GLENBOROUGH REALTY TRUST INC
8-K/A, 1996-12-30
REAL ESTATE
Previous: SPANISH BROADCASTING SYSTEM OF NEW YORK INC, 10-K405, 1996-12-30
Next: GLENBOROUGH REALTY TRUST INC, 8-K/A, 1996-12-30







                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
 
                  ---------------------------------------------

                                   FORM 8-K/A

                                (Amendment No.1)

                                 CURRENT REPORT

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

Date of Report (Date of earliest event reported)
                      December 30, 1996 (October 17, 1996)
                          ----------------------------

                      GLENBOROUGH REALTY TRUST INCORPORATED
              -----------------------------------------------------
             (Exact name of registrant as specified in its charter)


   Maryland                      001-14162                     94-3211970
- ----------------                 ----------                   -------------
(State or other                 (Commission                   (IRS Employer
 jurisdiction of                 File Number)                  I.D. Number)
 incorporation)


        400 South El Camino Real, Ste. 1100, San Mateo, California 94402
       -----------------------------------------------------------------
                    (Address of principal executive offices)

       Registrant's Telephone number, including area code:(415) 343-9300
                                                           -------------



                                 Page 1 of 101
<PAGE>

Glenborough  Realty Trust  Incorporated  (the "Company") hereby amends Item 7 of
its Current Report on Form 8-K filed with the Securities and Exchange Commission
(the  "Commission")  on  November  1,  1996,  to file  the Pro  Forma  Financial
Statements  of the Company and exhibits  related to the  acquisition  of the TRP
Properties  (as defined in such Form 8-K) and the  acquisition  of the Carlsberg
Properties previously reported in the Company's Current Report on Form 8-K filed
with the Commission on December 4, 1996, and defined therein.

Item 7.       FINANCIAL STATEMENTS AND EXHIBITS

              (a)    FINANCIAL STATEMENTS

                     REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS                  5

                     Statement of revenues and certain expenses
                     of the TRP Properties for the nine
                     months ended September 30, 1996 (unaudited)
                     and for the year ended December 31, 1995.                 6

                     REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS                  9

                     Statement of revenues and certain expenses
                     of the Carlsberg Properties for the nine
                     months ended September 30, 1996 (unaudited)
                     and for the year ended December 31, 1995.                10

              (b)    PRO FORMA FINANCIAL STATEMENTS

The  accompanying  pro  forma  financial   statements  represent  the  Company's
consolidated  balance sheet and  consolidated  statement of operations as of and
for the nine months ended September 30, 1996 and for the year ended December 31,
1995, as if the transactions and the Consolidation  (discussed below) took place
on January 1, 1995.

The pro forma adjustments reflect: (a) the acquisition of the TRP Properties and
the  Carlsberg  Properties;  (b) the new debt and  interest  thereon and (c) the
effect that these adjustments have on minority interest.

The Pro Forma information is unaudited and is not necessarily  indicative of the
consolidated  results  which would have  occurred if the  transactions  had been
consummated in the year presented,  or on any particular date in the future, nor
does it purport to represent the financial  position or results of operations in
future periods.

                     Pro Forma Consolidated Balance Sheet at
                     September 30, 1996 with accompanying notes
                     and adjustments                                          13

                     Pro Forma Consolidated Statement of
                     Operations for the nine months ended
                     September 30, 1996                                       16

                     Pro Forma Consolidated Statement of
                     Operations for the year ended
                     December 31, 1995                                        18


                                 Page 2 of 101
<PAGE>

                     Notes and adjustments to Proforma Consolidated
                     Statements of Operations for the nine months
                     ended September 30, 1996 and the year ended
                     December 31, 1995                                        20

The As  Adjusted  financial  statements  represent  the  Company's  consolidated
statement  of  operations  for  the  year  ended  December  31,  1995  as if the
consolidation  (the  "Consolidation")  of eight predecessor  California  Limited
partnerships (Equitec Income Real Estate Investors B, Equitec Income Real Estate
Investors  C,  Equitec  Income Real  Estate  Investors-Equitec  Fund 4,  Equitec
Mortgage Investors Fund IV, Equitec 79 Real Estate Investors, Outlook Properties
Fund IV, Glenborough All Suites Hotels,  L.P. and Glenborough Pension Investors)
(the "Partnerships") and Glenborough  Corporation (previously disclosed on Forms
8-K and 8-K/A filed with the  Commission on January 15, 1996 and March 15, 1996,
respectively) had taken place on January 1, 1995.

The As Adjusted  information is unaudited and is not  necessarily  indicative of
the consolidated  results which would have occurred if the transactions had been
consummated in the year presented,  or on any particular date in the future, nor
does it purport to represent the financial  position or results of operations in
future periods.

The   following   financial   statements   reflect  the  unaudited  As  Adjusted
Consolidated  Financial  Statements of Glenborough Realty Trust Incorporated for
the year ended December 31, 1995.

                     Glenborough Realty Trust Incorporated
                     As Adjusted Consolidating Statement of
                     Operations with accompanying notes and
                     adjustments                                              23

                     Glenborough Realty Trust Incorporated
                     As Adjusted Historical Combining
                     Statement of Operations with
                     accompanying notes and adjustments                       27

                     Glenborough Realty Trust Incorporated
                     As Adjusted Statement of Hotel Lessor
                     Operations with accompanying notes
                     and adjustments                                          30

                     Glenborough Hotel Group ("GHG") As
                     Adjusted Statement of Operations with
                     accompanying notes and adjustments                       32

                     Glenborough Corporation ("GC") As
                     Adjusted Statement of Operations with
                     accompanying notes and adjustments                       36

                     Glenborough Inland Realty Corporation
                     ("GIRC") As Adjusted Statement of
                     Operations with accompanying notes
                     and adjustments                                          40


                                 Page 3 of 101
<PAGE>

              (c)    EXHIBITS

                     Contribution agreement related to the acquisition of
                     the TRP Properties.


                                 Page 4 of 101
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Glenborough Realty Trust Incorporated:

We have audited the  accompanying  statement of revenues and certain expenses of
the TRP Properties, as defined in Note 1, for the year ended December 31,  1995.
This financial statement is the responsibility of the management of the Company.
Our responsibility is to express an opinion on this financial 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  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange  Commission,  as  described  in Note  1,  and is not  intended  to be a
complete presentation of the revenues and expenses of the TRP Properties.

In our opinion,  the financial  statement  referred to above presents fairly, in
all material  respects,  the revenues and certain expenses of the TRP Properties
for the year ended  December 31,  1995, in conformity  with  generally  accepted
accounting principles.


ARTHUR ANDERSEN LLP

San Francisco, California
July 9, 1996


                                 Page 5 of 101
<PAGE>


<TABLE>
<CAPTION>

                                 GLENBOROUGH REALTY TRUST INCORPORATED
                            STATEMENTS OF REVENUES AND CERTAIN EXPENSES FOR
                                          THE TRP PROPERTIES
                       For The Nine Months Ended September 30, 1996 (Unaudited)
                                 And The Year Ended December 31, 1995
                                            (in thousands)



                                                Nine Months
                                                   Ended                                    Year
                                               September 30,                                Ended
                                                   1996                                 December 31,
                                                (Unaudited)                                 1995
                                              ---------------                          --------------


<S>                                                  <C>                                      <C>    
REVENUES                                             $ 5,979                                  $ 7,336

CERTAIN EXPENSES:
         Operating                                     1,338                                    1,854
         Real estate taxes                               543                                      694
                                                     -------                                  -------
                                                       1,881                                    2,548
                                                     -------                                  -------

REVENUES IN
 EXCESS OF CERTAIN
 EXPENSES                                            $ 4,098                                  $ 4,788
                                                     =======                                  =======
























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


                                 Page 6 of 101
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
            NOTES TO STATEMENTS OF REVENUES AND CERTAIN EXPENSES FOR
                               THE TRP PROPERTIES
            For The Nine Months Ended September 30, 1996 (Unaudited)
                      And The Year Ended December 31, 1995


1.   BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
     POLICY
 
     Property  Acquired - The  accompanying  statements  of revenues and certain
expenses  include  the  operations  (see "Basis of  Presentation"  below) of the
following TRP Properties (the "TRP Properties")  acquired by Glenborough  Realty
Trust  Incorporated (the "Company") from Trust Realty Partners,  an unaffiliated
third party.
<TABLE>
<CAPTION>

Property                                                  City                   State           Type
- --------                                                  -----                  -----           ----
<S>                                                       <C>                    <C>             <C>
Auburn North                                              Auburn                 WA              Shopping Cntr
One Professional Square                                   Omaha                  NB              Office
Warner Village Medical Center                             Fountain
                                                          Valley                 CA              Office
The Globe Office Building                                 Mercer
                                                          Island                 WA              Office
Rancho Bernardo R & D Center                              Rancho
                                                          Bernardo               CA              Industrial
Hoover Industrial Center                                  Mesa                   AZ              Industrial
Walnut Creek Business Center                              Austin                 TX              Industrial
Mercantile Industrial I                                   Dallas                 TX              Industrial
Quaker Industrial (formerly
         Mercantile Industrial II)                        Dallas                 TX              Industrial
Pinewood Industrial (formerly
         Mercantile Industrial III)                       Arlington              TX              Industrial
Villas de Mission Apartments                              Las Vegas              NV              Multifamily
Sahara Gardens Apartments                                 Las Vegas              NV              Multifamily
</TABLE>

     Basis of Presentation - The accompanying statements of revenues and certain
expenses are not intended to be a complete presentation of the actual operations
of the TRP Properties  for the periods  presented.  Certain  expenses may not be
comparable to the expenses  expected to be incurred by the Company in the future
operations of the Properties;  however, the Company is not aware of any material
factors  relating to the TRP Properties that would cause the reported  financial
information not to be indicative of future operating results.  Excluded expenses
consist  of  property  management  fees,  interest  expense,   depreciation  and
amortization  and other costs not directly  related to the future  operations of
the TRP Properties.
 
     These financial  statements have been prepared for the purpose of complying
with certain rules and regulations of the Securities and Exchange Commission.
 
     The financial information presented for the nine months ended September 30,
1996 is not audited. In the opinion of management,


                                 Page 7 of 101
<PAGE>

the unaudited  financial  information  contains all  adjustments,  consisting of
normal recurring  accruals,  necessary for a fair presentation of the statements
of revenues and certain expenses for the TRP Properties.
 
     Revenue  Recognition - All leases are classified as operating  leases,  and
rental  revenue is  recognized  on a  straight-line  basis over the terms of the
leases.

2.       LEASING ACTIVITY
 
     The minimum  future rental  revenues from leases in effect as of October 1,
1996,  for the  remainder  of 1996 and  annually  thereafter  are as follows (in
thousands)

                         Year                       Amount
                  ------------------             ---------
                  1996 (three months)            $     903
                  1997                               2,993
                  1998                               1,845
                  1999                               1,270
                  2000                                 734
                  2001                                 475
                  Thereafter                         1,020
                                                 ---------
                  Total                          $   9,240
                                                 =========

In addition to minimum rental payments, tenants pay reimbursements for their pro
rata share of specified operating  expenses,  which amounted to $395 (unaudited)
for the nine  months  ended  September  30,  1996,  and $418 for the year  ended
December 31, 1995. Certain leases contain lessee renewal options.



                                 Page 8 of 101
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Glenborough Realty Trust Incorporated:

We have audited the  accompanying  statement of revenues and certain expenses of
the Carlsberg Properties,  as defined in Note 1, for the year ended December 31,
1995. This financial  statement is the  responsibility  of the management of the
Company. Our responsibility is to express an opinion on this financial 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  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange  Commission,  as  described  in Note  1,  and is not  intended  to be a
complete presentation of the revenues and expenses of the Carlsberg Properties.

In our opinion,  the financial  statement  referred to above presents fairly, in
all  material  respects,  the  revenues  and certain  expenses of the  Carlsberg
Properties  for the year ended  December 31, 1995, in conformity  with generally
accepted accounting principles.



ARTHUR ANDERSEN LLP

San Francisco, California
November 15, 1996


                                 Page 9 of 101
<PAGE>


<TABLE>
<CAPTION>

                                  GLENBOROUGH REALTY TRUST INCORPORATED
                             STATEMENTS OF REVENUES AND CERTAIN EXPENSES FOR
                                         THE CARLSBERG PROPERTIES
                         For The Nine Months Ended September 30, 1996 (Unaudited)
                                   And the Year Ended December 31, 1995
                                              (in thousands)



                                                                  Nine Months
                                                                     Ended                      Year
                                                                 September 30,                  Ended
                                                                     1996                   December 31,
                                                                  (unaudited)                   1995
                                                                  ----------                 -----------
 
<S>                                                                <C>                         <C>      
REVENUES                                                           $   2,291                   $   2,836

CERTAIN EXPENSES:
         Operating                                                       650                         783
         Real estate taxes                                               206                         278
                                                                   ---------                   ---------
                                                                         856                       1,061
                                                                   ---------                   ---------


REVENUES IN EXCESS OF
         CERTAIN EXPENSES                                          $   1,435                   $   1,775
                                                                   =========                   =========


























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


                                 Page 10 of 101
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
        NOTES TO COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES FOR
                            THE CARLSBERG PROPERTIES
            For the Nine Months Ended September 30, 1996 (unaudited)
                      and the Year Ended December 31, 1995


1.       BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICY

     Properties Acquired - The accompanying  combined statements of revenues and
certain  expenses  include the operations (see "Basis of  Presentation")  of the
following five properties (the "Carlsberg  Properties")  acquired by Glenborough
Realty Trust Incorporated (the "Company"), from an unaffiliated third party.
<TABLE>
<CAPTION>

Property                                                  City                   State         Type
- --------                                                  -----                  -----         ----
<S>                                                       <C>                    <C>           <C>
Sonora Plaza                                              Sonora                 CA            Shopping Cntr
Vintage Pointe (formerly
         Carlsberg Plaza)                                 Phoenix                AZ            Office
Hillcrest Office Plaza                                    Fullerton              CA            Office
Dallidet Professional Center                              San Luis
                                                          Obispo                 CA            Office
Trade Winds Financial Center                              Mesa                   AZ            Office
</TABLE>

     Basis of Presentation - The accompanying statements of revenues and certain
expenses are not intended to be a complete presentation of the actual operations
of the Carlsberg Properties for the periods presented.  Certain expenses may not
be comparable to the expenses  incurred by the Company in the future  operations
of the Carlsberg  Properties;  however, the Company is not aware of any material
factors  relating to the  Carlsberg  Properties  that would  cause the  reported
financial information not to be indicative of future operating results. Excluded
expenses consist of property management fees, interest expense, depreciation and
amortization  and other costs not directly  related to the future  operations of
the Carlsberg Properties.

     These financial  statements have been prepared for the purpose of complying
with certain rules and regulations of the Securities and Exchange Commission.

     The financial information presented for the nine months ended September 30,
1996 is not  audited.  In the opinion of  management,  the  unaudited  financial
information  contains all adjustments,  consisting of normal recurring accruals,
necessary  for a fair  presentation  of the combined  statements of revenues and
certain expenses for the Carlsberg Properties.

     Revenue  Recognition - All leases are classified as operating  leases,  and
rental  revenue is  recognized  on a  straight-line  basis over the terms of the
leases.



                                 Page 11 of 101
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
        NOTES TO COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES FOR
                     THE CARLSBERG PROPERTIES - (Continued)
            For the Nine Months Ended September 30, 1996 (unaudited)
                      and the Year Ended December 31, 1995


2.   LEASING ACTIVITY

     The minimum  future rental  revenues from leases in effect as of October 1,
1996,  for the  remainder  of 1996 and  annually  thereafter  are as follows (in
thousands):


                  Year                              Amount
                  ------------------             ---------
                  1996 (three months)           $      640
                  1997                               2,492
                  1998                               2,122
                  1999                               1,629
                  2000                               1,476
                  2001                               1,179
                  Thereafter                         5,536
                                                 ---------
                  Total                         $   15,074
                                                 =========

In addition to minimum rental payments, tenants pay reimbursements for their pro
rata share of specified operating  expenses,  which amounted to $195 (unaudited)
for the nine  months  ended  September  30,  1996  and  $231 for the year  ended
December 31, 1995. Certain leases contain lessee renewal options.


                                 Page 12 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED
                                                 PRO FORMA CONSOLIDATED BALANCE SHEET
                                                    (in thousands, except shares)
                                                          September 30, 1996
                                                             (Unaudited)

                                                                                               Property
                                                                      Historical(1)         Acquisitions(2)              Offering(3)
                                                                    --------------          --------------               -----------
ASSETS
<S>                                                                      <C>                     <C>                       <C>      
Rental property, net                                                     $  99,165               $  64,388                 $     ---
Investments in Associated Companies
 and Glenborough Partners                                                    6,189                     500                       ---
Investments in management contracts
 and other, net                                                                355                     ---                       ---
Mortgage loans receivable, net                                               7,213                   3,600                       ---
Cash and cash equivalents                                                      610                 (23,457)                   46,714
Other assets                                                                 5,673                     ---                       ---
                                                                          --------                --------                  --------
    TOTAL ASSETS                                                         $ 119,205               $  45,031                 $  46,714
                                                                          ========                ========                  ========
LIABILITIES
 Mortgage loans                                                          $  29,542               $  25,200                 $     ---
 Secured bank line                                                          29,002                  14,744                       ---
 Other liabilities                                                           3,541                   1,338                       ---
                                                                          --------                --------                  --------
    Total liabilities                                                       62,085                  41,282                       ---
                                                                          --------                --------                  --------
 
MINORITY INTEREST                                                            8,285                     760                       ---
                                                                          --------                --------                  --------

STOCKHOLDERS' EQUITY
 Common stock (9,661,553 shares
      issued and outstanding)                                                    6                     ---                         4
 Additional paid-in capital                                                 56,147                   2,989                    46,710
 Deferred compensation                                                        (446)                    ---                       ---
 Retained earnings (deficit)                                                (6,872)                    ---                       ---
                                                                          --------                --------                  --------
    Total stockholders' equity                                              48,835                   2,989                    46,714
                                                                          --------                --------                  --------
    TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY                                                 $119,205               $  45,031                  $ 46,714
                                                                          ========                ========                  ========










                                                            - continued -
</TABLE>


                                 Page 13 of 101
<PAGE>

<TABLE>
<CAPTION>

                                        GLENBOROUGH REALTY TRUST INCORPORATED
                                         PRO FORMA CONSOLIDATED BALANCE SHEET
                                      (in thousands, except shares) - continued
                                                  September 30, 1996
                                                     (Unaudited)

                                                                                       Repayment
                                                                                       of Debt(4)          Pro Forma
                                                                                       ----------          ---------
ASSETS
<S>                                                                                      <C>                <C>     
Rental property, net                                                                     $    ---           $163,553
Investments in Associated Companies
 and Glenborough Partners                                                                     ---              6,689
Investments in management contracts
 and other, net                                                                               ---                355
Mortgage loans receivable                                                                     ---             10,813
Cash and cash equivalents                                                                 (23,128)               739
Other assets                                                                                  ---              5,673
                                                                                         --------           --------
    TOTAL ASSETS                                                                         $(23,128)          $187,822
                                                                                         ========           ========
LIABILITIES
 Mortgage loans                                                                          $    ---           $ 54,742
 Secured bank line                                                                        (23,128)            20,618
 Other liabilities                                                                            ---              4,879
                                                                                         --------           --------
    Total liabilities                                                                     (23,128)            80,239
                                                                                         --------           --------
 
MINORITY INTEREST                                                                             ---              9,045
                                                                                         --------           --------

STOCKHOLDERS' EQUITY
 Common stock (9,661,553 shares
      issued and outstanding)                                                                 ---                 10
 Additional paid-in capital                                                                   ---            105,846
 Deferred compensation                                                                        ---               (446)
 Retained earnings (deficit)                                                                  ---             (6,872)
                                                                                         --------           --------
    Total stockholders' equity                                                                ---             98,538
                                                                                         --------           --------
    TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY                                                                $(23,128)          $187,822
                                                                                         ========           ========
</TABLE>





                                 Page 14 of 101
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
                 NOTES AND ADJUSTMENTS TO PRO FORMA CONSOLIDATED
                     BALANCE SHEET AS OF SEPTEMBER 30, 1996
                        (unaudited, dollars in thousands)

1.  Reflects  the  historical  consolidated  balance  sheet of the Company as of
September 30, 1996, which includes the acquisitions of the following properties:

          Property                              Purchase Price
          ----------------------                --------------
          UCT Property                             $18,600,000
          San Antonio Hotel                        $ 2,700,000
          Kash n' Karry Property                   $ 1,540,000
          Bond Street Property                     $ 3,200,000

2.  Reflects  the  acquisition  of the  Carlsberg  Properties  (including a note
receivable  secured by the Grunow Medical  Building) and the  acquisition of the
TRP   Properties   for  total   acquisition   prices  of  $19,589  and  $43,200,
respectively,   including  acquisition  costs  of  approximately  $1,599.  These
acquisitions were funded with approximately $23,457 of the net proceeds from the
Offering,  assumption of approximately  $25,200 of mortgage debt,  borrowings on
the  secured  bank line  (the  "Facility")  of  approximately  $14,744,  and the
issuance of 52,386  Operating  Partnership  units with an aggregate  approximate
value of $760 and 206,844 shares of unregistered  Common Stock with an aggregate
approximate value of $2,989.  The assumed mortgages bear interest rates of 8.00%
to 9.25% and mature between August 1998 and August 2015.

