods reported herein or subsequent to March 31, 1998, as if the
transactions had occurred as of the beginning of the period:

(i)     the purchase in January and February 1997 of three
        warehouse/distribution facilities containing an aggregate of 521,000
        leasable square feet located in Washington and California ("January 1997
        Industrial Acquisitions") with proceeds from a public offering of
        2,300,000 shares of the Company's Common Stock consummated in January
        1997 (the "January 1997 Common Stock Offering");



                                      -8-
<PAGE>   10

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 1 - BASIS OF PRESENTATION (continued)

Pro Forma Consolidated Statement of Operations for the Year Ended December 31,
1997 (continued)

(ii)    the completion of the January 1997 Common Stock Offering and the
        application of net proceeds thereof as more fully described in a
        Prospectus Supplement filed with the Securities and Exchange Commission;

(iii)   the purchase of a warehouse/distribution facility in March 1997
        containing approximately 570,000 leasable square feet located in
        Woodland, California ("Woodland Distribution Center");

(iv)    the repayment in April 1997 of certain indebtedness totaling $7,000 with
        proceeds from the issuance of 270,270 shares of $.01 par value Class A
        Senior Cumulative Convertible Preferred Stock (the "Class A Preferred
        Stock");

(v)     the purchase of the following  properties utilizing proceeds from a
        public offering of 2,131,700 shares of the Company's Common Stock
        consummated in June 1997 (the "June 1997 Common Stock Offering"): (a)
        Algona Distribution Center, a warehouse/distribution facility containing
        approximately 250,000 leasable square feet located in Algona, Washington
        purchased for redevelopment purposes in January 1997; (b) a 12.8-acre
        land parcel located in Lake Forest, California purchased in May 1997,
        currently being developed as a multi-tenant industrial complex that will
        contain approximately 204,000 leasable square feet (the "Lake Forest
        Land Parcel"); (c) a 17.1-acre land parcel located within the Spectrum
        master-planned business community located in Irvine, California,
        currently being developed as a warehouse/distribution business park that
        will contain approximately 235,000 leasable square feet (the "Pacific
        Gulf Spectrum Land"); (d) a warehouse/ distribution center purchased in
        August 1997 containing approximately 360,000 leasable square feet of
        industrial space which the Company redeveloped for multi-tenant use (the
        "Vons Distribution Center" which together with the "Algona Distribution
        Center," the "Lake Forest Land Parcel," and the "Pacific Gulf Spectrum
        Land" are collectively referred to as the "Development Properties"); and
        (e) a controlling general partner interest in two partnerships that own
        two "active senior" apartment communities consisting of 551 units
        located in Escondido, California (the "Senior Apartments");

(vi)    the completion of the June 1997 Common Stock Offering and the
        application of the net proceeds thereof as more fully described in a
        Prospectus Supplement filed with the Securities and Exchange Commission;



                                      -9-
<PAGE>   11

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 1 - BASIS OF PRESENTATION (continued)

Pro Forma Consolidated Statement of Operations for the Year Ended December 31,
1997 (continued)

(vii)   the purchase in July 1997 of an industrial portfolio of five industrial
        properties containing approximately 1,532,000 leasable square feet
        located in California (the "AEW/Lincoln Properties") utilizing
        borrowings under the Company's acquisition facility and proceeds from
        the issuance of 470,588 shares of $.01 par value Class B Senior
        Cumulative Convertible Preferred Stock (the "Class B Preferred Stock");

(viii)  the purchase in September 1997 of an industrial park containing
        approximately 142,000 leasable square feet located in Concord,
        California (the "Concord Industrial Park");

(ix)    the purchase in October 1997 of a controlling general partner interest
        in the partnership that owns Eden Plaza/Eden Industrial Park, two
        industrial properties containing approximately 501,000 leasable square
        feet located in Hayward, California;

(x)     the borrowings in October 1997 under the Company's revolving line of
        credit to repay a $4.0 million maturing loan payable;

(xi)    the repayment in October 1997 of outstanding balances under the
        Company's acquisition facility with proceeds from a $34,000,000 term
        loan;

(xii)   The  issuance in October 1997 of an  additional  235,294  shares of
        Class B Preferred Stock;

(xiii)  the purchase of the  following  properties  utilizing in part  proceeds
        from a public offering of 4,250,000 shares of the Company's Common Stock
        (the "November 1997 Common Stock Offering"): (a) California Commerce
        Parks Portfolio, consisting of four industrial properties containing
        approximately 733,000 leasable square feet located in California
        purchased by the Company in December 1997; (b) Bradshaw Business Centre,
        a warehouse/distribution business center containing approximately
        114,000 leasable square feet located in Sacramento, California purchased
        by the Company in December 1997; (c) Horn Road Business Complex, a
        business complex consisting of 14 industrial buildings containing
        approximately 221,000 leasable square feet located in Sacramento,
        California purchased by the Company in December 1998; (d) Fullerton
        Business Center, a warehouse/distribution business park consisting of
        eight multi-tenant buildings containing 111,000 leasable square feet
        located in Fullerton, California purchased by the Company in December
        1997; (e) Norwood Industrial Park, a multi-tenant industrial park
        consisting of four building containing approximately 168,000 leasable
        square feet located in Sacramento, California purchased by the Company
        in December 1997;

                                      -10-
<PAGE>   12

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 1 - BASIS OF PRESENTATION (continued)

Pro Forma Consolidated Statement of Operations for the Year Ended December 31,
1997 (continued)

(xiv)   the completion of the November 1997 Common Stock Offering and the
        application of the net proceeds thereof as more fully described in a
        Prospectus Supplement filed with the Securities and Exchange Commission;

(xv)    the acquisition of three industrial properties ("Amresco Portfolio")
        containing approximately 543,000 leasable square feet located in Orange
        County, California, two acquired in November 1997 and the third property
        acquired in December 1997;

(xvi)   the purchase in December 1997 of an "active senior" multifamily
        community consisting of 273 apartment units located in Riverside,
        California ("Tyler Springs");

(xvii)  the purchase in December 1997 of four industrial properties containing
        approximately 619,000 leasable square feet located in California (the
        "Northwestern Portfolio") utilizing proceeds from the issuance of
        1,081,081 shares of Class A Preferred Stock and 705,883 shares of Class
        B Preferred Stock.

(xviii) the sale in December 1997 of a 279 unit multifamily community located in
        Oregon ("Waterhouse Apartments");

(xix)   the purchase in the quarter ended March 31, 1998 of the following
        industrial properties: (a) Mountain Avenue Business Park, an industrial
        park containing approximately 140,000 leasable square feet located in
        Upland, California purchased by the Company in January 1998 ("Mountain
        Avenue Business Park"); (b) Lurline Industrial Park, a multi-tenant
        industrial park containing approximately 125,000 leasable square feet
        located in Chatsworth, California purchased by the Company in January
        1998 ("Lurline Industrial Park"); (c) Valley View Industrial Center, an
        industrial center containing approximately 300,000 leasable square feet
        located in Las Vegas, Nevada purchased by the Company in February 1998
        ("Valley View Distribution Center"); (d) Los Alamitos Business Park, a
        business park containing approximately 125,000 leasable square feet
        located in Los Alamitos, California purchased by the Company in March
        1998("Los Alamitos Business Park); (e) Walnut Avenue Business Park, an
        industrial building containing approximately 76,000 leasable square feet
        located in Signal Hill, California purchased by the Company in March
        1998 ("Walnut Avenue Business Park"); and (f) Madison West Business
        Park, an industrial project containing approximately 147,000 leasable
        square feet located in Sacramento, California purchased by the Company
        in March 1998 ("Madison West Business Park");

(xx)    the purchase in March 1998 of a controlling general partner interest in
        a partnership that owns a 168,000 square foot distribution facility
        located in Garden Grove, California ("NW-Garden Grove");



                                      -11-
<PAGE>   13

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 1 - BASIS OF PRESENTATION (continued)

Pro Forma Consolidated Statement of Operations for the Year Ended December 31,
1997 (continued)

(xxi)   the repayment of the Company's existing revolving line of credit using a
        $40 million bridge loan facility in March 1998; and

(xxii) the purchase in June 1998 of the Koll Industrial Portfolio.

Pro Forma Consolidated Statement of Operations for the Three Months Ended March
31, 1998

The pro forma condensed consolidated statement of operations of the Company for
the three months ended March 31, 1998 is based on the unaudited historical
financial statements included in the Company's Quarterly Report on Form 10-Q,
and has been adjusted to reflect the effect of the following transactions
completed by the Company during the periods reported herein or subsequent to
March 31, 1998, as if the transactions had occurred as of the beginning of the
period:

(i)     the purchase in the first quarter ended March 31, 1998 of the following 
        industrial properties: (a) Mountain Avenue Business Park; (b) Lurline
        Industrial Park; (c) Valley View Industrial Center; (d) Los Alamitos
        Business Park; (e) Walnut Avenue Business; and (f) Madison West Business
        Park;

(ii)    the purchase in March 1998 of a controlling general partner interest in
        the partnership that owns NW-Garden Grove;

(iii)   the repayment of the Company's existing revolving line of credit using a
        $40 million bridge loan facility; and

(iv)    the purchase in June 1998 of the Koll Industrial Portfolio.

The pro forma condensed consolidated financial statements of the Company are not
necessarily indicative of what the Company's financial position or results of
operations would have been assuming the completion of the described transactions
as of the beginning of the periods indicated, nor does it purport to project the
Company's financial position or results of operations at any future date or for
any future period. In addition, the historical operating results for the three
months ended March 31,1998 are not necessarily indicative of the results to be
obtained by the Company for the year ending December 31, 1998. The following pro
forma information should be read in conjunction with "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and all of the
financial statements and notes thereto contained in the Company's Quarterly
Report on Form 10-Q for the quarter ended March 31,1998, and Company's Annual
Report on Form 10-K for the year ended December 31, 1997.

                                      -12-
<PAGE>   14

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)

NOTE 2 - PRO FORMA ADJUSTMENTS

(A)     Includes the following properties comprising the Koll Industrial 
        Portfolio purchased subsequent to March 31,1998 for a total 
        consideration of $41,800 as follows:
<TABLE>
<CAPTION>
                                                                          Leasable   
                                                                           Square     Purchase
         Property Name                                  Location           Feet        Price
        ---------------------------------------------------------------------------------------
       <S>                                             <C>                <C>       <C>
        KBC-Garden Grove                               Garden Grove, CA    208,000  $ 11,650
        KBC-Irvine                                     Irvine, CA          129,000    11,200
        KBC-Tustin                                     Tustin, CA          299,000    15,950
        KBC-KW                                         Tustin, CA           60,000     3,000
                                                                         ----------------------

                                                                           696,000  $ 41,800
                                                                         ======================
</TABLE>

        In connection with these purchases, the Company assumed a $2,428
        existing loan secured by the KBC-Garden Grove property, received credit
        through escrow for the assumption of tenant security deposits totaling
        approximately $220 and funded the remainder of the purchase price
        utilizing borrowings under its credit facilities ($39,152).

(B)     Represents the revenues and certain expenses of the properties acquired
        by the Company during 1997 and 1998 for the period prior to their date
        of acquisition (adjusted to reflect increased property taxes based on
        the properties' acquisition cost and current property tax rates) reduced
        by revenue and expenses of the Waterhouse property prior to its sale in
        December 1997:
<TABLE>
<CAPTION>
                                          For the Three Months Ended March 31, 1998
                             -----------------------------------------------------------------------
                                                                                     Madison
                            Mountain            Valley               Los      Walnut   West
                              Ave.    Lurline    View        NW-    Alamitos   Ave.    Ave.
                            Business Industrial Industrial Garden  Business  Business Business
                             Park     Park      Center     Grove    Park     Park       Park   Total
                             -----------------------------------------------------------------------
<S>                           <C>       <C>     <C>     <C>         <C>     <C>     <C>     <C>     
Rental Income
  Industrial Properties       $   34    $   54  $  137  $  225      $  219  $  119  $  236  $  1,024
  Multifamily Properties           -         -       -       -           -       -       -         -
                             -----------------------------------------------------------------------
                                  34        54     137     225         219     119     236     1,024

Rental Property Expenses
  Industrial Properties           10        11      24      62          58      38      75       278
  Multifamily Properties           -         -       -       -           -       -       -         -
                             -----------------------------------------------------------------------
                                  10        11      24      62          58      38      75       278
                             -----------------------------------------------------------------------

                              $   24    $   43  $  113  $  163      $  161  $   81  $  161  $    746
                             ========================================================================
</TABLE>


                                      -13-
<PAGE>   15

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)
<TABLE>
<CAPTION>

                                       For the Year Ended December 31, 1997
                ----------------------------------------------------------------------
                  January                                                 Plaza/Eden  
                    1997      Woodland                          Concord      Eden     
                 Industrial  Distribution    Senior      AEW/   Industrial Industrial 
                Acquisitions   Center      Apartment   Lincoln   Park      Properties 
                ----------------------------------------------------------------------
<S>              <C>          <C>          <C>           <C>      <C>        <C>      
Rental Income
   Industrial 
     Properties   $  183       $  60        $    -        $3,753   $ 797      $1,745   
   Multifamily
     Properties        -           -         1,665             -       -           -   
                ----------------------------------------------------------------------
                     183         60         1,665         3,753     797       1,745   

Rental Property
   Expenses
   Industrial 
     Properties       59         27             -           737     129         413   
   Multifamily
     Properties        -          -           583             -      -            -   
                ----------------------------------------------------------------------
                      59         27           583           737     129         413   
                ----------------------------------------------------------------------

                  $  124      $  33        $1,082         $3,016  $ 668      $1,332   
                ======================================================================
</TABLE>
<TABLE>
<CAPTION>
                                       For the Year Ended December 31, 1997
                ---------------------------------------------------------------------------
                              California         Fullerton      Horn Road          Bradshaw
                   Amresco     Commerce           Business       Business          Business
                  Portfolio  Park Portfolio        Center        Complex            Center
                ---------------------------------------------------------------------------
<S>                <C>          <C>                <C>             <C>             <C>   
Rental Income
   Industrial
     Properties     $1,946       $9,743             $  613          $1,121          $1,190
   Multifamily
     Properties         -             -                  -               -               -
                ---------------------------------------------------------------------------
                     1,946        9,743                613           1,121           1,190

Rental Property
   Expenses
   Industrial
     Properties        346        3,602                154             267             286
   Multifamily
     Properties          -            -                  -               -               -
                ---------------------------------------------------------------------------                
                       346        3,602                154             267             286
                ---------------------------------------------------------------------------                
                    $1,600       $6,141             $  459           $ 854          $  904
                ===========================================================================                
</TABLE>

<TABLE>
<CAPTION>
                               For the Year Ended December 31, 1997
                ----------------------------------------------------------------
                                                 Mountain              Valley
                   Norwood               North-     Ave.    Lurline      View
                  Industrial   Tyler    Western   Business Industrial  Industrial
                     Park     Springs   Portfolio   Park     Park      Center
                -----------------------------------------------------------------
<S>                 <C>       <C>       <C>        <C>       <C>     <C>     
Rental Income
   Industrial
     Properties     $  676    $    -    $3,922     $  583    $ 901   $1,532  
   Multifamily
     Properties          -     1,598         -          -        -        -   
                --------------------------------------------------------------
                       676     1,598     3,922        583      901    1,532   

Rental Property
   Expenses
   Industrial
     Properties        180         -     1,563        148      178      335          
   Multifamily 
     Properties         -        646         -          -        -        - 
                --------------------------------------------------------------
                       180       646     1,563        148       178     335
                --------------------------------------------------------------

                    $  496    $  952    $2,359     $  435     $ 723   $1,197
                =============================================================
</TABLE>

<TABLE>
<CAPTION>
                                         For the Year Ended December 31, 1997
                     ------------------------------------------------------------------------------
                                     Los                         Madion
                                   Alamitos                      West Ave.  Waterhouse
                      NW-Garden    Business      Walnut Ave.     Business    Apartments
                       Grove         Park       Business Park     Park         Sale           Total
                     ------------------------------------------------------------------------------
<S>                   <C>            <C>            <C>           <C>         <C>           <C>    
Rental Income
   Industrial
     Properties        $1,078         $ 972          $   582        $789       $    -        $32,186
   Multifamily
     Properties            -             -                -           -        (2,010)         1,253
                     --------------------------------------------------------------------------------
                        1,078           972              582         789       (2,010)        33,439

Rental Property
   Expenses
   Industrial
     Properties          149            314               97         299            -          9,283
   Multifamily
     Properties           -              -                 -                     (898)           331
                     --------------------------------------------------------------------------------
                         149            314               97                     (898)         9,614
                     --------------------------------------------------------------------------------

                      $  929          $ 658          $   485        $ 49       $(1,112)       $23,825
                     ================================================================================
</TABLE>

        The accompanying pro forma consolidated statements of operations for the
        year ended December 31, 1997 and three months ended March 31, 1998 do
        not reflect historical revenues and expenses for the Development
        Properties: Algona Distribution Center, the Lake Forest Land Parcel, the
        Pacific Gulf Spectrum Land and Vons Distribution Center, all of which
        were purchased by the Company in 1997 and which had not been previously
        operated as rental properties.


                                      -14-
<PAGE>   16

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)

(C)     Represents depreciation expense of $163 during the three months ended
        March 31, 1998 related to the purchase of the 1998 acquisitions. The
        depreciation expense relative to the purchase of these properties for
        the period prior to the date of their acquisition was calculated
        utilizing estimated remaining useful lives and the depreciable basis of
        the properties as follows:
<TABLE>
<CAPTION>

                                                          Purchase   Depreciable  Depreciation
          Property Name                                    Price        Basis       Expense
          -------------------------------------------------------------------------------------
<S>                                                       <C>         <C>            <C>   
          1998 Acquisitions
              Mountain Avenue Business Park               $  5,156    $  4,035       $    4
              Lurline Industrial Park                        7,668       5,264           11
              Valley View Industrial Center                 14,217       9,473           20
              NW-Garden Grove                                9,004       6,084           32
              Los Alamitos Business Park                     7,251       6,163           39
                  Walnut Avenue Business Park                4,834       3,137           26
              Madison West Business Park                     5,875       3,764           31
                                                                                  -------------

                                                                                     $  163
                                                                                  =============
</TABLE>

                                      -15-
<PAGE>   17

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)

(D)     Represents interest expense of $555 related to borrowings utilized to
        purchase the 1998 acquisitions. The interest expense associated with
        these borrowings for the period prior to the date of these acquisition
        is based on the actual interest rate on the specific borrowings, as
        follows:
<TABLE>
<CAPTION>

                                                                                   Pro Forma
                                                                        Interest    Interest
        Property Name                                          Debt       Rate      Expense
        ---------------------------------------------------------------------------------------
<S>                                                          <C>            <C>     <C>     
        1998 Acquisitions
            Mountain Avenue Business Park
                Revolving line of credit                     $  5,100       7.31%   $     16
            Lurline Industrial Park
                Revolving line of credit                        7,500       7.38%         35
            Valley View Industrial Center
                Loan payable                                    4,524       8.38%         63
                Revolving line of credit                        9,350       7.38%        115
            Los Alamitos Business Park
                Revolving line of credit                        7,251       7.44%        135
            Walnut Avenue Business Park
                Revolving line of credit                        4,609       7.44%         86
            Madison West Business Park
                Revolving line of credit                        5,725       7.44%        106
                                                                                    --------
                                                                                    $    555
                                                                                    ========
</TABLE>


                                      -16-
<PAGE>   18


                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)

(E)     Represents net interest savings associated with the repayment in March
        1998 of outstanding balances on the Company's existing line of credit
        ($39,885), which bore interest at 7.625% (the effective rate on the
        line) with a $40,000 bridge loan facility bearing interest at 6.940%.

(F)     Represents the minority interests in earnings of the two partnerships
        that own the Senior Apartments, the partnership that owns the Eden
        Plaza/Eden Industrial Park properties and the partnership that owns
        NW-Garden Grove. Profits and losses are allocated between the Company
        and the limited partners based on the relative balances of their
        respective capital accounts. In connection with these partnerships which
        are controlled by the Company, the limited partners are entitled to cash
        distributions on their limited partnership units to the extent of the
        lesser of (i) their share of available cash flow or (ii) an amount on
        each limited partnership unit equal to the dividend payable on the
        Company's Common Stock.

(G)     Represents the preferred stock dividend requirements of $0.437 per 
        share per quarter related to the Company's Preferred Stock, issued in
        1997 as follows: (i) 270,270 shares of Class A Preferred Stock issued by
        the Company in April 1997, (ii) 470,588 shares of Class B Preferred
        Stock issued in July 1997, (iii) 235,294 shares of Class B Preferred
        Stock issued in October 1997, and (iv) 1,081,081 shares of Class A
        Preferred Stock and 705,883 shares of Class B Preferred Stock issued in
        December 1997. The Class A Preferred Stock was issued at $18.50 per
        share pursuant to an agreement to issue up to 1,351,351 shares executed
        by the Company on December 31, 1996. The Class B Preferred Stock was
        issued at $21.25 per share pursuant to an agreement to issue up to
        1,411,765 shares executed by the Company in May 1997. Pursuant to the
        agreements, the Class A Preferred Stock and the Class B Preferred Stock
        shares are redeemable by the Company in whole or part, five years from
        the date of issuance and are convertible into shares of Common Stock, at
        any time, at the option of the holders based on an initial conversion
        ratio of one-to-one, subject to adjustment under certain circumstances.



                                      -17-
<PAGE>   19

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)

(H)     Represents depreciation expense of $5,897 for the year ended December
        31, 1997 relating to the purchase of 1998 and 1997 acquisitions, net of
        $289 depreciation reduction from the Waterhouse Apartments sale (the
        actual depreciation relating to the Waterhouse Apartments during the
        year ended December 31, 1997). The depreciation expense relating to
        these properties, for the period prior to their purchase, was computed
        utilizing the estimated remaining useful lives and depreciable basis of
        the properties as follows:
<TABLE>
<CAPTION>

                                                      Purchase     Depreciable   Depreciation
          Property Name                                Price          Basis        Expense
          -------------------------------------------------------------------------------------
<S>                                                  <C>           <C>            <C>        
          1998 Acquisitions
              Mountain Avenue Business Park          $     5,156   $     4,035    $       101
              Lurline Industrial Park                      7,668         5,264            132
              Valley View Industrial Center               14,217         9,473            237
              NW-Garden Grove                              9,004         6,084            152
              Los Alamitos Business Park                   7,251         6,163            154
              Walnut Avenue Business Park                  4,834         3,137            105
              Madison West Business Park                   5,875         3,764            125

          January 1997 Acquisitions
              Algona Warehouse                             9,450         7,640              8
              Harbor Business Parks/Harbor Warner
                  Business Park                           14,600        12,160             25
          Woodland Distribution Center                    12,875        10,923             46
          Senior Apartments
                  Terrace Gardens Apartments              10,000         7,950             91
                  Morning View Terrace Apartments         15,000        10,109            116
          AEW/Lincoln Properties                          67,308        53,512            966
          Concord Industrial Park                          7,645         6,051            134
          Eden Plaza/Eden Industrial                      19,000        13,032            344
          Amresco Portfolio
              Tower Park                                   9,575         7,498            219
              611 Cerritos                                 6,131         4,801            115
              Acacia Business Center                       9,101         7,127            208
</TABLE>


                                      -18-
<PAGE>   20

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)
<TABLE>
<CAPTION>
                                                      Purchase     Depreciable   Depreciation
          Property Name                                Price          Basis        Expense
          -------------------------------------------------------------------------------------
<S>                                                       <C>           <C>             <C>  
              California Commerce Parks portfolio         57,805        44,406          1,064
                  Fullerton Business Center                5,513         4,314            103
                  Horn Road Business Complex               9,525         6,731            215
                  Bradshaw Business Centre                 8,722         6,631            212
                  Norwood Industrial Park                  4,714         3,495            112
              Tyler Springs                               13,444        11,047            353
              Northwestern Portfolio
                 PGDC - Anaheim                            3,323         2,664             85
                 PGBP - Cerritos                           8,476         6,794            217
                 PGDC - Montebello                         4,809         3,855            123
                 PGBP - Irvine                             7,020         5,627            135
                                                                                ---------------

          Total                                                                   $     5,897
                                                                                ===============
</TABLE>

(I)     Interest expense of $8,336 relating to the purchase the 1998 and 1997
        acquisitions, less reduction of interest expense resulting from debt
        repayments associated with the Waterhouse Apartments sale of $196 (the
        actual interest mortgage debt relating to the Waterhouse Apartments
        during the year ended December 31, 1997). Interest expense associated
        with the borrowings used to finance the purchase of these properties for
        the period prior to these acquisitions is based on the actual interest
        rates on the specific borrowings, as follows:
<TABLE>
<CAPTION>
                                                                                   Pro Forma
                                                                        Interest   Interest
          Property Name                                         Debt      Rate      Expense
          -------------------------------------------------------------------------------------
<S>                                                           <C>         <C>      <C>      
          1998 Acquisitions
              Mountain Avenue Business Park
                         Revolving line of credit             $   5,100   7.31%    $     373
              Lurline Industrial Park
                         Revolving line of credit                 7,500   7.38%          553
              Valley View Industrial Center
                         Loan payable                             4,524   8.38%          379
                         Revolving line of credit                 9,350   7.38%          690
              Los Alamitos Business Park
                         Revolving line of credit                 7,251   7.44%          539
              Walnut Avenue Business Park
                         Revolving line of credit                 4,609   7.44%          343
              Madison West Business Park
                         Revolving line of credit                 5,725   7.44%          426
</TABLE>


                                      -19-
<PAGE>   21

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)

<TABLE>
<CAPTION>
                                                                                   Pro Forma
                                                                        Interest   Interest
          Property Name                                           Debt    Rate      Expense
          -------------------------------------------------------------------------------------
<S>                                                              <C>      <C>            <C>
          1997 Acquisitions
          Woodland Distribution Center
              Revolving line of credit                           12,483   8.50%     $    177
          Senior Apartments
                  Terrace Gardens
                         Loan payable                             8,100   6.60%          245
                  Morning View Terrace
                         Loan payable                            11,000   6.60%          333
          AEW/Lincoln Properties
                  Revolving line of credit                       12,000   7.25%          471
                  Acquisition facility                           41,625   7.50%        1,691
          Concord Industrial Park
                  Loan payable                                    4,625   8.50%          262
                  Revolving line of credit                        2,870   9.00%          172
          Eden Plaza/Eden Industrial
                  Loan payable                                   12,000   7.05%          670
                  Acquisition facility                            3,977   7.63%          240
          Horn Road
                  Loan payable                                    2,879   7.950%         219
          Tyler Springs
                  Loan payable                                    9,400   5.370%         484

              Amortization of financing cost                                              69
                                                                                 --------------

                                                                                    $  8,336
                                                                                 ==============
</TABLE>

        The interest expense on borrowings under the Company's revolving line of
        credit and the Company's acquisition facility is calculated for the
        period indicated at interest rates of LIBOR + 1.75% and LIBOR + 2.0%,
        respectively. The interest rates reflected above represent the actual
        rates on the date of the borrowings.