3. Reflects the net proceeds from the Offering. In connection with the Offering,
the Company incurred costs of approximately $4,145.

4.  Reflects  the  repayment  of  borrowings  on the  Facility of  approximately
$23,128.  After the  Offering  and the  completion  of the  acquisitions  of the
Carlsberg and TRP Properties, the Company had approximately $29,382 of remaining
borrowing capacity on the Facility.


                                 Page 15 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED
                                            PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                                             For the nine months ended September 30, 1996
                                               (in thousands, except per share amounts)
                                                             (Unaudited)

                                                                                              Facility and              Property
                                                                      Historical(1)           Term Loan(2)           Acquisitions(3)
                                                                      -------------           ------------            --------------
REVENUES
<S>                                                                       <C>                     <C>                       <C>     
    Rental revenue                                                        $ 11,281                $    ---                  $ 11,376
    Fees and reimbursements from
      affiliates                                                               199                     ---                       ---
    Interest and other income                                                  623                     ---                       ---
    Equity in earnings of
      Associated Companies                                                   1,363                     ---                       ---
    Gain on sale of rental
      properties                                                               321                     ---                       ---
                                                                          --------                --------                  --------
         Total revenue                                                      13,787                     ---                    11,376
                                                                          --------                --------                  --------
OPERATING EXPENSES
    Operating expenses                                                       3,244                     ---                     3,978
    General and administrative                                                 977                     ---                       ---
    Depreciation and amortization                                            2,694                     ---                     1,412
    Interest expense                                                         2,546                   1,681                     1,937
                                                                          --------                --------                  --------
            Total operating expenses                                         9,461                   1,681                     7,327
                                                                          --------                --------                  --------
Income from operations before
 minority interest                                                           4,326                  (1,681)                    4,049

Minority interest                                                             (312)                    ---                       ---
                                                                          --------                --------                  --------
Net income                                                                $  4,014                $ (1,681)                 $  4,049
                                                                          ========                ========                  ========

Net income per share                                                      $   0.70
                                                                          ========

Weighted average number of
    common shares outstanding                                            5,763,742
                                                                         =========












                                                            - continued -
</TABLE>

                                 Page 16 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED
                                      PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS - continued
                                             For the nine months ended September 30, 1996
                                               (in thousands, except per share amounts)
                                                             (Unaudited)

                                                                      Repayment
                                                                      of Debt(4)                  Other(5)              Pro Forma(6)
                                                                      ----------                 ---------              ------------
REVENUES
<S>                                                                    <C>                        <C>                      <C>      
    Rental revenue                                                     $     ---                  $   (260)               $  22,397
    Fees and reimbursements from
      affiliates                                                             ---                       ---                      199
    Interest and other income                                                ---                       (24)                     599
    Equity in earnings of
      Associated Companies                                                   ---                        79                    1,442
    Gain on sale of rental
      properties                                                             ---                       ---                      321
                                                                        --------                  --------                  --------
         Total revenue                                                       ---                      (205)                  24,958
                                                                        --------                  --------                  --------
OPERATING EXPENSES
    Operating expenses                                                       ---                      (128)                   7,094
    General and administrative                                               ---                       150                    1,127
    Depreciation and amortization                                            ---                       (50)                   4,056
    Interest expense                                                      (1,344)                      ---                    4,820
                                                                        --------                  --------                  --------
            Total operating expenses                                      (1,344)                      (28)                  17,097
                                                                        --------                  --------                  --------
Income from operations before
 minority interest                                                         1,344                      (177)                   7,861

Minority interest                                                            ---                      (290)                    (602)
                                                                        --------                  --------                  --------
Net income                                                              $  1,344                  $   (467)                $  7,259
                                                                        ========                  ========                  ========

Net income per share                                                                                                       $   0.75
                                                                                                                           ========

Weighted average number of
    common shares outstanding                                                                                             9,661,553
                                                                                                                           =========



</TABLE>


                                 Page 17 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED
                                            PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                                                 For the year ended December 31, 1995
                                               (in thousands, except per share amounts)
                                                             (Unaudited)

                                                                                              Facility and              Property
                                                                   Historical(1)              Term Loan(2)           Acquisitions(3)
                                                                   -------------              ------------           ---------------
REVENUES
<S>                                                                     <C>                       <C>                       <C>     
    Rental revenue                                                      $ 13,472                  $    ---                  $ 15,561
    Fees and reimbursements from
      affiliates                                                             260                       ---                       ---
    Interest and other income                                                982                       ---                       ---
    Equity in earnings of
      Associated Companies                                                 1,691                       ---                       ---
                                                                        --------                  --------                  --------
         Total revenue                                                    16,405                       ---                    15,561
                                                                        --------                  --------                  --------
OPERATING EXPENSES
    Operating expenses                                                     4,061                       ---                     5,953
    General and administrative                                               983                       ---                       ---
    Depreciation and amortization                                          3,654                       ---                     1,763
    Interest expense                                                       2,767                     2,202                     3,303
    Loss provision                                                           863                       ---                       ---
                                                                        --------                  --------                  --------
            Total operating expenses                                      12,328                     2,202                    11,019
                                                                        --------                  --------                  --------
Income from operations before
 minority interest                                                         4,077                    (2,202)                    4,542

Minority interest                                                           (281)                      ---                       ---
                                                                        --------                  --------                  --------
Net income                                                              $  3,796                  $ (2,202)                 $  4,542
                                                                        ========                  ========                  ========

Net income per share                                                    $   0.66
                                                                        ========

Weighted average number of
    common shares outstanding                                          5,753,709
                                                                       =========













                                                            - continued -
</TABLE>

                                 Page 18 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED
                                      PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS - continued
                                                 For the year ended December 31, 1995
                                               (in thousands, except per share amounts)
                                                             (Unaudited)

                                                                      Repayment
                                                                      of Debt(4)                  Other(5)              Pro Forma(6)
                                                                     -----------                 ---------              ------------
REVENUES
<S>                                                                    <C>                        <C>                      <C>      
    Rental revenue                                                     $     ---                  $   (595)                $  28,438
    Fees and reimbursements from
      affiliates                                                             ---                       ---                       260
    Interest and other income                                                ---                       396                     1,378
    Equity in earnings of
      Associated Companies                                                   ---                       106                     1,797
                                                                        --------                  --------                  --------
         Total Revenue                                                       ---                       (93)                   31,873
                                                                        --------                  --------                  --------
OPERATING EXPENSES
    Operating expenses                                                       ---                      (273)                    9,741
    General and administrative                                               ---                       200                     1,183
    Depreciation and amortization                                            ---                      (116)                    5,301
    Interest expense                                                      (1,792)                      ---                     6,480
    Loss provision                                                           ---                       ---                       863
                                                                        --------                  --------                  --------
            Total operating expense                                       (1,792)                     (189)                   23,568
                                                                        --------                  --------                  --------
Income from operations before
 minority interest                                                         1,792                        96                     8,305
Minority interest                                                            ---                      (352)                    (633)
                                                                        --------                  --------                  --------
Net income                                                              $  1,792                 $    (256)                 $  7,672
                                                                        ========                  ========                  ========

Net income per share                                                                                                        $   0.79
                                                                                                                            ========

Weighted average number of
    common shares outstanding                                                                                              9,661,553
                                                                                                                           =========


</TABLE>



                                 Page 19 of 101
<PAGE>


                      GLENBOROUGH REALTY TRUST INCORPORATED
                 NOTES AND ADJUSTMENTS TO PRO FORMA CONSOLIDATED
                  STATEMENTS OF OPERATIONS FOR THE NINE MONTHS
          ENDED SEPTEMBER 30, 1996 AND THE YEAR ENDED DECEMBER 31, 1995
                        (unaudited, dollars in thousands)

1. Reflects the historical  consolidated  operations of the Company for the nine
months ended September 30, 1996, excluding extraordinary items and Consolidation
costs, and the as adjusted  consolidated  operations of the Company for the year
ended December 31, 1995. The as adjusted  operations  reflect the  Consolidation
and related  transactions  as if such  transactions  had  occurred on January 1,
1995.  These Proforma  Consolidated  Statements of Operations  should be read in
conjunction  with the  unaudited  As Adjusted  Statement  of  Operations  of the
Company for the year ended  December 31, 1995 included on pages 22 to 28 of this
Form 8-K/A.

2.  Reflects the  repayment  of the  Company's  original  secured bank line with
borrowings on the Company's  replacement  Facility and Term Loan.  The repayment
results in a net increase in interest expense consisting of the following:

                                         Nine Months                    Year
                                           Ended                       Ended
                                        September 30,               December 31,
                                            1996                        1995
                                        ------------                -----------
       Interest differential              $  1,461                   $  1,933
       Amortization of new loan fees           221                        295
       Amortization of old loan fees           (56)                       (99)
       Unused Facility fees                     55                         73
                                           -------                    -------
                                          $  1,681                   $  2,202
                                           =======                    =======

The  amortization  of the new loan fees is based upon total  estimated  fees and
costs of $1,309 over the  respective  terms of the Facility  and Term Loan.  The
unused  Facility  fees are based  upon  0.25% of the pro forma  unused  Facility
capacity as of September 30, 1996 of approximately $29,382.

The Facility provides for maximum borrowings of up to $50,000, but is limited to
a specified  borrowing base ($50,000 on a pro forma basis),  has an initial term
of two years which can be extended  an  additional  three years at the option of
the  Company,  bears  interest  at LIBOR plus  2.375%  (assumed  to be  7.750%),
requires monthly interest-only payments and requires annual unused Facility fees
equal to 0.25% of the unused Facility  balance.  The Term Loan has a term of two
years and bears  interest  at LIBOR  plus  2.375%  (assumed  to be  7.750%).  In
connection  with  obtaining  the  Facility and Term Loan,  the Company  incurred
commitment fees and other costs totaling approximately $1,309.


                                 Page 20 of 101
<PAGE>

3.  Reflects  the  historical  operations  of  the  Carlsberg  Properties,   TRP
Properties,  UCT Property,  Bond Street Property, Kash n' Karry Property and the
San Antonio Hotel.
<TABLE>
<CAPTION>

                               Nine Months Ended September 30, 1996
                             (or portion of 1996 prior to acquisition)
                             ----------------------------------------
                              Carlsberg                        TRP                          UCT
                              Properties                   Properties                    Property
                             -----------                  -----------                   ---------
<S>                            <C>                        <C>                           <C>     
       Revenues                $ 2,291                    $  5,979                      $  2,290
       Operating expenses         (856)                     (1,881)                       (1,016)
                               -------                     -------                       -------
                               $ 1,435                    $  4,098                      $  1,274
                               =======                     =======                       =======
</TABLE>
<TABLE>
<CAPTION>

                                Nine Months Ended September 30, 1996
                              (or portion of 1996 prior to acquisition)
                              ----------------------------------------
                               Bond                Kash n'               San
                              Street               Karry               Antonio             Combined
                             Property             Property              Hotel               Total
                             --------             --------             -------             -------
<S>                          <C>                   <C>                 <C>                <C>     
       Revenues              $  519                $   93              $  204             $ 11,376
       Operating expenses      (190)                  ---                 (35)              (3,978)
                             ------                ------              ------              -------
                             $  329                $   93              $  169             $  7,398
                             ======                ======              ======              =======
</TABLE>
<TABLE>
<CAPTION>

                                                                Year Ended December 31, 1995
                                                                ----------------------------
                                                Carlsberg                     TRP                       UCT
                                               Properties                  Properties                 Property
                                               -----------                 -----------                ---------
<S>                                             <C>                         <C>                       <C>     
       Revenues                                 $  2,836                    $  7,336                  $  4,239
       Operating expenses                         (1,061)                     (2,548)                   (2,042)
                                                 -------                     -------                   -------
                                                $  1,775                    $  4,788                  $  2,197
                                                 =======                     =======                   =======
</TABLE>
<TABLE>
<CAPTION>

                                                                Year Ended December 31, 1995
                                                                ----------------------------
                                                   Bond              Kash n'            San
                                                  Street              Karry           Antonio         Combined
                                                 Property           Property           Hotel            Total
                                                 --------           --------          -------          -------
<S>                                              <C>                 <C>             <C>               <C>     
       Revenues                                  $   631             $   166         $   353           $ 15,561
       Operating expenses                           (241)                ---             (61)            (5,953)
                                                 -------             -------         -------            -------
                                                 $   390             $   166         $   292           $  9,608
                                                 =======             =======         =======            =======
</TABLE>

Also,  reflects  estimated  depreciation and amortization,  based upon estimated
useful lives of 40 years on a straight-line basis, estimated interest on the pro
forma Facility borrowings of approximately $14,744 used to acquire the Carlsberg


                                 Page 21 of 101
<PAGE>

Properties  in 1996 and  approximately  $38,849  used to acquire  the  Carlsberg
Properties,  UCT Property,  Bond Street Property, Kash n' Karry Property and San
Antonio  Hotel in 1995 and  estimated  interest on the pro forma  mortgage  debt
assumed of  approximately  $25,200 in  connection  with the  acquisition  of the
Carlsberg  Properties  and the TRP  Properties  in 1996 and 1995.  The estimated
interest  on the  Facility  borrowing  is based on an assumed  interest  rate of
7.750% and  estimated  interest on the mortgage  loans  assumed is based upon an
assumed weighted average rate of 8.570%.

4. Reflects the reduction of interest  expense  resulting  from the repayment of
borrowings on the Facility of approximately  $23,128 at an assumed interest rate
of 7.750%. The Company's Facility and Term Loan are subject to changes in LIBOR.
Based upon the pro forma  Facility and Term Loan  balances as of  September  30,
1996, a 1/8% increase or decrease in LIBOR will result in increased or decreased
annual interest expense of approximately $32.

5.  Reflects a (i) net  increase in the  Company's  equity in earnings  from its
investments  in GC and GHG, (ii)  interest  income on the note  receivable  from
Carlsberg  secured by the Grunow  Medical  Building,  (iii) the  elimination  of
actual  revenues and expenses of the All American Self Storage  properties  that
were sold in June  1996,  (iv) the  minority  interests'  share of the pro forma
adjustments  to the net income of the  Operating  Partnership  and (v) increased
general and  administrative  expenses of approximately  $150 per year related to
the  property  acquisitions.  The net  increase in equity in  earnings  from its
investments  in GC and GHG is  comprised  primarily  of (i) a decrease  due to a
reduction of annual  management fees of  approximately  $152 received by GC from
the UCT Property  and the Bond Street  Property  net of  estimated  taxes,  (ii)
approximately  $300 in additional  management  fees for GC from certain  related
Carlsberg properties not acquired by the Company and (iii) an increase due to an
estimated  annual increase in GHG's net income of  approximately  $38 due to its
leasing of the San Antonio Hotel from the Company.

6. The pro forma taxable income before  dividends paid deduction for the Company
for the nine months ended September 30, 1996 was approximately  $8,825 which has
been calculated as pro forma net income from operations of approximately  $7,881
plus GAAP basis  depreciation and amortization of approximately  $4,036 less tax
basis  depreciation  and amortization and other tax differences of approximately
$3,092.



                                 Page 22 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED
                                          AS ADJUSTED CONSOLIDATING STATEMENT OF OPERATIONS
                                                For the Year Ended December 31, 1995
                                         (unaudited, in thousands, except per share amounts)

                                                       Glenborough            As Adjusted
                                                      Realty Trust            Historical           Hotel               Management
                                                     Incorporated(a)          Combined(b)       Operations(c)         Operations(d)
                                                     --------------           -----------       -----------           ------------
REVENUES:
<S>                                                       <C>                 <C>                <C>                     <C>     
Rental revenues                                           $    ---            $  9,189           $  2,182                $    ---

Management fee income                                          ---                 260                ---                     ---

Interest and other income                                      ---                 982                ---                     ---

Equity in earnings of
    Associated Companies                                       ---                 ---                 32                   1,659
                                                          --------            --------           --------                --------
      Total revenues                                           ---              10,431              2,214                   1,659
                                                          --------            --------           --------                --------
OPERATING EXPENSES:
Operating expenses                                             ---               3,698                363                     ---

General and administrative                                     ---                 953                ---                     ---

Depreciation and
 amortization                                                  ---               2,488                944                     ---

Interest expense                                               ---               1,993                ---                     ---

Loss provision                                                 ---                 863                ---                     ---
                                                          --------            --------           --------                --------
      Total operating
       expenses                                                ---               9,995              1,307                     ---
                                                          --------            --------           --------                --------

Income from operations
    before minority interest                                   ---                 436                907                   1,659

Minority interest                                              ---                 ---                ---                     ---
                                                          --------            --------           --------                --------
Net income (loss)                                         $    ---            $    436           $    907                $  1,659
                                                          ========            ========           ========                ========









                                                             -continued-
</TABLE>

                                 Page 23 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED
                                    AS ADJUSTED CONSOLIDATING STATEMENT OF OPERATIONS - continued
                                                For the Year Ended December 31, 1995
                                         (unaudited, in thousands, except per share amounts)

                                                                                                                       Glenborough
                                                                               Debt Pay             Other             Realty Trust
                                                           GPA                 Down and           Pro-Forma           Incorporated
                                                      Properties(e)         Refinancings(f)      Adjustments          Consolidated
                                                     --------------           -----------        -----------          ------------
REVENUES:
<S>                                                      <C>                  <C>                <C>                    <C>      
Rental revenues                                          $   2,101            $    ---           $    ---               $  13,472

Management fee income                                          ---                 ---                ---                     260

Interest and other income                                      ---                 ---                ---                     982

Equity in earnings of
    Associated Companies                                       ---                 ---                ---                   1,691
                                                          --------            --------           --------                --------
      Total revenues                                         2,101                 ---                ---                  16,405
                                                          --------            --------           --------                --------
OPERATING EXPENSES:
Operating expenses                                             ---                 ---                ---                   4,061

General and administrative                                     ---                 ---                 30  (g)                983

Depreciation and
 amortization                                                  ---                 ---                222  (h)              3,654

Interest expense                                               ---                 774                ---                   2,767

Loss provision                                                 ---                 ---                ---                     863
                                                          --------            --------           --------                --------
      Total operating
       expenses                                                ---                 774                252                  12,328
                                                          --------            --------           --------                --------
Income from operations
    before minority interest                                 2,101                (774)              (252)                  4,077

Minority interest                                              ---                 ---               (281) (i)               (281)
                                                          --------            --------           --------                --------
Net income (loss)                                         $  2,101            $   (774)          $   (533)               $  3,796
                                                          ========            ========           ========                ========

Net income per share                                                                                                     $   0.66
                                                                                                                         ========
 
Weighted average shares
 outstanding                                                                                                            5,753,709(j)
                                                                                                                        =========

</TABLE>






                                 Page 24 of 101
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
                            NOTES AND ADJUSTMENTS TO
               AS ADJUSTED CONSOLIDATING STATEMENTS OF OPERATIONS
                      For the Year ended December 31, 1995
                            (unaudited, in thousands)

a)      Not applicable as the Company had no operations prior to the
        Consolidation.

b)      Reflects the as adjusted historical combined statements of
        operations of the Partnerships and GC.  See as adjusted
        historical combining statement of operations.
 
c)      Reflects (i) estimated revenues and expenses related to the
        Company's hotels leased to and operated by GHG and (ii) the
        Company's equity in GHG's earnings.  See as adjusted statement
        of hotel lessor operations and statement of operations for
        GHG.
 
d)      Reflects the Company's equity in the earnings of GC of
        approximately $449 and GIRC of approximately $1,210.
 
e)      Reflects the historical revenues and expenses of the GPA
        properties acquired.
 
f)      Reflects a net increase in interest expense resulting from the
        refinancing of mortgage loans and other notes payable with
        borrowings of (i) $20,000 on a secured bank line with an
        investment bank, (ii) $10,000 on secured lines of credit with
        a bank and (iii) $2,650 of secured loan with a bank.  The
        $20,000 secured bank line has a term of ten years and bears a
        fixed interest rate of 7.57%.  The $10,000 secured bank line
        of credit has a term of three years and bears a variable
        interest rate at LIBOR plus 2.365% (7.88% at December 31,
        1995).  The secured loan with a bank has a term of 10 years
        and bears a fixed interest rate of 7.75%.  The net increase in
        interest expense is comprised of the following:

              Increase due to new borrowings on secured
                    bank lines, lines of credit and loans        $ 2,507
              Increase due to amortization of new loan
                    origination fees                                 177
              Reduction due to repayment of mortgage
                    loans and other notes payable                 (1,910)
                                                                 -------
                         Net increase                            $   774
                                                                 =======

g)   Reflects estimated state income and franchise taxes.

h)   Reflects estimated depreciation and amortization of the GPA
     Properties acquired, based upon asset lives of 40 years.





                                 Page 25 of 101
<PAGE>

i)   Reflects GPA's approximate 13.63% ownership interest in the
     operations of Glenborough Properties, L.P. (the "Operating
     Partnership"), of which the Company is a 84.37% owner.  GPA's
     minority interest is calculated as follows;
 
              Pro forma income before minority
                    interest of the Company               $ 4,077
              Add Company expenses before
                    Consolidation                             983
              Equity in earnings of Associated
                    Companies and management fees
                    earned by the Company                  (1,951)
              Less fees paid by the Operating
                    Partnership to the Company             (1,047)
              Pro forma income from operations
                    of the Operating Partnership            2,062
                                                          -------
                         GPA's minority interest          $   281
                                                          =======

j)      Represents the weighted average shares outstanding assuming
        that GPA's Units in the Operating Partnership are not
        converted into Common Stock of the Company.
 


                                 Page 26 of 101
<PAGE>

<TABLE>
<CAPTION>

                                              GLENBOROUGH REALTY TRUST INCORPORATED
                                     AS ADJUSTED HISTORICAL COMBINING STATEMENT OF OPERATIONS
                                               For the Year ended December 31, 1995
                                                    (unaudited, in thousands)

                                                      1995
                                                   Historical                         Hotel                        Management
                                                   Combined(a)                     Operations(b)                   Operations(c)
                                                   -----------                     -----------                    ------------
Revenues:
<S>                                                  <C>                              <C>                           <C>      
Rental revenues                                      $  15,454                        $ (6,265)                     $     ---
Fee and reimbursements                                  16,019                             ---                        (16,019)
Interest and other                                       2,698                            (302)                          (560)
                                                      --------                        --------                       --------
   Total revenues                                       34,171                          (6,567)                       (16,579)
                                                      --------                        --------                       --------
Expenses:
Operating                                                8,576                          (4,998)                           ---
General and administrative                              15,947                             ---                        (14,361)
Depreciation and
   amortization                                          4,762                            (944)                        (1,487)
Interest expense                                         2,129                             ---                         (1,439)
Loss provision                                           1,876                             ---                         (1,013)
                                                      --------                        --------                       --------
   Total expenses                                       33,290                          (5,942)                       (18,300)
                                                      --------                        --------                       --------

Operating income (loss)                                    881                            (625)                         1,721

Income taxes                                              (357)                            ---                            357
                                                      --------                        --------                       --------
Net income (loss)                                   $      524                        $   (625)                     $   2,078
                                                      ========                        ========                       ========




















                                                           -continued-
</TABLE>

                                 Page 27 of 101
<PAGE>

<TABLE>
<CAPTION>

                                              GLENBOROUGH REALTY TRUST INCORPORATED
                              AS ADJUSTED HISTORICAL COMBINING STATEMENT OF OPERATIONS - continued
                                              For the Year ended December 31, 1995
                                                    (unaudited, in thousands)

                                                                                                                    As Adjusted
                                                   Internalize                          Other                       Historical
                                                 Management (d)                      Adjustments                     Combined
                                                 --------------                     ------------                     ---------
Revenues:
<S>                                                <C>                              <C>                              <C>      
Rental revenues                                    $     ---                        $     ---                        $   9,189
Fee and reimbursements                                   ---                              260 (f)                          260
Interest and other                                       ---                             (854)(e)                          982
                                                    --------                         --------                         --------
   Total revenues                                        ---                             (594)                          10,431
                                                    --------                         --------                         --------
Expenses:
Operating                                                120                              ---                            3,698
General and administrative                              (633)                             ---                              953
Depreciation and
   amortization                                          ---                              157 (f)                        2,488
Interest expense                                         ---                            1,303 (e,g)                      1,993
Loss provision                                           ---                              ---                              863
                                                    --------                         --------                         --------
   Total expenses                                       (513)                           1,460                            9,995
                                                    --------                         --------                         --------

Operating income (loss)                                  513                           (2,054)                             436

Income taxes                                             ---                              ---                              ---
                                                    --------                         --------                         --------
Net income (loss)                                   $    513                         $ (2,054)                        $    436
                                                    ========                         ========                         ========

</TABLE>








                                 Page 28 of 101
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
                            NOTES AND ADJUSTMENTS TO
            AS ADJUSTED HISTORICAL COMBINING STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1995
                            (unaudited, in thousands)


a)      Reflects the historical combined operations of the
        Partnerships and GC.

b)      Reflects the elimination of historical revenues and expenses
        of the three hotels (Arlington, Tucson and Ontario) owned by
        the Company, that are leased to and operated by GHG.

c)      Represents the elimination of certain revenues and expenses
        that are included in GC's historical statements of operations
        due to the internalization of management.

d)      Further reflects the internalization of management including
        (i) property administration costs that were reimbursed to GC
        by the Partnerships, but excluded by elimination of
        intercompany transactions in the historical combined financial
        statements of the Partnerships and GC and (ii) a reduction of
        general and administrative expenses (including legal,
        accounting and investor relations) resulting from the
        Consolidation and internalization of management.

e)      Represents the elimination of interest income and expense
        related to the Finley note receivable and related mortgage
        debt that were repaid in April 1995.

f)      Reflects management fees related to Glenborough Institutional
        Fund I that are earned by the Company that were previously
        earned by GC and amortization of the related management
        contract.

g)      Reflects the historical interest expense related to notes
        payable contributed by GC.

                                 Page 29 of 101
<PAGE>

<TABLE>
<CAPTION>

                                       GLENBOROUGH REALTY TRUST INCORPORATED
                                  AS ADJUSTED STATEMENT OF HOTEL LESSOR OPERATIONS
                                        For the year ended December 31, 1995
                                             (unaudited, in thousands)


                                                          Lease                  Other
                                                      Adjustments(a)          Adjustments              As Adjusted
                                                      -------------           -----------              -----------
Revenues:
<S>                                                   <C>                   <C>                      <C>          
Rental revenues                                       $       2,182         $         ---            $       2,182
Equity in earnings of GHG                                       ---                    32     (b)               32
                                                           --------              --------                 --------
        Total revenues                                        2,182                    32                    2,214
                                                           --------              --------                 --------

Expenses:
Operating                                                       275                    88     (c)              363
Depreciation and amortization                                   944                   ---                      944
                                                           --------              --------                 --------

        Total expenses                                        1,219                    88                    1,307
                                                           --------              --------                 --------

Net income (loss)                                     $         963         $         (56)           $         907
                                                           ========              ========                 ========

</TABLE>





                                 Page 30 of 101
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
                            NOTES AND ADJUSTMENTS TO
                AS ADJUSTED STATEMENT OF HOTEL LESSOR OPERATIONS
                      For the Year Ended December 31, 1995
                            (unaudited, in thousands)


a)      Reflects the estimated lease payments, property taxes and
        depreciation and amortization associated with the hotels owned
        by the Company and leased to and operated by GHG.  See as
        adjusted statement of operations for GHG.

b)      Reflects the Company's equity in earnings of GHG.  See as
        adjusted statement of operations for GHG.

c)      Reflects management fees to be paid by the Company to GHG.
        GHG will provide fee management services related to the Irving
        hotel.

                                 Page 31 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                       GLENBOROUGH HOTEL GROUP
                                                 AS ADJUSTED STATEMENT OF OPERATIONS
                                                 For the Year Ended December 31, 1995
                                                      (unaudited, in thousands)

                                                                                         Historical (a)
                                                          --------------------------------------------------------------------------
                                                          Arlington               Tucson                Ontario            Sub-total
                                                          ---------               ------                -------             --------
Revenues:
<S>                                                        <C>                  <C>                    <C>                 <C>      
Room revenues                                              $  2,210             $  2,667               $  1,388            $   6,265
Management fees                                                 ---                  ---                    ---                  ---
Interest and other                                               97                  121                     84                  302
                                                           --------             --------               --------             --------
        Total revenues                                        2,307                2,788                  1,472                6,567
                                                           --------             --------               --------             --------
Expenses:
Operating                                                     1,113                1,225                    869                3,207
Salaries & administration                                       615                  635                    541                1,791
Depreciation and
 amortization                                                   325                  386                    233                  944
Interest                                                        ---                  ---                    ---                  ---
Lease expense                                                   ---                  ---                    ---                  ---
                                                           --------             --------               --------             --------
        Total operating
         expenses                                             2,053                2,246                  1,643                5,942
                                                           --------             --------               --------             --------
Operating income
 (loss)                                                         254                  542                   (171)                 625
Income taxes                                                    ---                  ---                    ---                  ---
                                                           --------             --------               --------             --------

Income before minority
 interest                                                       254                  542                   (171)                 625
Minority interest                                               ---                  ---                    ---                  ---
                                                           --------             --------               --------             --------
Net income (loss)                                          $    254             $    542                $  (171)            $    625
                                                           ========             ========               ========             ========


















                                                             -continued-
</TABLE>

                                 Page 32 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                    GLENBOROUGH HOTEL GROUP
                                        AS ADJUSTED STATEMENT OF OPERATIONS - continued
                                              For the Year Ended December 31, 1995
                                                   (unaudited, in thousands)

                                                                                            As Adjusted
                                                                              --------------------------------------
                                                                        Lease                Other                 As Adjusted
                                                                   Adjustments(b)         Adjustments                  GHG
                                                                    ------------          ------------               --------
Revenues:
<S>                                                                     <C>                   <C>                    <C>     
Room revenues                                                           $    ---              $    ---               $  6,265
Management fees                                                              ---                 2,225    (c)           2,225
Interest and other                                                           ---                   ---                    302
                                                                        --------              --------               --------
    Total revenues                                                           ---                 2,225                  8,792
                                                                        --------              --------               --------
Expenses:
Operating                                                                   (275)                 (644)   (d)           2,288
Salaries & administration                                                    ---                 2,320    (c)           4,111
Depreciation and amortization                                               (944)                   87    (f)              87
Interest                                                                     ---                     9                      9
Lease expense                                                              2,182                   ---                  2,182
                                                                        --------              --------               --------
    Total operating
     expenses                                                                963                 1,772                  8,677
                                                                        --------              --------               --------
Operating income
 (loss)                                                                     (963)                  453                    115
Income taxes                                                                 ---                   (46)   (g)             (46)
                                                                        --------              --------               --------
Income before minority
 interest                                                                   (963)                  407                     69
Minority interest                                                            ---                   (36)   (h)             (36)
                                                                        --------              --------               --------
Net income (loss)                                                       $   (963)             $    371               $     33
                                                                        ========              ========               ========

Preferred stock dividends                                                                                            $     98  (i)
Common stock dividends                                                                                                     23

</TABLE>


                                 Page 33 of 101
<PAGE>

                             GLENBOROUGH HOTEL GROUP
          NOTES AND ADJUSTMENTS TO AS ADJUSTED STATEMENTS OF OPERATIONS
                      For the Year Ended December 31, 1995
               (unaudited, in thousands, except per share amounts)

a)       Reflects the historical operations of the three hotels
         (Arlington, Tucson and Ontario) owned by the Company that are
         leased to and operated by GHG.

b)       Reflects the estimated lease payments, property taxes and
         depreciation and amortization associated with the hotels owned
         by the Company that will be included in the operations of the
         Company.  See as adjusted statement of hotel lessor operations
         for the Company.

c)       Reflects management fees of $718 and reimbursement of salaries
         of $1,507 associated with fee management services provided to
         third parties and the Company related to the contracts owned
         by Resort Group Inc., the Irving hotel and the Outlook Income
         Fund 9 Hotels ("OIF 9 Hotels").  The estimated fees and
         reimbursements are comprised of the following:
 
              Resort Group, Inc.:
                      Galveston, Texas          $    347
                      Port Aransas, Texas             73
              Irving Hotel                           514
              OIF 9 Hotels                         1,291
                                                --------
                      Total                     $  2,225
                                                ========

d)       Reflects the elimination of historical management fees paid
         by the three hotels (Arlington, Tucson and Ontario) owned by
         the Company resulting from the internalization of hotel
         management.

e)       Reflects an increase in general and administrative expenses,
         including salaries, associated with operating as a separate
         entity and fee management services provided the third parties
         by GHG.  Under the prior ownership structure general and
         administrative expenses were recorded at the partnership level
         and not at the property operating level.  The increase
         consists of the following:

              Reimbursable salaries and benefits     $  1,507
              Corporate and administrative
                      salaries and benefits               546
              Rent and other overhead, including
                      utilities                            95
              Resort Group Inc. expenses                   20
              General and administrative expenses,
                      including accounting, legal and
                      directors fees                      152
                                                     --------
                           Total                     $  2,320
                                                     ========




                                 Page 34 of 101
<PAGE>

f)   Reflects estimated depreciation for the year ended December
     31, 1995 of furniture, equipment and buildings of $3 that will
     be owned by GHG, and amortization of  the contracts owned by
     Resort Group, Inc. of $84.

g)   Reflects estimated income tax expense of GHG.

h)   Reflects the approximately 20% minority ownership interest in
     the Resort Group Inc. held by an unaffiliated third party.

i)   Reflects estimated dividends paid by GHG equal to $600 a share
     plus 75% of any remaining cash flow.  The primary source of
     dividends paid by GHG will be cash flow from operations which
     is in excess of GHG's earnings.
 