        A 0.125% change in the interest rate on all of the Company's variable
        rate indebtedness would increase the Company's pro forma interest
        expense by $43 for the three months ended March 31, 1998 and $173 for
        the year ended December 31, 1997.



                                      -20-
<PAGE>   22

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)

(J)     Revenues and certain expenses of the four industrial properties
        comprising the Koll Industrial Portfolio acquired by the Company in June
        1998 for the period prior to their date of acquisition (adjusted to
        reflect property taxes based on the properties' acquisition cost and 
        current property tax rates):
<TABLE>
<CAPTION>

                                                                  Three Months    Year Ended
                                                                      Ended      December 31,
                                                                 March 31, 1998      1997
                                                                 ------------------------------
<S>                                                                  <C>            <C>     
         Rental income                                               $  1,479       $  5,412
         Rental property expenses                                         305          1,213
                                                                 ------------------------------

                                                                     $  1,174       $  4,199
                                                                 ==============================
</TABLE>

(K)     Interest expense associated with the purchase of the Koll Industrial
        Portfolio based on the actual interest rate of the specific new
        borrowings:
<TABLE>
<CAPTION>
                                                              For the Three Months Ended
                                                                    March 31, 1998
                                                        ---------------------------------------
                                                                                    Interest
                                                            Debt    Interest Rate   Expense
                                                        ---------------------------------------
<S>                                                       <C>              <C>        <C>  
         Loan payable                                     $  2,428         8.00%      $  49
         Revolving line of credit                           39,152         6.94%        679
                                                                                  -------------

                                                                                      $ 728
                                                                                  =============
</TABLE>
<TABLE>
<CAPTION>

                                                         For the Year Ended December 31, 1997
                                                        ---------------------------------------
                                                                                    Interest
                                                            Debt    Interest Rate   Expense
                                                        ---------------------------------------
<S>                                                       <C>              <C>      <C>    
         Loan payable                                     $  2,428         8.00%    $   194
         Revolving line of credit                           39,152         6.94%      2,717
                                                                                  -------------

                                                                                    $ 2,911
                                                                                  =============
</TABLE>



                                      -21-
<PAGE>   23

                          PACIFIC GULF PROPERTIES INC.

         NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    FOR THE THREE MONTHS ENDED MARCH 31, 1998
                      AND THE YEAR ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                (IN THOUSANDS, EXCEPT PER SHARE DATA) (continued)



NOTE 2 - PRO FORMA ADJUSTMENTS (continued)

(L)     Depreciation expense relating to the purchase of the Koll Industrial
        Portfolio, for the period prior to acquisition, was computed utilizing
        estimated remaining useful lives of 40 years and the depreciable basis
        of the properties as follows:
<TABLE>
<CAPTION>
                                                              For the Three Months Ended
                                                                    March 31, 1998
                                                        ---------------------------------------
                                                          Purchase   Depreciable  Depreciation
                                                           Price        Basis       Expense
                                                        ---------------------------------------
<S>                                                       <C>          <C>            <C>  
         Koll Industrial Portfolio                        $ 41,800     $ 31,906       $ 333
                                                                                  =============
</TABLE>
<TABLE>
<CAPTION>
                                                         For the Year Ended December 31, 1997
                                                        ---------------------------------------
                                                          Purchase   Depreciable  Depreciation
                                                           Price        Basis       Expense
                                                        ---------------------------------------
<S>                                                       <C>          <C>            <C>  
         Koll Industrial Portfolio                        $ 41,800     $ 31,906       $ 798
                                                                                  =============
</TABLE>

(M)     Represents the net decrease in interest expense resulting from the debt
        repayments completed by the Company in 1997.

(N)     Represents the weighted average of Common Stock utilized to calculate
        basic earnings per share. Pro forma weighted average common shares
        include 2,300,000 shares issued as part of the January 1997 Common Stock
        Offering, 2,131,700 shares issued as part of the June 1997 Common Stock
        Offering, 4,776,300 shares issued as part of the November 1997 Common
        Stock Offering and 874,317 shares issued as part of the December 1997
        Common Stock Offering.

(O)     Excludes the effect of a $5,594 nonrecurring net gain on the sale of the
        Company's corporate headquarters and the sale of the Waterhouse
        Apartments.



                                      -22-
<PAGE>   24

                            Report of Independent Auditors


To the Shareholders and Board of Directors
Pacific Gulf Properties Inc.

We have audited the accompanying combined statement of revenues and certain
expenses of KBC-Garden Grove, KBC-Irvine, KBC-Tustin and KBC-KW, four industrial
properties to be acquired by Pacific Gulf Properties Inc. from Koll Company
Properties (collectively referred to as the "Koll Industrial Portfolio") for the
year ended December 31, 1997. The combined statement is the responsibility of
management. Our responsibility is to express an opinion on the statement based
on our audit.

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

The accompanying combined statement was prepared for the purpose of complying
with the rules and regulations of the Securities and Exchange Commission (for
inclusion in a Form 8-K filing) as described in Note 2 to the combined statement
and is not intended to be a complete presentation of the revenues and expenses
of the Koll Industrial Portfolio.

In our opinion, the combined statement referred to above presents fairly, in all
material respects, the combined revenues and certain expenses, as defined above,
of the Koll Industrial Portfolio for the year ended December 31, 1997, in
conformity with generally accepted accounting principles.


                                                       /s/ ERNST & YOUNG LLP


Newport Beach, California
June 5, 1998


                                      -23-
<PAGE>   25
<TABLE>
<CAPTION>
                               KOLL INDUSTRIAL PORTFOLIO

                  Combined Statement of Revenues and Certain Expenses


                                                                                 Three
                                                              Year Ended     Months Ended
                                                             December 31,   March 31, 1998
                                                                 1997         (Unaudited)
                                                           ----------------------------------
<S>                                                          <C>              <C>   
    REVENUES
   Rental and other income (Note 3)                          $   5,412,000   $   1,479,000

    CERTAIN EXPENSES
    Property operating and maintenance                           1,136,000         228,000
    Real estate taxes                                              269,000          70,000
    Management fees (Note 4)                                       248,000          63,000
    Ground lease expense                                           101,000          25,000
                                                           ----------------------------------

    REVENUES IN EXCESS OF CERTAIN EXPENSES                   $   3,658,000   $   1,093,000
                                                           ==================================
</TABLE>


    See accompanying notes.


                                      -24-
<PAGE>   26

                           KOLL INDUSTRIAL PORTFOLIO

          Notes to Combined Statement of Revenues and Certain Expenses

                  For the Year Ended December 31, 1997 and the
                 Three Months Ended March 31, 1998 (Unaudited)


1. DESCRIPTION OF THE TRANSACTION

Pacific Gulf Properties Inc. (the "Company") has contracted to acquire
KBC-Garden Grove, KBC-Irvine, KBC-Tustin and KBC-KW (the "Koll Industrial
Portfolio"), four industrial properties containing approximately 696,000
leasable square feet located in Orange County, California from Koll Company
Properties.

2. BASIS OF PRESENTATION

The combined statement of revenues and certain expenses presents the operations
of the Koll Industrial Portfolio, as defined above, for the year ended December
31, 1997 and for the three months ended March 31, 1998 (unaudited). The combined
statement has been prepared for the purpose of complying with the rules and
regulations of the Securities and Exchange Commission (for inclusion in a Form
8-K filing).

Certain expenses that are dependent on the property owner and the cost basis of
the Koll Industrial Portfolio have been excluded from the combined statement.
The excluded expenses consist primarily of depreciation, interest, and loan fee
amortization. Consequently, the revenues in excess of certain expenses as
presented in the combined statement are not intended to be a complete
presentation of the Koll Industrial Portfolio's revenues and expenses nor is it
intended to be comparable to the proposed future operations of the Koll
Industrial Portfolio.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition

The properties comprising the Koll Industrial Portfolio are generally leased to
tenants under leases with terms exceeding one year. Revenues from these leases,
which are accounted for as operating leases, are recognized on a straight-line
basis over the related term. Cost recoveries from tenants are recognized as
income in the period the related costs are accrued.

For the year ended December 31, 1997 and the three months ended March 31, 1998,
one tenant accounted for rental revenues approximating $603,000 and $185,000, or
11% and 12%, respectively. No other single tenant accounted for more than 10% of
rental and other income.



                                      -25-
<PAGE>   27
                           KOLL INDUSTRIAL PORTFOLIO

          Notes to Combined Statement of Revenues and Certain Expenses
                                  (continued)


3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Capitalization Policy

Recurring repair and maintenance costs are expensed as incurred. Replacements
and betterments are capitalized and depreciated over their useful lives.

Use of Estimates

The preparation of the combined statement in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the combined statement. Actual results could
differ from these estimates in the near term.

4. MANAGEMENT FEES

The Koll Industrial Portfolio is managed by Koll Management Services, Inc.
Management fees ranged from 1.25% to 6% of total income, as defined, depending
on the property. For the year ended December 31, 1997 and the three months ended
March 31, 1998, management fees incurred totaled $248,000 and $63,000,
respectively.

Koll Management Services, Inc.'s role as the property manager of the Koll
Industrial Portfolio will be terminated upon the acquisition of the portfolio by
the Company.

5. FUTURE MINIMUM RENTS

The Koll Industrial Portfolio is leased to tenants under operating leases which
expire at various dates and contain provisions for rent increases based on cost
of living indices. Certain leases also contain renewal options. Future minimum
rents receivable under the terms of these operating leases are as follows:

<TABLE>
        <S>                                            <C>
Year Ending December 31,
- ------------------------
         1998                                         $3,982,000
         1999                                          3,005,000
         2000                                          1,339,000
         2001                                            813,000
         2002                                            444,000
         2003 and thereafter                              14,000
</TABLE>


                                      -26-
<PAGE>   28
                           KOLL INDUSTRIAL PORTFOLIO

          Notes to Combined Statement of Revenues and Certain Expenses
                                  (continued)


6. GROUND LEASES

The KBC-Tustin and KBC-KW projects are constructed on land subject to ground
leases. The ground leases were executed in 1973 and have terms of 70 years.
Pursuant to the lease agreements, beginning in 1994, the annual rental payments
are increased by 10% each year until the year 2002 when the ground lease
payments will be adjusted based on a reappraisal of the properties, as defined.
Future minimum rent payments under the ground leases are as follows:

<TABLE>
        <S>                                           <C>
Year Ending December 31,
- ------------------------
        1998                                          $   101,000
        1999                                              101,000
        2000                                              101,000
        2001                                              101,000
        2002                                              101,000
        2003 and thereafter                             5,476,000
                                                    ----------------

                                                      $ 5,981,000
                                                    ================
</TABLE>

                                      -27-
<PAGE>   29


                                 EXHIBITS INDEX
                                        


       EXHIBIT 
       NUMBER                      DESCRIPTION
       -------                     -----------

        10.1      Agreement of Purchase and Sale and Joint Escrow Instructions
                  between Pacific Gulf Properties Inc. and several seller
                  entities affiliated with Koll Company Properties for the 
                  acquisition of the Koll Industrial Portfolio.

        23.1      Consent of Independent Auditors


<PAGE>   1
                                                                    EXHIBIT 10.1

                               FIRST AMENDMENT TO
                         AGREEMENT OF PURCHASE AND SALE
                         AND JOINT ESCROW INSTRUCTIONS

      THIS FIRST AMENDMENT TO AGREEMENT OF PURCHASE AND SALE OF REAL PROPERTY
AND JOINT ESCROW INSTRUCTIONS (this "AMENDMENT"), dated June 10, 1998 for
reference purposes, is entered into by and between KBD Partners, Garden Grove
Associates, Fagerholm Family Partners, L.P., Koll Tustin Business Center, Ltd.,
and Koll-KW, Ltd. (collectively, "Seller"), and Pacific Gulf Properties Inc.
("Buyer"), with reference to the following facts:

      A. Seller and Buyer have previously executed and delivered that certain
Agreement of Purchase and Sale and Joint Escrow Instructions dated April 13,
1998 (the "Agreement"). Terms used herein shall have the meanings given thereto
in the Agreement.

      B. Buyer delivered a notice dated May 28, 1998 to Seller terminating the
Agreement.

      C. Buyer and Seller now desire to reinstate the Agreement, and to amend
the Agreement as hereinafter set forth.

                                   AGREEMENT

      NOW THEREFORE, in consideration of the foregoing recitals, and the
mutual covenants contained herein, Buyer and Seller hereby agree as follows:

      1. Reinstatement of Agreement. Seller and Buyer hereby reinstate the
Agreement, subject to the modifications and amendments contained in this
Amendment.

      2. Elimination of KBC-Santa Fe Springs. Seller and Buyer have agreed that
the Project referred to in the Agreement as "KBC-Santa Fe Springs", and more
particularly described on Exhibit "A-2" of the Agreement, shall not be sold by
Seller to Buyer, and shall not be purchased by Buyer from Seller. In
furtherance of the foregoing, all references in the Agreement to KBC-Santa Fe
Springs are deleted, and the Purchase Price is reduced by $6,500,000, which is
the amount of the Purchase Price allocated to KBC-Santa Fe Springs pursuant to
paragraph 2(b) of the Agreement. The parties understand and agree that
KBC-Santa Fe Springs is being deleted from the portfolio constituting the
Property being sold to Buyer pursuant to the Agreement.

      3. Purchase Price Reduction. The portion of the Purchase Price allocated
in paragraph 2(a) of the Agreement to KBC-Irvine of "$11,600,000" is hereby
reduced to "$11,200,000". For all purposes and with respect to all references in
the Agreement, the Purchase Price allocated to KBC-Irvine shall be $11,200,000.
As a result of the deletion of KBC-Santa Fe Springs


                                      -1-
<PAGE>   2
from the Property, and the reduction in the Purchase Price allocated to
KBC-Irvine described above, Seller and Buyer agree that for all purposes of the
Agreement, the aggregate Purchase Price for KBC-Irvine, KBC-Garden Grove,
KBC-Tustin and KW is Forty One Million Eight Hundred Thousand Dollars
($41,800,000), subject to adjustment by the prorations contained in the
Agreement and in paragraph 4, below.

      4.    Income Credit. Seller agrees to credit Buyer at Closing for certain
prepaid income in the amount of One Hundred Thousand Dollars ($100,000). Such
credit shall not affect the terms and provisions of paragraph 11(b) of the
Agreement regarding the proration of Tenant Rents.

      5.    Close of Escrow. In the last sentence of Section 4(b) of the
Agreement, the date of "June 12, 1998" is extended to "June 18, 1998".
Notwithstanding anything to the contrary contained in the Agreement, the
Closing Date shall be June 18, 1998.

      6.    Contingency Matters. The "Contingency Period" shall be deemed to
expire on the date this Amendment is executed by Buyer. The Seller and Buyer
confirm and agree that, notwithstanding the expiration of the Contingency
Period, the terms and conditions of paragraph 7(c)(i) of the Agreement remain
in full force and effect.

      7.    Buyer's Review of Title. Buyer hereby provides Seller with Buyer's
Title Notice pursuant to paragraph 7(a)(ii) as follows: with respect to
KBC-Garden Grove, KBC-Tustin and KBC-Irvine, certain of the improvements at
each Project encroach over utility easements and into the respective City
setback areas. The Title Company has indicated they will provide affirmative
insurance over such encroachments upon receipt of evidence from the easement
holders and from the City regarding such parties acceptance of the
encroachments. Buyer has requested such evidence from the easement holders and
City. Buyer disapproves the encroachments of the above describe improvements
into the easement and setback areas, but will waive such disapproval upon
receipt of confirmation that the Title Company will issue appropriate
affirmative title insurance coverage for such matters. The provisions of this
paragraph 7 shall not extend the Closing.

      8.    Execution by David P. Middlemas. Execution of the Agreement by David
P. Middlemas was in his capacity as the president of the general partner of The
Middlemas Group, L.P., a partner of KBD. By its execution of this Amendment, KBD
hereby ratifies and affirms the terms and conditions of the Agreement.

      9.    Counterparts. This Amendment may be executed in counterparts, each
of which shall be deemed an original and all of which shall constitute one and
the same agreement with the same effect as if all parties had signed the same
signature page.


                                      -2-
<PAGE>   3
This Amendment shall be deemed executed and delivered upon each party's
delivery of executed signature pages, which signature pages may be delivered by
facsimile with the same effect as delivery of the originals.

      10.   Confirmation. Except as expressly set forth herein, the Agreement
remains unmodified and in full force and effect.

      IN WITNESS WHEREOF, Buyer and Seller have executed this Amendment of the
date first set forth above.

                                    BUYER:

                                    PACIFIC GULF PROPERTIES INC.,
                                    a Maryland corporation

                                    By:  /s/  DONALD G. HERRMAN       
                                       ---------------------------------
                                              Donald G. Herrman, EVP
                                       ---------------------------------
                                            (Print Name and Title)


                                    SELLER:

"KBD"                               KBD PARTNERS, a California general
                                    partnership

                                    By:                    
                                       ---------------------------------
                                         Timothy L. Strader
                                         Its: Partner   

                                    By:  The Middlemas Group, L.P., a
                                         California limited partnership
                                         Its: Partner

                                         By:  Westmont Investment Company,
                                              Inc., a California corporation
                                              Its: Sole General Partner

                                              By: /s/ DAVID P. MIDDLEMAS
                                                 ------------------------------
                                                      David P. Middlemas
                                                 Its: President



                      (SIGNATURES CONTINUED ON NEXT PAGE)
                                        
                                        
                                      -3-
<PAGE>   4
                   [SIGNATURES CONTINUED FROM PREVIOUS PAGE]


"Garden Grove"                     GARDEN GROVE ASSOCIATES, a California
                                   general partnership

                                   By:  KBD Partners,
                                        a California general partnership
                                        Its: Managing General Partner


                                        By:  /s/ TIMOTHY L. STRADER
                                            --------------------------------
                                                 Timothy L. Strader
                                            Its: Partner


                                        By:   The Middlemas Group, L.P., a
                                              California limited partnership
                                              Its:  Partner

                                              By:  Westmont Investment
                                                   Company, Inc., a
                                                   California corporation
                                                   Its:  Sole General Partner

                         
                                                   By:  /s/ DAVID P. MIDDLEMAS
                                                       -------------------------
                                                            David P. Middlemas 
                                                       Its: President


"Fagerholm"                        FAGERHOLM FAMILY PARTNERS, L.P.
                                   a Washington limited partnership

                                   By:  The Fagerholm Company,
                                        a Washington corporation
                                        Its:  Sole General Partner

                    
                                        By:  /s/ RODGER FAGERHOLM
                                            ------------------------------------
                                                 Rodger Fagerholm
                                            Its: President



                      [SIGNATURES CONTINUED ON NEXT PAGE]






                                       -4-
<PAGE>   5


                   [SIGNATURES CONTINUED FROM PREVIOUS PAGE]


"Koll-Tustin"                 KOLL TUSTIN BUSINESS CENTER, LTD.,
                              a California limited partnership

                              By: KBD Partners,
                                  a California general partnership
                                  Its: Sole General Partner

                                  By: /s/ TIMOTHY STRADER
                                     -------------------------------
                                          Timothy L. Strader
                                     Its: Partner

                                  By: The Middlemas Group, L.P., a
                                      California limited partnership
                                      Its: Partner 

                                      By: Westmont Investment
                                          Company, Inc., a
                                          California corporation
                                          Its: Sole General Partner

                                      By: /s/ DAVID P. MIDDLEMAS
                                         ---------------------------
                                              David P. Middlemas
                                         Its: President


"Koll-KW"                     KOLL-KW, LTD.,
                              a California limited partnership

                              By: KBD Partners,
                                  a California general partnership
                                  Its: Sole General Partner

                                  By: /s/ TIMOTHY L. STRADER
                                     -------------------------------
                                          Timothy L. Strader
                                     Its: Partner

                                  By: The Middlemas Group, L.P., a
                                      California limited partnership
                                      Its: Partner 

                                      By: Westmont Investment
                                          Company, Inc., a
                                          California corporation
                                          Its: Sole General Partner

                                      By: /s/ DAVID P. MIDDLEMAS
                                         ---------------------------
                                              David P. Middlemas
                                         Its: President


                                      -5-
<PAGE>   6
                         AGREEMENT OF PURCHASE AND SALE
                          AND JOINT ESCROW INSTRUCTIONS


<PAGE>   7
                         AGREEMENT OF PURCHASE AND SALE
                          AND JOINT ESCROW INSTRUCTIONS

                                Table of Contents
<TABLE>
<S>                                                                            <C>
1        Purchase and Sale......................................................2
2.       Purchase Price.........................................................2
3.       Payment of Purchase Price..............................................3
4.       Escrow.................................................................4
5.       Condition of Title.....................................................4
6.       Title Policies.........................................................5
7.       Conditions to Close of Escrow..........................................5
8.       Deposits by Seller....................................................16
9.       Deposits by Buyer.....................................................18
10.      Costs and Expenses....................................................19
11.      Prorations............................................................19
12.      Disbursements and Other Actions by Escrow Holder......................22
13.      Seller's Covenants, Representations and Warranties....................23
14.      Buyer's Covenants, Representations and Warranties.....................26
15.      Liquidated Damages....................................................28
16.      Waiver Of Right To Specific Performance...............................29
17.      Damage or Condemnation Prior to Closing...............................29
18.      Notices...............................................................30
19.      Brokers...............................................................31
20.      Legal Fees............................................................31
21.      Assignment............................................................31
22.      Miscellaneous.........................................................32
23.      Exchange..............................................................33
</TABLE>

EXHIBIT "A-1"      LEGAL DESCRIPTION OF KBC-IRVINE
EXHIBIT "A-2"      LEGAL DESCRIPTION OF KBC-SANTA FE SPRINGS
EXHIBIT "A-3"      LEGAL DESCRIPTION OF KBC-GARDEN GROVE
EXHIBIT "A-4"      LEGAL DESCRIPTION OF KBC-TUSTIN
EXHIBIT "A-5"      LEGAL DESCRIPTION OF KW
EXHIBIT "B"        GRANT DEED
EXHIBIT "C"        TENANT'S ESTOPPEL CERTIFICATE
EXHIBIT "D"        INTENTIONALLY OMITTED
EXHIBIT "E"        SELLER'S TAX CERTIFICATE
EXHIBIT "F"        ASSIGNMENT OF LEASE AND ASSUMPTION AGREEMENT
EXHIBIT "G"        ASSIGNMENT OF CONTRACTS AND ASSUMPTION AGREEMENT
EXHIBIT "H"        INTENTIONALLY OMITTED
EXHIBIT "I"        IDENTIFICATION OF ENVIRONMENTAL REPORTS
EXHIBIT "J"        KBC-TUSTIN GROUND LEASE ASSIGNMENT



                                      -i-

<PAGE>   8
EXHIBIT "K"        ASSIGNMENT OF SUBLEASE
EXHIBIT "L"        KW SUBLEASE ASSIGNMENT
EXHIBIT "M"        WAREHOUSE ASSIGNMENT
EXHIBIT "N"        GROUND LEASE IMPROVEMENT GRANT DEED
EXHIBIT "O"        ASSIGNMENT OF SETTLEMENT AGREEMENT
EXHIBIT "P"        GENERAL ASSIGNMENT
EXHIBIT "Q"        GROUND LESSOR ESTOPPEL CERTIFICATE
EXHIBIT "R"        SELLER'S GROUND LEASE ESTOPPEL CERTIFICATE



                                      -ii-

<PAGE>   9
                         AGREEMENT OF PURCHASE AND SALE
                          AND JOINT ESCROW INSTRUCTIONS


<TABLE>
<S>                                              <C>
TO: Fidelity National Title Insurance Company    Escrow Nos. 615011-615015
    2510 North Red Hill Avenue, Suite 100        Escrow Officer: Patty Beverly
    Santa Ana, California 92705                  Title Order Nos. 63741-RD, 63742-RD,
    ("Escrow Holder")                            63743-RD, 63744-RD and 63745-RD
                                                 Title Officer: Rick Dominick
</TABLE>

        This AGREEMENT OF PURCHASE AND SALE AND JOINT ESCROW INSTRUCTIONS
("Agreement") is made and entered into as of this 13th day of April, 1998, by
and between PACIFIC GULF PROPERTIES INC., a Maryland corporation ("Buyer"), and
KBD PARTNERS, a California general partnership ("KBD"), GARDEN GROVE ASSOCIATES,
a California general partnership ("Garden Grove"), FAGERHOLM FAMILY PARTNERS,
L.P., a Washington limited partnership ("Fagerholm"), KOLL TUSTIN BUSINESS
CENTER, LTD., a California limited partnership ("Koll-Tustin") and KOLL-KW,
LTD., a California limited partnership ("Koll-KW"). KBD, Garden Grove,
Fagerholm, Koll-Tustin and Koll-KW are collectively referred to herein as the
"Seller".