                                 Page 35 of 101
<PAGE>

<TABLE>
<CAPTION>

                                                       GLENBOROUGH CORPORATION
                                              (FORMERLY GLENBOROUGH REALTY CORPORATION)
                                                 AS ADJUSTED STATEMENT OF OPERATIONS
                                                 For the Year Ended December 31, 1995
                                                      (unaudited, in thousands)

                                                       As Adjusted
                                                       Management               Expired             Participating           Hotel
                                                      Operations(a)           Contracts(b)          Partnerships(c)        Group(d)
                                                      -------------           -----------           -------------         --------
REVENUES:
<S>                                                       <C>                   <C>                   <C>                  <C>      
Fees and reimbursements                                   $ 16,019              $ (1,036)             $   (186)            $ (4,331)
Interest and other                                             560                  (336)                  (98)                 (29)
                                                          --------              --------              --------             --------
      Total revenues                                        16,579                (1,372)                 (284)              (4,360)
                                                          --------              --------              --------             --------

EXPENSES:
Salaries & administration                                   14,361                (3,192)                 (697)              (3,862)
Depreciation and
 amortization                                                1,487                  (562)                 (121)                 (87)
Interest expense                                             1,439                   ---                (1,438)                 ---
Loss provision                                               1,013                (1,013)                  ---                  ---
                                                          --------              --------              --------             --------
      Total expenses                                        18,300                (4,767)               (2,256)              (3,949)
                                                          --------              --------              --------             --------

Income (loss) before provisions
    for income taxes                                        (1,721)                3,395                 1,972                 (411)
Income taxes                                                  (357)                  ---                   ---                  ---
                                                          --------              --------              --------             --------
 
Net income (loss)                                         $ (2,078)             $  3,395              $  1,972             $   (411)
                                                          ========              ========              ========             ========










                                                             -continued-
</TABLE>

                                 Page 36 of 101
<PAGE>

<TABLE>
<CAPTION>

                                    GLENBOROUGH CORPORATION
                           (FORMERLY GLENBOROUGH REALTY CORPORATION)
                        AS ADJUSTED STATEMENT OF OPERATIONS - continued
                              For the Year Ended December 31, 1995
                                   (unaudited, in thousands)

                                                                                        As
                                                Rancon            Other              Adjusted
                                             Contracts(e)      Adjustments              GC
                                             ------------      -----------           ---------
 
REVENUES:
<S>                                              <C>              <C>                 <C>     
Fees and reimbursements                          $ (5,863)        $    ---            $  4,603
Interest and other                                    ---              ---                  97
                                                 --------         --------            --------
    Total revenues                                 (5,863)             ---               4,700
                                                 --------         --------            --------

EXPENSES:
Salaries & administration                          (3,118)              12   (f)         3,504
Depreciation and
 amortization                                        (717)             284   (g)           284
Interest expense                                      ---               79   (h)            80
Loss provision                                        ---              ---                 ---
                                                 --------         --------            --------
    Total expenses                                 (3,835)             375               3,868
                                                 --------         --------            --------
Income (loss) before provision
 for income taxes                                  (2,028)            (375)                832
Income taxes                                          ---               24   (i)          (333)
                                                 --------         --------            --------
Net income (loss)                                $ (2,028)        $   (351)           $    499
                                                 ========         ========            ========

Preferred stock
 dividends                                                                            $    745 (j)
Common stock
 dividends                                                                            $     38

</TABLE>



                                 Page 37 of 101
<PAGE>

                             GLENBOROUGH CORPORATION
                    (FORMERLY GLENBOROUGH REALTY CORPORATION)
          NOTES AND ADJUSTMENTS TO AS ADJUSTED STATEMENTS OF OPERATIONS
                      For the Year Ended December 31, 1995
               (unaudited in thousands, except per share amounts)


a)   Reflects the as adjusted consolidated historical management
     operations of GC, GHG and GIRC.

b)   Reflects the historical revenues and expenses associated with
     certain management contracts which expired prior to the date
     of Consolidation.

c)   Reflects the historical revenues and expenses associated with
     management services provided to the Partnerships by GC which
     were eliminated as a result of the internalization of
     management.

d)   Reflects the historical revenues and expenses associated with
     hotel management services provided to the Partnerships by GC
     and it's subsidiaries which were eliminated as a result of the
     internalization of management or are now incurred by GHG.

e)   Reflects actual revenues and expenses, including salaries,
     benefits and other administrative costs related to the Rancon
     Contracts that were purchased by GC on January 1, 1995 and
     that were contributed to GIRC by the Company.  On a historical
     basis such revenues and expenses were included in the
     operations of GC.

f)   Reflects an estimated net increase of salaries and general and
     administrative expenses (including legal, accounting and
     office expenses) resulting from the Consolidation.  The net
     increase consists of the following:

              Net increase in general and administrative
                 expenses, including accounting, legal
                 and directors fees                         $    100
              Reduction of officers' salaries                   ( 88)
                                                            --------
                      Total                                 $     12
                                                            ========

g)   Reflects the estimated depreciation and amortization related
     to furniture and equipment and the estimated amortization of
     contracts.

h)   Reflects the estimated interest associated with the note
     payable of $1,000 contributed to GC by the Company.  The note
     payable bears interest at 9%, with interest only payments, and
     matures in March of 1998.

i)   Reflects estimated decrease in income tax expense of GC.



                                 Page 38 of 101
<PAGE>

j)   Reflects dividends paid by GC equal to $0.80 per share plus
     95% of any remaining cash flow.  The primary source of
     dividends paid by GC is cash flow from operations which is in
     excess of GC's earnings.


                                 Page 39 of 101
<PAGE>

<TABLE>
<CAPTION>

                                       GLENBOROUGH INLAND REALTY CORPORATION
                                        AS ADJUSTED STATEMENT OF OPERATIONS
                                        For the Year Ended December 31, 1995
                                             (unaudited, in thousands)

                                                    Rancon                    Other                As Adjusted
                                                Adjustments(a)             Adjustments                 GIRC
                                                 ------------              ----------               ----------

Revenues:
Fees and
<S>                                                 <C>                     <C>                      <C>      
 reimbursements                                     $   5,863               $     ---                $   5,863
Interest and other                                        ---                     ---                      ---
                                                     --------                --------                 --------
Total revenues                                          5,863                     ---                    5,863
                                                     --------                --------                 --------

Expenses:
Salaries &
 administration                                         3,118                    (224)   (b)             2,894
Depreciation and
 amortization                                             717                      30    (c)               747
Interest expense                                          ---                     101    (d)               101
                                                     --------                --------                 --------
           Total expenses                               3,835                     (93)                   3,742
                                                     --------                --------                 --------

Income (loss)
 before provision for
 income taxes                                           2,028                      93                    2,121

Income taxes                                              ---                    (848)   (e)              (848)
                                                     --------                --------                 --------
Net income (loss)                                    $  2,028                $   (755)                $  1,273
                                                     ========                ========                 ========
Preferred stock
 dividends                                                                                            $  1,919 (f)
Common stock
 dividends                                                                                            $    100
</TABLE>


                                 Page 40 of 101
<PAGE>

                      GLENBOROUGH INLAND REALTY CORPORATION
          NOTES AND ADJUSTMENTS TO AS ADJUSTED STATEMENTS OF OPERATIONS
                      For the Year Ended December 31, 1995
               (unaudited, in thousands, except per share amounts)

a)   Reflects the historical management fees and expenses related to the
     Rancon Contracts with a carrying value of $6,813 contributed to
     GIRC by the Company.

b)   Reflects an estimated reduction of salaries, benefits and other
     expenses resulting primarily from reductions in officers' salaries
     resulting from the Consolidation.

c)   Reflects estimated depreciation of furniture and equipment
     contributed to GIRC by the Company.

d)   Reflects the estimated interest expense associated with a note
     payable consisting of $2,566 contributed to GIRC by the Company and
     $2,100 related to the acquisition of certain land parcels.  The
     notes payable bears interest at 9%, with interest only payments,
     and matures in March of 1998.

e)   Reflects estimated income tax expense of GIRC.

f)   Reflects estimated dividends paid by GIRC equal to $0.80 per share
     plus 95% of any remaining cash flow.  The primary source of
     dividends paid by GIRC is cash flow from operations which is in
     excess of GIRC's earnings.

                                 Page 41 of 101
<PAGE>

                                   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.

                      GLENBOROUGH REALTY TRUST INCORPORATED



                   By: Glenborough Realty Trust Incorporated,




Date:December 30, 1996                 /s/ Andrew Batinovich    
                                       Andrew Batinovich
                                       Director, Executive Vice President,
                                       Chief Operating Officer
                                       and Chief Financial Officer
                                       (Principal Financial Officer)
 


Date:December 30, 1996                 /s/ Terri Garnick        
                                       Terri Garnick
                                       Senior Vice President,
                                       Chief Accounting Officer,
                                       Treasurer
                                       (Principal Accounting Officer)



                                 Page 42 of 101
<PAGE>

                             CONTRIBUTION AGREEMENT


          THIS  AGREEMENT  is dated as of August 23,  1996,  by and among  TRUST
REALTY  PARTNERS,  a  California  general  partnership  ("TRP"),   TRUST  REALTY
ADVISORS, a California corporation ("TRA"), and GLENBOROUGH PROPERTIES,  L.P., a
California limited partnership ("Transferee").

                                    RECITALS

          A.  Transferee  is a  California  limited  partnership  whose  general
partner  is  GLENBOROUGH  REALTY  TRUST  INCORPORATED,  a  Maryland  corporation
("GRTI"), whose stock is publicly traded on the New York Stock Exchange.

          B. TRP desires to contribute the Property (as defined in  Subparagraph
1(a) below) to  Transferee  and  Transferee  desires to accept the Property from
TRP, upon the terms and subject to the conditions set forth in this Agreement.

          C. TRA is the property manager of the Property  pursuant to a Property
and Asset Management and Administrative  Services Agreement dated as of July 26,
1993 between TRA, as manager, and TRP, as owner (the "Management Agreement") and
a Brokerage  Agreement dated as of ________,  1993,  between TRA, as broker, and
TRP, as partnership (the "Leasing Agreement").

          D. TRA desires to contribute to Transferee  all of TRA's right,  title
and  interest  under  the  Management   Agreement  and  the  Leasing  Agreement,
including,  without  limitation,  TRA's  rights to the  "Sales  Commission"  (as
defined in the Leasing Agreement) and the "incentive management fee" (as defined
in the  Management  Agreement),  to the extent  applicable  to the  Property (as
herein defined) (collectively, the "Assigned Agreements") and Transferee desires
to accept all of TRA's right,  title and interest under the Assigned  Agreements
to the extent  applicable  to the  Property,  upon the terms and  subject to the
conditions set forth in this Agreement.

          NOW,  THEREFORE,   in  consideration  of  the  premises,   the  mutual
representations, warranties, covenants and agreements hereinafter contained, and
other good and valuable  consideration  the receipt and sufficiency of which are
hereby  acknowledged,  and  intending to be legally  bound,  the parties  hereto
hereby agree as follows:

          1.  Contribution of Property and Assigned  Agreements.  Subject to and
upon the terms and conditions  hereinafter set forth and the representations and
warranties contained herein,

                   (a) TRP agrees to contribute to  Transferee,  and  Transferee
agrees to accept from TRP,  subject to the terms,  covenants and  conditions set
forth herein,  (a) the real property described in Schedule 1(a) attached hereto,
together with any and all buildings and other  improvements  thereon and, to the
extent owned by TRP, or held directly or indirectly  for the benefit of TRP, any
interest therein, and any and all rights,  privileges and easements  appurtenant
thereto  (individually,  an "Individual  Real Property," and  collectively,  the
"Real  Property"),  (b) all of TRP's  right,  title and  interest  in and to the
Leases  listed in  Exhibit J attached  hereto  (the  "Leases"),  and any and all
guarantees  of the  Leases,  (individually,  an  "Individual  Lease  Right"  and

                                 Page 43 of 101
<PAGE>

collectively, the "Lease Rights") and (c) all of TRP's right, title and interest
in and to the personal  property and any interest  therein  owned by TRP or held
directly  or  indirectly  for the  benefit of TRP,  if any,  located on the Real
Property and used in the operation or maintenance of the Real Property, together
with all of TRP's right, title and interest,  if any, in and to the following to
the extent assignable: all service contracts, construction contracts for work in
progress,  any warranties thereunder,  management contracts (including,  without
limitation, the Assigned Agreements),  reciprocal easement agreements, operating
agreements,  maintenance  agreements,  franchise  agreements  and other  similar
agreements  (the  "Contracts"),  the PMI  insurance  policy  for the  Individual
Property known as Mission East (the "PMI Policy"),  Transferee's  prorated share
(as determined  pursuant to Subparagraph  5(f) below) of those certain  reserves
which are held by Huntoon,  Paige Associates Limited in connection with the Loan
secured by the  Individual  Property  known as Mission East (the  "Mission  East
Reserves"), all general intangibles relating to design, development,  operation,
management and use of the Real Property,  all certificates of occupancy,  zoning
variances, building, use or other permits, approvals,  authorizations,  licenses
and consents  obtained from any  governmental  authority in connection  with the
development,  use, operation or management of the Real Property, all soil tests,
engineering   reports,    appraisals,    architectural   drawings,   plans   and
specifications  relating  to all or any  portion of the Real  Property,  and all
payment and performance  bonds or warranties or guarantees  relating to the Real
Property;  and all of TRP's  right,  title and interest in and to any and all of
the  following to the extent  assignable:  trademarks,  trade  names,  corporate
names, company names,  business names,  fictitious business names, trade styles,
service  marks,  logos,  other  source  and  business   identifiers,   trademark
registration and  applications for registration  used at or relating to the Real
Property  and  any  written  agreement  granting  to TRP  any  right  to use any
trademark or trademark  registration  at or in connection with the Real Property
(individually,   an  "Individual  Personal  Property,"  and  collectively,   the
"Personal  Property").  The term "Individual  Property" means an Individual Real
Property,  together with the  Individual  Lease Rights and  Individual  Personal
Property  related  thereto.  The term "Property" means all of the Real Property,
the Lease Rights and the Personal Property.

                   (b) TRA agrees to  transfer to GRTI free and clear of any and
all liens, encumbrances,  liabilities,  claims, charges, and restrictions of any
kind or nature whatsoever,  all of TRA's right, title and interest in and to the
Assigned   Agreements  and  GRTI  will  transfer  the  Assigned   Agreements  to
Transferee, who agrees to accept from TRA all of TRA's right, title and interest
in and to the Assigned Agreements.

          2. Contribution Consideration.

                   (a) The Transferee and TRP agree that the total consideration
to be given by the  Transferee  in  return  for the  Property  is Forty  Million
Sixty-One Thousand Dollars ($40,061,000) ("Property Consideration"), adjusted as
provided in Subparagraph 5(g), which shall comprise the following components:

                         (i) The  amount  that  would  be  required  in order to
retire all  mortgage  debt as  described  on Schedule  2(a)(i)  attached  hereto
(excluding  prepayment  penalties) as of the Closing (as defined in Subparagraph
5(b) below) (the "Loans"), which is presently estimated to be $35,401,921;

                                 Page 44 of 101
<PAGE>

                         (ii)  Cash  to be  paid  to  TRP,  in an  amount  to be
specified by TRA at or prior to the Closing ("Cash"); and

                         (iii)  Class  B  limited  partner  units  ("Units")  of
Transferee  issued to TRP,  which  shall be in an amount  equal to the  Property
Consideration  less the total of the Loans and the Cash. By way of example only,
based on the  present  estimated  amount of the Loans as set  forth  above,  and
assuming  that  TRA  specified  $3,900,000  of  Cash  to  be  paid  pursuant  to
subparagraph  (ii), above, the total Property  Consideration  would comprise the
following:

                                   Property Consideration            $40,061,000

                                   Less:
                                   Loans (subparagraph 2(a)(i))       35,401,921
                                   Cash (subparagraph. 2(a)(ii))       3,900,000
                                              Total                  $39,301,921

                                   Equals:
                                   TRP Units (Subparagraph 2(a)(iii))$   759,079

                   (b)  GRTI,  the  Transferee  and TRA  agree  that  the  total
consideration  to be given by GRTI to TRA in return for the Assigned  Agreements
is One Million Four  Hundred  Thousand  Dollars  ($1,400,000)  (the  "Management
Consideration;" which, together with the Property Consideration, is collectively
referred  to  as  the  "Contribution   Consideration").   At  the  Closing,   in
consideration  of TRA's  contribution  of the Assigned  Agreements to GRTI, GRTI
shall issue to TRA $1,400,000 worth of GRTI's common stock ("Stock"). GRTI shall
then transfer the Assigned Agreements to Transferee.

                   (c) For purposes of determining the number of Units and Stock
to be issued  pursuant to  Subparagraph  2(a)(iii) and 2(b) above,  each Unit or
share of Stock, as applicable, shall be deemed to be worth $14.50.

                   (d) With  respect to any Stock to be issued by GRTI to TRA or
to TRP (in the  case of a  redemption  of  Units  as  more  fully  described  in
Subparagraph 2(e) below):

                         (i) All  certificates for the Stock shall bear a legend
in substantially the following form:

                   THE  SECURITIES  EVIDENCED  BY THIS  CERTIFICATE
                   HAVE NOT BEEN  REGISTERED  UNDER THE  SECURITIES
                   ACT OF 1933 OR ANY STATE SECURITIES LAWS AND MAY
                   NOT BE  SOLD  OR  OFFERED  FOR  SALE  EXCEPT  IN
                   COMPLIANCE WITH SUCH ACT AND LAWS.

                   THE SECURITIES  REPRESENTED BY THIS  CERTIFICATE
                   ARE NOT TRANSFERABLE,



                                 Page 45 of 101
<PAGE>

                   EXCEPT  IN  ACCORDANCE  WITH THE  PROCEDURES  AND
                   RESTRICTIONS SET FORTH IN THE REGISTRATION RIGHTS
                   AGREEMENT  DATED AS OF  __________,  1996,  AMONG
                   GRTI,  TRA  AND  TRP  (THE  "REGISTRATION  RIGHTS
                   AGREEMENT"),  COPIES  OF WHICH  ARE  FILED AT THE
                   PRINCIPAL OFFICE OF GRTI AND ARE AVAILABLE TO ANY
                   HOLDER  WITHOUT   CHARGE  UPON  WRITTEN   REQUEST
                   THEREFOR.  ANY PURPORTED TRANSFER IN VIOLATION OF
                   SUCH RESTRICTIONS SHALL BE VOID AND OF NO EFFECT.
                   AS  USED  HEREIN,  'TRANSFER'  SHALL  MEAN  SALE,
                   EXCHANGE,    ASSIGNMENT,     TRANSFER,    PLEDGE,
                   HYPOTHECATION   OR  OTHER   DISPOSITION   OF  ANY
                   INTEREST IN A SHARE EXCEPT BY OPERATION OF LAW IN
                   CONNECTION WITH A MERGER OR  CONSOLIDATION OF THE
                   CORPORATION.

                         (ii) The  certificates  for  shares of the Stock  shall
also bear any other legend required by any applicable state securities law.

                         (iii) In addition, GRTI shall make a notation regarding
the  restrictions on transfer of the Stock in its stock records,  and such Stock
shall be  transferred  on the  records  of GRTI only if  transferred  or sold in
compliance with the provisions of the  Registration  Rights Agreement (as herein
defined).

                         (iv)  The  holder  of the  Stock  issued  to TRA at the
Closing shall have "piggyback"  registration  rights for a period of one year as
well  as  certain  other  rights,  all as  more  particularly  described  in the
Registration Rights Agreement.

                   (e) The Units shall include a redemption option, the specific
terms  and  provisions  of which  are or will be set  forth in an  amendment  to
Transferee's  partnership  agreement,  by which, at any time, any person holding
the Units  ("Holder") may demand that  Transferee  redeem the Units.  Transferee
shall comply with such demand by redeeming the Units for either (at the election
of GRTI,  in its capacity as  Transferee's  managing  general  partner,  as more
specifically set forth in Transferee's partnership agreement; provided, however,
that notwithstanding the foregoing,  such election may be made by such Holder if
such Holder  determines that such election may have an adverse income tax effect
on such  Holder):  (i) cash in an  amount  equal to the  number  of Units  being
redeemed  multiplied by the then fair market value per Unit, or (ii) Stock based
on a ratio of 1 Unit for 1 share of Stock.  If the Units are redeemed for Stock,
the Holder shall have "piggyback"  registration  rights for a period of one year
as well as certain  other  rights,  all as more  particularly  described  in the
Registration  Rights Agreement  attached hereto as Exhibit A (the  "Registration
Rights Agreement").

                           Page 46 of 101
<PAGE>

                   (f) On the  Closing  Date,  TRP and  TRA  shall  execute  and
deliver,  and  Transferee  shall cause  GRTI,  so to execute  and  deliver,  the
Registration Rights Agreement.