                                    RECITALS:

        A. KBD is the owner of that certain real property located in the City of
Irvine, County of Orange, State of California, located on Cartwright Road north
of Main Street, consisting of approximately 8.46 gross acres of improved land,
all of which is more particularly described on Exhibit "A-1" attached hereto,
together with seven (7) R&D/Flex buildings located thereon, containing
approximately 129,015 square feet of space, associated parking areas and other
improvements located thereon ("KBC-Irvine").

        B. KBD is the owner of that certain real property located in the City of
Santa Fe Springs, County of Los Angeles, State of California, located on the
northeast corner of Slauson Avenue and Sorenson Avenue, consisting of
approximately 7.57 gross acres of improved land, all of which is more
particularly described on Exhibit "A-2" attached hereto, together with eight (8)
multi-tenant buildings located thereon, containing approximately 120,119 square
feet of space, associated parking areas and other improvements located thereon
("KBC-Santa Fe Springs").

        C. Garden Grove and Fagerholm, as tenants in common, are the owners of
that certain real property located in the City of Garden Grove, County of
Orange, State of California, located on Garden Grove Boulevard at Knott Avenue
on/off ramp to Garden Grove (22) Freeway, consisting of approximately 13.98
gross acres of improved land, all of which is more particularly described on
Exhibit "A-3" attached hereto, together with twelve (12) multi-tenant buildings
located thereon, containing approximately 208,200 square feet of space,
associated parking areas and other improvements located thereon ("KBC-Garden
Grove").



                                      -1-
<PAGE>   10
        D. Koll-Tustin is the owner of a leasehold interest in that
certain real property located in the City of Tustin, County of Orange, State of
California, located at the southeast corner of Red Hill Avenue and Edinger
Avenue, consisting of approximately 21.86 gross acres of improved land, all of
which is more particularly described on Exhibit "A-4" attached hereto, together
with fifteen (15) multi-tenant buildings located thereon, containing
approximately 240,602 square feet of space, parking areas and other
improvements; one (1) 582 unit mini warehouse (the "Mini Warehouse") project,
containing approximately 65,485 square feet of space, parking areas and other
improvements; and approximately four (4) acres of such Project of which has been
sub-ground leased by Koll-Tustin's predecessor-in-interest, as sublessor, to the
predecessor-in-interest of Rustic Restaurant, Inc., a California corporation
("Rustic"), as sublessee (the "Barn Subgroundlease"), which portion of the
Project has been improved with The Barn Restaurant (collectively, "KBC-Tustin").

        E. Koll-KW is the owner of a subleasehold interest in that certain real
property located in the City of Tustin, County of Orange, State of California,
located contiguous to the eastern boundary of KBC-Tustin, consisting of
approximately 10.1 gross acres of improved land, all of which is more
particularly described on Exhibit "A-5" attached hereto, together with one (1)
dock high warehouse building located thereon, containing approximately 60,000
square feet of space, parking areas and other improvements and one (1)
recreational vehicle storage facility ("RV Storage Facility") (collectively,
"KW").

        F. KBC-Irvine, KBC-Santa Fe Springs, KBC-Garden Grove, KBC-Tustin and KW
are collectively referred to herein as the "Property" and may be referred to
herein individually as a "Project".

        NOW THEREFORE, in consideration of the mutual covenants and agreements
herein contained and for other good and valuable consideration the receipt and
sufficiency of which are hereby acknowledged, Seller and Buyer hereby agree that
the terms and conditions of this Agreement and the instructions to Escrow Holder
with regard to the escrow ("Escrow") created pursuant hereto are as follows:

                                   AGREEMENT:

        1. Purchase and Sale. Seller agrees to sell the Property to Buyer, and
Buyer agrees to purchase the Property from Seller, upon the terms and conditions
herein set forth.

        2. Purchase Price. The purchase price ("Purchase Price") for the
Property shall be Forty-Eight Million Seven Hundred Thousand Dollars
($48,700,000.00). The Purchase Price shall be allocated to each Project as
follows:

               (a) KBC-Irvine                       $11,600,000.00
               (b) KBC-Santa Fe Springs             $ 6,500,000.00
               (c) KBC-Garden Grove                 $11,650,000.00
               (d) KBC-Tustin                       $15,950,000.00
               (e) KW                               $ 3,000,000.00



                                      -2-
<PAGE>   11

        3. Payment of Purchase Price. The Purchase Price for the Property shall
be paid by Buyer as follows:

                (a) Deposit. Upon the "Opening of Escrow" (as defined in
        Paragraph 4(a) below), Buyer shall deposit, or cause to be deposited
        with Escrow Holder, in cash, by certified or bank cashier's check made
        payable to Escrow Holder, or by a confirmed wire transfer of funds
        (hereinafter referred to as "Immediately Available Funds"), the sum of
        Five Hundred Thousand Dollars ($500,000) (the "Deposit"). Escrow Holder
        shall place the Deposit in an interest bearing account. Such account
        shall have no penalty for early withdrawal and Buyer shall accept all
        risks with regard to such account. Upon the expiration of the
        "Contingency Period" (as defined in Paragraph 7(a)(i) below), the
        Deposit (excluding any interest accrued thereon) shall be released by
        Escrow Holder to Seller. Buyer covenants and agrees to execute any
        written instructions that Escrow Holder may require to release the
        Deposit as aforesaid. The Deposit and the interest accrued thereon (if
        same has not previously been released to Buyer) shall be applicable to
        the Purchase Price upon the "Close of Escrow" (as defined in Paragraph
        4(b) below) and shall be nonrefundable to Buyer if Buyer fails to
        acquire the Property as provided herein and such failure constitutes a
        default by Buyer hereunder.

                (b) Assumption of Garden Grove Encumbrance. A portion of the
        Purchase Price shall be deemed paid by Buyer's acquiring title to
        KBC-Garden Grove encumbered by, and Buyer's assumption of, the Garden
        Grove Encumbrance. As used herein, the term "Garden Grove Encumbrance"
        shall mean collectively, (1) that certain Deed of Trust and Security
        Agreement and Fixture Filing with Assignment of Leases and Rents dated
        May 2, 1996 by and among Garden Grove, as borrower, Fagerholm, as
        non-borrower trustor, Fidelity National Title Insurance Company, as
        trustee, and Indianapolis Life Insurance Company, an Indiana
        corporation, as beneficiary ("Beneficiary"), and recorded May 9, 1996 in
        the Official Records of Orange County, California, as Instrument No.
        19960232315 ("Garden Grove Deed of Trust"); and (2) any other
        instruments given as security for the repayment of that certain
        promissory note ("Garden Grove Note") in the original principal amount
        of $2,625,000.00 made payable by Garden Grove to Beneficiary. The exact
        outstanding principal balance of the Garden Grove Encumbrance as of the
        Close of Escrow shall be established by a statement from Beneficiary
        placed into Escrow at least three (3) days prior to the Close of Escrow,
        and Buyer shall be credited with such Garden Grove Encumbrance upon the
        Close of Escrow.

                (c) Closing Funds. Prior to the Close of Escrow, Buyer shall
        deposit or cause to be deposited with Escrow Holder, in Immediately
        Available Funds, the balance of the Purchase Price adjusted for the
        Deposit, the current outstanding balance of the Garden Grove Encumbrance
        as established by Beneficiary and Escrow Holder's estimate of Buyer's
        share of closing costs, prorations and charges payable pursuant to this
        Agreement.



                                      -3-
<PAGE>   12

        4. Escrow.

                (a) Opening of Escrow. For purposes of this Agreement, the
        Escrow shall be deemed opened on the date Escrow Holder shall have
        received (i) a fully executed original or originally executed
        counterparts of this Agreement from Seller and Buyer, and (ii) the
        Deposit from Buyer (the "Opening of Escrow"). Escrow Holder shall notify
        Buyer and Seller, in writing, of the date Escrow is opened. Buyer and
        Seller agree to execute, deliver and be bound by any reasonable or
        customary supplemental escrow instructions of Escrow Holder or other
        instruments as may reasonably be required by Escrow Holder in order to
        consummate the transaction contemplated by this Agreement. Any such
        supplemental instructions shall not conflict with, amend or supersede
        any portions of this Agreement. To the extent of any inconsistency
        between the provisions of such supplemental instructions and the
        provisions of this Agreement, the provisions of this Agreement shall
        control.

                (b) Close of Escrow. For purposes of this Agreement, the "Close
        of Escrow" shall be defined as the date that the "Grant Deeds" (as
        defined in Paragraph 8(a) below), in the form attached hereto as Exhibit
        "B", the "KBC-Tustin Ground Lease Assignment" (as defined in Paragraph
        8(h) below), in the form attached hereto as Exhibit "J", the "KW
        Sublease Assignment" (as defined in Paragraph 8(j) below), in the form
        attached hereto as Exhibit "L" and the "Ground Lease Improvement Grant
        Deeds" (as defined in Paragraph 8(t) below), in the form attached hereto
        as Exhibit "N", as applicable, are recorded in the public records of the
        county in which each such Project is located (the "Official Records").
        This Escrow shall close on or before June 12, 1998 ("Closing Date"), or
        such earlier or later date as may be mutually agreed to by Buyer and
        Seller.

        5. Condition of Title. It shall be a condition to the Close of Escrow
for Buyer's benefit that Seller's interest in each Project shall be conveyed to
Buyer by the Grant Deed, the KBC-Tustin Ground Lease Assignment, the KW Sublease
Assignment and/or the Ground Lease Improvement Grant Deeds, as applicable,
subject to the following condition of title ("Condition of Title"):

                (a) a lien to secure payment of general and special real
        property taxes and assessments, not delinquent;

                (b) the lien of supplemental taxes assessed pursuant to Chapter
        3.5 commencing with Section 75 of the California Revenue and Taxation
        Code;

                (c) matters affecting the Condition of Title created by or with
        the written consent of Buyer;

                (d) all matters which are disclosed by the "Surveys" (as defined
        in Paragraph 7(a)(ii) below) of each Project which are approved or
        deemed approved by Buyer as provided therein;




                                      -4-
<PAGE>   13
                (e) all exceptions which are disclosed by the "Reports"
        described in Paragraph 7(a)(ii) below which are approved or deemed
        approved by Buyer as provided therein;

                (f) all matters which would be disclosed by a physical
        inspection or survey of the Property;

                (g) all applicable laws, ordinances, rules and governmental
        regulations (including, but not limited to, those relative to building,
        zoning and land use) affecting the development, use, occupancy or
        enjoyment of each Project; and

                (h) with respect to KBC-Garden Grove only, the Garden Grove Deed
        of Trust.

        Notwithstanding anything herein to the contrary or any approval or
consent given by Buyer hereunder, except for those matters described in
Paragraphs 5(a), 5(b) and 5(h) above, Seller shall cause all mortgages, deeds of
trust and other monetary encumbrances, including without limitation, all
mechanic's liens, to be released and reconveyed from the Property on or prior to
the Close of Escrow. Not, withstanding the foregoing, any assumption fees
payable in connection with Buyer's assumption of the Garden Grove Encumbrance
shall be payable by Buyer. Similarly, any prepayment fees payable upon Buyer's
prepayment of the Garden Grove Encumbrance, following assumption, shall be the
responsibility of Buyer.

        6. Title Policies. Title shall be evidenced by the willingness of Escrow
Holder in its capacity as title insurer ("Title Company") to issue an ALTA
Owner's Form Policy of Title Insurance or an ALTA Leasehold Form Policy of Title
Insurance, as applicable (Form B, Rev. 10/17/70, with Endorsement Form 1
Coverage) (individually, a "Title Policy" and collectively, the "Title
Policies"), in the aggregate amount of the Purchase Price, showing title to each
Project vested in Buyer, subject only to the Condition of Title. Each Title
Policy shall provide full coverage against mechanics' and materialmen's liens
and shall contain, to the extent required by Buyer, the CLTA 100 (modified for
an owner), 101.4, 103.7, 116, 116.1, 116.4 and 116.7 endorsements.

        7. Conditions to Close of Escrow.

                (a) Conditions to Buyer's Obligations. Buyer's obligation to
        consummate the transaction contemplated by this Agreement is subject to
        the satisfaction, in Buyer's sole, absolute and subjective discretion,
        of the following conditions for Buyer's benefit (or Buyer's waiver
        thereof, it being agreed that Buyer may waive any or all of such
        conditions) on or prior to the dates designated below for the
        satisfaction of such conditions. In the event Buyer terminates this
        Agreement and the Escrow due to the nonsatisfaction of any of such
        conditions, then Buyer shall be entitled to the return of the Deposit
        and all interest accrued thereon and both Seller and Buyer shall be
        relieved of all further obligations and liabilities under this Agreement
        (except for the indemnity and insurance obligations of Buyer set forth
        in Paragraph 7(a)(i)(A) below and the covenants of Buyer set forth in
        Paragraph 22(a) below, which shall survive any such termination).



                                      -5-
<PAGE>   14

                        (i) Contingency Matters. Buyer shall have until 5 p.m.
                on May 28, 1998 (such period of time shall be referred to herein
                as the "Contingency Period") to satisfy itself, in Buyer's sole,
                absolute and subjective discretion, as to the following matters:

                                (A) Buyer's Review of the Property and Related
                        Matters. Buyer shall be satisfied with all aspects of
                        the Property and its condition and suitability for
                        Buyer's intended use thereof, including, without
                        limitation, the zoning for each Project and the
                        availability of all permits, licenses, variances and the
                        like necessary for Buyer's intended use of each Project.
                        During the term of this Escrow, Buyer, its agents,
                        contractors and subcontractors shall have the right to
                        enter upon the Property, at reasonable times during
                        ordinary business hours following not less than
                        twenty-four (24) hours prior notice to Seller, to make
                        such inspections, surveys and tests as may be necessary
                        in Buyer's discretion (provided, however, that, although
                        Buyer retains the right to conduct further roof
                        inspections, Buyer acknowledges Buyer has previously
                        conducted roof inspections and hereby waives any
                        contingency regarding the roofs at the Property),
                        including, without limitation, soils tests, toxic waste
                        analysis, geological and/or engineering studies and land
                        use or related studies; provided, however, if Buyer
                        proposes to make any tests in connection with any Phase
                        II environmental report or any other tests which involve
                        drilling, boring or other similar intrusive or invasive
                        action on or under the Property, then Buyer shall obtain
                        Seller's written consent prior to making any such tests,
                        which consent may be withheld in Seller's sole, absolute
                        and subjective discretion. Buyer shall use care and
                        consideration in connection with any of its inspections
                        or tests and Seller shall have the right to be present
                        during any inspection of the Property by Buyer or its
                        agents. Buyer shall restore the Property to its
                        condition existing prior to such inspections or tests
                        after any and all tests and/or inspections. Buyer hereby
                        indemnifies, protects, defends (with counsel chosen by
                        Seller) and holds Seller and the Property free and
                        harmless from and against any and all costs, losses,
                        liabilities, damages, lawsuits, judgments, actions,
                        proceedings, penalties, demands, attorneys' fees,
                        mechanic's liens, or expenses of any kind or nature
                        whatsoever, arising out of or resulting from (i) any
                        entry and/or activities upon the Property by Buyer,
                        Buyer's agents, contractors and/or subcontractors,
                        and/or the contractors and subcontractors of such
                        agents, or (ii) from the enforcement of this agreement
                        of indemnity or the assertion by Buyer of any defense to
                        its obligations hereunder.

                                Prior to any entry upon the Property by Buyer's
                        agents, contractors, subcontractors or employees, Buyer
                        shall deliver to Seller an original endorsement to
                        Buyer's commercial general liability insurance policy
                        which evidences that Buyer is carrying a commercial
                        general liability insurance policy with a financially
                        responsible insurance company



                                      -6-
<PAGE>   15

                        acceptable to Seller, covering (i) the activities of
                        Buyer, and Buyer's agents, contractors, subcontractors
                        and employees on or upon the Property, and (ii) Buyer's
                        indemnity obligation contained in this Paragraph
                        7(a)(i)(A). Such endorsement to such insurance policy
                        shall evidence that such insurance policy shall have a
                        per occurrence limit of at least One Million Dollars
                        ($1,000,000) and an aggregate limit of at least Five
                        Million Dollars ($5,000,000), shall name Seller as an
                        additional insured, shall be primary and noncontributing
                        with any other insurance available to Seller and shall
                        contain a full waiver of subrogation clause.

                                (B) Review and Approval of Documents and
                        Materials. On or before April 13, 1998, Seller shall
                        deliver or have previously delivered to Buyer those
                        documents and materials respecting each Project set
                        forth below (the "Documents and Materials"). The failure
                        of Buyer to disapprove any of the Documents and
                        Materials on or before the expiration of the Contingency
                        Period shall be deemed to constitute Buyer's approval
                        thereof:

                                        (a) Tenant Leases. A complete copy of
                                all leases and lease guaranties, if any
                                (individually, a "Lease" and collectively, the
                                "Leases"), between Seller and the tenants
                                (individually, a "Tenant" and collectively, the
                                "Tenants") for each Project (including, without
                                limitation, the Barn Subgroundlease), which
                                Leases will be identified on the Rent Roll for
                                each Project;

                                        (b) Improvement Plans. Complete
                                "as-built" plans, drawings and specifications
                                relating to the improvements for each Project,
                                if available;


                                        (c) Soils, Environmental and Engineering
                                Reports. All existing and available soils,
                                environmental and building reports and
                                engineering data pertaining to each Project and
                                any and all architectural studies, grading
                                plans, topographical maps and similar data
                                respecting each Project, if available;

                                        (d) Contracts. Copies of all service and
                                maintenance contracts and warranties, if any,
                                currently in effect with respect to each Project
                                (the "Contracts"). Prior to the expiration of
                                the Contingency Period, Buyer shall designate
                                which Contracts, if any, Buyer approves and
                                agrees to assume as of the Close of Escrow;

                                        (e) Intentionally Omitted;

                                        (f) Rent Rolls. A rent roll ("Rent
                                Rolls") for each Project prepared as of the
                                Opening of Escrow;



                                      -7-
<PAGE>   16

                                        (g) Settlement Agreement. A copy of that
                                certain Settlement Agreement and Mutual General
                                Release ("Settlement Agreement") between
                                Koll-KW, Koll-Wells, Ltd., Koll Management
                                Services, Deborah Stuefloten and Scott Flemer,
                                on the one hand, and Jean B. Fairchild, Kevin
                                Fairchild and Richard Fairchild, all
                                individually and doing business as Rick's R.V.
                                Storage (collectively, the "Fairchild Parties"),
                                on the other hand, together with all pertinent
                                pleadings filed in Case No. 769733 of the
                                California Superior Court for Orange County,
                                California;

                                        (h) Mini Warehouse Rental Agreements.
                                The form of rental agreement used for the Mini
                                Warehouse (A complete copy of all rental
                                agreements for the Mini Warehouse ("Mini
                                Warehouse Rental Agreements" between Seller and
                                the renters at the Mini Warehouse) shall be
                                available for review and copying (at Buyer's
                                sole cost and expense) at Seller's Property
                                Management Office);

                                        (i) KBC-Tustin Ground Lease. A complete
                                copy of the ground lease (the "KBC-Tustin Ground
                                Lease") to which KBC-Tustin is subject;

                                        (j) KW Sublease. A complete copy of the
                                ground lease ("Master Lease") and the ground
                                sublease ("KW Sublease") to which KW is subject;

                                        (k) Surveys. The most recent survey of
                                each project in Seller's possession;

                                        (l) Tax Statements. Copies of the most
                                recent real property tax bills for each Project;

                                        (m) Cash-Actual/Budget Variance Reports.
                                Copies of the Cash-Actual/Budget Variance
                                Reports for each Project for the calendar years
                                of 1995, 1996 and 1997 and for the first quarter
                                of 1998 and a current rent delinquency report,
                                if available;

                                        (n) Permits and Certificates of
                                Occupancy. A copy of zoning compliance, building
                                permit confirmation and certificates of
                                occupancy for each Project in Seller's
                                possession, if any;

                                        (o) Garden Grove Encumbrance. A copy of
                                the Garden Grove Deed of Trust, the Garden Grove
                                Note and any



                                      -8-
<PAGE>   17

                                other pertinent documents relating to the Garden
                                Grove Encumbrance; and

                                        (p) License and Indemnity Agreement. A
                                copy of that certain "License and Indemnity
                                Agreement" (as defined in Paragraph 7(c)(ii)
                                below); provided, that Buyer complies with that
                                certain Confidentiality Letter Agreement dated
                                March 4, 1998.

                        Buyer she have the fight, at Buyer's sole cost and
                expense, upon providing Seller with at least forty-eight (48)
                hours prior written notice, to have an audit of each Project
                prepared by an independent public accounting firm designated by
                Buyer, sufficient to comply with Buyer's reporting requirements
                to the Securities and Exchange Commission. Buyer acknowledges
                and agrees that (i) it shall use its best efforts to cause the
                audit to be completed as expeditiously as possible; and (ii) it
                shall use commercially reasonable efforts to not interfere with
                Sellees business operations during the period of the audit.

                        If, during the Contingency Period, Buyer determines that
                it is dissatisfied, in Buyer's sole, absolute and subjective
                discretion, with any aspects of the Property and/or its
                condition or suitability for Buyer's intended use or with any of
                the Documents and Materials, then Buyer may terminate this
                Agreement and the Escrow created pursuant hereto by delivering
                written notice to Seller on or before the expiration of the
                Contingency Period of Buyer's election to terminate, in which
                event (i) this Agreement and the Escrow created pursuant hereto
                shall terminate and be of no further force or effect (except for
                the indemnity and insurance obligations of Buyer contained above
                in Paragraph 7(a)(i)(A) and the covenants of Buyer set forth in
                Paragraph 22(a) below, which shall survive any such
                termination), (ii) Escrow Holder shall return to Buyer the
                Deposit and all interest accrued thereon (less Buyer's share of
                escrow cancellation charges), and (iii) Buyer shall return to
                Seller all Documents and Materials previously delivered to Buyer
                by Seller. If Buyer fails to deliver any such termination notice
                to Seller on or before the expiration of the Contingency Period,
                then Buyer shall be deemed to be satisfied with all aspects of
                the Documents and Materials, and with all aspects of the
                Property, including, without limitation, the condition and
                suitability of the Property for Buyer's intended use.

                        (ii) Buyer's Review of Title. Buyer shall have until the
                expiration of the Contingency Period (the "Title Review Period")
                to approve (A) a standard preliminary report from the Title
                Company for each Project, together with the underlying documents
                relating to the Schedule B exceptions set forth in each report
                and the legal description of each Project (individually, a
                "Report" and collectively, the "Reports") and (B) a survey of
                each Project (individually, a "Survey" and collectively, the
                "Surveys"). Buyer shall have until the end of the Title Review
                Period to give Seller written notice ("Buyer's Title Notice") of
                Buyer's disapproval or conditional approval of any matters shown
                in the Reports or disclosed by the Surveys. The failure of Buyer
                to give Buyer's Title Notice on



                                      -9-
<PAGE>   18
                or before the end of the Title Review Period shall be deemed to
                constitute Buyer's approval of the condition of title to each
                Project. If Buyer disapproves or conditionally approves any
                matter of title shown in the Reports, then Seller may, but shall
                have no obligation to, within five (5) business days after its
                receipt of Buyer's Title Notice ("Seller's Election Period"),
                elect to eliminate or ameliorate to Buyer's satisfaction the
                disapproved or conditionally approved title matters by giving
                Buyer written notice ("Seller's Title Notice") of those
                disapproved or conditionally approved title matters, if any,
                which Seller agrees to so eliminate or ameliorate by the Closing
                Date, provided, that, Seller shall have no obligation to pay any
                consideration or incur any liability in order to eliminate or
                ameliorate such disapproved title matters. If Seller does not
                elect to eliminate or ameliorate any disapproved or
                conditionally approved title matters, or if Buyer disapproves
                Seller's Title Notice, or if Seller fails to timely deliver
                Seller's Title Notice, then Buyer shall have the right, upon
                delivery to Seller (on or before five (5) business days
                following the expiration of Seller's Election Period) of a
                written notice, to either: (A) waive its prior disapproval, in
                which event said disapproved matters shall be deemed approved;
                or (B) terminate this Agreement and the Escrow created pursuant
                hereto, in which event Buyer shall be entitled to the return of
                the Deposit, together with all interest accrued thereon while in
                Escrow. Failure to take either one of the actions described in
                (A) and (B) above shall be deemed to be Buyer's election to take
                the action described in (A) above. If, in Seller's Title Notice,
                Seller has agreed to either eliminate or ameliorate to Buyer's
                satisfaction by the Closing Date certain disapproved or
                conditionally approved title matters described in Buyer's Title
                Notice, but Seller is unable to do so, then Buyer shall have the
                right (which shall be Buyer's sole and exclusive right or remedy
                for such failure), upon delivery to Seller (on or before one (1)
                business day prior to the Closing Date) of a written notice to
                either: (x) waive its prior disapproval, in which event said
                disapproved matters shall be deemed approved; or (y) terminate
                this Agreement and the Escrow created pursuant hereto, in which
                event Buyer shall be entitled to the return of the Deposit,
                together with all interest accrued thereon while in Escrow.
                Failure to take either one of the actions described in (x) and
                (y) above shall be deemed to be Buyer's election to take the
                action described in (x) above. In the event this Agreement is
                terminated by Buyer pursuant to the provisions of this Paragraph
                7(a)(ii), neither party shall have any further rights or
                obligations hereunder except that the indemnity and insurance
                obligations of Buyer set forth in Paragraph 7(a)(i)(A) above and
                the covenants of Buyer set forth in Paragraph 22(a) below shall
                survive any such termination.