          3. Transferee's Objections to Title Matters. Transferee shall have the
right to disapprove  any title  exceptions  disclosed to Transferee by the Title
Company  (as  defined in  subparagraph  4(d) below) or  otherwise  disclosed  to
Transferee  from and after the  Effective  Date and not  described on Schedule 3
attached hereto and made a part hereof (the  exceptions  described on Schedule 3
being  herein  referred  to as the  "Permitted  Exceptions")  (the  "Disapproved
Encumbrances"),  and Transferee  shall notify TRP in writing of any  Disapproved
Encumbrances  for each Individual  Property within seven (7) business days after
the later of (i) the Effective Date or (ii) the date Transferee  receives notice
of any such Disapproved  Encumbrance  (provided that Transferee's  failure to so
notify TRP  within  such  7-business  day  period  shall be deemed  Transferee's
approval of such exception).  Notwithstanding the foregoing, Transferee shall be
deemed to have  disapproved  any delinquent  tax,  attachment,  judgment lien or
mechanic's or supplier's  lien, or any other  monetary lien other than the Loans
("Monetary  Liens"),  each of which shall be automatically  deemed a Disapproved
Encumbrance.  All other title  exceptions  disclosed  to  Transferee  within the
period  described  above and not  disapproved  by  Transferee  shall  constitute
"Permitted  Exceptions."  Within  seven  (7)  days  after  the  later of (i) the
Effective  Date or (ii)  the date  Transferee  notifies  TRP of the  Disapproved
Encumbrances,  TRP shall notify  Transferee  in writing of any such  Disapproved
Encumbrances  which  TRP is  willing  and  able to cure  as of or  prior  to the
Closing,  if any (the "Title Cure Notice");  provided that TRP shall be required
to cure Monetary Liens.  Except as so identified in the Title Cure Notice and as
provided in the preceding  sentence,  TRP shall be deemed to have elected not to
cure such Disapproved Encumbrances.  Transferee may, by giving written notice to
TRP on or before the tenth (10th) day after (x) receipt of the Title Cure Notice
or (y) the expiration of the seven (7)-day period  described above without reply
from TRP,  terminate this Agreement,  in which case neither party shall have any
further  liability to the other. If Transferee does not so elect within such ten
(10) day period to terminate this Agreement,  then Transferee shall be deemed to
have waived its disapproval of the Disapproved  Encumbrances  pertaining to such
Individual  Property  and such  title  exceptions  shall  then be  deemed  to be
"Permitted Exceptions."

          4.  Conditions to Closing.  The following  conditions are precedent to
Transferee's  obligation to accept the Property and the Assigned Agreements (the
"Conditions Precedent"):

                   (a)  The  representations  and  warranties  of  TRP  and  TRA
contained herein shall be true and correct as of the Closing Date as though made
at and as of the  Closing  Date,  and  TRP's  and  TRA's  covenants  under  this
Agreement  shall  be  satisfied  as of the  Closing  Date  (to the  extent  such
covenants are to be satisfied as of the Closing Date), and Transferee shall have
received at the Closing a  certificate  dated as of the Closing Date in the form
of Exhibit B  attached  hereto and  executed  (i) on behalf of TRP by  executive
officers of the respective general partners of TRP and (ii) on behalf of TRA, by
an executive officer of TRA,  certifying as to the fulfillment of the conditions
set forth in this Subparagraph 4(a).

                   (b) At the Closing,  TRP shall convey to Transferee  (i) good
and marketable fee title to each Individual Property identified in Schedule 1(a)
by deed in the form of

                           Page 47 of 101
<PAGE>

Exhibit C-1 through Exhibit C-6 attached hereto,  (ii) title to the Lease Rights
pursuant to an assignment and assumption of tenant leases in the form of Exhibit
D attached  hereto (the  "Assignment  of  Leases"),  (iii) title to the Personal
Property pursuant to a bill of sale in the form of Exhibit E attached hereto and
an assignment and assumption of service contracts, guaranties and warranties and
other  intangible  property  in the  form of  Exhibit  F  attached  hereto  (the
"Assignment of Service Contracts").

                   (c) At the  Closing,  TRA  shall  convey  to GRTI  all of its
right,  title and  interest  in the  Assigned  Agreements  free and clear of any
defects, liens, encumbrances or claims of any kind by a duly executed assignment
in the form attached as Exhibit G (the  "Assignment  of  Management  and Leasing
Agreement").

                   (d) Chicago Title Insurance  Company ("Title  Company") shall
be committed to issue at Closing for each  Individual Real Property its extended
coverage American Land Title Association Policy of Owner's Title Insurance (Form
B, rev.  10/17/70) in the amount of the Property  Consideration  attributable to
such Individual  Real Property (as determined by  Transferee),  showing title to
such  Individual  Real  Property  vested  in  Transferee,  subject  only  to the
Permitted Exceptions. The foregoing title policies, together, in each case, with
endorsements,  to the  extent  available  in the states  where  each  Individual
Property is located,  covering  zoning,  subdivision  map act,  survey,  access,
contiguity,  no  violations of covenants,  conditions or  restrictions  and such
other  endorsements  as Transferee  shall  reasonably  request,  are referred to
herein collectively as the "Title Policies." On or before the Closing, TRP shall
cause the Title  Company to deliver  to  Transferee  a  certification  that,  in
issuing  the  Title   Policies,   the  Title  Company  has  not  relied  on  any
representations  or  indemnities  of TRP or any  of its  affiliates  (except  as
disclosed in such  certification).  In addition,  as a condition to Transferee's
obligation  to close,  Transferee  shall be satisfied  that,  as of the Closing,
there is no outstanding financing statement filed in accordance with the Uniform
Commercial  Code of any applicable  jurisdiction  with respect to the Individual
Property or TRP except for any financing statements approved by Transferee prior
to the Effective Date or relating to any of the Loans.

                   (e) TRP  obtaining and  delivering  to Transferee  the tenant
estoppel certificates required under Paragraph 7 below.

                   (f) TRP  obtaining and  delivering  to Transferee  the Payoff
Letters (as defined in Subparagraph 6(a) below) required under Subparagraph 6(a)
below.

                   (g)The  physical  condition  of the  Real  Property  shall be
substantially  the  same  on  the  day of  Closing  as on  the  Effective  Date,
reasonable  wear  and  tear  and  loss  by  casualty  excepted  (subject  to the
provisions of Paragraph 11 below).

                   (h) At the Closing,  the Conditions Precedent (as defined and
set  forth in that  certain  Agreement  dated as of even date  herewith  between
Transferee and John Provine ("Provine"), who owns a controlling interest in TRA,
(the "Provine  Agreement"))  shall have each been satisfied or waived in writing
by Transferee.

                                 Page 48 of 101
<PAGE>

                   (i)All of the  property  management  and  leasing  agreements
affecting  the  Property  (whether  between TRP, TRA or any other party and such
property managers and leasing agents) shall be terminated as of the Closing Date
at no cost or expense to Transferee.

                   The  Conditions  Precedent  contained in  Subparagraphs  4(a)
through (i) are  intended  solely for the benefit of  Transferee.  If any of the
Conditions  Precedent is not satisfied,  Transferee  shall have the right in its
sole discretion  either to waive in writing the Condition  Precedent and proceed
with the purchase or terminate this  Agreement.  In addition,  the provisions of
Subparagraphs  4(b),  4(c),  4(h) and 4(i) are also  covenants  of TRP,  TRA and
Provine, as applicable.

          5. Closing and Escrow.

                   (a) Upon  mutual  execution  of this  Agreement,  the parties
hereto  shall  deposit an  executed  counterpart  of this  Agreement  with Title
Company and this Agreement  shall serve as  instructions to Title Company as the
escrow holder for consummation of the purchase and sale contemplated hereby. TRP
and Transferee  agree to execute such additional  escrow  instructions as may be
appropriate  to  enable  the  escrow  holder  to  comply  with the terms of this
Agreement;  provided,  however,  that in the event of any  conflict  between the
provisions of this  Agreement and any  supplementary  escrow  instructions,  the
terms of this  Agreement  shall  control  unless a contrary  intent is expressly
indicated in such supplementary instructions.

                   (b) The parties shall  endeavor to conduct an escrow  closing
pursuant to  Subparagraph  5(a) above.  If,  however,  an escrow  closing is not
practical,  the closing of the transactions  contemplated herein (the "Closing")
shall be held and delivery of all items to be made at the Closing  shall be made
at the offices of Morrison & Foerster  LLP,  755 Page Mill Road,  Palo Alto,  CA
94304 on or  before  December  1, 1996 (the  "Closing  Date").  In the event the
Closing does not occur on or before the Closing  Date,  the escrow holder shall,
unless it is notified by both parties to the contrary within five (5) days after
the Closing  Date,  return to the depositor  thereof items which were  deposited
hereunder.  Any such return  shall not,  however,  relieve  either  party of any
liability it may have for its wrongful failure to close.

                   (c) At or before the Closing,  TRP shall  deliver or cause to
be delivered to Transferee the following:

                         (i) a duly executed Registration Rights Agreement;

                         (ii) the duly executed and acknowledged Deeds;

                         (iii) a duly executed Assignment of Leases;

                         (iv) a duly executed Bill of Sale;

                         (v) a duly executed Assignment of Service Contracts;

                         (vi) a  duly  executed  Assignment  of  Management  and
Leasing Agreement;

                                 Page 49 of 101
<PAGE>

                         (vii)  originals  (or copies to the extent TRP does not
possess originals) of the Leases;

                         (viii) duly executed  tenant  estoppel  certificates as
required pursuant to Subparagraph 4(e) above;

                         (ix)  originals  (or  copies to the extent TRP does not
possess originals) of the Contracts not previously delivered to Transferee;

                         (x) originals of the building  permits and certificates
of occupancy for the Improvements and all tenant-occupied  space included within
the Improvements not previously delivered to Transferee;

                         (xi) a  FIRPTA  affidavit  (in  the  form  attached  as
Exhibit H) pursuant to Section  1445(b)(2) of the Internal  Revenue Code of 1986
(the "Code"), and on which Transferee is entitled to rely, that neither TRP is a
"foreign person" within the meaning of Section 1445(f)(3) of the Code;

                         (xii) a  California  Form  590  from  TRP (in the  form
attached as Exhibit I) certifying  that TRP has a permanent place of business in
California or is qualified to do business in California;

                         (xiii)  such  resolutions,  authorizations,  bylaws  or
other corporate and/or partnership  documents or agreements  relating to TRP and
TRA as shall be reasonably required by Title Company;

                         (xiv) the certificate  certifying as to TRP's and TRA's
representations and warranties as required by Subparagraph 4(a) above;

                         (xv) the Payoff  Letters as  required  by  Subparagraph
4(f) above; and

                         (xvi) any other instruments,  records or correspondence
called for hereunder which have not previously been delivered.

Transferee may waive  compliance on TRP's part under any of the foregoing  items
by an instrument in writing.

                   (d) At or before the  Closing,  Transferee  shall  deliver or
cause to be delivered to TRP or TRA, as the case may be, the following:

                         (i) a duly executed Registration Rights Agreement;

                         (ii) a duly executed Assignment of Leases; and

                         (iii) a duly executed Assignment of Service Contracts.

                                 Page 50 of 101
<PAGE>

                   (e)  TRP  and  Transferee   shall  each  deposit  such  other
instruments  as are  reasonably  required  by the  escrow  holder  or  otherwise
required to close the escrow and consummate the transactions described herein in
accordance  with the terms hereof.  TRP and Transferee  hereby  designate  Title
Company  as the  "Reporting  Person"  for the  transaction  pursuant  to Section
6045(e) of the Code and the regulations  promulgated  thereunder.  Title Company
shall  prepare  for the mutual  review and  approval of the  parties,  a closing
statement to be executed and delivered by each party hereto at the Closing.

                   (f) With respect to each  Individual  Property the  following
adjustments shall be made, and the following procedures shall be followed:

                         (i)  Items  Not  to  be  Prorated.  There  shall  be no
prorations  or  adjustments  of any kind with  respect to (a)  delinquent  rents
collected by Transferee  after the Closing;  (b) refunds or  shortfalls  arising
after the Closing with respect to Overage Rents (as defined below)  collected by
TRP from  tenants  prior to the Closing;  (c)  insurance  premiums  (except with
respect to the PMI Policy, which is discussed below).

                         (ii)  Basis  of  Prorations.  All  prorations  shall be
calculated as of 12:01 a.m. on the Closing Date, on the basis of a 365-day year.

                         (iii) At Closing. As nearly as practicable prior to the
Closing,  Transferee  and TRP shall  prepare  a  statement  for each  Individual
Property  ("Proration  Statement") showing prorations and adjustments,  and each
party shall be so credited or charged at the  Closing,  in  accordance  with the
following:

                              a.  Rents.  With  respect to fixed  rents  ("Fixed
Rents") and additional rents, including,  without limitation,  percentage rents,
escalation  charges for real  estate  taxes,  parking  charges,  marketing  fund
charges,  operating expenses,  maintenance  escalation rents or charges,  common
area expenses, cost-of-living increases or other charges of a similar nature, if
any,  and any  additional  charges and  expenses  payable  under  tenant  leases
(collectively,  "Overage Rents"),  TRP shall account to Transferee for any Fixed
Rents or Overage Rents actually collected,  and Transferee shall be credited for
its share.  For example,  if the Closing Date is October 16,  Transferee will be
credited  for 50% of all  October  rents  collected  by TRP prior to the Closing
Date.

                              b. Expenses.  With respect to expenses (including,
without limitation,  real property taxes and assessments;  current  installments
(only) of any improvement bonds or assessments which are a lien on an Individual
Property or which are pending and may become a lien on any Individual  Property;
water,  sewer and utility charges;  amounts payable under any Contract that will
be continued after the Closing;  permits,  licenses and/or  inspection fees; the
PMI Policy; interest on any Loan; and any other expenses normal to the operation
and maintenance of the Property) ("Expenses"):

                                   (1) to the  extent  Expenses  have  been paid
prior to the Closing  Date,  TRP shall  account to  Transferee  for such prepaid
Expenses,  and TRP shall be credited for its pro rata share for the period after
the Closing Date;

                                 Page 51 of 101
<PAGE>

                                   (2) to the extent of Expenses not yet paid by
TRP and to be paid in arrears but which are ascertainable (e.g., interest on the
Loans), Transferee shall be credited for TRP's pro rata share of such expenses.

                              c.  Security   Deposits.   TRP  shall  deliver  to
Transferee all security  deposits,  letters of credit and other collateral given
to TRP or any of its affiliates or  predecessors-in-interest  pursuant to any of
the Leases,  less any portions thereof applied in accordance with the respective
Lease (together with a statement regarding such applications).

                         (iv) After Closing.  After the Closing Date, Transferee
and TRP shall meet from time to time to discuss  adjustments in accordance  with
the following:

                              a.   Rents.    If    Transferee    collects    any
non-delinquent Fixed Rents or Overage Rents applicable to the month in which the
Closing occurs, TRP's pro rata share of such rents shall be credited to TRP.

                              b. Expenses.  With respect to any invoice received
by  Transferee  after the Closing Date for Expenses that relates to the month in
which the Closing occurs,  Transferee will either, at Transferee's  option,  (i)
pay the entire  amount of the  invoice  and either  bill TRP for TRP's  share or
offset TRP's share against any prorated rents due to TRP under  subparagraph  a,
above,  or (ii)  compute  Transferee's  pro rata  share,  write a check for that
amount in favor of the  vendor,  and then send the invoice and its check to TRP,
in which case TRP agrees  that it will pay for its share and forward the invoice
and the two payments to the vendor.

                   (g) All costs associated with the transaction,  up to but not
exceeding $500,000, shall be charged against TRP only if the Closing occurs, and
in such case will be deducted from the Property  Consideration.  These costs are
set forth in a budget which was prepared by Transferee and previously  delivered
to TRP, and includes,  without  limitation,  all legal and  accounting  costs of
Transferee and GRTI (including three years' audited operating statements for the
Property  to be  completed  prior  to the  Closing  as  required  under  federal
securities laws), all title insurance premiums, all escrow charges, any transfer
taxes,  all costs of  Transferee's  and  GRTI's  engineering  and  environmental
analyses, and all survey costs. To the extent any of the foregoing costs are not
determined at Closing, Transferee shall deliver to TRP a statement setting forth
such costs  within  thirty (30) days after the Closing Date and such costs shall
be paid by TRP to  Transferee  within five (5) days after receipt by TRP of such
Statement.

                   (h)Notwithstanding anything to the contrary set forth in this
Agreement, including, without limit, this Paragraph 5, the Mission East Reserves
shall be prorated  between  Transferee and TRP in the same manner in which rents
are prorated under this Paragraph 5.

                   (i) Except as  otherwise  set forth in this  Paragraph 5, the
obligations  of TRP and  Transferee  under this  Paragraph  5 shall  survive the
Closing.

                                 Page 52 of 101
<PAGE>

          6. Loans.  Transferee and TRP (but at no material cost or liability to
TRP) shall use all  reasonable  efforts  to obtain the  consent of the lender of
each Loan to the  transfer  of the  Property to  Transferee  as well as a payoff
letter  confirming  the  outstanding  principal  amount  of such  Loan as of the
Closing Date  (collectively,  the "Payoff  Letters").  In  addition,  TRP hereby
grants  Transferee the right to renegotiate the Loans and to negotiate new loans
or loans to replace the existing Loans;  provided that (i) TRP incurs no cost or
liability in connection therewith,  and (ii) such new loans and modifications to
any  Loans  are not  effective  until  the  Closing.  In no event  shall  TRP be
responsible  for the payment of any prepayment  fees or yield  maintenance  fees
payable in  connection  with the Loans.  The parties shall execute all documents
necessary or desirable to evidence or effectuate  the  modification  of Loans as
provided in this Paragraph 6.

          7.  Estoppel  Certificates.  TRP shall use all  reasonable  efforts to
obtain an  estoppel  certificate  from  each  tenant of the  Property  (each,  a
"Tenant") (other than Tenant's under apartment  leases at the Properties  listed
on Schedule 7 attached hereto), dated no earlier than forty-five (45) days prior
to the Closing  Date,  substantially  in the form of Exhibit J attached  hereto,
conforming to the most recent rent roll  approved by Transferee  and alleging no
defaults, offsets, or claims against the lessor (the "Estoppel Certificate"). It
shall be a  condition  to  Transferee's  obligation  to close  the  transactions
contemplated in this Agreement that on or before the Closing:

                   (a) TRP delivers to Transferee an Estoppel  Certificate  from
Tenants  occupying  seventy-five  percent  (75%)  of the  rentable  area of each
Individual Property, including all tenants occupying more than ten percent (10%)
of the  rentable  area of  each  such  Individual  Property  (collectively,  the
"Required Tenants"),  and, with respect to all other tenants (collectively,  the
"Non-Required Tenants"), there shall exist no dispute with TRP, which dispute is
material  to the  use,  value  or  economics  of such  Individual  Property,  as
determined  on an individual  basis by Transferee in good faith in  Transferee's
sole discretion (a "Material Non-Required Tenant Dispute") (and Transferee shall
be afforded the opportunity to inquire of any Non-Required Tenant which does not
provide an Estoppel Certificate as to whether any such dispute exists); or

                   (b) To the  extent  that TRP is  unable  to  obtain  Estoppel
Certificates, or any items required to be therein, from the Required Tenants, or
to the extent that there is any Material  Non-Required Tenant Dispute, TRP shall
deliver to Transferee and Transferee may, but shall not be obligated to, accept,
on the Closing Date a  certification  in which TRP warrants  and  represents  to
Transferee,  with respect to such missing Estoppel Certificates,  or any missing
items  required  to be  included  therein,  each item set forth in the  Estoppel
Certificate attached as Exhibit J for the missing Estoppel Certificates.

                   (c) If the conditions contained in Subparagraphs 7(a) and (b)
above are not  satisfied,  then  Transferee  may, by written notice given to TRP
before the Closing,  elect to either  waive such  conditions  or terminate  this
Agreement.

          8. TRP's and TRA's  Representations  and Warranties.  TRP and TRA each
hereby represents and warrants to Transferee as follows:

                                 Page 53 of 101
<PAGE>

                   (a) TRA is a corporation duly organized, validly existing and
in good  standing  under the laws of the State of  California.  TRP is a general
partnership duly organized, validly existing and in good standing under the laws
of the State of California.

                   (b) TRP and TRA each have full power and authority to execute
and deliver this Agreement and to perform all of the terms and conditions hereof
to be performed by TRP and TRA, respectively, and to consummate the transactions
contemplated hereby. This Agreement has been duly executed and delivered by each
of TRP and TRA and is the legal, valid and binding obligation of each of TRP and
TRA and is enforceable against each of TRP and TRA in accordance with its terms,
except as the  enforcement  thereof  may be  limited by  applicable  bankruptcy,
insolvency,  reorganization,  moratorium or similar laws affecting the rights of
creditors  generally and by general  equitable  principles  (whether or not such
enforceability  is considered in a proceeding at law or in equity).  Neither TRP
nor TRA is  presently  subject to any  bankruptcy,  insolvency,  reorganization,
moratorium, or similar proceeding.

                   (c) Neither the execution and delivery of this Agreement, the
consummation  of the  transactions  contemplated  by  this  Agreement,  nor  the
compliance with the terms and conditions hereof will (i) violate or conflict, in
any material respect, with any provision of TRP's partnership agreement or TRA's
articles  of  incorporation  or  bylaws  or  any  statute,   regulation,   rule,
injunction, judgment, order, decree, ruling, charge or other restrictions of any
government,  governmental agency or court to which either TRP or TRA is subject,
or (ii) result in any material breach or the termination of any lease, agreement
or other  instrument  or  obligation to which either TRP or TRA is a party or by
which any of the Property may be subject,  or cause a lien or other  encumbrance
to attach to any of the Property or the Assigned Agreements. Neither TRP nor TRA
is a party to any contract or subject to any other legal  restriction that would
prevent or restrict  complete  fulfillment by TRP or TRA of all of the terms and
conditions of this Agreement or compliance with any of the obligations under it.

                   (d) All  material  consents  required  from any  governmental
authority or third party in  connection  with the execution and delivery of this
Agreement by TRP and TRA or the  consummation by TRP or TRA of the  transactions
contemplated  hereby, if any, have been made or obtained or shall have been made
or  obtained  by the  Closing  Date.  Complete  and  correct  copies of all such
consents, if any, shall be delivered to Transferee.

                   (e) There are no adverse or other  parties in  possession  of
the Property,  or any part thereof,  except TRP and tenants under the Leases. No
party has been granted any license, lease, or other right relating to the use or
possession of the Property or any part thereof, except tenants under the Leases.

                   (f) To the best of TRA's and TRP's actual  knowledge,  except
as set forth on Schedule  8(f),  there is no litigation  pending or  threatened,
against either TRP or TRA or any basis therefor that arises out of the ownership
of the  Property  or that  might  detrimentally  affect  the value or the use or
operation of any of the Property for its intended  purpose or the ability of TRP
or TRA to perform its obligations under this Agreement. TRP and TRA shall notify
Transferee  promptly of any such  litigation  of which either TRP or TRA becomes
aware.

                   (g)  Except as set  forth on  Schedule  8(g),  at the time of
Closing there will be no  outstanding  written or oral contracts made by TRP for
any  improvements  to the

                                 Page 54 of 101
<PAGE>

Property which have not been fully paid for and TRP shall cause to be discharged
all  mechanics'  and  materialmen's  liens  arising  from any labor or materials
furnished to the Property prior to the time of Closing.

                   (h)  Schedule  8(h)  lists  all  of  the  tangible   Personal
Property.

                   (i)  Attached  hereto as  Exhibit K is a rent roll (the "Rent
Roll") for each Property  showing all of the Leases for each such Property as of
the date of this Agreement.  Said Rent Roll is complete in all material respects
and all information  therein is accurate as of its date, and as of the Effective
Date there are no Leases or  tenancies  with respect to the Property or any part
thereof  except as therein set forth.  Except as disclosed on the Rent Roll,  no
rental under any Lease has been collected in advance of the current  month.  The
Rent Roll shall be updated at the  Closing to reflect  any  changes  which occur
after the Effective  Date. TRP is the owner of the entire  lessor's  interest in
and to each of the Leases  and none of the  Leases or the  rentals or other sums
payable  thereunder  has  been  assigned  or  otherwise  encumbered,  except  in
connection with the Loans.

                   (j)Schedule  8(j)  attached  hereto  sets forth a list of all
notes or other evidence of indebtedness,  loan agreements,  mortgages,  guaranty
agreements,  and  any  and  all  other  documents  entered  into  by TRP and all
amendments,  modifications  and  supplements  thereto  (collectively  the  "Loan
Documents") in connection  with the Loans and all matters in connection with the
Loans.

                   (k) To the best of TRP's actual  knowledge,  (i) the Exhibits
and Schedules  attached hereto,  as provided by or on behalf of TRP,  completely
and correctly present in all material respects the information  required by this
Agreement to be set forth therein, and (ii) TRP has delivered to Transferee true
and  correct  copies of all of the due  diligence  materials  pertaining  to the
Property which are in the possession or control of TRP or TRA. No representation
or  warranty  by TRP  herein  and,  to the best of TRP's  actual  knowledge,  no
information  disclosed in the Exhibits and  Schedules  hereto  supplied by or on
behalf of TRP contains any untrue statement of a material fact or omits to state
a fact  necessary  to make  the  statements  contained  herein  or  therein  not
materially misleading.  TRP has no actual knowledge of any events,  transactions
or other facts which,  either  individually or in the aggregate might reasonably
give rise to  circumstances  or conditions  which might have a material  adverse
affect on the Property.

                   (l) TRP is not a  "foreign  person"  within  the  meaning  of
Section 1445(f)(3) of the Code.

                   (m) (i) (A) TRP and TRA are acquiring the Units and the Stock
(the  Units  and  the  Stock  being  hereinafter  sometimes  referred  to as the
"Securities"),  respectively,  for  investment  for  its own  account,  not as a
nominee or agent,  and not with a view to the sale in  connection  with a public
distribution  of any  part  thereof;  and (B) TRP and TRA each  have no  present
intention of selling, granting a participation in or otherwise distributing, and
do not have any contract, undertaking, agreement or arrangement with any natural
person,  corporation,  partnership,  association  or other entity  ("Person") to
sell,  transfer or grant a participation to such person, or to any third person,
with respect to any of the Securities.

                                 Page 55 of 101
<PAGE>

                         (ii) TRP and TRA each  understand  that the  Securities
are not registered  under the Securities Act of 1933, as amended,  and the rules
and regulations promulgated thereunder (the "Securities Act") on the ground that
the  sale  and  the  issuance  of  the  Securities   hereunder  is  exempt  from
registration  under the  Securities  Act  pursuant to Section  4(2)  thereof and
regulations  issued  thereunder,  and that  the  Transferee's  reliance  on such
exemption is predicated on TRP's and TRA's representations set forth herein.

                         (iii)  TRP and TRA each  represent  that it and each of
its equity owners, (A) is both an "accredited  investor" as that term is defined
in Regulation D promulgated  under the Securities  Act and a purchaser  excluded
from  the  count  of  investors   under  Section   25102(f)  of  the  California
Corporations Code; and (B) alone or together with its professional  advisor, has
such knowledge and experience in financial and business matters as to be capable
of evaluating  the merits and risks of investment in the  Transferee and has the
capacity  to  protect  its own  interest  in  connection  with the  transactions
contemplated  hereby. TRP and TRA each further represent that, during the course
of the transaction and prior to its purchase of shares of the Securities, it had
access to, the  opportunity  to ask  questions  of, and  receive  answers  from,
representatives  of the  Transferee  concerning  the terms and conditions of the
offering  and to obtain  additional  information  (to the extent the  Transferee
possessed such  information or could acquire it without  unreasonable  effort or
expense) necessary to verify the accuracy of any information  furnished to it or
to which it had access.

                         (iv)  TRP  and  TRA  have  relied  solely  on  its  own
investigations in making a decision to purchase the Securities, and has received
no  representation  or  warranty  from  Transferee,  or any  of its  affiliates,
employees or agents, other than those set forth in this Agreement.

                         (v) TRP and TRA understand  that the Securities may not
be sold,  transferred or otherwise  disposed of without  registration  under the
Securities Act or pursuant to an exemption therefrom, and that in the absence of
an effective  registration  statement  covering the  Securities  or an available
exemption from  registration  under the Securities  Act, the Securities  must be
held indefinitely.  In particular, TRP and TRA are aware that the Securities may
not be sold pursuant to Rule 144 promulgated under the Securities Act unless all
of the conditions of that Rule are met. Among the current  conditions for use of
Rule 144 by  certain  holders  is the  availability  to the  public  of  current
information  about  Transferee.  Such information is not now available,  and the
Transferee has no present plans to make such information available.  TRP and TRA
represent that, in the absence of an effective  registration  statement covering
the Securities,  it will sell,  transfer or otherwise  dispose of the Securities
only in a manner consistent with its  representations  set forth herein and then
only in accordance with the provisions of this Agreement and applicable laws and
regulations.

                         (vi)  TRP  and  TRA  each   agree   that,   except   as
specifically  contemplated hereunder, in no event will it transfer or dispose of
any of the Securities other than pursuant to an effective registration statement
under the  Securities  Act,  unless and until (A) there is  compliance  with all
requirements  contained in other sections of this Agreement and the Transferee's
partnership  agreement;  (B) TRP  and/or  TRA,  as the case may be,  shall  have
notified  Transferee  of the  proposed  disposition  and  shall  have  furnished
Transferee with a statement of the

                                 Page 56 of 101
<PAGE>

circumstances  surrounding the disposition;  (C) if requested by Transferee,  at
the expense of TRP and/or TRA, as the case may be, or its  transferee,  it shall
have furnished to Transferee an opinion of counsel,  reasonably  satisfactory to
Transferee,  to  the  effect  that  such  transfer  may be  consummated  without
registration  under the  Securities  Act;  and (D) the  transferee  executes and
delivers an assumption of the terms and conditions of this Agreement and, in the
case of the Units, the Transferee's  partnership  agreement  satisfactory to the
Transferee.

Transferee  expressly  understands  and  agrees  that the phrase "to the best of
TRP's or TRA's actual knowledge" or words of similar import as used in Paragraph
8  means  the  actual  knowledge  of  John  Provine,   without  any  independent
investigation having been made.

          9.  Representations  and Warranties of Transferee.  Transferee  hereby
represents and warrants to TRP and TRA as follows:

                   (a)  Transferee  is a duly  organized  and  validly  existing
limited partnership under the laws of the State of California.

                   (b)  Transferee  has full power and  authority to execute and
deliver this Agreement and to perform all of the terms and conditions  hereof to
be performed by  Transferee,  and to consummate  the  transactions  contemplated
hereby. This Agreement has been duly executed and delivered by Transferee and is
the legal, valid and binding obligation of Transferee and is enforceable against
Transferee in accordance with its terms,  except as the enforcement  thereof may
be limited by applicable bankruptcy, insolvency,  reorganization,  moratorium or
similar  laws  affecting  the  rights  of  creditors  generally  and by  general
equitable  principles  (whether or not such  enforceability  is  considered in a
proceeding  at law or in equity).  Transferee  is not  presently  subject to any
bankruptcy, insolvency, reorganization, moratorium, or similar proceeding.

                   (c) Neither the execution and delivery of this Agreement, the
consummation  of the  transactions  contemplated  by  this  Agreement,  nor  the
compliance with the terms and conditions hereof will (i) violate or conflict, in
any material respect,  with any provision of Transferee's  partnership agreement
or any statute, regulation,  rule, injunction,  judgment, order, decree, ruling,
charge or other restrictions of any government,  governmental agency or court to
which  Transferee  is  subject,  or (ii)  result in any  material  breach or the
termination of any lease,  agreement or other  instrument or obligation to which
Transferee  is a party.  Transferee is not a party to any contract or subject to
any other legal restriction that would prevent or restrict complete  fulfillment
by Transferee of all of the terms and conditions of this Agreement or compliance
with any of the obligations under it.

                   (d) All  material  consents  required  from any  governmental
authority or third party in  connection  with the execution and delivery of this
Agreement by Transferee or the  consummation  by Transferee of the  transactions
contemplated  hereby  have  been  made or  obtained  or shall  have been made or
obtained by the Closing Date.  Complete and correct  copies of all such consents
shall be delivered to TRP and TRA.

                                 Page 57 of 101
<PAGE>

          10. Indemnification.

                   (a) Each party hereby agrees to indemnify the other party and
defend  and hold it  harmless  from and  against  any and all  claims,  demands,
liabilities,  costs, expenses, penalties, damages and losses, including, without
limitation,  attorneys' fees, resulting from any  misrepresentation or breach of
warranty or breach of covenant  made by such party in this  Agreement  or in any
document, certificate, or Exhibit given or delivered to the other pursuant to or
in connection with this Agreement.  The indemnity contained in this Subparagraph
10(a) shall not be interpreted to expand in any way the indemnities  provided in
Subparagraphs 10(b) and 10(c).

                   (b)  Except  as  otherwise   expressly   set  forth  in  this
Agreement,  TRP and TRA each agree to indemnify  Transferee  and GRTI and defend
and hold  Transferee  and GRTI  harmless  from and  against  any and all claims,
demands, liabilities, costs, expenses, penalties, damages and losses, including,
without limitation,  attorneys' fees, asserted against,  incurred or suffered by
Transferee and/or GRTI resulting from or arising out of any transaction  entered
into (including,  without limit, any of the Loans), any state of facts existing,
or any personal injury or property damage occurring in, on or about the Property
or relating  thereto,  before the Closing Date, from any cause  whatsoever other
than as a  consequence  of the acts or  omissions  of  Transferee,  its  agents,
employees or contractors.

                   (c)  Except  as  otherwise   expressly   set  forth  in  this
Agreement,  Transferee  agrees to indemnify  TRP and TRA and defend and hold TRP
and TRA harmless from any claims, losses, demands, liabilities, costs, expenses,
penalties, damages and losses, including,  without limitation,  attorneys' fees,
asserted  against,  incurred or suffered by TRP or TRA resulting from or arising
out of any transaction  entered into  (including,  without limit, the any of the
Loans),  any state of facts existing,  or any personal injury or property damage
occurring  in, on or about the Property or relating  thereto,  after the Closing
Date,  from any cause  whatsoever  other  than as a  consequence  of the acts or
omissions of TRP, TRA, or their respective agents, employees or contractors.

                   (d) The indemnification provisions of this Paragraph 10 shall
survive  beyond the Closing,  or, if the Closing does not occur pursuant to this
Agreement, beyond any termination of this Agreement.

          11. Risk of Loss.

                   (a)Minor  Loss.  Transferee  shall  be bound  to  accept  the
Property for the full  Property  Consideration  as required by the terms hereof,
without  regard  to the  occurrence  or effect  of any  damage to an  Individual
Property or  destruction  of any  improvements  thereon or  condemnation  of any
portion of an Individual  Property,  provided  that:  (a) the cost to repair any
such damage or  destruction  does not exceed twenty percent (20%) of the portion
of the Property  Consideration  allocated to such Individual Property or, in the
case of a partial  condemnation,  the  value of the  portion  of the  Individual
Property  taken  does not  exceed  twenty  percent  (20%) of the  portion of the
Property  Consideration  allocated  to such  Individual  Property;  (b) upon the
Closing,  there  shall  be a  credit  against  the  Property  Consideration  due
hereunder equal to the amount of

                                 Page 58 of 101
<PAGE>

any insurance  proceeds or condemnation  awards  collected by TRP as a result of
any such damage or destruction or condemnation, plus the amount of any insurance
deductible;  (c)  insurance  or  condemnation  proceeds  available  to  TRP  are
sufficient  to cover the cost of  restoration;  (d) the  insurance  carrier  has
admitted  liability for the payment of such costs;  and (e) the Loan, if any, on
the Individual Property in question is not accelerated or defaulted by reason of
such casualty or condemnation. If the proceeds or awards have not been collected
as of the  Closing,  then TRP's right,  title and  interest to such  proceeds or
awards shall be assigned to Transferee.

                   (b)Major   Loss.  If  the  cost  to  repair  such  damage  or
destruction  to an  Individual  Property  exceeds  twenty  percent  (20%) of the
portion of the Property Consideration  allocated to such Individual Property or,
in the case of  condemnation,  if the  value of the  portion  of the  Individual
Property  taken  exceeds  twenty  percent  (20%) of the portion of the  Property
Consideration allocated to such Individual Property, then Transferee may, at its
option to be exercised by written notice to TRP within five (5) business days of
TRP'S notice to Transferee of the occurrence of the damage or destruction or the
commencement  of  condemnation  proceedings,  either (a) elect to terminate this
Agreement,  or (b)  consummate  the purchase of all of the Property for the full
Property  Consideration as required by the terms hereof,  subject to the credits
against the Property  Consideration  provided  below.  If  Transferee  elects to
proceed  with the  purchase  of all of the  Property,  then,  upon the  Closing,
Transferee  shall be given a  credit  against  the  Property  Consideration  due
hereunder equal to the amount of any insurance  proceeds or condemnation  awards
collected by TRP as a result of any such damage or destruction or  condemnation,
plus the amount of any insurance deductible.  If the proceeds or awards have not
been collected as of the Closing,  then TRP's right,  title and interest to such
proceeds or awards shall be assigned to Transferee.  If Transferee fails to give
TRP notice  within such five (5) business day period,  then  Transferee  will be
deemed to have elected to terminate this Agreement.

          12.  Inspections.   Prior  to  the  Closing  Date,  TRP  shall  afford
authorized  representatives of Transferee  reasonable access to the Property for
purposes  of  satisfying   Transferee  with  respect  to  the   representations,
warranties   and  covenants  of  TRP  contained   herein  and  with  respect  to
satisfaction  of any  Conditions  Precedent  to the  Closing  contained  herein.
Transferee  hereby  agrees to indemnify and hold TRP harmless from any damage or
injury  to  persons  or  property   caused  by  Transferee  or  its   authorized
representatives  during their entry and investigations  prior to the Closing. In
the event this Agreement is terminated, Transferee shall restore the Property to
substantially  the condition in which it was found. This indemnity shall survive
the termination of this Agreement or the Closing, as applicable.