                        (iii) Seller's Obligations. As of the Close of Escrow,
                Seller shall have performed all of the obligations required to
                be performed by Seller under this Agreement.

                        (iv) Estoppel Certificates. Buyer shall have received an
                estoppel certificate (individually, an "Estoppel Certificate"
                and collectively, the "Estoppel Certificates") duly executed by
                one hundred percent (100%) of the Tenants at KW (exclusive of
                the Fairchild Parties and any renters at the RV Storage
                Facility), one



                                      -10-
<PAGE>   19

                hundred percent (100%) of the Tenants at KBC-Irvine, eighty
                percent (80%) of the Tenants at KBC-Tustin (exclusive of any
                renters in the Mini Warehouse), seventy-five percent (75%) of
                the Tenants at KBC-Santa Fe Springs and seventy-five percent
                (75%) of the Tenants at KBC-Garden Grove, and dated not earlier
                than thirty (30) days prior to the expiration of the Contingency
                Period. The Estoppel Certificates shall be in the form of, and
                upon the terms contained in, Exhibit "C" attached hereto, with
                such modifications for each Tenant as may be requested by Seller
                and reasonably approved by Buyer. Seller shall deliver the
                original executed Estoppel Certificates to Buyer no later than
                five (5) days prior to the expiration of the Contingency Period.
                In the event that Seller has been unable to obtain the requisite
                number of Estoppel Certificates by five (5) days prior to the
                expiration of the Contingency Period, Seller shall have the
                right, but not the obligation, to extend from time to time the
                expiration of the Contingency Period and the Close of Escrow
                until the Estoppel Certificates have been obtained, provided
                that the expiration of the Contingency Period and the Close of
                Escrow shall in no event be extended for more than thirty (30)
                days. Buyer's failure to disapprove the Estoppel Certificates in
                writing prior to the expiration of the Contingency Period shall
                be deemed to constitute Buyer's approval thereof. As set forth
                above, Buyer acknowledges and agrees that Seller shall not
                provide nor be obligated to provide Buyer with estoppel
                certificates from the renters at the Mini Warehouse, the renters
                at the RV Storage Facility or the Fairchild Parties.

                        Seller shall use its commercially reasonable efforts to
                obtain the Estoppel Certificates from the requisite number of
                Tenants described above. Such commercially reasonable efforts
                shall not be construed to require Seller to threaten or initiate
                litigation, grant any concession or pay any consideration.

                        Seller shall provide Seller's own, separate certificate
                to Buyer (individually, a "Seller's Certificate" and
                collectively, the "Seller's Certificates") to the extent that
                Estoppel Certificates obtained from Tenants at KBC-Garden Grove
                are less than one hundred percent (100%) of the Tenants at
                KBC-Garden Grove, and to the extent that Estoppel Certificates
                obtained from Tenants at KBC-Santa Fe Springs are less than one
                hundred percent (100%) of the Tenants at KBC-Santa Fe Springs,
                and Buyer agrees to accept such Seller's Certificates; provided,
                however, that Buyer shall not be obligated to accept or approve
                any Seller's Certificate if Buyer has reason to believe any
                statement contained therein would be disputed or denied by the
                applicable Tenant; and, provided further, that Buyer shall not
                be obligated to accept or approve Seller's Certificates
                representing more than twenty-five percent (25%) of the Tenants
                at KBC-Garden Grove and more than twenty-five (25%) of the
                Tenants at KBC-Santa Fe Springs. Seller shall not be obligated
                to provide, and Buyer shall not be obligated to accept or
                approve Seller's Certificates for any Tenants at KW, KBC-Irvine
                and KBC-Tustin. The form of the Seller's Certificate is attached
                hereto as Exhibit "D". The Seller's Certificate(s) shall survive
                the Close of Escrow for a period of one (1) year. In the event a
                conflict arises as a result of any misstatement in a Seller's
                Certificate(s), Buyer and Seller acknowledge and agree that the
                maximum amount which Buyer can recover



                                      -11-
<PAGE>   20

                from Seller as damages for all such misstatement(s) is the sum
                of One Hundred Thousand Dollars ($100,000)in the aggregate. If
                an Estoppel Certificate's obtained after the expiration of the
                Contingency Period, the Estoppel Certificate shall replace the
                Seller's Certificate to the extent they are not inconsistent,
                and Seller shall not have obligations or liabilities under the
                Seller's Certificate to the extent that it is so replaced. Buyer
                agrees that it will use its commercially reasonable efforts to
                obtain the Estoppel Certificates from the Tenants, if the
                requisite number of Tenants fail to deliver the same prior to
                the expiration of the Contingency Period.


                        (v) Ground Lease Estoppel Certificates. Buyer shall have
                received an estoppel certificate from the ground lessor of the
                KBC-Tustin Ground Lease dated not earlier than thirty (30) days
                prior to the expiration of the Contingency Period, the ground
                lessor under the Master Lease, dated not earlier than thirty
                (30) days prior to the expiration of the Contingency Period and
                the ground sublessor of the KW Sublease, dated not earlier than
                thirty (30) days prior to the expiration of the Contingency
                Period. Said estoppel certificates shall be in the form attached
                hereto as Exhibit "Q" (collectively, the "Ground Lease Estoppel
                Certificates"). Seller shall deliver the executed Ground Lease
                Estoppel Certificates to Buyer no later than five (5) days prior
                to the expiration of the Contingency Period. In the event Seller
                has been unable to obtain the Ground Lease Estoppel Certificates
                five (5) days prior to the expiration of the Contingency Period,
                Seller shall have the right, but not the obligation, to extend
                from time to time the expiration of the Contingency Period and
                the Close of Escrow; provided that the expiration of the
                Contingency Period and the Close of Escrow shall in no event be
                extended more than thirty (30) days. Buyer's failure to
                disapprove the Ground Lease Estoppel Certificates in writing
                prior to the expiration of the Contingency Period shall be
                deemed to constitute Buyer's approval thereof. Seller shall use
                commercially reasonable efforts to obtain the Ground Lease
                Estoppel Certificates; provided, however, in no event shall
                Seller be required to threaten or initiate litigation or pay any
                consideration. In the event Seller cannot obtain the Ground
                Lease Estoppel Certificate(s), Seller may, but shall not be
                obligated, to provide its own, separate certificate to Buyer;
                provided, however, that Buyer shall not be obligated to accept
                or approve any Seller's Ground Lease Estoppel Certificate if
                Buyer has reason to believe any statement contained therein
                would be disputed or denied by the ground lessor or the ground
                sublessor, as applicable. The form of Seller's Ground Lease
                Estoppel Certificate is attached hereto as Exhibit "R". The
                Seller's Ground Lease Estoppel Certificate shall survive the
                Close of Escrow for a period of one (1) year. If a Ground Lease
                Estoppel Certificate is obtained after the expiration of the
                Contingency Period, the Ground Lease Estoppel Certificate shall
                replace the Seller's Ground Lease Estoppel Certificate to the
                extent it is not inconsistent, and Seller shall not have
                obligations or liabilities under the Seller's Ground Lease
                Estoppel Certificate to the extent that it is so replaced. Buyer
                agrees that it will use its commercially reasonable efforts to
                obtain the Ground Lease Estoppel Certificates from the ground
                lessor and/or ground sublessor if the



                                      -12-
<PAGE>   21

                Ground Lease Estoppel Certificate(s) are not delivered prior to
                the expiration of the Contingency Period.

                        (vi) All of Seller's representations and warranties
                contained in or made pursuant to this Agreement shall have been
                true and correct when made, and Seller shall have executed and
                delivered to Buyer Seller's Closing Certificate ("Closing
                Certificate") representing that all such representations and
                warranties are true and correct as of the Close of Escrow.

                        (vii) Seller shall have provided Buyer with updated Rent
                Rolls at least three (3) business days prior to Closing, which
                updated Rent Rolls must not indicate any material adverse change
                from the Rent Rolls last approved by Buyer.

                        (viii) There shall have been no material adverse change
                in or addition to the information or items reviewed and approved
                by Buyer during the Contingency Period.

                        (ix) Notwithstanding anything in this Agreement to the
                contrary, to induce Buyer to enter into this Agreement and to
                expend the time and resources necessary to evaluate the Property
                and possibly forego other opportunities while doing so, Seller
                hereby grants to Buyer the rights to terminate this Agreement
                provided herein. Such expenditures of time and resources and
                possible loss of opportunity by Buyer constitute adequate
                consideration for Seller's remaining bound by this Agreement
                (except as otherwise provided herein) notwithstanding such
                termination rights in Buyer.

                (b) Conditions to Seller's Obligations. For the benefit of
        Seller, the Close of Escrow shall be conditioned upon the occurrence or
        satisfaction (or Seller's waiver thereof, it being agreed that Seller
        may waive such condition) of the conditions set forth below:

                        (i) KBC-Tustin Ground Lessor Agreement. On or prior to
                the Close of Escrow, Koll-Tustin shall obtain the written
                agreement of the ground lessor under the KBC-Tustin Ground Lease
                to the assignment of the KBC-Tustin Ground Lease to Buyer, in
                the form attached to the KBC-Tustin Ground Lease Assignment. If
                Koll-Tustin does not obtain such agreement prior to the Close of
                Escrow, then Koll-Tustin may either waive this condition and
                proceed with the Close of Escrow, or extend the Closing Date
                until such time that the ground lessor's agreement is obtained;
                provided, however, in no event shall the Closing Date be
                extended more than thirty (30) days. After any such thirty (30)
                day extension, Seller shall be obligated to close regardless of
                whether or not such ground lessor's agreement has been obtained.

                        (ii) KW Ground Sublessor Agreement. On or prior to the
                Close of Escrow, Koll-KW shall obtain the written agreement of
                the ground sublessor under the KW Sublease to the assignment of
                the KW Sublease to Buyer,



                                      -13-
<PAGE>   22

                in the form attached to the KW Sublease Assignment. If Koll-KW
                does not obtain such agreement prior to the Close of Escrow,
                then Koll-KW may either waive this condition and proceed with
                the Close of Escrow, or extend the Closing Date until such time
                that the ground sublessor's agreement is obtained; provided,
                however, in no event shall the Closing Date be extended more
                than thirty (30) days. After such thirty (30) day period, Seller
                shall be obligated to close whether or not such ground
                sublessor's consent has been obligated.

                        (iii) CIGNA Approval. Koll-Tustin's obligation to
                perform its duties hereunder is contingent upon approval of the
                transaction by all required boards and committees in accordance
                with the standard policies and procedures of CIGNA Investments,
                Inc. Koll-Tustin shall seek such approvals during the period
                commencing on the Opening of Escrow and ending on that day which
                is twenty-one (21) days following the Opening of Escrow (the
                "CIGNA Approval Date"), and will notify Buyer promptly of the
                decisions of such boards and committees. If the transaction is
                not approved within such period of time, then Koll-Tustin may
                terminate this Agreement as it relates to KBC-Tustin by giving
                notice to Buyer in accordance with the provisions set forth
                herein, whereupon (1) KBC-Tustin shall be withdrawn from the
                Property to be conveyed to Buyer at the Close of Escrow, and (2)
                the Purchase Price shall be adjusted to reflect the elimination
                of KBC-Tustin from the Property to be conveyed to Buyer.
                Koll-Tustin's failure to provide such notice to Buyer on or
                before the CIGNA Approval Date of Koll-Tustin's election to
                terminate this Agreement as to KBC-Tustin pursuant to this
                Paragraph 7(b)(iii) shall be deemed the satisfaction of this
                condition, and Koll-Tustin shall have no further right to
                terminate this Agreement as to KBC-Tustin pursuant to this
                Paragraph 7(b)(iii).

                        (iv) As of the Close of Escrow, Buyer shall have timely
                performed all of the obligations required by the terms of this
                Agreement to be performed by Buyer.

                (c) Conditions to Buyer's and Seller's Obligations. For the
        benefit of Buyer and Seller, the Close of Escrow shall be conditioned
        upon the occurrence or satisfaction (or the waiver thereof) of the
        conditions set forth below:

                        (i) Release of Garden Grove Encumbrance. Seller and
                Buyer shall have received evidence satisfactory to Seller and
                Buyer that the Beneficiary has approved Buyer as the assignee of
                the Garden Grove Encumbrance, that Seller shall be released from
                its obligations under the Garden Grove Encumbrance, and that
                Buyer shall assume any and all obligations under the Garden
                Grove Encumbrance, including, but not limited to, Buyer's
                payment of any assumption fees payable in connection therewith
                and any prepayment penalties which may be payable upon Buyer's
                subsequent prepayment of such encumbrance. In the event Seller
                and Buyer do not receive satisfactory evidence of the foregoing,
                then, so long as the Beneficiary has at least agreed in writing
                that the transfer of KBC-Garden Grove to Buyer will not trigger
                Section 3.20 of the Garden Grove Deed of




                                      -14-
<PAGE>   23

                Trust, or otherwise be a default under the Garden Grove
                Encumbrance, Buyer shall nevertheless be obligated to purchase,
                and Seller shall nevertheless be obligated to sell, KBC-Garden
                Grove, except that Buyer shall be obligated to take title to
                KBC-Garden Grove subject to, and Seller shall be obligated to
                sell, the Garden Grove Encumbrance without Garden Grove being
                released thereunder. Buyer hereby agrees to indemnify, protect,
                defend (with counsel chosen by Seller) and hold harmless Seller,
                Seller's agents and Seller's successors and assigns from and
                against any and all claims, losses, liabilities and expenses,
                including, reasonable attorneys' fees, suffered or incurred by
                Seller by reason of any breach by Buyer from and after the Close
                of Escrow of any of Buyer's obligations under the Garden Grove
                Encumbrance. In addition, if Buyer is unable to assume the
                Garden Grove Encumbrance without Garden Grove being released
                thereunder, Buyer hereby agrees to indemnify, protect, defend
                (with counsel chosen by Seller) and hold harmless Seller,
                Seller's agents and Seller's successors and assigns from and
                against any and all claims, losses, liabilities and expenses,
                including, reasonable attorneys' fees and costs, suffered or
                incurred by Seller by reason of any action or proceeding arising
                out of, connected with or related to the Garden Grove
                Encumbrance arising or accruing after the Close of Escrow,
                including, but not limited to, Section 3.20 of the Garden Grove
                Deed of Trust, entitled "Acceleration Upon Sale or Encumbrance"
                and the Non-Recourse Carve Out provisions set forth in the
                Garden Grove Note. Seller hereby agrees to indemnify, protect,
                defend (with counsel chosen by Buyer) and hold harmless Buyer,
                Buyer's agents and Buyer's successors and assigns from and
                against any and all claims, losses, liabilities and expenses,
                including reasonable attorneys' fees, suffered or incurred by
                Buyer by reason of any breach by Seller prior to the Close of
                Escrow of Seller's obligations under the Garden Grove
                Encumbrance.

                        (ii) Assignment of Settlement Agreement. Concurrently
                with the Close of Escrow, KBD shall assign to Buyer, and Buyer
                shall assume from Seller, all of Seller's right, title and
                interest in and to that certain License and Indemnity Agreement
                dated May 19, 1997 ("License and Indemnity Agreement") by and
                among KBD and Great Lakes Chemical Corporation. Buyer
                acknowledges and agrees that it shall strictly comply with all
                provisions of the License and Indemnity Agreement, including,
                but not limited to, strict compliance with the confidentiality
                provision set forth therein. The assignment of the License and
                Indemnity Agreement shall be handled outside of Escrow, shall be
                in writing and shall be in a form mutually acceptable to KBD and
                Buyer. Buyer hereby agrees to indemnify, protect, defend (with
                counsel chosen by Seller) and hold harmless KBD, KBD's agents
                and KBD's successors and assigns from and against any and all
                claims, losses, liabilities and expenses, including, reasonable
                attorneys' fees, suffered or incurred by KBD by reason of any
                breach by Buyer from and after the Close of Escrow of any of
                Buyer's obligations under the License and Indemnity Agreement,
                including, but not limited to, Buyer's breach of the
                confidentiality provision set forth therein. Seller hereby
                agrees to indemnify, protect, defend (with counsel chosen by
                Buyer) and hold harmless Buyer, Buyer's agents and



                                      -15-
<PAGE>   24

                Buyer's successors and assigns from and against any and all
                claims, losses, liabilities and expenses, including reasonable
                attorneys' fees, suffered or incurred by Buyer by reason of any
                breach of Seller prior to the Close of Escrow of Seller's
                obligations under the Garden Grove Encumbrance.

        8. Deposits by Seller. At least one (1) business day prior to the Close
of Escrow, Seller shall deposit or cause to be deposited with Escrow Holder the
following documents and instruments:

                (a) Grant Deeds. Grant Deeds, in the form attached hereto as
        Exhibit "B", duly executed by the applicable Seller entity and
        acknowledged (individually, a "Grant Deed" and collectively, the "Grant
        Deeds"), whereby Seller shall transfer to Buyer fee title to KBC-Irvine,
        KBC-Santa Fe Springs and KBC-Garden Grove;

                (b) Seller's Tax-Certificates. A certificate of non-foreign
        status, for both federal and state ("Seller's Tax Certificates"), duly
        executed by KBD, Garden Grove, Fagerholm, Koll-Tustin and Koll-KW, as
        applicable, in the form attached hereto as Exhibit "E" as to the federal
        form and FTB 590 RE printed form as to the state form, completed to
        indicate that no withholding is required;

                (c) Leases. The original Leases in effect as of the Close of
        Escrow, together with the original Tenant correspondence files for each
        such Lease, if any;

                (d) Tenant Lease Assignments. A Tenant Lease Assignment for each
        Project (individually, an "Assignment of Leases" and collectively, the
        "Tenant Lease Assignments"), duly executed by KBD, Garden Grove,
        Fagerholm, Koll-Tustin or Koll-KW, as applicable, in the form attached
        hereto as Exhibit "F", pursuant to which each such Seller entity shall
        assign to Buyer all of such entity's right, title and interest in and to
        the Leases for the applicable Project;

                (e) Contracts. Any and all original Contracts, if any;

                (f) Assignment of Contracts and Assumption Agreements. An
        Assignment of Contracts and Assumption Agreement for each Project
        (individually, the "Assignment of Contracts" and collectively, the
        "Contract Assignments"), duly executed by KBD, Garden Grove, Fagerholm,
        Koll-Tustin or Koll-KW, as applicable, in the form attached hereto as
        Exhibit "G", pursuant to which each such Seller entity shall assign to
        Buyer all of such entity's right, title and interest in, under and to
        the Contracts for the applicable Project;

                (g) KBC-Tustin Ground Lease. The original KBC-Tustin Ground
        Lease and copies of all material correspondence related thereto, if any;

                (h) KBC-Tustin Ground Lease Assignment. A ground lease
        assignment (the "KBC-Tustin Ground Lease Assignment"), duly executed and
        acknowledged by Koll-Tustin and the ground lessor, if applicable, in the
        form attached



                                      -16-
<PAGE>   25

        hereto as Exhibit "J", pursuant to which Koll-Tustin shall assign to
        Buyer all of such entity's right, title and interest in the KBC-Tustin
        Ground Lease;

                (i) Master Lease/KW Sublease. A copy of the Master Lease and the
        original KW Sublease and copies of all material correspondence related
        to the KW Sublease, if any;

                (j) KW Sublease Assignment. A sublease assignment (the "KW
        Sublease Assignment"), duly executed and acknowledged by Koll-KW and the
        ground sublessor, if applicable, in the form attached hereto as Exhibit
        "L", pursuant to which Koll-KW shall assign to Buyer all of such
        entity's right, title and interest in the KW Sublease;

                (k) Barn Subgroundlease. The original Barn Subgroundlease,
        together with the original tenant correspondence file for such
        Subgroundlease, if any;

                (l) Assignment of Barn Subgroundlease. An assignment of the Barn
        Subgroundlease ("Barn Assignment"), duly executed and acknowledged by
        Koll-Tustin, in the form attached hereto as Exhibit "K", pursuant to
        which Koll-Tustin shall assign to Buyer all of its right, title and
        interest in the Barn Subgroundlease;

                (m) Bill of Sale. A Bill of Sale ("Bills of Sale") for each
        Project, duly executed, in the form attached hereto as Exhibit "H",
        conveying all of each such Seller entities' right, title and interest in
        and to any personal property owned by each such Seller entity which is
        used exclusively in connection with the operation and/or maintenance of
        each Project, including the golf cart, but excluding any office
        equipment or furniture located in the property management offices;

                (n) Tenant Letters. A letter for each Project signed by the
        appropriate Seller entity and addressed to the Tenants of such Project
        advising such Tenants of the sale of such Project to Buyer and directing
        that all future rent payments and other charges are to be forwarded to
        Buyer at an address to be supplied by Buyer;

                (o) Seller's Certificates. If required pursuant to the terms and
        provisions of Paragraph 7(a)(iv) hereof, an originally executed
        Seller's Certificate(s) substantially in the form attached hereto as
        Exhibit "D";

                (p) Seller's Ground Lease Estoppel Certificates. If required
        pursuant to the provisions of Paragraph 7(a)(v) hereof, an originally
        executed Seller's Ground Lease Estoppel Certificate;

                (q) Mini Warehouse Assignment. A warehouse rental agreement
        assignment ("Mini Warehouse Assignment"), duly executed and acknowledged
        by Koll-Tustin, in the form attached hereto as Exhibit "M", pursuant to
        which Koll-Tustin shall assign to Buyer a1l of such entity's right,
        title and interest in the Mini Warehouse Rental Agreements;



                                      -17-
<PAGE>   26
                (r) Settlement Agreement. A copy of the original Settlement
           Agreement;

                (s) Settlement Agreement Assignment. An assignment of the
        Settlement Agreement ("Assignment of Settlement Agreement"), duly
        executed by Koll-KW, in the form attached hereto as Exhibit "O",
        pursuant to which Koll-KW shall assign to Buyer all such entity's right,
        title and interest in the Settlement Agreement;

                (t) Ground Lease Improvement Grant Deeds. Grant deeds, in the
        form attached hereto as Exhibit "N", duly executed by the applicable
        Seller entity and acknowledged, pursuant to which the applicable Seller
        entity shall transfer to Buyer such entity's right, title and interest
        in and to the improvements which are subject to the KBC-Tustin Ground
        Lease and the KW Sublease, as applicable (the "Ground Lease Improvement
        Grant Deeds"); and

                (u) General Assignment. A general assignment for each Project
        (individually, a "General Assignment" and collectively, the "General
        Assignments"), in the form attached hereto as Exhibit "P", conveying
        Seller's right, title and interest in warranties, guaranties and utility
        deposits, if any, for each Project.

                (v) Garden Grove Assumption Agreement. If applicable, an
        Assignment and Assumption of the Garden Grove Note and the Garden Grove
        Deed of Trust or similar agreement ("Garden Grove Assumption Agreement")
        duly executed by Garden Grove, pursuant to which Buyer will assume
        Garden Grove's obligations with respect to the Garden Grove Encumbrance
        arising from and after the Close of Escrow.

                (w) Closing Certificate. The Closing Certificate, duly executed
        by Seller.

        9. Deposits by Buyer. Buyer shall deposit or cause to be deposited with
Escrow Holder the Deposit which is to be applied towards the payment of the
Purchase Price and the balance of the Purchase Price in the amounts and at the
times set forth in Paragraph 3 above. In addition, Buyer shall deposit with
Escrow Holder prior to the Close of Escrow the following documents and
instruments:

                (a) Tenant Lease Assignments. Counterparts of the Assignment of
        Leases for each Project, duly executed by Buyer;

                (b) Contract Assignments. Counterparts of the Assignment of
        Contracts for each Project, duly executed by Buyer;

                (c) KBC-Tustin Ground Lease Assignment. A counterpart of the
        KBC-Tustin Ground Lease Assignment, duly executed and acknowledged by
        Buyer;

                (d) KW Sublease Assignment. A counterpart of the KW Sublease
        Assignment, duly executed and acknowledged by Buyer;



                                      -18-
<PAGE>   27

                (e) Barn Assignment. A counterpart of the Barn Assignment, duly
        executed and acknowledged by Buyer;

                (f) Mini Warehouse Assignment. A counterpart of the Warehouse
        Assignment, duly executed by Buyer;

                (g) Settlement Agreement Assignment. A counterpart of the
        Assignment of Settlement Agreement, duly executed by Buyer;

                (h) General Assignments. Counterparts of the General
        Assignments, duly executed by Buyer; and

                (i) Garden Grove Assumption Agreement. A counterpart of the
        Garden Grove Assumption Agreement, duly executed by Buyer.

        10. Costs and Expenses. The cost of the Surveys and of the CLTA portion
of the Title Policies shall be paid by Seller and the premium and any additional
costs for the ALTA extended coverage additional to the premium for CLTA coverage
(including any costs and expenses incurred in connection with updating or
revising the Surveys and/or preparing a new survey for a Project) and the cost
of any endorsements to the Title Policies shall be paid by Buyer.
Notwithstanding anything to the contrary herein, the parties hereto acknowledge
and agree that if Buyer elects to update or revise the Surveys and/or prepare a
new survey for a Project, such election shall in no event operate to extend the
Closing Date as set forth in Paragraph 4(b). Any assumption fees and other fees
(including legal fees) payable in connection with the assumption by Buyer of the
Garden Grove Encumbrance shall be paid by Buyer. The escrow fee of Escrow Holder
shall be shared equally by Seller and Buyer. Seller shall pay all documentary
transfer taxes and recording fees payable in connection with the recordation of
the Grant Deeds, the KBC-Tustin Ground Lease Assignment, the KW Sublease
Assignment, the Barn Assignment and the Ground Lease Improvement Grant Deeds.
Buyer and Seller shall pay, respectively, the Escrow Holder's customary charges
to buyers and sellers for document drafting and miscellaneous charges. If, as a
result of no fault of Buyer or Seller, Escrow fails to close, Buyer and Seller
shall share equally all of Escrow Holder's fees and charges.

        Any closing costs or other expenses incurred by Seller shall be
allocated to each Seller entity as such cost relates to that Seller entity's
Project. If it is unclear how such costs should be allocated, such cost shall be
allocated to each of the five (5) Projects by multiplying such cost by a
fraction the numerator of which is the portion of the Purchase Price allocated
to such Project and the denominator of which is the Purchase Price.

        11. Prorations. The following prorations shall be made between Seller
and Buyer on the Close of Escrow, computed as of the Close of Escrow:

                (a) Taxes and Assessments. Real and personal property taxes and
        assessments on the Property (to the extent such taxes are not paid
        directly by Rustic under the Barn Subgroundlease) shall be prorated on
        the basis that Seller is responsible for (i) all such taxes for the
        fiscal year of the applicable taxing authorities occurring prior to the



                                      -19-
<PAGE>   28

        "Current Tax Period" (as hereinafter defined) and (ii) that portion of
        such taxes for the Current Tax Period determined on the basis of the
        number of days which have elapsed from the first day of the Current Tax
        Period to the Close of Escrow, inclusive, whether or not the same shall
        be payable prior to the Close of Escrow. The phrase "Current Tax Period"
        refers to the fiscal year of the applicable taxing authority in which
        the Close of Escrow occurs. In the event that as of the Close of Escrow
        the actual tax bills for the year or years in question are not available
        and the amount of taxes to be prorated as aforesaid cannot be
        ascertained, then rates and assessed valuation of the previous year,
        with known changes, shall be used, and when the actual amount of taxes
        and assessments for the year or years in question shall be determinable,
        then such taxes and assessments will be reprorated between the parties
        to reflect the actual amount of such taxes and assessments.

                (b) Tenant Rents. Rent and other receivables under the Leases,
        the Barn Subgroundlease, the Mini Warehouse Rental Agreements and the
        Settlement Agreement, including, but not limited to, any pass-through
        charges for real property taxes, pass through charges for common area
        maintenance charges and amounts owing as percentage rent, and any rents
        and other receivables (collectively, "Rents") shall be prorated as of
        the Close of Escrow on the basis of a thirty (30) day month and a three
        hundred sixty (360) day year and shall be accounted for as follows:

                        (i) Rents due and collected in the month of the Close of
                Escrow shall be prorated between Buyer and Seller;

                        (ii) Buyer shall be entitled to all Rents and other
                receivables accruing after the Close of Escrow, and Seller shall
                be entitled to all Rents collected after the Close of Escrow
                that were due and payable prior to the Close of Escrow; and

                        (iii) All Rents received by Buyer following the Close of
                Escrow shall be applied against the most recently accrued rent
                unless the Tenant has specified in writing that such payment
                relates to a rental prior to the Close of Escrow.

                Buyer covenants and agrees to use commercially reasonable
        efforts in the usual course of Buyer's operation of the Property after
        the Close of Escrow to collect and deliver to Seller all Rents or other
        payments that were due and payable under the Leases, the Mini Warehouse
        Rental Agreements, the Barn Subgroundlease and the Settlement Agreement
        prior to the Close of Escrow, but Buyer shall not be obligated to
        institute any lawsuit or collection procedures to collect delinquent
        Rents. Buyer acknowledges and agrees that Seller retains the right after
        the Close of Escrow to collect any and all delinquent Rents and other
        charges due under the Leases, the Mini Warehouse Rental Agreements, the
        Barn Subgroundlease and the Settlement Agreement, provided, however,
        that Seller shall not take any action of any kind that would disturb a
        tenant's possession or occupancy of its Premises or affect the validity
        or enforceability of any Lease, the Mini Warehouse Rental Agreements,
        the Barn Subgroundlease or the Settlement Agreement.



                                      -20-
<PAGE>   29

                (c) Security Deposit. Buyer shall be credited and Seller shall
        be charged with any security deposits and advanced rentals in the nature
        of a security deposit made by the Tenants under the Leases, by Rustic
        under the Barn Subgroundlease and by the renters under the Mini
        Warehouse Rental Agreements, if any.

                (d) Utilities. Gas, water, electricity, heat, fuel, sewer and
        other utilities and the operating expenses relating to each Project
        shall be prorated as of the Close of Escrow to that extent such items
        are not directly paid for by the Tenants under the Leases, by Rustic
        under the Barn Subgroundlease and/or by the Fairchild Parties under the
        Settlement Agreement. Seller hereby reserves the right to receive the
        return of any and all utility deposits previously made by Seller with
        utility companies, and Buyer will arrange for substitute deposits as may
        be required. If the parties hereto are unable to obtain final meter
        readings as of the Close of Escrow then such expenses shall be estimated
        as of the Close of Escrow on the prior operating history of each
        Project.

                (e) Ground Rents. Rents and other amounts due under the
        KBC-Tustin Ground Lease and the KW Sublease (collectively, the "Ground
        Rents") shall be prorated as of the Close of Escrow on the basis of a
        thirty (30) day month and a three hundred sixty (360) day year and shall
        be accounted for as follows: (i) Ground Rents due in the month of the
        Close of Escrow shall be prorated between Buyer and Seller; (ii) Ground
        Rents accruing after the Close of Escrow shall be paid by Buyer, and
        (iii) Ground Rents accruing prior to the Close of Escrow shall be paid
        by Seller prior to the Close of Escrow.

                (f) Garden Grove Encumbrance. Accrued and unpaid interest and
        all unpaid principal under the Garden Grove Note shall be credited to
        Buyer at the Close of Escrow based upon the Beneficiary Statement. Upon
        the Close of Escrow, title to any impound or escrow account under the
        Garden Grove Encumbrance for taxes, insurance or other payments
        thereunder shall be deemed assigned by Seller to Buyer and Seller shall
        be credited and Buyer shall be charged with the amount in such account
        as of the Close of Escrow.

                (g) Leasing Costs. Any "Leasing Costs" as defined in Paragraph
        13(f) shall be prorated with Buyer receiving a credit for any unpaid
        Leasing Costs to which Seller is obligated to pay as set forth in
        Paragraph 13(f), and with Seller receiving a credit for any paid Leasing
        Costs to which Buyer is obligated to pay as set forth in Paragraph
        13(f).

                (h) Allocations. All credits and prorations made pursuant to
        this Paragraph 11 shall be allocated to each Seller entity as such costs
        relate to that Seller's Project(s). If it is unclear whether a
        particular cost or credit is attributable to a particular Project or
        Projects, such cost or credit shall be allocated to the Project(s) by
        Seller, in Seller's sole, absolute and subjective discretion.

        At least three (3) business days prior to the Close of Escrow the
parties hereto shall agree upon all of the prorations to be made and submit a
statement to the Escrow Holder



                                      -21-
<PAGE>   30

setting forth the same. In the event that any prorations, apportionments or
computations made under this Paragraph 11 shall require final adjustment, then
the parties hereto shall make the appropriate adjustments promptly when accurate
information becomes available and either party hereto shall be entitled to an
adjustment to correct the same. Any corrected adjustment or proration will be
paid in cash to the party entitled thereto.

        12. Disbursements and Other Actions by Escrow Holder. Upon the Close of
Escrow, Escrow Holder shall promptly undertake all of the following in the
manner indicated:

                (a) Prorations. Prorate all matters referenced in Paragraph 11
        based upon the statement delivered into Escrow signed by the parties.

                (b) Recording. Cause the Grant Deeds, the KBC-Tustin Ground
        Lease Assignment, the KW Sublease Assignment, the Barn Assignment and
        the Ground Lease Improvement Grant Deeds and any other documents which
        the parties hereto may mutually direct, to be recorded in the Official
        Records in the order directed by the parties.

                (c) Funds. Disburse from funds deposited by Buyer with Escrow
        Holder towards payment of all items chargeable to the account of Buyer
        pursuant hereto in payment of such costs, including, without limitation,
        the payment of the Purchase Price to Seller, and disburse the balance of
        such funds, if any, to Buyer.

                (d) Title Policies. Direct the Title Company to issue the Title
        Policies to Buyer.

                (e) Documents to Seller. Deliver to Seller counterparts of the
        Tenant Lease Assignments, the Contract Assignments, the KBC-Tustin
        Ground Lease Assignment, the KW Sublease Assignment, the Barn
        Assignment, the Mini Warehouse Assignment, the Assignment of Settlement
        Agreement and the General Assignments, executed and acknowledged (if
        necessary) by Buyer.

                (f) Documents to Buyer. Deliver to Buyer the originals (or
        copies, if the originals are not available) of the Leases, the
        KBC-Tustin Ground Lease, the Master Lease, the KW Sublease, the Barn
        Subgroundlease, the Contracts, the Settlement Agreement the Bills of
        Sale, the Seller's Certificates (if any), the Seller's Ground Lease
        Estoppel Certificates, if any, the Seller's Tax Certificates,
        counterparts of the Tenant Lease Assignments, the Contract Assignments,
        the KBC-Tustin Ground Lease Assignment, the KW Sublease Assignment, the
        Barn Assignment, the Mini Warehouse Assignment, the Assignment of
        Settlement Agreement and the General Assignments executed and
        acknowledged (if necessary) by Seller and the letters described in
        Paragraph 8(n) above addressed to each Tenant advising the Tenants of
        this transaction.

                (g) Reporting, Requirements. The Escrow Holder shall comply with
        all applicable federal, state and local reporting and withholding
        requirements relating to the close of the transactions contemplated
        herein. Without limiting the generality of the foregoing, to the extent
        the transactions contemplated by this Agreement, involve a real



                                      -22-
<PAGE>   31
        estate transaction within the purview of Section 6045 of the Internal
        Revenue Code of 1986, as amended (the "Internal Revenue Code"), Escrow
        Holder shall have sole responsibility to comply with the requirements of
        Section 6045 of the Internal Revenue Code (and any similar requirements
        imposed by state or local law). For purposes hereof, Seller's tax
        identification numbers shall be provided to Escrow Holder prior to the
        Close of Escrow. Escrow Holder shall hold Buyer, Seller and their
        counsel free and harmless from and against any and all liability,
        claims, demands, damages and costs, including reasonable attorneys' fees
        and other litigation expenses, arising or resulting from the failure or
        refusal of Escrow Holder to comply with such reporting requirements.

        13. Seller's Covenants, Representations and Warranties. In consideration
of Buyer entering into this Agreement and as an inducement to Buyer to purchase
the Property from Seller, Seller hereby makes the following representations and
warranties to Buyer as of the date of this Agreement, each of which is material
and being relied upon by Buyer:

                (a) Authority. Seller has the legal right, power and authority
        to enter into this Agreement and to consummate the transactions
        contemplated hereby, and the execution, delivery and performance of this
        Agreement have been duly authorized and no other action by Seller is
        requisite to the valid and binding execution, delivery and performance
        of this Agreement, except as otherwise expressly set forth herein.

                (b) Foreign Person Affidavit. Seller is not a foreign person as
        defined in Section 1445 of the Internal Revenue Code.

                (c) Leases. To Seller's actual knowledge, the Leases, the
        KBC-Tustin Ground Lease, the KW Sublease, the Master Lease, the Barn
        Subgroundlease, and the Settlement Agreement delivered by Seller to
        Buyer are complete copies of same.

                (d) Contracts. To Seller's actual knowledge, except for the
        Contracts delivered to Buyer, there are no service or maintenance
        contracts affecting the Property.

                (e) Mini Warehouse Rental Agreements. From the Opening of Escrow
        until that date which is five (5) days prior to the expiration of the
        Contingency Period, so long as Seller provides Buyer with prompt written
        notice thereof, Seller shall have the right, but not the obligation to,
        amend, renew or expand the Mini Warehouse Rental Agreements, or enter
        into any new mini warehouse rental agreements in accordance with
        Seller's standard practices. From the date which is five (5) days prior
        to the expiration of the Contingency Period until the Close of Escrow or
        expiration or earlier termination of this Agreement, Seller shall not,
        without the prior written consent of Buyer (which consent will not be
        unreasonably withheld or delayed), amend, renew or expand the existing
        Mini Warehouse Rental Agreements or enter into any new mini warehouse
        rental agreements. Buyer acknowledges and agrees that if Buyer has not
        disapproved in writing any amended, renewed or expanded Mini Warehouse
        Rental Agreement or any new mini warehouse rental agreement within five
        (5) days of receiving copies of same, then Buyer shall be deemed to have
        approved same.



                                      -23-
<PAGE>   32

                (f) Leases. From the Opening of Escrow until that date which is
        five (5) days prior to the expiration of the Contingency Period, Seller
        shall (1) have the right, but not the obligation, without obtaining
        Buyer's consent, to amend, renew, or expand the Leases, the Barn
        Subgroundlease, the KBC-Tustin Ground Lease and the KW Sublease or enter
        into any new leases in accordance with Seller's standard practices (so
        long as Seller promptly provides Buyer with a complete and accurate copy
        thereto) when Seller shall be responsible for all leasing commissions
        and the tenant improvement allowance and costs (collectively, "Leasing
        Costs") in connection therewith; and (2) shall have the right, but not
        the obligation, to amend, renew or expand the existing Leases or enter
        into any new leases, after obtaining Buyer's prior written consent (or
        such consent has been deemed given), which consent shall not be
        unreasonably withheld, when Buyer shall be responsible for any of the
        Leasing Costs in connection therewith. Buyer acknowledges and agrees
        that if it has not disapproved in writing any amended, renewed, or
        expanded Leases, or any new lease within five (5) days of receiving same
        (when such approval is necessary), then Buyer shall be deemed to have
        approved same. For purposes of this Paragraph 13(f), Seller shall be
        responsible for the Leasing Costs when any amended, renewed or expanded
        Lease and/or any new lease does not result in the net effective rent for
        all rentable space in such Project being increased to a level that
        exceeds the net effective rent for all rentable space in such Project as
        shown on the Rent Roll for such Project as of the Opening of Escrow, and
        Buyer and Seller shall be responsible for their pro rata share of the
        Leasing Costs when any amended, renewed or expanded Lease and/or new
        lease does result in the net effective rent for all rentable space in
        such Project being increased to a level that exceeds the net effective
        rent as shown on the Rent Roll for such Project as of the Opening of
        Escrow. For purposes hereof, Buyer's pro rata share shall be determined
        by multiplying the amount of the Leasing Costs by a fraction, the
        numerator of which shall be the number of months remaining after the
        Close of Escrow on the term of the applicable Lease and the denominator
        of which shall be the total number of months on the applicable term of
        the Lease (exclusive of any unexercised options to renew or extend the
        term); and by further multiplying such number by a fraction, the
        numerator of which is the portion of the net effective rent under such
        Lease which represents an increase in the net effective rent for all
        rentable space in the Project as shown on the Rent Roll for such Project
        as of the Opening of Escrow and the denominator of which is the entire
        net effective rent for such Lease; and Seller's pro rata share shall be
        the balance thereof. From the date which is five (5) days prior to the
        expiration of the Contingency Period until the Close of Escrow, or the
        expiration or earlier termination of this Lease, Seller shall not amend,
        renew, or expand any Lease or enter into any new lease without obtaining
        the prior written consent of Buyer. Notwithstanding Buyer's approval
        rights after the expiration of the Contingency Period, the parties
        hereto acknowledge and agree that the Leasing Costs shall continue to be
        allocated as set forth herein.

                (g) Documents. To Seller's actual knowledge, all documents
        delivered by Seller to Buyer, or made available to Buyer for review,
        including without limitation the Documents and Materials, are true and
        complete copies thereof.

                (h) Litigation. To Seller's actual knowledge, there are no
        litigation, arbitration or reference proceedings pending and Seller has
        not received any notice of any



                                      -24-
<PAGE>   33
        threatened action or proceeding against any of the Projects or against
        any Seller with respect to any Project.

                (i) Bankruptcy. Neither Seller nor, to Seller's actual
        knowledge, any tenant of the Property has either filed or been the
        subject of any filing of a petition under any federal or state
        bankruptcy or insolvency laws.

                (j) Rent Rolls. To Seller's knowledge, the most current Rent
        Rolls provided to Buyer are complete and accurate actual lists of all
        Leases. To Seller's actual knowledge, Seller has provided to Buyer
        complete and accurate copies of all Leases, the Settlement Agreement,
        the KBC-Tustin Ground Lease, the Master Lease, the KW Sublease, the
        License and Indemnity Agreement and the documents relating to the Garden
        Grove Encumbrance. 

                (k) Options. To Seller's actual knowledge, Seller has not
        granted any option or right of first refusal or first opportunity to any
        party to acquire any interest in any of the Property.

                (l) Possession. To Seller's actual knowledge, possession of the
        Property shall be delivered by Seller to Buyer on the Closing Date.

                (m) Maintenance Covenant. Between the Seller's and Buyer's
        execution and delivery of this Agreement and the Close of Escrow, Seller
        shall maintain the Property and its insurance coverages in accordance
        with Seller's normal standards as if Seller were retaining the Property.
        After full execution of this Agreement and until the Close of Escrow,
        Seller shall maintain all existing personnel of Seller on the Property
        in their current employment positions. Without limiting the
        effectiveness of the foregoing provisions, Buyer shall not retain the
        existing employees of Seller and upon the Close of Escrow Seller shall
        cause all such employees to vacate from the Property. In addition,
        notwithstanding anything herein to the contrary, Buyer will not assume
        and Seller shall terminate as of the Close of Escrow, any existing
        property management and listing contracts relating to the Property.

        For purposes of this Agreement, to "Seller's actual knowledge" means the
actual, present knowledge (as opposed to constructive or imputed knowledge) of
Stephen Zotovich as of the date of this Agreement, without any investigation or
inquiry of any kind or nature whatsoever.

        The warranties and representations of Seller contained in this Paragraph
13 shall survive for a period of one (1) year following the Close of Escrow. No
claim, suit or action may be brought by Buyer against Seller arising from or
relating to the representations and warranties contained in this Agreement
unless (i) the suit or action is properly filed and served no later than one (l)
year after the Close of Escrow, or (ii) a written notice describing the claim in
detail is delivered to Seller no later than one (1) year after the Close of
Escrow and a suit or action is filed and served on Seller no later than three
(3) months following delivery of the notice.



                                      -25-
<PAGE>   34

        14. Buyer's Covenants, Representations and Warranties. In consideration
of Seller entering into this Agreement and as an inducement to Seller to sell
the Property to Buyer, Buyer makes the following covenants, representations and
warranties, each of which is material and is being relied upon by Seller:

                (a) Authority. Buyer has the legal right, power and authority to
        enter into this Agreement and to consummate the transactions
        contemplated hereby, and the execution, delivery and performance of this
        Agreement have been duly authorized and no other action by Buyer is
        requisite to the valid and binding execution, delivery and performance
        of this Agreement, except as otherwise expressly set forth herein.

                (b) Seller's Environmental Inquiry. Section 25359.7 of the
        California Health and Safety Code requires owners of nonresidential
        property who know or have reasonable cause to believe that any release
        of hazardous substance has come to be located on or beneath real
        property to provide written notice of that condition to a buyer of such
        real property. There is a possibility that a release of a hazardous
        substance may have come to be located on or beneath the Property,
        including the release, if any, of such hazardous substances described in
        the environmental reports described in Exhibit "I" attached hereto (the
        "Environmental Reports"). By its execution of this Agreement, Buyer (1)
        acknowledges its receipt of the foregoing notice given pursuant to
        Section 25359.7 of the California Health and Safety Code and that it is
        aware of the benefits conferred to Buyer by Section 1542 of the
        California Civil Code and the risks it assumes by any waiver of its
        benefits thereunder; (2) is fully aware of the matters described in the
        Environmental Reports, copies of which Buyer has reviewed or will have
        reviewed prior to the Close of Escrow; and (3) after receiving advice of
        its legal counsel, waives any and all rights or remedies whatsoever,
        express or implied, Buyer may have against Seller, including remedies
        for actual damages, resulting from any unknown, unforeseen or
        unanticipated presence or releases of hazardous substances from or on
        the Property. The provisions of this paragraph shall survive the Close
        of Escrow and shall not be deemed merged into the Grant Deeds, the
        KBC-Tustin Ground Lease Assignment, the KW Sublease Assignment and the
        Ground Lease Improvement Grant Deeds upon their recordation.

                (c) As Is. Except as otherwise expressly set forth herein, Buyer
        is acquiring the Property "AS IS" without any representation or warranty
        of Seller, express, implied or statutory, as to the nature or condition
        of or title to the Property or its fitness for Buyer's intended use of
        same. Buyer is, or as of the expiration of the Contingency Period will
        be, familiar with the Property. Buyer is relying solely upon, and as of
        the expiration of the Contingency Period will have conducted, its own,
        independent inspection, investigation and analysis of the Property as it
        deems necessary or appropriate in so acquiring the Property from Seller,
        including, without limitation, an analysis of any and all matters
        concerning the condition of the Property and its suitability for Buyer's
        intended purposes, and a review of all applicable laws, ordinances,
        rules and governmental regulations (including, but not limited to, those
        relative to building, zoning and land use) affecting the development,
        use, occupancy or enjoyment of the Property.



                                      -26-
<PAGE>   35
                Without limiting the generality of the foregoing, except for the
        future acts of Seller, Buyer hereby expressly waives and relinquishes
        any and all rights and remedies Buyer may now or hereafter have against
        Seller, whether known or unknown, with respect to any past, present or
        future presence or existence of "Hazardous Materials" (as herein
        defined) on, under or about the Property or with respect to any past,
        present or future violations of any rules, regulations or laws, now or
        hereafter enacted, regulating or governing the use, handling, storage or
        disposal of Hazardous Materials, including, without limitation, (i) any
        and all rights Buyer may now or hereafter have to seek contribution from
        Seller under Section 113(f)(i) of the Comprehensive Environmental
        Response Compensation and Liability Act of 1980 ("CERCLA"), as amended
        by the Superfund Amendments and Reauthorization Act of 1986 (42 U.S.C.A
        Section 9613), as the same may be further amended or replaced by any
        similar law, rule or regulation, (ii) any and all rights Buyer may now
        or hereafter have against Seller under the Carpenter-Presley-Tanner
        Hazardous Substance Account Act (California Health and Safety Code,
        Section 25300 et seq.), as the same may be further amended or replaced
        by any similar law, rule or regulation, (iii) any and all claims,
        whether known or unknown, now or hereafter existing, with respect to the
        Property under Section 107 of CERCLA (42 U.S.C.A. Section 9607) and (iv)
        any and all claims Buyer may now or hereafter have against Seller,
        whether known or unknown, now or hereafter existing, based on nuisance,
        trespass or any other common law or statutory provisions. As used
        herein, the term "Hazardous Material(s)" includes, without limitation,
        any hazardous or toxic materials, substances or wastes, such as (A)
        those materials identified in Sections 66680 through 66685 and Sections
        66693 through 66740 of Title 22 of the California Administrative Code,
        Division 4, Chapter 30, as amended from time to time, (B) those
        materials defined in Section 25501(j) of the California Health and
        Safety Code, (C) any materials, substances or wastes which are toxic,
        ignitable, corrosive or reactive and which are regulated by any local
        governmental authority, any agency of the state of California or any
        agency of the United States Government, (D) asbestos, (E) petroleum and
        petroleum based products, (F) urea formaldehyde foam insulation, (G)
        polychlorinated biphenyls (PCBs), and (H) freon and other
        chlorofluorocarbons.