          13. Leases And Other Agreements; Capital Improvements

                   (a) Except as  otherwise  contemplated  or  permitted by this
Agreement or approved by Transferee in writing,  from the Effective  Date to the
Closing  Date,  TRP will cause TRP to  operate,  maintain,  repair and lease the
Property in a prudent manner, in the ordinary course,  on an arm's-length  basis
and consistent  with their past  practices (and without  limiting the foregoing,
TRP shall, in the ordinary course,  negotiate with prospective tenants and enter
into leases of the Property,  enforce leases in all material  respects,  pay all
costs and expenses of the Property, including, without limitation, debt service,
real  estate  taxes and  assessments,  maintain  insurance  and pay and  perform
obligations under the Loan Documents) and will not dispose of or

                                 Page 59 of 101
<PAGE>

encumber any of the Property,  except for  dispositions of personal  property in
the ordinary course of business.

                   (b) Notwithstanding the above terms of this Paragraph 13, TRP
shall not without the prior  written  approval  of  Transferee,  take any of the
following actions:

                         (ii)  execute  or  terminate   any  new  lease,   lease
amendment or lease  renewal  covering in excess of 5,000 square feet in the case
of any lease of industrial space,  2,000 square feet in the case of any lease of
office space,  or 2,000 square feet in the case of any lease of retail space, or
modify or waive any material term thereof.

                         (iii) Except as set forth in Subparagraph  4(i),  enter
into,  execute  or  terminate  any  operating  agreement,   reciprocal  easement
agreement,  management  agreement  or any lease,  contract,  agreement  or other
commitment   of  any  sort   (including   any  contract  for  capital  items  or
expenditures),  with  respect  to any one or more of the  Individual  Properties
requiring  payments  to or by  TRP  in  excess  of  $10,000  per  annum,  or the
performance  of  services  by TRP the value of which is in excess of $10,000 per
annum; or

                         (iv) waive or modify any  material  term under any Loan
Document.

                   (c) In connection with any new leases or Lease  modifications
affecting the Property  entered into between the Effective  Date and the Closing
in accordance with Subparagraph 13(b) above, the cost of tenant improvement work
and leasing  commissions shall be prorated between  Transferee and TRP as of the
Closing  based on the portion of the lease term,  if any,  occurring  before the
Closing Date and the portion of the lease term occurring on and after such date.
Notwithstanding  the foregoing,  TRP shall be responsible for the cost of tenant
improvement work and leasing commissions for all Leases (and amendments thereto)
entered  into  prior  to the  Effective  Date  (regardless  of when the same are
payable), and TRP's obligations with respect thereto shall survive the Closing.

                   (d) Between the  Effective  Date and the  Closing,  TRP shall
continue  to  undertake  capital  improvements  with  respect to the  Individual
Properties  in the  ordinary  course.  TRP  acknowledges  that it has  performed
certain  repair  work to the  decks  at the  Mission  East  Property  and,  that
notwithstanding  anything to the contrary contained in this Agreement, TRP shall
be  responsible  for payment of all such work  performed  by or on behalf of TRP
prior to Closing.

                                 Page 60 of 101
<PAGE>

          14. Cooperation. TRP and Transferee shall cooperate and do all acts as
may be  reasonably  required  or  requested  by the  other  with  regard  to the
fulfillment of any Condition  Precedent or the  consummation of the transactions
contemplated  hereby  including  execution  of any  documents,  applications  or
permits. TRP hereby irrevocably  authorize Transferee and its agents to make all
inquiries  of  any  third  party,  including  any  governmental   authority,  as
Transferee may reasonably require to complete its due diligence.

          15. Miscellaneous.

                   (a)Notices.  Any  notice,  consent or  approval  required  or
permitted  to be given  under this  Agreement  shall be in writing  and shall be
deemed to have been given upon (i) hand  delivery,  (ii) one (1) day after being
deposited with Federal Express or another reliable  overnight courier service or
transmitted by facsimile  telecopy,  or (iii) two (2) days after being deposited
in the United States mail, registered or certified mail, postage prepaid, return
receipt required, and addressed as follows:

          If to TRP:           c/o Trust Realty Advisors
                               2361 Campus Drive, Suite 204
                               Irvine, California  92715
                               Att'n:  John Provine
                               Telephone:  (714) 852-7900
                               Fax No.:  (714) 852-0730

          With a copy to:      McDermott, Will & Emery
                               1301 Dove Street, Suite 500
                               Newport Beach, California 92660-2444
                               Att'n:  Thomas Brown
                               Telephone:  (714) 851-0633
                               Fax :  (714) 851-9348

          If to Transferee:    Glenborough Properties, L.P.
                               400 South El Camino Real
                               San Mateo, California 94402-1708
                               Att'n:  Frank E. Austin
                               Telephone:  (415) 343-9300
                               Fax:  (415) 343-9690

         With a copy to:       Morrison & Foerster LLP
                               755 Page Mill Road
                               Palo Alto, CA 94304-1018
                               Att'n:  Philip J. Levine
                               Telephone:  (415) 813-5613
                               Fax :  (415) 494-0792

or such other  address as either  party may from time to time specify in writing
to the other.

                                 Page 61 of 101
<PAGE>

                   (b) Brokers and Finders. Except for John Provine who shall be
paid  a  finder's  fee  by  Transferee  pursuant  to the  terms  of the  Provine
Agreement, neither party has had any contact or dealings regarding the Property,
or any  communication in connection with the subject matter of this transaction,
through  any real  estate  broker  or other  person  who can  claim a right to a
commission or finder's fee in connection with the sale  contemplated  herein. In
the event that any other broker or finder  perfects a claim for a commission  or
finder's fee based upon any such contact,  dealings or communication,  the party
through whom the other broker or finder makes its claim shall be responsible for
said  commission  or fee and shall  indemnify  and hold harmless the other party
from  and  against  all  liabilities,  losses,  costs  and  expenses  (including
reasonable  attorneys'  fees)  arising  in  connection  with  such  claim  for a
commission or finder's fee. The  provisions of this  Subparagraph  shall survive
the Closing.

                   (c) Successors and Assigns.  This Agreement  shall be binding
upon,  and inure to the  benefit  of, the  parties  hereto and their  respective
successors,  heirs, administrators and assigns. Transferee shall have the right,
with notice to TRP and TRA (and only with TRP'S and TRA's consent, which consent
may be withheld in their respective sole discretion), to assign its right, title
and  interest  in and to this  Agreement  to one or more  assignees  at any time
before the Closing Date. In the event of an approved  assignment by  Transferee,
Transferee shall not be relieved of any and all obligations under this Agreement
and any other instruments  executed pursuant hereto,  but such assignee(s) shall
be  substituted  in its place and will  assume  all  obligations  of  Transferee
hereunder.  Neither  TRP nor TRA shall  have the  right to  assign  any of their
respective interest in this Agreement.

                   (d) Amendments.  Except as otherwise  provided  herein,  this
Agreement  may be amended or modified only by a written  instrument  executed by
TRP, TRA and Transferee.

                   (e)   Continuation  and  Survival  of   Representations   and
Warranties,  Etc. All  representations  and warranties by the respective parties
contained  herein or made in writing  pursuant to this Agreement are intended to
and shall remain true and correct as of the time of Closing,  shall be deemed to
be material,  and, together with all conditions,  covenants and indemnities made
by the respective  parties  contained herein or made in writing pursuant to this
Agreement  (except as  otherwise  expressly  limited or expanded by the terms of
this Agreement),  shall survive the execution and delivery of this Agreement and
the Closing,  or, to the extent the context requires,  beyond any termination of
this Agreement.

                   (f) Governing  Law. This  Agreement  shall be governed by and
construed in accordance  with the laws of the State of  California.  The parties
recognize  that,  with  respect  to some of the  Individual  Properties  located
outside  of the State of  California,  it may be  necessary  for the  parties to
comply with certain aspects of the law of such states in order to consummate the
purchase and sale of Individual Properties pursuant hereto. The parties agree to
comply with such other laws to the extent  necessary to consummate  the purchase
and sale of such Individual Properties,  provided that it is the parties' intent
that the provisions of this Agreement be applied to each Individual  Property in
a manner which results in the greatest  consistency  possible.  For this reason,
and because of the large number of Individual Properties located in the

                                 Page 62 of 101
<PAGE>

State of  California,  the parties have agreed that  California law shall govern
with  respect to the  purchase  and sale of each  Individual  Property  pursuant
hereto to the greatest extent possible.

                   (g)  Merger  of  Prior  Agreements.  This  Agreement  and the
Exhibits  hereto  constitute  the  entire  agreement  between  the  parties  and
supersede all prior agreements and  understandings  between the parties relating
to the subject matter hereof.

                   (h) Enforcement.  If either party hereto fails to perform any
of its  obligations  under this  Agreement  or if a dispute  arises  between the
parties hereto concerning the meaning or interpretation of any provision of this
Agreement, then the defaulting party or the party not prevailing in such dispute
shall pay any and all costs and expenses  incurred by the other party on account
of such  default  and/or in  enforcing  or  establishing  its rights  hereunder,
including,   without   limitation,   court   costs  and   attorneys'   fees  and
disbursements.  Any such attorneys'  fees and other expenses  incurred by either
party in  enforcing  a  judgment  in its favor  under  this  Agreement  shall be
recoverable separately from and in addition to any other amount included in such
judgment,  and such  attorneys' fees obligation is intended to be severable from
the other provisions of this Agreement and to survive and not be merged into any
such judgment.

                   (i)  Time  of the  Essence.  Time is of the  essence  of this
Agreement.

                   (j) Severability.  If any provision of this Agreement, or the
application  thereof to any person,  place, or circumstance,  shall be held by a
court of  competent  jurisdiction  to be  invalid,  unenforceable  or void,  the
remainder of this  Agreement and such  provisions  as applied to other  persons,
places and circumstances shall remain in full force and effect.

                   (k) Marketing.  TRP agrees not to market or show the Property
to any other prospective purchasers during the term of this Agreement.

                   (l) Effective Date. As used herein, the term "Effective Date"
shall  mean the first  date on which  both TRP,  TRA and  Transferee  shall have
executed this Agreement.

                   (m)  Confidentiality.  Transferee,  TRP  and TRA  shall  each
maintain as confidential any and all material or information about the other or,
in  the  case  of  Transferee  and  its  agents,   employees,   consultants  and
contractors,  about the Property, and shall not disclose such information to any
third party,  except,  in the case of information about the Property and TRP, to
Transferee's  lender or prospective  lenders,  insurance and reinsurance  firms,
attorneys,   environmental   assessment  and   remediation   service  firms  and
consultants,  as  may  be  reasonably  required  for  the  consummation  of  the
transaction contemplated hereunder and/or as required by law.

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

          16. Special Provisions  Regarding Texas Property.  With respect to any
Individual Property located in the state of Texas,  Transferee hereby represents
and warrants that

                                 Page 63 of 101
<PAGE>

(i) Transferee is not in a significantly disparate bargaining position with TRP,
(ii)  Transferee  is  represented  by  legal  counsel  in  connection  with  the
transactions  contemplated by this Agreement, and (iii) such Individual Property
is not a family residence occupied or to be occupied as Transferee's  residence.
Transferee hereby waives any claim it may now have or which arises in the future
against TRP, its heirs, personal representatives,  agents, employees, directors,
officers, agents,  representatives,  successors and assigns arising by virtue of
the provisions of the Texas  Business and Commerce Code Section 17.41,  et seq.,
other  than  Section  17.555,  which  relates,  in  whole  or in  part,  to this
Agreement,  any such Individual Property, or any transaction between the parties
hereto relating to or arising out of this Agreement.

          17. Non-Recourse Allocation.  Transferee and GRTI agree that up to $11
million of  non-recourse  mortgage  debt shall be  allocated to TRP or an entity
designated  by TRP for not less than  twenty-five  (25) years,  so as to provide
continuing debt basis for income tax purposes.

          18.   Determination  of  Material   Inaccuracy.   Notwithstanding  any
provision of this Agreement to the contrary, Transferee shall not be entitled to
any right or remedy under this  Agreement  with respect to the first  $10,000 in
damages  suffered  by  Transferee  as  a  result  of  any  inaccuracies  in  any
representations  or  warranties  (on a  cumulative  basis  and not per each such
inaccuracy) made by TRP and/or TRA pursuant to Paragraph 8 hereof.

                                 Page 64 of 101
<PAGE>

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


                   Transferee:    GLENBOROUGH PROPERTIES, L.P.
                                  a California limited partnership


Dated:                            By Glenborough Realty Trust Incorporated,
                                     a Maryland corporation, its general partner

 

                                  By: 
                                  Its:


                                  TRP:    TRUST REALTY PARTNERS
                                          a California general partnership

                              By Trust Realty Advisors, a California corporation


                                  By:                       
                                  Its:                      

                                  By TRP-LLC, a ____________________


                                  By:                                
Dated:                            Its:                                



                                          TRA:    TRUST REALTY ADVISORS
                                                  a California corporation
Dated: _____________


                                  By:                               
                                  Its:                             

                                 Page 65 of 101
<PAGE>

                                LIST OF EXHIBITS


Exhibit A  -                 Registration Rights Agreement
Exhibit B  -                 Certificate Re: Representations and Warranties
Exhibit C-1 - C-6            Deeds
Exhibit D  -                 Assignment of Leases
Exhibit E  -                 Bill of Sale
Exhibit F  -                 Assignment of Service Contracts
Exhibit G  -                 Assignment of Management and Leasing Agreement
Exhibit H  -                 FIRPTA Affidavit
Exhibit I  -                 California Form 590-RE
Exhibit J  -                 Estoppel Certificate
Exhibit K  -                 Rent Roll

                                 Page 66 of 101
<PAGE>

                                LIST OF SCHEDULES


Schedule 1(a)  -             Real Property
Schedule 2(a)(ii)  -         Loans
Schedule 3  -                Permitted Exceptions
Schedule 7  -                Apartment Properties
Schedule 8(f)  -             Litigation
Schedule 8(g)  -             Outstanding Contracts
Schedule 8(h)  -             Personal Property
Schedule 8(j)  -             Loan Documents
Schedule 10(d)  -            List of Entities

                                 Page 67 of 101
<PAGE>

                                  SCHEDULE 1(a)

                                  REAL PROPERTY

                                 Page 68 of 101
<PAGE>

                                SCHEDULE 2(a)(ii)

                                      LOANS


                                 Page 69 of 101
<PAGE>

                                   SCHEDULE 3

                              PERMITTED EXCEPTIONS


                                 Page 70 of 101
<PAGE>

                                   SCHEDULE 7

                              APARTMENT PROPERTIES


1.       Sahara Gardens

2.       Villas De Mission


                                 Page 71 of 101
<PAGE>


                                  SCHEDULE 8(f)

                                   LITIGATION

                                      NONE


                                 Page 72 of 101
<PAGE>

                                  SCHEDULE 8(g)

                              OUTSTANDING CONTRACTS

                                      NONE


                                 Page 73 of 101
<PAGE>

                                  SCHEDULE 8(h)

                                PERSONAL PROPERTY

                                      NONE


                                 Page 74 of 101
<PAGE>

                                  SCHEDULE 8(j)

                                 LOAN DOCUMENTS


                                 Page 75 of 101
<PAGE>

                                 SCHEDULE 10(d)

                                LIST OF ENTITIES



1.       AUGUST INCOME/GROWTH FUND VI, a California limited partnership;

2.       AUGUST PROPERTIES FUND II, a California limited partnership;

3.       AUGUST INCOME/GROWTH FUND V, a California limited partnership;

4.       AUGUST INCOME/GROWTH FUND 82, a California limited partnership;

5.       AUGUST PROPERTIES FUND III, a California limited partnership; and

6.       AUGUST PROPERTIES FUND 82, a California limited partnership.



                                 Page 76 of 101
<PAGE>

                                    EXHIBIT A

                          REGISTRATION RIGHTS AGREEMENT


                                 Page 77 of 101
<PAGE>

                                    EXHIBIT B

              CERTIFICATE REGARDING REPRESENTATIONS AND WARRANTIES


          TRUST REALTY PARTNERS,  a California general partnership  ("TRP"), and
TRUST  REALTY  ADVISORS,  a  California  corporation  ("TRA"),  understand  that
GLENBOROUGH PROPERTIES,  L.P., a California limited partnership  ("Transferee"),
is accepting  from TRP and TRA the Property,  and the  Management  Agreement and
Leasing  Agreement,   respectively,   pursuant  to  that  certain   Contribution
Agreement,  dated  as  of  the  ___  day  of  August,  1996  (the  "Contribution
Agreement") and that in connection therewith,  Transferee and its successors and
assigns,  may rely upon the truth and accuracy of the  information  contained in
this  certificate  in accepting  the Property and the  Management  Agreement and
Leasing  Agreement.  Any term used herein which is capitalized but not otherwise
defined shall have the meaning set forth in the Contribution Agreement.

          TRP  and TRA  each  represent  and  warrant  to  Transferee  that  all
representations  and warranties of TRP and TRA under the Contribution  Agreement
are true and correct in all material respects as of the Closing Date.

                  Dated as of the ___ day of __________, 1996.


                                            TRP:

                                            TRUST REALTY PARTNERS,
                                            a California general partnership


                                            By:                          

                                            Its:                         


                                            TRA:

                                            TRUST REALTY ADVISORS,
                                            a California corporation


                                            By:                       

                                            Its:                      


                                 Page 78 of 101
<PAGE>

                                   EXHIBIT C-1

                                 CALIFORNIA DEED

RECORDING REQUESTED BY
AND WHEN RECORDED RETURN TO:
Morrison & Foerster LLP
755 Page Mill Road
Palo Alto, California 94304-1018
Attention:  __________________

MAIL TAX STATEMENTS TO:
_____________________________
_____________________________
_____________________________
Attention:_____________________

          Documentary  Transfer  Tax is not of public  record  and is shown on a
separate sheet attached to this deed.


                                   GRANT DEED

          FOR VALUABLE  CONSIDERATION,  receipt of which is hereby acknowledged,
______________________________________________       hereby       grants      to
____________________________________________,  the real property  located in the
City of __________, County of _______________, State of California, described as
follows:



          Executed as of this ___ day of _____________, 1996.


 
_________________________________
 
[GRANTOR}


                                [ADD NOTARY FORM]


                                 Page 79 of 101
<PAGE>


______________, 1996

________ County Recorder
_______________________
_______________________
_______________________

                  Re:  Request That Statement of Documentary
                  Transfer Tax Not be Recorded

Dear Sir or Madam:

          Request is hereby made in accordance with Section 11932 of the Revenue
and  Taxation  Code  that this  statement  of tax due not be  recorded  with the
attached deed but be affixed to the deed after  recordation and before return as
directed on the deed.

          The  attached  deed  names  ____________________________________  , as
grantor and ______________________________________, as grantee.

          The property being  transferred  and described in the attached deed is
located  in the  City of  ____________,  County  of  _______________,  State  of
California.