                BUYER HEREBY ACKNOWLEDGES THAT IT HAS READ AND IS FAMILIAR WITH
        THE PROVISIONS OF CALIFORNIA CIVIL CODE SECTION 1542 ("SECTION 1542"),
        WHICH IS SET FORTH BELOW:

         "A GENERAL RELEASE DOES NOT EXTEND TO CLAIMS WHICH THE CREDITOR DOES
         NOT KNOW OR SUSPECT TO EXIST IN HIS FAVOR AT THE TIME OF EXECUTING THE
         RELEASE, WHICH IF KNOWN BY HIM MUST HAVE MATERIALLY AFFECTED HIS
         SETTLEMENT WITH THE DEBTOR."

                BY INITIALING BELOW, BUYER HEREBY WAIVES THE PROVISIONS OF
        SECTION 1542 SOLELY IN CONNECTION WITH THE MATTERS WHICH ARE THE
        SUBJECT OF THE FOREGOING WAIVERS AND RELEASES:



                                      -27-
<PAGE>   36
                                ----------------
                                Buyer's Initials

                The waivers and releases by Buyer herein contained shall survive
        the Close of Escrow and the recordation of the Grant Deeds, the
        KBC-Tustin Ground Lease Assignment, the KW Sublease Assignment, the Barn
        Assignment and the Ground Lease Improvement Grant Deeds and shall not be
        deemed merged into the Grant Deed, the KBC-Tustin Ground Lease
        Assignment, the KW Sublease Assignment, the Barn Assignment and the
        Ground Lease Improvement Grant Deeds upon their recordation.

                (d) Limitation on Seller's Liability. Buyer agrees that Seller
        shall not have any liability, obligation or responsibility of any kind
        to Buyer with respect to the following:


                        (i) The content or accuracy of any report, study,
                opinion or conclusion of any soils, toxic, environmental or
                other engineer or other person or entity who has examined the
                Property or any aspect thereof,

                        (ii) The content or accuracy of any information released
                to Buyer by an engineer or planner in connection with the
                development of the Property;

                        (iii) The availability of building or other permits or
                approvals for the Property by any state or local governmental
                bodies with jurisdiction over the Property;

                        (iv) The availability or capacity of sewer, water or
                other utility connections to the Property;

                        (v) Any of the items delivered to Buyer pursuant to
                Buyer's review of the condition of the Property; and

                        (vi) The content or accuracy of any other development or
                construction cost, projection, financial or marketing analysis
                or other information given to Buyer by Seller or reviewed by
                Buyer with respect to the Property.

                (e) Assumption of Garden Grove Encumbrance. Buyer covenants and
        agrees that upon the Close of Escrow, Buyer shall assume the Garden
        Grove Encumbrance in accordance with the terms and provisions set forth
        herein.

        15. LIQUIDATED DAMAGES. IF BUYER COMMITS A DEFAULT UNDER THIS AGREEMENT,
THEN IN ANY SUCH EVENT, THE ESCROW HOLDER MAY BE INSTRUCTED BY SELLER TO CANCEL
THE ESCROW AND SELLER SHALL THEREUPON BE RELEASED FROM ITS OBLIGATIONS
HEREUNDER. BUYER AND SELLER AGREE THAT BASED UPON THE CIRCUMSTANCES NOW
EXISTING, KNOWN AND UNKNOWN, IT WOULD BE IMPRACTICAL OR EXTREMELY DIFFICULT TO
ESTABLISH SELLER'S DAMAGE BY REASON OF BUYER'S DEFAULT UNDER THIS



                                      -28-
<PAGE>   37
AGREEMENT. ACCORDINGLY, BUYER AND SELLER AGREE THAT IN THE EVENT OF DEFAULT BY
BUYER UNDER THIS AGREEMENT, IT WOULD BE REASONABLE AT SUCH TIME TO AWARD SELLER,
AS SELLER'S SOLE AND EXCLUSIVE REMEDY AT LAW, "LIQUIDATED DAMAGES" EQUAL TO THE
AMOUNT REPRESENTED BY THE DEPOSIT (AS DEFINED IN PARAGRAPH 3(a) HEREOF) PLUS ANY
AND ALL ACCRUED INTEREST THEREON.

        THEREFORE, IF BUYER COMMITS A DEFAULT UNDER THIS AGREEMENT, SELLER MAY
INSTRUCT THE ESCROW HOLDER TO CANCEL THE ESCROW WHEREUPON ESCROW HOLDER SHALL
IMMEDIATELY PAY OVER TO SELLER THE DEPOSIT, IF HELD BY ESCROW HOLDER, TOGETHER
WITH ALL INTEREST ACCRUED THEREON, AND SELLER SHALL BE RELIEVED FROM ALL
OBLIGATIONS AND LIABILITIES HEREUNDER, AND, PROMPTLY FOLLOWING ESCROW HOLDER'S
RECEIPT OF SUCH INSTRUCTION, ESCROW HOLDER SHALL CANCEL THE ESCROW.

        NOTHING IN THIS PARAGRAPH 15 SHALL (i) PREVENT OR PRECLUDE ANY RECOVERY
OF ATTORNEYS' FEES OR OTHER COSTS INCURRED BY SELLER PURSUANT TO PARAGRAPH 20
HEREOF OR (ii) IMPAIR OR LIMIT THE EFFECTIVENESS OR ENFORCEABILITY OF THE
INDEMNIFICATION OBLIGATIONS OF BUYER CONTAINED IN PARAGRAPH 7(a)(i)(A) HEREOF.
SELLER AND BUYER ACKNOWLEDGE THAT THEY HAVE READ AND UNDERSTAND THE PROVISIONS
OF THIS PARAGRAPH 15 AND BY THEIR INITIALS IMMEDIATELY BELOW AGREE TO BE BOUND
BY ITS TERMS.



                                                    [SIG]
               --------------------------           ---------------------------
               Koll-Tustin's Initials               Buyer's Initials

               --------------------------           ---------------------------
               Koll-KW's Initials                   Garden Grove's Initials

               --------------------------           ---------------------------
               KBD's Initials                       Fagerholm's Initials

        16. INTENTIONALLY OMITTED.

        17. Damage or Condemnation Prior to Closing. Seller shall promptly
notify Buyer of any casualty to the Property or any condemnation proceeding
commenced prior to the Close of Escrow. If any such damage or proceeding relates
to or may result in the loss of any material portion of a Project(s), Seller or
Buyer may, at their option, elect either to: (i) terminate this Agreement as it
relates to such Projects, in which event such Project(s) shall be withdrawn from
the Property to be conveyed to Buyer at the Close of Escrow, and the Purchase
Price shall be adjusted to reflect the elimination of such Project(s) to be
conveyed to Buyer, or (ii) continue the Agreement in effect. In the event Buyer
elects to continue the Agreement or in the event any damage or proceeding
relates to or may result in the loss of a non-material portion of a Project(s),
then upon the Close of Escrow, Buyer shall be entitled to and Seller shall
assign to Buyer at the Close of Escrow any compensation, awards, or other
payments or relief resulting from such casualty or condemnation proceeding
relating to the Property to which Seller is entitled to receive



                                      -29-
<PAGE>   38
or to which Seller has received (subject to the provisions of the KBC-Tustin
Ground Lease and the KW Sublease) and there shall be no adjustment to the
Purchase Price, except that in the case of a casualty Buyer shall receive a
credit toward the Purchase Price for any cost of repair not covered by Seller's
casualty insurance; provided, however, that such credit shall not include any
business interruption or rental loss insurance proceeds attributable to the
period prior to the Close of Escrow to which Seller is entitled to retain. For
purposes hereof, the term "material portion of a Project" shall mean any portion
of a Project, the reasonable cost of repair or replacement of which exceeds Five
Hundred Thousand Dollars ($500,000.00).

        18. Notices. All notices or other communications required or permitted
hereunder shall be in writing, and shall be personally delivered or sent by
registered or certified mail, postage prepaid, return receipt requested,
telegraphed, delivered or sent by telex, telecopy or cable and shall be deemed
received upon the earlier of (i) if personally delivered, the date of delivery
to the address of the person to receive such notice, (ii) if mailed, three (3)
business days after the date of posting by the United States post office, (iii)
if given by telegraph or cable, when delivered to the telegraph company with
charges prepaid, or (iv) if given by telex or telecopy, when sent. Any notice,
request, demand, direction or other communication sent by cable, telex or
telecopy must be confirmed within forty-eight (48) hours by letter mailed or
delivered in accordance with the foregoing.

         To Seller:            c/o Stephen M. Zotovich & Associates
                               840 Newport Center Drive, Suite 420
                               Newport Beach, California 92660
                               Attention:  Stephen M. Zotovich
                               Telephone:  (714) 719-6363
                               Telecopy:   (714) 719-6366

         With a copy to:       Allen, Matkins, Leck, Gamble & Mallory LLP 
                               18400 Von Karman, Fourth Floor 
                               Irvine, California 92612
                               Attention:  Thomas C. Foster, Esq.
                               Telephone:  (714) 553-1313
                               Telecopy:   (714) 553-8354

         To Buyer:             Pacific Gulf Properties Inc.
                               4220 Von Karman, Second Floor  
                               Newport Beach, California 92660
                               Attention:  Mr. Lonnie P. Nadal
                               Telephone:  (714) 223-5000
                               Telecopy:   (714) 223-5033



                                      -30-
<PAGE>   39

         With a copy to:       Cox, Castle & Nicholson, LLP 
                               2049 Century Park East, 28th Floor 
                               Los Angeles, California 90067
                               Attention:  John H. Kuhl, Esq.
                               Telephone:  (310) 284-2267
                               Telecopy:   (310) 277-7889

         To Escrow Holder:     Fidelity National Title Insurance Company 
                               2510 North Red Hill Avenue, Suite 100 
                               Santa Ana, California 92705
                               Attention:  Ms. Patty Beverly
                               Telephone:  (714) 622-5000
                               Telecopy:   (714) 477-6814

Notice of change of address shall be given by written notice in the manner
detailed in this Paragraph 18. Rejection or other refusal to accept or the
inability to deliver because of changed address of which no notice was given
shall be deemed to constitute receipt of the notice, demand, request or
communication sent.

        19. Brokers. Upon the Close of Escrow, Seller shall pay a real estate
brokerage commission to CB Commercial Real Estate Group, Inc. with respect to
this transaction in accordance with Seller's separate agreement with said broker
and Seller hereby agrees to indemnify and hold Buyer free and harmless from such
commission obligations. If any additional claims for brokers' or finders' fees
for the consummation of this Agreement arise, then Buyer hereby agrees to
indemnify, save harmless and defend Seller from and against such claims if they
shall be based upon any statement or representation or agreement by Buyer, and
Seller hereby agrees to indemnify, save harmless and defend Buyer if such claims
shall be based upon any statement, representation or agreement made by Seller.

        20. Legal Fees. In the event of the bringing of any action or suit by a
party hereto against another party hereunder by reason of any breach of any of
the covenants or agreements or any inaccuracies in any of the representations
and warranties on the part of the other party arising out of this Agreement,
then in that event, the prevailing party in such action or dispute, whether by
final judgment, or out of court settlement shall be entitled to have and recover
of and from the other party all costs and expenses of suit, including actual
attorneys' fees. Any judgment or order entered in any final judgment shall
contain a specific provision providing for the recovery of all costs and
expenses of suit, including actual attorneys' fees (collectively "Costs")
incurred in enforcing, perfecting and executing such judgment. For the purposes
of this paragraph, Costs shall include, without limitation, attorneys' fees,
costs and expenses incurred in the following: (i) postjudgment motions; (ii)
contempt proceeding; (iii) garnishment, levy, and debtor and third party
examination; (iv) discovery; and (v) bankruptcy litigation.

        21. Assignment. Buyer shall not assign, transfer or convey its rights
and/or obligations under this Agreement and/or with respect to the Property
without the prior written consent of Seller, which consent Seller may withhold
in its sole, absolute and subjective



                                      -31-
<PAGE>   40

discretion. Any attempted assignment without the prior written consent of Seller
shall be void and Buyer shall be deemed in default hereunder. Any permitted
assignments shall not relieve the assigning party from its liability under this
Agreement.

        22. Miscellaneous.

                (a) Confidentiality. Buyer acknowledges that it shall be bound
        by the confidentiality terms and provisions of that certain Entry Permit
        dated as of March 25, 1998, and that certain Confidentiality Letter
        Agreement dated March 4, 1998.

                (b) Survival of Covenants. The covenants, representations and
        warranties of Buyer set forth in this Agreement shall survive the
        recordation of the Grant Deeds, the KBC-Tustin Ground Lease Assignment,
        the KW Sublease Assignment, the Barn Assignment and the Ground Lease
        Improvement Grant Deeds and the Close of Escrow and shall not be deemed
        merged into the Grant Deeds, the KBC-Tustin Ground Lease Assignment, the
        KW Sublease Assignment, the Barn Assignment and the Ground Lease
        Improvement Grant Deeds upon their recordation.

                (c) Required Actions of Buyer and Seller. Buyer and Seller agree
        to execute such instruments and documents and to diligently undertake
        such actions as may be required in order to consummate the purchase and
        sale herein contemplated and shall use good faith efforts to accomplish
        the Close of Escrow in accordance with the provisions hereof.

                (d) Time of Essence. Time is of the essence of each and every
        term, condition, obligation and provision hereof. All references herein
        to a particular time of day shall be deemed to refer to Los Angeles,
        California time.

                (e) Counterparts. This Agreement may be executed in multiple
        counterparts, each of which shall be deemed an original, but all of
        which, together, shall constitute one and the same instrument.

                (f) Captions. Any captions to, or headings of, the paragraphs or
        subparagraphs of this Agreement are solely for the convenience of the
        parties hereto, are not a part of this Agreement, and shall not be used
        for the interpretation or determination of the validity of this
        Agreement or any provision hereof.

                (g) No Obligations to Third Parties. Except as otherwise
        expressly provided herein, the execution and delivery of this Agreement
        shall not be deemed to confer any rights upon, nor obligate any of the
        parties thereto, to any person or entity other than the parties hereto.

                (h) Exhibits. The Exhibits attached hereto are hereby
        incorporated herein by this reference for all purposes.



                                      -32-
<PAGE>   41


                (i) Amendment to this Agreement. The terms of this Agreement may
        not be modified or amended except by an instrument in writing executed
        by each of the parties hereto.

                (j) Waiver. The waiver or failure to enforce any provision of
        this Agreement shall not operate as a waiver of any future breach of any
        such provision or any other provision hereof.

                (k) Applicable Law. This Agreement shall be governed by and
        construed and enforced in accordance with the laws of the State of
        California.

                (l) Fees and Other Expenses. Except as otherwise provided
        herein, each of the parties shall pay its own fees and expenses in
        connection with this Agreement.

                (m) Entire Agreement. This Agreement supersedes any prior
        agreements, negotiations and communications, oral or written, and
        contains the entire agreement between Buyer and Seller as to the subject
        matter hereof. No subsequent agreement, representation, or promise made
        by either party hereto, or by or to an employee, officer, agent or
        representative of either party shall be of any effect unless it is in
        writing and executed by the party to be bound thereby.

                (n) Partial Invalidity. If any portion of this Agreement as
        applied to either party or to any circumstances shall be adjudged by a
        court to be void or unenforceable, such portion shall be deemed severed
        from this Agreement and shall in no way effect the validity or
        enforceability of the remaining portions of this Agreement.

                (o) Successors and Assigns. Subject to the provisions of
        Paragraph 21 hereof, this Agreement shall be binding upon and shall
        inure to the benefit of the successors and assigns of the parties
        hereto.

                (p) Business Days. In the event any date described in this
        Agreement relative to the performance of actions hereunder by Buyer,
        Seller and/or Escrow Holder falls on a Saturday, Sunday or legal
        holiday, such date shall be deemed postponed until the next business day
        thereafter.

                (q) Submission of Agreement. Submission of this Agreement to
        Buyer for examination or signature does not constitute a reservation,
        right or option to purchase the Property, and will not be effective as a
        binding purchase and sale agreement or otherwise until full execution by
        and delivery to both Buyer and Seller.

        23. Exchange. Buyer acknowledges that Seller may engage in a
tax-deferred exchange ("Exchange") pursuant to Section 1031 of the Internal
Revenue Code. To effect the Exchange, Seller may assign its rights in, and
delegate its duties under, this Agreement, as well as transfer the Property, to
its constituent partners and/or an exchange accommodator which Seller shall
determine. As an accommodation to Seller, Buyer agrees to cooperate with Seller
in connection with the Exchange, including the execution of documents therefor,
provided the following terms and conditions are satisfied:



                                      -33-
<PAGE>   42

                (a) There shall be no liability to Buyer and Buyer shall have no
        obligation to take title to any property in connection with the
        Exchange;

                (b) Buyer shall in no way be obligated to pay any escrow costs,
        brokerage commissions, title charges, survey costs, recording costs or
        other charges incurred with respect to any exchange property and/or the
        Exchange;

                (c) In no way shall the Close of Escrow be contingent or
        otherwise subject to the consummation of the Exchange, and the Escrow
        shall timely close in accordance with the terms of this Agreement
        notwithstanding any failure, for any reason, of the parties to the
        exchange to effect same;

                (d) If, for any reason, the Close of Escrow does not occur,
        Buyer shall have no responsibility or liability to any third party
        involved in the exchange transaction;

                (e) Buyer will not be required to make any representations or
        warranties nor assume any obligations, nor spend any sum or incur any
        personal liability whatsoever in connection with the exchange
        transaction contemplated by this Paragraph 23; and

                (f) The Exchange shall not release Seller from any
        representation, warranty or covenant of Seller or diminish any right or
        remedy of Buyer with respect to Seller.

        24. Buyer is qualified as a real estate investment trust under the
provisions of the Internal Revenue Code of 1986, as amended. Maintaining such
status and avoiding any activity which might cause a penalty tax to be applied
is of material concern to Buyer. Accordingly, Seller agrees to make any
reasonable modifications or amendments to this Agreement requested by Buyer
prior to expiration of the Contingency Period that may be necessary for Buyer to
maintain its status as a real estate investment trust or in order for it to
avoid a penalty tax; provided, however, that Seller shall have no obligation to
enter into any such modification or amendment that would alter or affect
Seller's rights, duties or obligations under this Agreement in more than an
insignificant manner, in Seller's sole, absolute and subjective discretion.



                                      -34-
<PAGE>   43


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

        "Buyer"                        PACIFIC GULF PROPERTIES INC., 
                                       a Maryland corporation


                                       By: /s/ DONALD G. HERRMAN
                                           -------------------------------------
                                           Print Name: Donald G. Herrman
                                                       -------------------------
                                           Print Title: EVP
                                                        ------------------------

                                       By: [SIG]
                                           -------------------------------------
                                           Print Name: ??????
                                                       -------------------------
                                           Print Title: SVP   
                                                       -------------------------


        "KBD"                          KBD PARTNERS,
                                       a California general partnership


                                       By:
                                          --------------------------------------
                                          Timothy L. Strader
                                          Its: Partner


                                       By:
                                          --------------------------------------
                                          David P. Middlemas
                                          Its: Partner

        "Garden Grove"                 GARDEN GROVE ASSOCIATES,
                                       a California general partnership

                                       By: KBD Partners,
                                           a California general partnership
                                           Its: Managing General Partner


                                           By:
                                              ----------------------------------
                                              Timothy L. Strader
                                              Its: Partner


                                           By:
                                              ----------------------------------
                                              David P. Middlemas
                                              Its: Partner


[SIGNATURES CONTINUED ON NEXT PAGE]



                                      -35-
<PAGE>   44
        "Fagerholm"                    FAGERHOLM FAMILY PARTNERS, L.P., 
                                       a Washington limited partnership

                                       By:  The Fagerholm Company, 
                                            a Washington corporation
                                            Its:    Sole General Partner

                                            By:
                                               ---------------------------------
                                               Roger Fagerholm
                                               Its: President

        "Koll-Tustin"                  KOLL TUSTIN BUSINESS CENTER, LTD., 
                                       a California limited partnership

                                       By:    KBD Partners,
                                              a California general partnership
                                              Its: Sole General Partner

                                            By:
                                               ---------------------------------
                                               Timothy L. Strader
                                               Its: Partner


                                            By:
                                               ---------------------------------
                                               David P. Middlemas
                                               Its: Partner

        "Koll-KW"                      KOLL-KW, LTD,
                                       a California limited partnership

                                       By:  KBD Partners,
                                            a California general partnership
                                            Its: Sole General Partner

                                            By:
                                               ---------------------------------
                                               Timothy L. Strader
                                               Its: Partner


                                            By:
                                               ---------------------------------
                                               David P. Middlemas
                                               Its: Partner



                                      -36-
<PAGE>   45

        ACCEPTANCE BY ESCROW HOLDER:

        FIDELITY NATIONAL TITLE INSURANCE COMPANY hereby acknowledges that it
has received originally executed counterparts or a fully executed original of
the foregoing Agreement of Purchase and Sale and Joint Escrow Instructions and
agrees to act as Escrow Holder thereunder and to be bound by and perform the
terms thereof as such terms apply to Escrow Holder.

         Dated:__________, 1998        FIDELITY NATIONAL TITLE
                                       INSURANCE COMPANY


                                       By:_____________________________________
                                          Print Name:__________________________
                                          Its Authorized Agent





                                      -37-
<PAGE>   46

                        LEGAL DESCRIPTION OF KBC-IRVINE


FILE NO. 63741-RD



THE LAND REFERRED TO IN THIS REPORT IS SITUATED IN THE STATE OF CALIFORNIA,
COUNTY OF ORANGE, AND IS DESCRIBED AS FOLLOWS:

Parcels 4 through 10, inclusive, in the City of Irvine, County of Orange, State
of California, as per map recorded in Book 130, Pages 46 through 49, inclusive,
of Parcel Maps, in the office of the County Recorder of said County.

EXCEPT all oil, oil rights, minerals, mineral rights, natural gas rights, and
other hydrocarbons by whatsoever name known that may be within or under the
parcel of land hereinabove described, together with the perpetual right of
drilling, mining, exploring and operating therefor and storing in and removing
the same from said land or any other land, including the right to whipstock or
directionally drill and mine from lands other than those hereinabove described,
oil or gas wells, tunnels and shafts into, through or across the subsurface of
the land hereinabove described, and to bottom such whipstocked or directionally
drilled wells, tunnels and shafts under and beneath or beyond the exterior
limits thereof, and to redrill, retunnel, equip, maintain, repair, deepen and
operate any such wells or mines, without, however, the right to drill, mine,
store, explore and operate through the surface or the upper 500 feet of the
subsurface of the land hereinabove described, as reserved in the deed recorded
April 29, 1970 in Book 9277, Page 256, as Instrument No. 17522, of Official
Records.

ALSO EXCEPT all oil, oil rights, minerals, mineral rights, natural gas rights,
and other hydrocarbons by whatsoever name known that may be within or under the
parcel of land hereinabove described, together with the perpetual right of
drilling, mining, exploring and operating therefor and storing in and removing
the same from said land or any other land, including the right to whipstock or
directionally drill and mine from lands other than those hereinabove described,
oil or gas wells, tunnels and shafts into, through or across the subsurface of
the land hereinabove described, and to bottom such whipstocked or directionally
drilled wells, tunnels and shafts under and beneath or beyond the exterior
limits thereof, and to redrill, retunnel, equip, maintain, repair, deepen and
operate any such wells or mines, without, however, the right to drill, mine,
store, explore and operate through the surface or the upper 500 feet of the
subsurface of the land hereinabove described, as reserved in the deed recorded
October 26, 1973 in Book 10963, Page 158 as Instrument No. 26017, of Official
Records.


                                 EXHIBIT "A-1"
<PAGE>   47
STATE OF________________________)
                                ) ss.
COUNTY OF_______________________)


        On_____________________________________, before me,
_____________________, a Notary Public in and for said state, personally
appeared ________________________, personally known to me (or proved to me on
the basis of satisfactory evidence) to be the person whose name is subscribed to
the within instrument and acknowledged to me that he/she executed the same in
his/her authorized capacity, and that by his/her signature on the instrument,
the person, or the entity upon behalf of which the person acted, executed the
instrument.

        WITNESS my hand and official seal.



                                       _________________________________________
                                       Notary Public in and for said State



STATE OF________________________)
                                ) ss.
COUNTY OF_______________________)

        On______________________________, before me, ________________________, a
Notary Public in and for said state, personally appeared _____________________,
personally known to me (or proved to me on the basis of satisfactory evidence)
to be the person whose name is subscribed to the within instrument and
acknowledged to me that he/she executed the same in his/her authorized capacity,
and that by his/her signature on the instrument, the person, or the entity upon
behalf of which the person acted, executed the instrument.

                WITNESS my hand and official seal.


                                       _________________________________________
                                       Notary Public in and for said State



                                      J-5

<PAGE>   48
        IN WITNESS WHEREOF, the parties hereto have executed this instrument as
of the date first hereinabove written.

        "Assignor"                     KOLL-KW, LTD.,
                                       a California limited partnership

                                       By: KBD Partners,
                                           a California general partnership
                                           Its: Sole General Partner

                                           By: _________________________________
                                               Print Name:______________________
                                               Print Title:_____________________

                                           By: _________________________________
                                               Print Name:______________________
                                               Print Title:_____________________

         "Assignee"                    PACIFIC GULF PROPERTIES INC., 
                                       a Maryland corporation

                                       By:______________________________________
                                          Print Name:___________________________
                                          Print Title:__________________________

                                       By:______________________________________
                                          Print Name:___________________________
                                          Print Title:__________________________



                          [Attached Legal Description]



                                      L-3
<PAGE>   49
STATE OF________________________)
                                ) ss.
COUNTY OF_______________________)


        On_____________________________________, before me,
_____________________, a Notary Public in and for said state, personally
appeared ________________________, personally known to me (or proved to me on
the basis of satisfactory evidence) to be the person whose name is subscribed to
the within instrument and acknowledged to me that he/she executed the same in
his/her authorized capacity, and that by his/her signature on the instrument,
the person, or the entity upon behalf of which the person acted, executed the
instrument.

        WITNESS my hand and official seal.



                                       _________________________________________
                                       Notary Public in and for said State



STATE OF________________________)
                                ) ss.
COUNTY OF_______________________)

        On______________________________, before me, ________________________, a
Notary Public in and for said state, personally appeared _____________________,
personally known to me (or proved to me on the basis of satisfactory evidence)
to be the person whose name is subscribed to the within instrument and
acknowledged to me that he/she executed the same in his/her authorized capacity,
and that by his/her signature on the instrument, the person, or the entity upon
behalf of which the person acted, executed the instrument.

                WITNESS my hand and official seal.


                                       _________________________________________
                                       Notary Public in and for said State



                                       L-4
<PAGE>   50
STATE OF________________________)
                                ) ss.
COUNTY OF_______________________)


        On_____________________________________, before me,
_____________________, a Notary Public in and for said state, personally
appeared ________________________, personally known to me (or proved to me on
the basis of satisfactory evidence) to be the person whose name is subscribed to
the within instrument and acknowledged to me that he/she executed the same in
his/her authorized capacity, and that by his/her signature on the instrument,
the person, or the entity upon behalf of which the person acted, executed the
instrument.

        WITNESS my hand and official seal.



                                       _________________________________________
                                       Notary Public in and for said State



STATE OF________________________)
                                ) ss.
COUNTY OF_______________________)

        On______________________________, before me, ________________________, a
Notary Public in and for said state, personally appeared _____________________,
personally known to me (or proved to me on the basis of satisfactory evidence)
to be the person whose name is subscribed to the within instrument and
acknowledged to me that he/she executed the same in his/her authorized capacity,
and that by his/her signature on the instrument, the person, or the entity upon
behalf of which the person acted, executed the instrument.

                WITNESS my hand and official seal.


                                       _________________________________________
                                       Notary Public in and for said State



                                      L-5
<PAGE>   51
                              CONSENT AND APPROVAL

        The undersigned, ___________________________________ , as sublessor
referred to in the Assignment, hereby releases Assignor as the sublessee under
the Sublease from any and all obligations under the Sublease first accruing or
arising after the Close of Escrow, and hereby accepts Assignee as sublessee
under the Sublease as though Assignee was the original sublessee under the
Sublease; provided, however, that Assignee shall only be liable for obligations
under the Sublease first accruing or arising after the "Close of Escrow" (as
defined in the Agreement). The individuals executing this Consent and Approval
represent and warrant their authority to do so on behalf of the undersigned
entity, and that this Consent and Assignment shall be binding on and enforceable
against such entity.


Dated:__________________________       _________________________________________
                                       a________________________________________


                                       By:______________________________________
                                          Print Name:___________________________
                                          Print Title:__________________________


STATE OF________________________)
                                ) ss.
COUNTY OF_______________________)

        On______________________________, before me, ________________________, a
Notary Public in and for said state, personally appeared _____________________,
personally known to me (or proved to me on the basis of satisfactory evidence)
to be the person whose name is subscribed to the within instrument and
acknowledged to me that he/she executed the same in his/her authorized capacity,
and that by his/her signature on the instrument, the person, or the entity upon
behalf of which the person acted, executed the instrument.

                WITNESS my hand and official seal.


                                       _________________________________________
                                       Notary Public in and for said State



                                      L-6

<PAGE>   52
            ASSIGNMENT OF RENTAL AGREEMENTS AND ASSUMPTION AGREEMENT


                  THIS ASSIGNMENT OF RENTAL AGREEMENTS AND ASSUMPTION AGREEMENT
("Assignment"), made as of the day of 1998, by and between KOLL TUSTIN BUSINESS
CENTER, LTD., a California limited partnership ("Assignor"), and PACIFIC GULF
PROPERTIES INC., a Maryland corporation ("Assignee").

                                   WITNESETH:

                  WHEREAS, Assignor and Assignee have entered into that certain
Agreement of Purchase and Sale and Joint Escrow Instructions, dated       , 1998
("Agreement"), for the purchase and sale of a leasehold interest in certain real
property ("Property") more particularly described in Exhibit "A-4" to the
Agreement.

                  WHEREAS, this Assignment is being made pursuant to the terms
of the Agreement for the purpose of assigning to Assignee all of Assignor's
right, title and interest in and to those certain rental agreements ("Rental
Agreements") described in Schedule "1" attached hereto.

                  NOW THEREFORE, for good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged, the parties hereto
hereby agree as follows:

                  1. Assignment of Rental Agreements. Assignor hereby grants,
assigns, transfers, conveys and delivers to Assignee the Rental Agreements and
all of the right, title, estate, interest, benefits and privileges of the
landlord thereunder, and Assignee hereby accepts such assignment, provided,
however, that Assignor hereby retains all contract rights under the Rental
Agreements which accrued prior to the transfer of the Property to Assignee,
including, without limitation, any and all rights and causes of action to
recover past-due rent or other charges due under the Rental Agreements.

                  2. Assumption of Obligations. By acceptance of this
Assignment, Assignee hereby assumes and agrees to perform and to be bound by all
of the terms, covenants, conditions and obligations imposed upon or assumed by
Assignor under the Rental Agreements. Said assumption shall have application
only to those obligations under the Rental Agreements first accruing or arising
on or after the "Close of Escrow" (as defined in the Agreement) and shall have
no application to obligations accruing or arising prior to said date, which
shall remain the responsibility of Assignor.

                  3. Successors and Assigns. This Assignment shall be binding
upon and inure to the benefit of the successors, assigns, personal
representatives, heirs and legatees of the respective parties hereto.



                                  EXHIBIT "M"

<PAGE>   53
                  4. Attorneys' Fees. In the event of the bringing of any action
or suit by a party hereto against another party hereunder by reason of any
breach of any of the covenants, conditions, agreements or provisions on the part
of the other party arising out of this Assignment, then in that event the
prevailing party shall be entitled to have and recover of and from the other
party all costs and expenses of the action or suit, including reasonable
attorneys' fees.

                  5. Governing Law. This Assignment shall be governed by,
interpreted under, and construed and enforceable with, the laws of the State of
California.

                  6. Counterparts. This Assignment may be executed in multiple
counterparts, each of which shall be an original, but all of which, together,
shall constitute one and the same instrument.

                  IN WITNESS WHEREOF, the parties hereto have executed this
instrument as of the date first hereinabove written.

                  "Assignor"           KOLL TUSTIN BUSINESS CENTER, LTD., 
                                       a California limited partnership

                                       By: KBD Partners,
                                           a California general partnership
                                           Its:  Sole General Partner

                                           By:__________________________________
                                              Print Name:_______________________
                                              Print Title:______________________

                                           By:__________________________________
                                              Print Name:_______________________
                                              Print Title:______________________

                  "Assignee"           PACIFIC GULF PROPERTIES INC., 
                                       a Maryland corporation

                                       By:______________________________________
                                          Print Name:___________________________
                                          Print Title:__________________________

                                       By:______________________________________
                                          Print Name:___________________________
                                          Print Title:__________________________



                                       M-2
<PAGE>   54
RECORDING REQUESTED BY 
AND WHEN RECORDED MAIL 
THIS GRANT DEED AND ALL 
TAX STATEMENTS TO:

Pacific Gulf Properties Inc.
4220 Von Karman, Second Floor
Newport Beach, California 92660
Attention: Mr. Lonnie P. Nadal


- --------------------------------------------------------------------------------
                      (ABOVE SPACE FOR RECORDER'S USE ONLY)

                                   GRANT DEED


In accordance with Section 11932 of the California Revenue and Taxation Code,
the amount of the transfer tax is not being recorded with this Grant Deed.

                  FOR VALUABLE CONSIDERATION, receipt of which is hereby
acknowledged, ________________ ("Grantor"), hereby GRANTS to PACIFIC GULF
PROPERTIES INC., a Maryland corporation, all of Grantor's right, title and
interest, if any, in the improvements (the "Improvements") located on the
following described real property (the "Property") located in the City of
_______________, County of _______________, State of California:

                SEE EXHIBIT "1" ATTACHED HERETO AND INCORPORATED
                            HEREIN BY THIS REFERENCE

SUBJECT TO:

                  1. Taxes and assessments.

                  2. All other covenants, conditions, restrictions,
reservations, rights, rights of way, easements, encumbrances, liens and title
matters whether or not of record or visible from an inspection of the Property
and all matters which an accurate survey of the Property would disclose.



                                  EXHIBIT "N"

<PAGE>   55

                  3. All of the right, title and interest of the ground lessor
under that certain ground lease by and between______________and_________________
dated_____________________(the "Ground Lease"), including the ground lessor's
reversionary interest, if any, in the Improvements upon the expiration or
earlier termination of the Ground Lease, a short form of such Lease of which was
recorded on_____________________ as Instrument No.________ in the Official
Records of Orange County, California ("Official Records").

                  IN WITNESS WHEREOF, Grantor has caused this Grant Deed to be
executed as of the __ day of   ____________, 1998.



                                       _________________________________________

                                       _________________________________________



                                       By:______________________________________

                                          Print Name:___________________________

                                          Print Title:__________________________

                      [Attach Legal Description and Jurat]



                                      N-2
<PAGE>   56
                     DECLARATION OF DOCUMENTARY TRANSFER TAX


                                  DO NOT RECORD
County Recorder
_____________________ County, California

It is hereby requested that this Declaration of Documentary Transfer Tax not be
recorded with the attached Grant Deed, but be affixed to the Grant Deed after it
is recorded and before it is returned.

The Grant Deed names ____________________________ , as Grantor, and PACIFIC GULF
PROPERTIES INC. as Grantee. The property being transferred is located in the
City of__________________________, County of __________________ ,State of
California. The Assessor's Parcel No. is______________________.

The undersigned Grantor hereby declares that the amount of Documentary Transfer
Tax due on the attached Grant Deed is $______________________, computed on the
full value of the interest or property conveyed.

I declare under penalty of perjury that the foregoing is true and correct.




                                       ________________________________________




                                      N-3


<PAGE>   57

                       ASSIGNMENT OF SETTLEMENT AGREEMENT

         THIS ASSIGNMENT OF SETTLEMENT AGREEMENT ("Assignment"), made as of the
   day of       , 1998, by and between KOLL-KW, LTD., a California limited
partnership ("Assignor"), and PACIFIC GULF PROPERTIES INC., a Maryland
corporation ("Assignee"). Assignor and Assignee shall be referred to
collectively herein as the parties.

                                   WITNESETH:

         WHEREAS, Assignor and Assignee have entered into that certain Agreement
of Purchase and Sale and Joint Escrow Instructions, dated           , 1998
("Agreement"), for the purchase and sale of a leasehold interest in certain real
property ("Property") more particularly described in Exhibit "A-5" to the
Agreement.

         WHEREAS, this Assignment is being made pursuant to the terms of the
Agreement for the purpose of assigning to Assignee all of Assignor's right,
title and interest in and to that certain Settlement Agreement (the "Settlement
Agreement") described in Exhibit "I" attached hereto.

         NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties hereto hereby agree as
follows:

         1. Assignor hereby grants, assigns, transfers, conveys and delivers to
Assignee the Settlement Agreement and all of the right, title, estate, interest,
benefits and privileges of Assignor thereunder, including, the right to receive
any security deposits held thereunder, and Assignee hereby accepts such
assignment, provided, however, that Assignor hereby retains all rights under the
Settlement Agreement which accrued prior to the transfer of the Property to
Assignee, including, without limitation, any and all rights and causes of action
to recover past-due rent or other charges due under the Settlement Agreement.
Assignor hereby agrees to indemnify, protect, defend (with counsel chosen by
Assignee) and hold harmless Assignee, Assignee's agents, and Assignee's
sublessees and assigns from and against any and all claims, losses, liabilities
and expenses, including reasonable attorneys' fees, suffered or incurred by
Assignee by reason of any breach by Assignor prior to the "Close of Escrow" (as
defined in the Agreement) of any of Assignor's obligations under the Settlement
Agreement.

         2. Assumption of Obligations. By acceptance of this Assignment,
Assignee hereby assumes and agrees to perform and to be bound by all of the
terms, covenants, conditions and obligations imposed upon or assumed by Assignor
under the Settlement Agreement. Said assumption shall have application only to
those obligations under the Settlement Agreement first accruing or arising on or
after the "Close of Escrow" (as defined in the Agreement) and shall have no
application to obligations accruing or arising prior to said date, which shall
remain the responsibility of Assignor. Assignee hereby agrees to indemnify,
protect, defend (with counsel chosen by Assignor) and hold harmless Assignor,
Assignor's agents, and Assignor's sublessees and



                                  EXHIBIT "O"
<PAGE>   58

assigns from and against any and all claims, losses, liabilities and expenses,
including reasonable attorneys' fees, suffered or incurred by Assignor by reason
of any breach by Assignee from and after the Close of Escrow (as defined in the
Agreement) of any of Assignee's obligations under the Settlement Agreement.

         3. Stipulation. Concurrently herewith or within ten (10) days following
the date hereof, Assignor and Assignee shall notify the Court that Assignee has
been assigned and Assignee has assumed, all of Assignor's right, title and
interest in the Settlement Agreement, and that Assignee should be placed in the
same position as Assignor in the event of an event of default by the "Fairchild
Parties" (as defined therein). The parties hereby agree to request the Fairchild
Parties to cooperate to execute any documents to so notify the Court. In the
event the Fairchild Parties fail or refuse to cooperate to execute any such
documents, Assignor shall cooperate with Assignee to file any motion or other
documents necessary to so notify the court.

         4. Additional Documents. The parties agree to cooperate fully and
execute any and all supplementary documents and to take all additional actions
which may be necessary or appropriate to give full force and effect to any and
all terms and interest of this Assignment.

         5. Successors and Assigns. This Assignment shall be binding upon and
inure to the benefit of the successors, assigns, personal representatives, heirs
and legatees of the respective parties hereto.

         6. Attorneys' Fees. In the event of the bringing of any action or suit
by a party hereto against another party hereunder by reason of any breach of any
of the covenants, conditions, agreements or provisions on the part of the other
party arising out of this Assignment, then in that event the prevailing party
shall be entitled to have and recover of and from the other party all costs and
expenses of the action or suit, including reasonable attorneys' fees.

         7. Governing Law. This Assignment shall be governed by, interpreted
under, and construed and enforceable with, the laws of the State of California.

         8. Severability. The unenforceability, invalidity or illegality of any
provision herein shall not render the other provisions unenforceable, invalid or
illegal and all remaining provisions of this Assignment shall remain in full
force and effect to the maximum extent permitted by law.

         9. Counterparts. This Assignment may be executed in multiple
counterparts, each of which shall be an original, but all of which, together,
shall constitute one and the same instrument.




                                      O-2
<PAGE>   59

         IN WITNESS WHEREOF, the parties hereto have executed this instrument as
of the date first hereinabove written.

         "Assignor"                    KOLL-KW, LTD.,
                                       a California limited partnership

                                       By: KBD Partners,
                                           a California general partnership
                                           Its: Sole General Partner

                                           By: _________________________________
                                               Print Name:______________________
                                               Print Title:_____________________

                                           By: _________________________________
                                               Print Name:______________________
                                               Print Title:_____________________

          "Assignee"                   PACIFIC GULF PROPERTIES INC., 
                                       a Maryland corporation

                                       By: _____________________________________
                                           Print Name:__________________________
                                           Print Title:_________________________

                                       By: _____________________________________
                                           Print Name:__________________________
                                           Print Title:_________________________




                                      O-3
<PAGE>   60


                SETTLEMENT AGREEMENT AND MUTUAL GENERAL RELEASE

     THIS SETTLEMENT AGREEMENT AND MUTUAL GENERAL RELEASE (hereinafter "the
Agreement") is made and entered into by and between Plaintiff KOLL-KW, LTD.
("KOLL"), KOLL-WELLS, LTD., KOLL MANAGEMENT SERVICES, DEBORAH STUEFLOTEN and
SCOTT FLEMER, sometimes collectively referred to as the "Koll Parties", on the
one hand, and Defendant JEAN B. FAIRCHILD ("JEAN") individually and doing
business as Rick's R.V. Storage, KEVIN FAIRCHILD, and RICHARD FAIRCHILD,
individually and doing business as Rick's R.V. Storage, sometimes collectively
referred to as the "FAIRCHILD PARTIES", on the other hand, with reference to the
following facts:

                                R E C I T A L S

     A. KOLL is the owner of a leasehold interest in that certain real property
located at 1702 "A" Moulton Parkway, Tustin, California (the "Subject
Property").

     B. On or about February 1, 1985, KOLL and RICHARD FAIRCHILD entered into a
one year sublease for the Subject Property. At all times subsequent to February
1, 1985, either RICHARD FAIRCHILD and/or JEAN have operated a recreational
vehicle storage business at the subject property known as "Rick's R.V. Storage."


                                  EXHIBIT "1"
                                       TO
                                  EXHIBIT "0"
<PAGE>   61
      C. Subsequent to February 1, 1985, KOLL and RICHARD FAIRCHILD or JEAN
entered into seven amendments to the lease dated February 1, 1985. The lease
dated February 1, 1985, and the seven amendments shall collectively be referred
to as the "Lease."

      D. On or about September 16, 1996, JEAN filed a Complaint in the Orange
County Superior Court, entitled "Jean B. Fairchild, etc. v. Koll-Wells, Ltd. et
al.," Case No. 7690233) (hereinafter the "FAIRCHILD Action") naming as
Defendants, among others, KOLL-KW, LTD. ("KOLL"), KOLL-WELLS, LTD., KOLL
MANAGEMENT SERVICES, SCOTT FLEMER. In the FAIRCHILD Action, JEAN sought
reformation of contract, specific performance, anticipatory breach of contract,
breach of contract, breach of implied covenant of good faith and fair dealing,
declaratory relief, and a temporary restraining order, preliminary and
permanent injunctions. On or about December 20, 1996, JEAN filed a First
Amended Complaint in the FAIRCHILD Action, adding DEBORAH STUEFLOTEN as a
Defendant and dismissing SCOTT FLEMER. In her First Amended Complaint, JEAN
sought reformation of contract, specific performance, breach of contract,
fraud, negligence, declaratory relief, and a temporary restraining order,
preliminary and permanent injunctions.

      E. On or about October 2, 1996 KOLL filed a Complaint for unlawful
detainer in the Orange County Superior Court, entitled "Knoll-KW, Ltd. vs. Jean
B. Fairchild, et al.," Case No. 769733 (hereinafter the "KOLL Action"). In the
KOLL Action, KOLL sought

                                       2
<PAGE>   62
possession of the subject property, forfeiture of the Lease, damages for unpaid
rent, and the appointment of a receiver. RICHARD FAIRCHILD has been named as
Defendant DOE 1. The KOLL Action and the FAIRCHILD Action may sometimes be
collectively referred to herein as the "Actions."

      F. The parties are now desirous of formalizing a settlement of the KOLL
Action, and the FAIRCHILD Action together with any and all claims which have
been or could have been asserted in the Actions by the parties which might
arise in any way from the facts, transactions and occurrences alleged in the
pleadings in the Actions.

      G. The KOLL Parties contend that the Lease terminated as of September 30,
1996. JEAN has disputed this contention. The parties also want to provide for
an agreement to settle the FAIRCHILD Action, provide for a Stipulation re:
Entry of Judgment in the KOLL Action which will not be entered unless and until
there is an event of default as set forth herein, and to fully and completely
settle all disputes between the parties.

      NOW, THEREFORE, in consideration of the mutual promises, covenants,
representations and warranties set forth herein, the sufficiency of said
consideration is hereby acknowledged, and based upon their prior agreement to
settle these disputed matters, the parties hereto hereby agree as follows:

                                       3
<PAGE>   63


     1.    Incorporation of Recitals.


     Each and all of the recitals set forth above are hereby incorporated herein
by this reference as a part of this Agreement between the parties hereto, and
the parties hereto agree to be bound by the representations set forth in the
recitals.


     2.    Termination and Cancellation of Lease


     Upon execution of this agreement by all parties hereto, the FAIRCHILD
Parties acknowledge, agree and stipulate that the Lease was terminated and
cancelled effective September 30, 1996.


     3.    Stipulation for Entry of Judgment.


     JEAN FAIRCHILD, KEVIN FAIRCHILD and RICHARD FAIRCHILD shall execute a
Stipulation for Entry of Judgment ("Stipulation") in the form attached hereto as
Exhibit "A" and hereby incorporated by reference. The original of the fully
executed Stipulation will be held by Turner and Reynolds, counsel for KOLL, and
will not be filed with the Court, unless and until such time as an event of
default occurs in accordance with Paragraph 4 of this Agreement.

     Upon performance of all of JEAN FAIRCHILD, RICHARD FAIRCHILD AND KEVIN
FAIRCHILD's obligations as set forth herein and upon JEAN FAIRCHILD, RICHARD
FAIRCHILD AND KEVIN FAIRCHILD's timely surrender



                                       4
<PAGE>   64


of the Subject Property by JEAN FAIRCHILD, RICHARD FAIRCHILD AND KEVIN
FAIRCHILD, the original, unfiled Stipulation will be returned to counsel for
JEAN.


     4.    Events of Default


     It shall constitute an Event of Default if any of the following obligations
are not timely performed:


          a.    For the months of October 1996, November 1996, December 1996,
January 1997 and February 1997, JEAN shall pay to KOLL the sum of $6,500.00 per
month for a total of $33,515.00, which includes taxes of $203 per month
($1,015) all of which shall be paid upon execution of this Agreement;

          b.    For the months of March 1997, April 1997, May 1997, June 1997
July 1997, August 1997, and September, 1997, JEAN shall pay to KOLL the sum of
$8,000.00 per month, plus estimated taxes, which shall be due on the first day
of each month and delinquent if not paid within five (5) days;

          c.    For the months of October 1997, November 1997, December 1997,
January 1998, and February 1998, JEAN shall pay to KOLL the sum of $9,000.00 per
month, plus estimated taxes, which shall be due on the first day of each month
and delinquent if not paid within five (5) days;

          d.    For the months of March 1998, April 1998, May 1998, June 1998,
July, and August 1998, JEAN shall pay to KOLL the


                                       5
<PAGE>   65
sum of $10,000.00 per month, plus estimated taxes, which shall be due on the
first day of each month and delinquent if not paid within five (5) days;

            e.    For the month of September 1998 JEAN shall pay to KOLL the sum
of $10,500.00 per month, plus estimated taxes, which shall be due on the first
day of each month and delinquent if not paid within five (5) days.

            f.    The FAIRCHILD Parties shall timely perform the obligations set
forth in paragraphs 5, 6, 7, 8, 9, 10, 11, and 12 of this Agreement.

            g.    The FAIRCHILD Parties shall surrender possession of the
Subject Property on September 30, 1998. Despite the provisions of subparagraphs
(a) through (e) above, the FAIRCHILD Parties may initiate an early surrender of
the Subject Property by serving a sixty-day (60) notice on KOLL. Should the
FAIRCHILD Parties make this election, the FAIRCHILD Parties shall not be
responsible for any sums set forth above in paragraphs 4(b)-(a) which become due
subsequent to the surrender of the Subject Property. However, the FAIRCHILD
Parties are responsible for the obligations set forth in paragraph 4(f) and
elsewhere in this Agreement, except that the date for surrender of the Subject
Property is advanced.

      5.    R.V. RENTAL AGREEMENTS

      JEAN may enter into rental agreements only for R.V. storage. JEAN hereby
agrees not to enter into any R.V. storage agreement on 


                                       6
<PAGE>   66

the Subject Property that is longer than one year in duration, or that may
extend past September 30, 1998, whichever is shorter in duration, without the
written authorization of KOLL.

      6.    DISMISSAL WITH PREJUDICE OF FAIRCHILD ACTION

      Upon execution of this Agreement, JEAN shall deliver to counsel for KOLL
a dismissal with prejudice of the FAIRCHILD Action.

      7.    PERSONAL PROPERTY

      As additional consideration, the FAIRCHILD Parties hereby transfer
effective September 30, 1998, to KOLL the following personal property and
fixtures located at or on the Subject Property: the electronic entry gate,
fencing, and 440 step down electrical transformer. The FAIRCHILD Parties agree
to remove all other personal property, including all trailers, at their expense
prior to September 30, 1998.

      8.    BOOKS AND RECORDS OF RICK'S R.V. STORAGE

      JEAN hereby agrees that on or before March 15, 1997, that she will turn
over to KOLL a true and correct copy of the most current financial statement
and a copy of each current rental agreement of the R.V. storage business. For
each new rental agreement entered 


                                       7
<PAGE>   67
into thereafter JEAN will promptly send a copy to KOLL. Jean will turn over to
KOLL the books and records of R.V. storage business and each and every rental
agreement for each and every then current tenant on the Subject Property no
later than August 1, 1998. JEAN shall provide to KOLL copies of quarterly
financial statement of Rick's R.V. Storage within five (5) days of their
receipt from her accountant.