          The amount of  Documentary  Transfer Tax due on the  attached  deed is
$________ computed on full value of the property conveyed.



                                            ________________________________




                                 Page 80 of 101
<PAGE>


                                   EXHIBIT C-2

                               FORM OF TEXAS DEED

                              SPECIAL WARRANTY DEED

Date:  __________, 199_

Grantor:  ____________________

Grantor's Mailing Address (including country):

_________________________________________________________________
City of __________, County of __________, State of __________ (__) zip code

Grantee:  ____________________

Grantee's Mailing Address (including county):

_________________________________________________________________
City of __________, County of __________, State of __________ (__) zip code

Consideration:

TEN DOLLARS ($10.00) and other valuable consideration to the undersigned paid by
the  Grantee  herein  named,  the  receipt  and  sufficiency  of which is hereby
acknowledged.

Property (including any improvements):

See Schedule 1 attached hereto and incorporated herein for all purposes

Current ad valorem  taxes on the  property  having been  prorated as of the date
hereof, Grantee assumes the payment of same.

Grantor grants, sells and conveys to Grantee the property, together with all and
singular the rights and appurtenances thereto in anywise belonging,  to have and
to hold same to Grantee, Grantee's heirs, executors, administrators, successors,
or assigns  forever.  Grantor  binds  Grantor and  Grantor's  heirs,  executors,
administrators and successors to warrant and forever defend all and singular the
property  unto  Grantee  and   Grantee's   heirs,   executors,   administrators,
successors,  and assigns against every person whomsoever lawfully claiming or to
claim  the same or any part  thereof  when the  claim is by,  through,  or under
Grantor, but not otherwise.

When the context requires, singular nouns and pronouns include the plural.


                                 Page 81 of 101
<PAGE>

Executed on this __________ day of __________, 19__.

                                                 ______________________________



                                                     By:  ______________________
                                                     Name:  ____________________
                                                     Title:  ___________________

                        [Signatures must be acknowledged]

WHEN RECORDED, RETURN TO:

Morrison & Foerster LLP
755 Page Mill Road
Palo Alto, California 94304
Attn:  Philip J. Levine, Esq.




                                 Page 82 of 101
<PAGE>


                              ASSIGNMENT OF LEASES



          THIS  ASSIGNMENT  ("Assignment")  dated as of  October  __,  1996,  is
entered  into  by and  between  TRUST  REALTY  PARTNERS,  a  California  general
partnership ("Assignor"), and GLENBOROUGH PROPERTIES, L.P., a California limited
partnership ("Assignee").

                              W I T N E S S E T H :

          WHEREAS,  Assignor is the lessor under  certain  leases  executed with
respect to certain real  property  described  in Exhibit A attached  hereto (the
"Property"),  which  leases are  described  in  Schedule 1 attached  hereto (the
"Leases"); and

          WHEREAS,  Assignor  desires  to assign its  interest  as lessor in the
Leases to Assignee, and Assignee desires to accept the assignment thereof;

          NOW,  THEREFORE,  in  consideration  of the  promises  and  conditions
contained herein, the parties hereby agree as follows:

     1. Effective as of the Effective Date (as defined  below),  Assignor hereby
assigns to Assignee all of its right, title and interest in and to the Leases.

     2. Assignor  warrants and represents  that as of the date hereof Schedule 1
includes all of the leases and occupancy agreements  affecting the Property.  As
of the date hereof,  there are no  assignments  of or  agreements  to assign the
Leases to any other party.

     3. Assignor hereby agrees to indemnify  Assignee  against and hold Assignee
harmless from any and all cost,  liability,  loss, damage or expense,  including
without  limitation,  reasonable  attorneys'  fees,  originating  prior  to  the
Effective Date and arising out of the lessor's obligations under the Leases.

     4. Except as otherwise set forth in the Contribution  Agreement (as defined
in  paragraph 7 below),  effective as of the  Effective  Date,  Assignee  hereby
assumes all of the lessor's obligations under the Leases and agrees to indemnify
Assignor  against and hold Assignor  harmless from any and all cost,  liability,
loss, damage or expense,  including without  limitation,  reasonable  attorneys'
fees,  originating  subsequent  to the  Effective  Date and  arising  out of the
lessor's obligations under the Leases.

     5. This  Assignment  shall be  binding  on and inure to the  benefit of the
parties hereto, their heirs, executors,  administrators,  successors in interest
and assigns.

     6. This  Assignment  shall be governed by and construed in accordance  with
the laws of the State of California.

                                 Page 83 of 101
<PAGE>

     7. For the purposes of this  Assignment,  the "Effective Date" shall be the
date of the Closing (as defined in that certain Contribution  Agreement dated as
of  August  23,  1996,  by  and  among  Assignor,  Assignee,  and  Trust  Realty
Advisors(the "Contribution Agreement")).

     IN WITNESS WHEREOF, Assignor and Assignee have executed this Assignment the
day and year first above written.



             ASSIGNOR:  TRUST REALTY PARTNERS,
                                                a California general partnership


                                By:                                       

                                Its: ___________________________


             ASSIGNEE:  GLENBOROUGH PROPERTIES, L.P.,
                                                a California limited partnership


                                By:                                   

                                Its: ___________________________



                                 Page 84 of 101
<PAGE>


                                  Exhibit A to
                                   Assignment
                                    of Leases


                              Property Description


                                 Page 85 of 101
<PAGE>

                                  Schedule 1 to
                                   Assignment
                                    of Leases


 


                                 Page 86 of 101
<PAGE>

                              WARRANTY BILL OF SALE

          For good and  valuable  consideration  the  receipt of which is hereby
acknowledged,  TRUST REALTY PARTNERS,  a California general partnership ("TRP"),
does hereby  sell,  transfer,  and convey to  GLENBOROUGH  PROPERTIES,  L.P.,  a
California limited  partnership  ("Transferee"),  all personal property owned by
TRP and  located  on or in or used in  connection  with  the Real  Property  and
Improvements (as such terms are defined in that certain  Contribution  Agreement
dated as of August 23, 1996, between TRP, Transferee and Trust Realty Advisors),
including,  without  limitation,  those items  described  in Schedule A attached
hereto.

          TRP does hereby  represent to Transferee  that TRP is the lawful owner
of such personal property,  that such personal property is free and clear of all
encumbrances, and that TRP has good right to sell the same as aforesaid and will
warrant  and  defend the title  thereto  unto  Transferee,  its  successors  and
assigns, against the claims and demands of all persons whomsoever.

DATED this ____ day of October, 1996.



                                          TRP: TRUST REALTY PARTNERS,
                                                a California general partnership


                                                   By:                       

                                                   Its: _______________________





                                 Page 87 of 101
<PAGE>

                                  Schedule A to
                              Warranty Bill of Sale






                                 Page 88 of 101
<PAGE>


                         ASSIGNMENT OF SERVICE CONTRACTS
                            WARRANTIES AND GUARANTIES
                          AND OTHER INTANGIBLE PROPERTY


     THIS  ASSIGNMENT  ("Assignment")  is made and entered into as of this _____
day of October,  1996, by TRUST REALTY PARTNERS, a California general partnershp
("Assignor"),  to GLENBOROUGH PROPERTIES, L.P., a California limited partnership
("Assignee").

     FOR  GOOD AND  VALUABLE  CONSIDERATION,  the  receipt  of  which is  hereby
acknowledged,  effective as of the Effective Date (as defined  below),  Assignor
hereby  assigns and transfers unto Assignee all of its right,  title,  claim and
interest in and under:

          (a) all warranties  and guaranties  made by or received from any third
party with respect to any  building,  building  component,  structure,  fixture,
machinery,  equipment,  or material  situated  on,  contained in any building or
other  improvement  situated  on, or  comprising a part of any building or other
improvement  situated on, any part of that certain  real  property  described in
Exhibit A attached hereto including,  without  limitation,  those warranties and
guaranties listed in Schedule 1 attached hereto (collectively, "Warranties");

          (b)all of the Service  Contracts listed in Schedule 2 attached hereto;
and

          (c) any Intangible  Property (as defined in that certain  Contribution
Agreement  dated as of August 23, 1996 among  Assignor,  Assignee (or Assignee's
predecessor  in interest) and Trust Realty  Advisors,  a California  corporation
(the "Contribution Agreement")).

ASSIGNOR AND ASSIGNEE FURTHER HEREBY AGREE AND COVENANT AS FOLLOWS:

     1. Assignor hereby agrees to indemnify  Assignee  against and hold Assignee
harmless from any and all cost, liability,  loss, damage or expense,  including,
without  limitation,  reasonable  attorneys'  fees,  originating  prior  to  the
Effective  Date and  arising out of the  owner's  obligations  under the Service
Contracts.

     2. Except as otherwise set forth in the Contribution  Agreement,  effective
as of the Effective Date, Assignee hereby assumes all of the owner's obligations
under the Service  Contracts and agrees to indemnify  Assignor  against and hold
Assignor  harmless from any and all cost,  liability,  loss,  damage or expense,
including,  without limitation,  reasonable  attorneys' fees,  originating on or
subsequent  to the  Effective  Date and arising  out of the owner's  obligations
under the Service Contracts.

     3. This  Assignment  shall be  binding  on and inure to the  benefit of the
parties hereto, their heirs, executors,  administrators,  successors in interest
and assigns.

                                 Page 89 of 101
<PAGE>

     4. This  Assignment  shall be governed by and  construed  and in accordance
with the laws of the State of California.

     5. For purposes of this Assignment,  the "Effective Date" shall be the date
of the Closing (as defined in the Contribution Agreement).

     IN WITNESS WHEREOF, Assignor and Assignee have executed this Assignment the
day and year first above written.



             ASSIGNOR:  TRUST REALTY PARTNERS,
                                                a California general partnership


                                                   By:                         

                                                   Its: _______________________


      ASSIGNEE:  GLENBOROUGH PROPERTIES, L.P.,
                                                a California limited partnership


                                                   By:                      

                                                   Its: ________________________







                                 Page 90 of 101
<PAGE>

                                  Exhibit A to
                              Assignment of Service
                              Contracts Warranties
                               and Guaranties and
                            Other Intangible Property

                                 Page 91 of 101
<PAGE>

                                  Schedule 1 to
                              Assignment of Service
                              Contracts Warranties
                               and Guaranties and
                            Other Intangible Property


                               List of Warranties


                                 Page 92 of 101
<PAGE>

                                  Schedule 2 to
                              Assignment of Service
                              Contracts Warranties
                               and Guaranties and
                            Other Intangible Property


                            List of Service Contracts


                                 Page 93 of 101
<PAGE>

                                    EXHIBIT G

                 ASSIGNMENT OF MANAGEMENT AND LEASING AGREEMENT



     THIS  ASSIGNMENT  ("Assignment")  dated as of  _________________,  19__, is
entered  into  by  and  between  ________   _______________________________,   a
________________________  ("Assignor"),  and  __________________________________
_________________, a ________________________ ("Assignee").

                              W I T N E S S E T H :

     WHEREAS,  (i) Assignor is the Manager under that certain Property and Asset
Management  and  Administrative  Services  Agreement  dated as of July 26,  1993
between Assignor,  as manager,  and Trust Realty Partners,  a California general
partnership ("TRP"), as owner (the "Management Agreement") and; (ii) Assignor is
the _____ under that certain  _______  dated as of _____  between  Assignor,  as
_____ , and TRP as owner  (the  "Leasing  Agreement";  which  together  with the
Management  Agreement  are  herein  collectively  referred  to as the  "Assigned
Agreements"); and

     WHEREAS, Assignor desires to assign its interest in the Assigned Agreements
to Assignee to the extent applicable to the Property (as defined in that certain
Contribution  Agreement dated as of ____ , 1996 among Assignor, TRP and Assignee
(the "Contribution  Agreement"));  and Assignee desires to accept the assignment
thereof to the extent applicable to the Property.

     NOW, THEREFORE,  in consideration of the promises and conditions  contained
herein, the parties hereby agree as follows:

     1. Effective as of the Effective Date (as defined  below),  Assignor hereby
assigns to Assignee all of its right,  title and interest in and to the Assigned
Agreements.

     2. Assignor hereby agrees to indemnify  Assignee  against and hold Assignee
harmless from any and all cost,  liability,  loss, damage or expense,  including
without  limitation,  reasonable  attorneys'  fees,  originating  prior  to  the
Effective Date and arising out of the manager's  obligations  under the Assigned
Agreements.

     3. Except as otherwise set forth in the Contribution  Agreement,  effective
as of  the  Effective  Date,  Assignee  hereby  assumes  all  of  the  manager's
obligations  under the  Assigned  Agreements  and agrees to  indemnify  Assignor
against  and hold  Assignor  harmless  from any and all cost,  liability,  loss,
damage or expense,  including without  limitation,  reasonable  attorneys' fees,
originating  subsequent to the  Effective  Date and arising out of the manager's
obligations under the Assigned Agreements.

     4. This  Assignment  shall be  binding  on and inure to the  benefit of the
parties hereto, their heirs, executors,  administrators,  successors in interest
and assigns.

                                 Page 94 of 101
<PAGE>

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

     6. For the purposes of this  Assignment,  the "Effective Date" shall be the
date of the Closing (as defined in the Contribution Agreement).

     IN WITNESS WHEREOF, Assignor and Assignee have executed this Assignment the
day and year first above written.



      ASSIGNOR:  TRUST REALTY ADVISORS
                 a California corporation


                 By:_________________________________________

                 Its:________________________________________



       ASSIGNEE:  GLENBOROUGH PROPERTIES, L.P.
                  a California Limited Partnership


                  By:Glenborough Realty Trust Incorporated

                  Its: General Partner


                  By:_________________________________________

                  Its:________________________________________









                                 Page 95 of 101
<PAGE>

                                    EXHIBIT H

                            CERTIFICATE OF TRANSFEROR
                            OTHER THAN AN INDIVIDUAL
                               (FIRPTA Affidavit)

     Section 1445 of the Internal  Revenue Code  provides that a transferee of a
U.S.  real property  interest  must withhold tax if the  transferor is a foreign
person.  To inform , the  transferee of certain real property  located in , that
withholding  of tax is not  required  upon the  disposition  of such  U.S.  real
property  interest by , a ("Transferor"),  the undersigned  hereby certifies the
following on behalf of Transferor:

     1. Transferor is not a foreign corporation,  foreign  partnership,  foreign
trust,  or foreign  estate (as those terms are defined in the  Internal  Revenue
Code and Income Tax Regulations);

     2. Transferor's U.S. employer identification number is ; and

     3. Transferor's office address is .

     Transferor  understands  that this  certification  may be  disclosed to the
Internal  Revenue  Service  by the  transferee  and  that  any  false  statement
contained herein could be punished by fine, imprisonment, or both.

     Under penalty of perjury,  I declare that I have examined this  certificate
and to the best of my knowledge and belief it is true, correct and complete, and
I further  declare  that I have  authority  to sign this  document  on behalf of
Transferor.


Dated:                      , 19__.


                                           _____________________________________
                                                     [Individual signature line]
                                                     on behalf of
                                           _____________________________________
                                                     a _________________________

                                 Page 96 of 101
<PAGE>

                                    EXHIBIT I

                             CALIFORNIA FORM 590-RE

                                 Page 97 of 101
<PAGE>

                                    EXHIBIT J

                          TENANT'S ESTOPPEL CERTIFICATE

                                 TENANT ESTOPPEL

__________________Re:



The  undersigned,  as Lessee under that certain Lease dated  __________________,
made  with  ___________________________,  as  Lessor,  does  hereby  certify  to
GLENBOROUGH  PROPERTIES,  L.P., a California limited partnership  ("GPLP"),  its
successors and assigns:

1.  That  the copy of the  Lease  attached  hereto  as  Exhibit  A is a true and
complete copy of the Lease and the Lease is now in full force and effect and has
not been amended,  modified or assigned  except as attached hereto and the Lease
is the only agreement  between Lessor and the  undersigned  regarding the leased
premises;

2. That its  leased  premises  at the above  location  have  been  completed  in
accordance with the terms of the Lease, that it has accepted  possession of said
premises and that it now occupies the same, and is open for business;

3. That the Lease term began on  ___________ , 19___,  that it began paying rent
on ___________,  19___, that it pays rent on a current basis, that, save only as
may be required  by the terms of the Lease,  no rent has been or will be paid by
the Lessee  during  the term of this  lease for more than one month in  advance,
that the rent  payable  under the Lease is the  amount  of fixed  rent  provided
thereunder,  which is net annual rent payable to Lessor of $______________,  and
that there is no claim or basis for an adjustment thereto;

4. That there exist no defenses  or offsets to  enforcement  of the Lease by the
Lessor and that there are, as of the date hereof, no defaults or breaches on the
part of the Lessor and no event has occurred which,  with the passage of time or
giving of notice, or both, would constitute a default or breach by Lessor, under
the Lease known to the undersigned and the undersigned has made no claim against
the Lessor;

5. That all required  common areas have been completed and all required  parking
spaces have been furnished and/or all parking ratios have been met.

6. That all and any special  conditions to be performed by Lessor prior to or at
commencement  of the term of the  Lease or as a  condition  therefor  have  been
performed and satisfied.

7. That the Lessee  shall not look to GPLP,  its  successors  or assigns for the
return of the  security  deposit,  if any,  under the Lease  unless  the same is
actually delivered to GPLP as security for our performance under the Lease.

                                 Page 98 of 101
<PAGE>

8. That Lessee is in full  compliance  with all  Federal,  State and Local laws,
ordinances, rules and regulations affecting its use of the premises,  including,
but not limited to the handling,  storage and disposal of hazardous and/or toxic
materials  used or generated  as a result of its business  conducted on or about
the leased premises.

9. That Lessee has not entered into any sublease,  assignment or other agreement
transferring any of its interest in the Lease or the leased premises.

It is understood  that GPLP requires this  statement  from the  undersigned as a
condition to the purchase of the property comprising the leased premises.


Date: _________________


                                          Lessee:  _____________________________
                                          By:      _____________________________
                                          Name:    _____________________________
                                          Title:   _____________________________



                                 Page 99 of 101
<PAGE>

                                    EXHIBIT K

                                    RENT ROLL

                                Page 100 of 101
<PAGE>

                                    EXHIBIT L

                                PROVINE INDEMNITY





                                Page 101 of 101
<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   SEP-30-1996
<EXCHANGE-RATE>                                1.000
<CASH>                                         739
<SECURITIES>                                   0
<RECEIVABLES>                                  0
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               739
<PP&E>                                         163,553
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 187,822
<CURRENT-LIABILITIES>                          879
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       10
<OTHER-SE>                                     98,528
<TOTAL-LIABILITY-AND-EQUITY>                   187,822
<SALES>                                        0
<TOTAL-REVENUES>                               24,958
<CGS>                                          0
<TOTAL-COSTS>                                  8,221
<OTHER-EXPENSES>                               4,056
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             4,820
<INCOME-PRETAX>                                7,861
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            7,861
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   7,259
<EPS-PRIMARY>                                  $0.75
<EPS-DILUTED>                                  $0.75
        


</TABLE>


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