     9.   Assignment of the Name "Rick's R.V. Storage"

     All parties hereby agree that they will not operate an R.V. storage
facility with the name "Rick's R.V. Storage" after September 30, 1998.

     10.  Security Deposits

     The FAIRCHILD Parties hereby agree to turn over to KOLL no later than
September 10, 1998, or upon the occurrence of an event of default, which ever
occurs sooner, all security deposits held by JEAN on behalf of the tenants of
Rick's R.V. Storage.

     11.  Indemnification

     The FAIRCHILD Parties hereby agree to defend and indemnify the KOLL
Parties for any and all claims that arise out of the operation of the Subject
Property by the FAIRCHILD Parties. KOLL agrees to

                                       8
<PAGE>   68
defend and indemnify the FAIRCHILD Parties for any and all claims arising from
the operation of the Subject Property by KOLL after September 30, 1998. The
FAIRCHILD Parties shall maintain general liability insurance with a Best Rated
"A" or better California admitted company naming KOLL as an additional insured.

     12. Cooperation in Transfer of Business

     The FAIRCHILD Parties shall fully and completely cooperate in the transfer
of the Rick's R.V. Storage business to KOLL in a 60-day transfer period
commencing August 1, 1998. Any and all assignments or transfers shall be
effective October 1, 1998.

     13. Procedure for Entry of Judgment.

     KOLL will be entitled to have judgment for possession of the Subject
Property and as otherwise provided for herein entered against JEAN FAIRCHILD,
KEVIN FAIRCHILD and RICHARD FAIRCHILD. In the event of default, judgment may be
entered as follows:

          a.  KOLL shall first give twenty-four (24) hours written notice of
said Event of Default to counsel for the FAIRCHILD Parties;

          b.  The FAIRCHILD Parties must cure any Event of Default within
twenty-four (24) hours of written notice;



                                       9
<PAGE>   69
          c. After giving written notice and the failure of the FAIRCHILD
Parties to cure, KOLL shall be entitled to have the Stipulation filed with the
Court and to have judgment entered by the Orange County Superior Court against
the FAIRCHILD Parties in accordance with the terms of the Stipulation on an ex
parte basis with notice given to counsel pursuant to the Orange County Superior
Court Rules. The damages shall be established by declaration of counsel of KOLL
and KOLL shall be entitled to immediate possession of the Subject Property, for
all sums then due in accordance with this Agrement, plus attorneys' fee and
costs incurred in having the judgment entered. KOLL shall also be entitled to
have a Writ of Possession issue forthwith. The FAIRCHILD Parties waive any right
to appeal such judgment. Despite anything to the contrary above or in this
agreement, there shall be no monetary award against KEVIN FAIRCHILD or RICHARD
FAIRCHILD.

     14. DISMISSAL OF KOLL ACTION WITH PREJUDICE.

     Upon full performance by the FAIRCHILD Parties of all of the terms and
conditions in accordance with this Agreement, KOLL shall cause a Request for
Dismissal with prejudice of the KOLL Action to be filed with the Orange County
Superior Court. The parties agree that notwithstanding any language to the
contrary, the Orange County Superior Court shall retain jurisdiction over the
parties for the purpose of enforcing this Agreement including but not limited to
entering judgment pursuant to the Stipulation.




                                       10
<PAGE>   70
     15. Time is of the Essence.

     All parties agree that time is of the essence in executing this Agreement
and in the performance of the obligations and promises set forth in this
Agreement.

     16. Waiver and Release by the KOLL Parties.

     Except for the obligations created by this Agreement and the Stipulation
re: Entry of Judgment, the KOLL Parties hereby release and discharge the
FAIRCHILD Parties and their partners, agents, employees, representatives,
attorneys, heirs and assigns from any and all claims, demands, causes of
action, obligations, damages and liabilities of any nature whatsoever, known or
unknown, suspected or unsuspected, fixed or contingent, that the KOLL Parties
now own or hold or have at any time heretofore owned or held, against the
FAIRCHILD Parties, and their partners, agents, employees, representatives,
attorneys, heirs and assigns arising out of, based upon or in any way related
to the KOLL Action, the FAIRCHILD Action, or the Lease.

     The above release shall only come into full force and effect upon the full
performance by the FAIRCHILD Parties of all of their obligations under this
Agreement and the Stipulation re: Entry of Judgment.

                                       11
<PAGE>   71
     17.  Waiver and Release by the FAIRCHILD parties.

     Except for obligations created by this Agreement, the FAIRCHILD Parties
hereby release and discharge the KOLL Parties, KW PARTNERS, KOLL-KW, LTD.
("KOLL"), KOLL-WELLS, LTD., KOLL MANAGEMENT SERVICES, DEBORAH STUEFLOTEN, SCOTT
FLEMER and the partners, agents, employees, representatives, attorneys, heirs
and assigns from any and all claims, demands, causes of action, obligations,
damages and liabilities of any nature whatsoever, known or unknown, suspected
or unsuspected, fixed or contingent, that the FAIRCHILD Parties now own or hold
or have at any time heretofore owned or held, against them and their partners,
agents, employees, representatives, attorneys, heirs and assigns arising out
of, based upon or in any way related to the KOLL Action, the FAIRCHILD Action,
or the Lease.

     18.  Release of Unknown Claims.

     The parties further acknowledge that they are familiar with the provisions
of California Civil Code Section 1542, which provides as follows:

          A general release does not extend to claims which a creditor does not
          know of or suspect to exist in his favor at the time of executing the
          release, which if known by him must have materially affected his
          settlement with the debtor.

                                       12
<PAGE>   72
     With regard to all claims released and discharged in this Agreement, the
parties hereby expressly waive and relinquish all rights and benefits under
California Civil Code Section 1542 or any other Federal or State statute or
common law principle of similar effect.

     19.  Advice of Counsel.

     The parties hereto represent and warrant that they have had the advice of
counsel of their own choosing in negotiations for and in the preparation of
this Agreement and that they have read this Agreement or had the same read or
had the within Agreement fully explained by such counsel and that they are
fully aware of its contents and legal effect.

     20.  Warranties.

     All persons and entities signing this Agreement represent and warrant to
each other that (a) they have the authority and capacity to make the agreements
and releases set forth in this Agreement, including all agreements and releases
made on behalf of their respective affiliates as defined herein; (b) they are
owners of and have not transferred, assigned or hypothecated any of the claims,
rights, demands and causes of action they have asserted or released herein; and
(c) no other person or entity owns, holds or has any

                                       13
<PAGE>   73


interest in the claims, rights or causes of action that have been released
herein.


     21.    Non-Admission of Liability.


     This Agreement is entered into for the purposes of terminating litigation
and nothing contained herein, including reduction of liabilities claimed to be
owed and payment, is intended to or does constitute an admission of liability by
any party hereto.


     22.    Assumption of Risk.


     All parties understand that in entering into this Agreement, all parties
have not relied on any statement of any other party or its attorney and should
any party hereto be mistaken in its belief with regard to some issue of fact or
law regarding the matters herein released, each and every party hereto
specifically and expressly agrees to assume the risk of such mistake, if any
exists.


     23.    Attorney's Fees and Costs.


     Except as may otherwise be provided for herein, the parties shall bear
their own costs, expenses and attorneys' fees incurred in connection with the
KOLL Action, the FAIRCHILD Action, and the preparation of this Agreement.


                                       14
<PAGE>   74


     24.    Action for Enforcement of Agreement.


     If any legal action, execution of judgment or other proceeding is brought
for the enforcement of this Agreement or for damages arising from the breach
thereof, the prevailing party shall be entitled to recover their actual
attorneys' fees and other expenses including all costs incurred whether or not
allowed by Code of Civil Procedure Section 1033.5 in connection with such action
or proceedings.


     25.    Further Documents.


     Each party hereto agrees to execute and deliver from time to time such
other and further documents and to take such actions as reasonably may be
required in order to complete this settlement.


     26.    Execution of Counterparts.


     This Agreement may be executed in one or more counterparts, all of which,
taken together, shall constitute one and the same instrument. This Agreement
shall be effective only upon signature of at least one counterpart by all of the
parties hereto.




                                       15
<PAGE>   75
     27. Entire Agreement.

     This Agreement constitutes the entire agreement, written and oral, among
the parties and it supersedes and replaces all prior negotiations, proposed
agreements and agreements, written or oral, and it is expressly understood and
agreed that this Agreement may not be amended, in any respect, except by a
writing duly executed by authorized representatives of the parties hereto.

     28. Governing Law.

     This Agreement shall be governed in all respects by the laws of the State
of California. The parties hereto agreed to venue in the Orange County Superior
Court.

     29. Notice.

     Any notice required by this agreement shall be mailed to:

          KOLL PARTIES:            KOLL-KW, LTD.
                                   C/O Turner & Reynolds
                                   18400 Von Karman Avenue, Suite 500
                                   Irvine, CA 92612
                                   FAX: (714) 474-6907

          FAIRCHILD PARTIES:       PARILLA, MILITZOK & SHEDDEN, L.P.
                                   1 Park Plaza, Suite 1250
                                   Irvine, CA 92614-8509
                                   FAX: (714) 263-1693

     It shall be the responsibility of each party to this agreement to notify
the other party in writing of any change of address where notices and/or
payments are to be sent.

                                       16
<PAGE>   76
     30.  Partial Invalidation Does Not Invalidate the Whole.

     Should any of the provisions of this Agreement be declared or determined
by any Court to be illegal of invalid, the validity of the remaining provisions
or terms shall not be affected thereby and the illegal or invalid provisions or
terms will be deemed not to be a part of this Agreement.

     31.  Non-Solicitation

     The parties represent and warrant that they have no present plans to
operate an R.V. storage facility, either directly or indirectly, either as an
employee, agent, partner or owner of an R.V. storage business. The FAIRCHILD
parties further agree that they will take no action to disrupt the transfer of
the R.V. storage business to KOLL. The KOLL Parties agree that they will not
take any action to interfere with the FAIRCHILD parties' operation of the R.V.
storage facility prior to the transition period as provided herein. Neither
KOLL nor the FAIRCHILD Parties shall solicit customers of "Rick's R.V. Storage"
to another R.V. storage facility prior to October 1, 1998.

     IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement
on the following dates.

Dated:  February 7th 1997               By: /s/ JEAN B. FAIRCHILD
      ------------------------              ------------------------------------
                                            JEAN B. FAIRCHILD

                                       17
<PAGE>   77
Dated:  2-7-97                          By: /s/ RICHARD H. FAIRCHILD
      ------------------------              ------------------------------------
                                            RICHARD H. FAIRCHILD

Dated:  2-7-97                          By: /s/ KEVIN FAIRCHILD
      ------------------------              ------------------------------------
                                            KEVIN FAIRCHILD

Dated:  2-10-97                         By: /s/ SCOTT FLEMER      
      ------------------------              ------------------------------------
                                            SCOTT FLEMER     

Dated:                                  By: /s/ DEBORAH STUEFLOTEN
      ------------------------              ------------------------------------
                                            DEBORAH STUEFLOTEN

                                            KOLL-KW, LTD.
                                            BY: KBD PARTNERS
                                            
                                        By: /s/ DAVID P. MIDDLEMAS
                                            ------------------------------------
                                            David P. Middlemas, a Gen. Partner

Dated:  2/18/97                         By: /s/ STANLEY F. BROCKHOFF
      ------------------------              ------------------------------------
                                            Stanley F. Brockhoff, a Gen. Partner
                                            
                                            KOLL-WELLS, LTD.

Dated:                                  By:                      
      ------------------------              ------------------------------------
                                        Name:              
                                              ----------------------------------
                                        Its:
                                             -----------------------------------

                                            KW PARTNERSHIP  

Dated:                                  By:                      
      ------------------------              ------------------------------------
                                        Name:              
                                              ----------------------------------
                                        Its:
                                             -----------------------------------

                                            KOLL MANAGEMENT SERVICES

Dated:   2/17/97                        By:  /s/ JULIE GROOT     
      ------------------------              ------------------------------------
                                        Name:  Julie Groot 
                                              ----------------------------------
                                        Its:  Managing Agent
                                             -----------------------------------

                                       18
<PAGE>   78


FREDERICK E. TURNER  STATE BAR NO.  96776
CHARLES W. LOSNESS   STATE BAR NO. 152849
TURNER AND REYNOLDS
A Law Corporation
18400 Von Karman Avenue
Suite 500
Irvine, California 92612-1514
(714) 474-6900


Attorneys for Plaintiff KOLL-KW, LTD., 
a California limited partnership

                   SUPERIOR COURT OF THE STATE OF CALIFORNIA

                            FOR THE COUNTY OF ORANGE


KOLL-KW, LTD., a California    )            CASE NO. 769733
limited partnership,           )
                               )            STIPULATION FOR ENTRY OF
          Plaintiff,           )            JUDGMENT
                               )
     vs.                       )
                               )
JEAN B. FAIRCHILD, an          )
individual, dba RICK'S R.V.    )
STORAGE; and DOES 1 through    )
100, inclusive,                )
                               )
          Defendants.          )
                               )
- -------------------------------


     This Stipulation is entered into by and between Plaintiff KOLL-KW, LTD.
("KOLL") and Defendants, JEAN B. FAIRCHILD, RICHARD FAIRCHILD and KEVIN
FAIRCHILD (hereinafter referred to jointly and severally as "Defendants" or the
"FAIRCHILD Parties"). Plaintiff and Defendants do hereby stipulate and declare
as follows:
<PAGE>   79
     It is further stipulated that Plaintiff's damages may be established by
declaration of counsel of KOLL, and that the judgment may executed by a Court
Commissioner. Defendants waive any right to appeal such judgment, and further
waive any variance between the pleadings and the judgment.


IT IS SO STIPULATED


Dated:  February 7th, 1997.        By:  /s/ JEAN B. FAIRCHILD
                                       ----------------------------
                                       JEAN B. FAIRCHILD

Dated:  February 7th, 1997.        By:  /s/ RICHARD FAIRCHILD
                                       ----------------------------
                                       RICHARD FAIRCHILD

Dated:  February 7th, 1997.        By:  /s/ KEVIN FAIRCHILD
                                       ----------------------------
                                       KEVIN FAIRCHILD

                                         KOLL-KW, LTD.
                                         BY: KBD PARTNERS

Dated:  February 3rd, 1997.        By:  /s/ DAVID P. MIDDLEMAS
                                       ------------------------------------
                                       David P. Middlemas, a Gen. Partner

                                   By:  /s/ STANLEY F. BROCKHOFF
                                       ------------------------------------
                                       Stanley F. Brockhoff, a Gen. Partner

APPROVED AS TO FORM AND CONTENT

                                       PARILLA, MILITZOK & SHEDDEN, LLP


Dated: February 7th, 1997          By: /s/ BRADLEY GARBER
                                       ------------------------------------
                                       BRADLEY GARBER
                                       Attorneys for Defendants
                                       JEAN B. FAIRCHILD, RICHARD FAIRCHILD 
                                       AND KEVIN FAIRCHILD.

                                       TURNER AND REYNOLDS


Dated: February 18th, 1997         By: /s/ FREDERICK E. TURNER
                                       ------------------------------------
                                       FREDERICK E. TURNER
                                       Attorneys for Plaintiff, KOLL-KW,
                                       LTD, Defendants



                                       3
<PAGE>   80
                          GENERAL ASSIGNMENT AGREEMENT


         THIS GENERAL ASSIGNMENT AGREEMENT ("Assignment"), is made as of the day
of 199__, by and among a _ ("Assignor") and PACIFIC GULF PROPERTIES INC., a
Maryland corporation ("Assignee").

                                   WITNESSETH:

         Assignor is the owner of that certain land (the "Land") located in the
City of_________________________ , County of ___________________ , State of
California more particularly described in Exhibit "A" attached hereto, and all
rights, privileges and easements appurtenant to the Land (the "Appurtenances"),
and all buildings and other improvements thereon (the "Improvements"). The Land,
the Appurtenances and the Improvements are hereinafter referred to collectively
as the "Real Property." The Real Property is being conveyed by Assignor to
Assignee pursuant to a grant, bargain and sale deed ("Grant Deed") of on or
about even date herewith.

         NOW, THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties hereto hereby agree as
follows:

         1. Assignor hereby grants, assigns, transfers, conveys and delivers to
Assignee all of Assignor's right, title, interest, benefits and privileges in
and to the following described property to the extent they are assignable
(collectively, the "Rights"):

                  (a) All construction, engineering, consulting, architectural
and other similar drawings and plans, if any, concerning the design or
construction of any or all of the Real Property and all warranties, if any, with
respect thereto;

                  (b) All payment and performance bonds or guaranties, if any,
and any and all modifications and extensions thereof relating to the Real
Property;

                  (c) All refunds and payments of any kind relating to the
construction, operation, occupancy, use and/or disposition of any or all of the
Real Property;

                  (d) All proceeds and claims arising on account of any damage
to or taking of the Real Property or any part thereof, and all causes of action
and recoveries for any loss or diminution in the value of the Real Property;

                  (e) All warranties and guaranties, either oral or written, for
all or any portion of the Property; and

                  (f) All governmental permits and approvals relating to the
construction, operation, use or occupancy of the Property, if any.



                                  EXHIBIT "P"
<PAGE>   81

         2. Assignee hereby accepts the grant, assignment, transfer, conveyance
and delivery of the Rights set forth in Paragraph 1 hereof, effective as of the
recordation of the Grant Deed.

         3. This Assignment shall be binding upon and inure to the benefit of
the successors, assigns, personal representatives, heirs and legatees of the
respective parties hereto.

         4. In the event of the bringing of any action or suit by a party hereto
against another party hereunder by reason of any breach of any of the covenants,
conditions, agreements or provisions on the part of the other party arising out
of this Assignment, then in that event the prevailing party shall be entitled to
have and recover of and from the other party all costs and expenses of the
action or suit, including reasonable attorneys' fees.

         5. This Assignment shall be governed by, interpreted under, and
enforced and construed in accordance with the laws of the State of California.

         6. This Assignment may be executed in multiple counterparts, each of
which shall be deemed an original, but all of which together shall constitute
but one and the same instrument.

         IN WITNESS WHEREOF, the parties hereto have executed this instrument as
of the date first hereinabove written.

         "Assignor"                    _________________________________________
                                       _________________________________________
                                       _________________________________________


         "Assignee"                    PACIFIC GULF PROPERTIES INC., 
                                       a Maryland corporation

                                       By:______________________________________
                                          Its:__________________________________



                                      P-2

<PAGE>   82
                        LEGAL DESCRIPTION OF THE PROPERTY





                                [To Be Provided]





                                 EXHIBIT "A" to
                                   EXHIBIT "P"


<PAGE>   83

                       GROUND LESSOR ESTOPPEL CERTIFICATE


         The undersigned, as [Ground Lessor/Ground Sublessor] under that certain
[Ground Lease/Ground Sublease] (the "Lease") dated as of_____________________ ,
19___, made by __, as Ground Lessee, with respect to the property described in
Exhibit "1" attached hereto (the "Premises"), hereby certifies as follows:

         1. The commencement date under the Lease was _____________, 19__;

         2. The term of the Lease will expire on _____________, 19___;

         3 Seller has deposited with [ground lessor/ground sublessor] the sum of
Dollars ($_____________) as a Security Deposit;

         4. No rents or charges have been paid in advance, except for the
following rents or charges which have been paid to the date specified:
$__________ paid to ______, 19___;

         5. The current monthly rental (including all Consumer Price Index
adjustments and as otherwise adjusted pursuant to the terms of the Lease)
is________________ Dollars ($___________________ );

         6. The Lease (including all Exhibits) is in full force and effect and
has not been assigned, subleased, modified, supplemented or amended in any way,
except as follows:


________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

         7. The Lease, as affected by those changes set forth in Paragraph 6
above, represents the entire agreement between the parties as to the Premises;

         8. There are no uncured defaults by [Ground Lessee/Ground Sublessee]
under the Lease, and [Ground Lessor/Ground Sublessor] knows of no events or
conditions which, with the passage of time or notice, or both, would constitute
a default by [Ground Lessee/Ground Sublessee] under the Lease, except as
follows:

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________


         9. At the date hereof, there are no existing defenses or offsets which
the undersigned has against the enforcement of the Lease by [Ground
Lessee/Ground Sublessee];




                                  EXHIBIT "Q"

<PAGE>   84

         10. All conditions of the Lease to be performed by [Ground
Lessee/Ground Sublessee] and necessary to the enforceability of the Lease have
been satisfied;

         11. [Ground Lessee/Ground Sublessee] has no option, right of first
refusal or right of first offer to purchase the Premises; and

         12. [Ground Lessee/Ground Sublessee] has accepted possession and is in
occupancy of the Premises.

         [Ground Lessor/Ground Sublessor] recognizes and acknowledges it is
making these representations in connection with [Ground Lessee's/Ground
Sublessee's] proposed sale of its leasehold interest in the Premises with the
intention that the purchaser of said leasehold interest will be relying on these
representations in consummating such acquisition.



         EXECUTED this________ day of ____________, 1998.

         "[GROUND LESSOR/GROUND SUBLESSOR]"


                                       By:______________________________________
                                          Print Name:___________________________
                                          Print Title:__________________________



                                      Q-2
<PAGE>   85
                   SELLER'S GROUND LEASE ESTOPPEL CERTIFICATE

         This Seller's Ground Lease Estoppel Certificate ("Certificate") is made
as of the ______ day of_______, 1998 by_____________________,
a_________________("Seller"), in favor of__________, a _________________________
"Buyer'), with reference to the following facts:

                                    RECITALS:

         A. Seller and Buyer entered into that certain Agreement of Purchase and
Sale and Joint Escrow Instructions ("Agreement"), made and entered into as of
1998, pursuant to which Seller agreed to sell to Buyer the "Property" (as
defined in the Agreement).

         B. Pursuant to Paragraph 7(a)(v) of the Agreement, Seller is obligated
to deliver its own estoppel certificate for the [KBC-Tustin Ground Lease/KW
Sublease] (the "Lease") if Seller was unable to obtain a "Ground Lease Estoppel
Certificate" from the [ground lessor/ground sublessor] prior to the closing of
the transaction contemplated by the Agreement.

         NOW, THEREFORE, Seller hereby certifies to Buyer as follows:

         1. The commencement date under the Lease was________, 19__;

         2. The term of the Lease will expire on_____________, 19__ ;

         3. Seller has deposited with [ground lessor/ground sublessor] the sum
of Dollars ($__________) as a Security Deposit;

         4. No rents or charges have been paid in advance, except for the
following rents or charges which have been paid to the date specified:
$____________ paid to___________, 19____;

         5. The current monthly rental (including all Consumer Price Index
adjustments and as otherwise adjusted pursuant to the terms of the Lease) is
____________ Dollars ($_________);

         6. The Lease (including all Exhibits) is in full force and effect and,
to Seller's actual knowledge without any investigation or inquiry of an kind or
nature whatsoever, the Lease has not been assigned, modified, supplemented or
amended in any way, except as follows:

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

         7. The Lease, as affected by those changes set forth in Paragraph 6
above, represents the entire agreement between the parties;



                                  EXHIBIT "R"

<PAGE>   86
         8. There are no uncured defaults by Seller under the Lease, and Seller
is not aware, without any investigation or inquiry of any kind or nature
whatsoever, of any events or conditions which, with the passage of time or the
giving of notice, or both, would constitute a default by Seller under the Lease,
except as follows:

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________


         9. At the date hereof, and, to Seller's actual knowledge without any
investigation or inquiry of an kind or nature whatsoever, there are no existing
defenses or offsets which the (ground lessor/ground sublessor] has against the
enforcement of the Lease by Seller;

         10. All conditions of the Lease to be performed by Seller and necessary
to the enforceability of the Lease have been satisfied.

         11. Seller has no option, right of first refusal or right of first
offer to purchase the Premises; and

         12. Seller has accepted possession and is in occupancy of the Premises.

         Seller recognizes and acknowledges it is making these representations
in connection with Seller's proposed sale of its leasehold interest in the
Premises.

         IN WITNESS WHEREOF, Seller has executed this Certificate as of the date
first set forth above.



                                       _________________________________________
                                       _________________________________________
                                       _________________________________________



                                      R-2

<PAGE>   1
                                                                    EXHIBIT 23.1


                        CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the Registration Statements
(Form S-3 No. 333-23611 dated April 10, 1997 and No. 333-45597 dated February
4, 1998) and the related Prospectuses of Pacific Gulf Properties Inc. (the
"Company") for the registration of $250,000,000 and $300,000,000, respectively,
of the Company's common stock, preferred stock, debt securities and warrants
of: our report dated June 5, 1998, with respect to the combined statement of
revenues and certain expenses of the Koll Industrial Portfolio (KBC-Garden
Grove, KBC-Irvine, KBC-Tustin and KBC-KW) for the year ended December 31, 1997,
included in the Company's Current Report on Form 8-K/A dated August 12, 1998,
filed with the Securities and Exchange Commission.


                                                  /s/ ERNST & YOUNG LLP
                                                  ---------------------
                                                      Ernst & Young LLP

Newport Beach, California
August 12, 1998



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