GLENBOROUGH REALTY TRUST INC
10-Q, 1996-08-14
REAL ESTATE
Previous: MERIT SECURITIES CORP, 10-Q, 1996-08-14
Next: CLUB CORP INTERNATIONAL, 10-Q, 1996-08-14









                          SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C. 20549


                                      FORM 10-Q
          (Mark One)
          [ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                         THE SECURITIES EXCHANGE ACT OF 1934
                     For the quarterly period ended June 30, 1996

                                          OR
          [   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                         THE SECURITIES EXCHANGE ACT OF 1934


                            Commission file number 1-14162



                        GLENBOROUGH REALTY TRUST INCORPORATED
                (Exact name of Registrant as specified in its charter)
                        
                      Maryland                            94-3211970   
           (State or other jurisdiction                (I.R.S. Employer
         of incorporation or organization)           Identification No.)


             400 South El Camino Real,
         Suite 1100 San Mateo, California
                  (415) 343-9300                          94402-1708 
      (Address of principal executive offices             (Zip Code)
               and telephone number)

                Securities registered under Section 12(b) of the Act:

                                                       Name of Exchange
               Title of each class:                  on which registered:
           Common Stock, $.001 par value           New York Stock Exchange

           Securities registered pursuant to Section 12(g) of the Act: None



                Indicate by check mark whether the registrant (1) has filed
          all reports  required to be filed  by Section 13 or  15(d) of the
          Securities Exchange  Act of 1934  during the preceding  12 months
          (or for such shorter  period that the registrant was  required to
          file  such  reports), and  (2) has  been  subject to  such filing
          requirements for the past 90 days.  Yes   X      No        



          As  of August 1, 1996,   5,768,709 shares  of Common Stock ($.001
          par value) were outstanding.




                                          1






                                        INDEX
                        GLENBOROUGH REALTY TRUST INCORPORATED

                                                                   Page No.
          PART I    FINANCIAL INFORMATION                              

          Item 1.   Consolidated Financial Statements of
                    Glenborough Realty Trust Incorporated
                    and Combined Financial Statements of
                    the GRT Predecessor Entities (Unaudited
                    except for the Consolidated Balance
                    Sheet at December 31, 1995):

                      Consolidated Balance Sheets at
                      June 30, 1996 and December 31, 1995              4

                      Consolidated and Combined Statements
                      of Operations for the six months
                      ended June 30, 1996 and 1995                     5

                      Consolidated and Combined Statements
                      of Income for the three months ended
                      June 30, 1996 and 1995                           6

                      Consolidated and Combined Statements
                      of Equity for the six months ended
                      June 30, 1996 and 1995                           7

                      Consolidated and Combined Statements
                      of Cash Flows for the six months
                      ended June 30, 1996 and 1995                    8-9

                      Notes to Consolidated Financial
                      Statements                                     10-16

                    Consolidated Financial Statements of
                    Glenborough Hotel Group (Unaudited):

                      Consolidated Balance Sheet at
                      June 30, 1996                                   17

                      Consolidated Statements of Income for
                      the six and three months ended
                      June 30, 1996                                   18

                      Consolidated Statement of Equity for
                      the six months ended June 30, 1996              19

                      Consolidated Statement of Cash Flows
                      for the six months ended June 30, 1996          20

                      Notes to Consolidated Financial
                      Statements                                     21-24





                                          2






                                        INDEX
                        GLENBOROUGH REALTY TRUST INCORPORATED


                                                                   Page No.
          Item 2.   Management's Discussion and Analysis of
                    Financial Condition and Results of
                    Operations:

                      Glenborough Realty Trust Incorporated         25-32

                      Glenborough Hotel Group                       33-34


          PART II   OTHER INFORMATION

          Item 1.   Legal Proceedings                               35-37

          Item 2.   Changes in Securities                            37

          Item 3.   Defaults Upon Senior Securities                  37

          Item 4.   Submission of Matters to a Vote of Security
                      Holders                                        37

          Item 5.   Other Information                                37

          Item 6.   Exhibits and Reports on Form 8-K                 37

          SIGNATURES                                                 38




























                                          3






          Part I.   FINANCIAL INFORMATION

          Item 1.   Financial Statements

                        GLENBOROUGH REALTY TRUST INCORPORATED
                             CONSOLIDATED BALANCE SHEETS
                         (in thousands, except share amounts)
                                     (Unaudited) 

                                                   June 30,    December 31,
                                                     1996          1995
          ASSETS                                   --------     ---------
           Rental property, net of accumulated
             depreciation of $26,082 and $24,877
             in 1996 and 1995, respectively      $  73,791     $  77,574
           Investments in Associated Companies
             and Glenborough Partners                6,466         5,763
           Investments in management contracts
             and other, net                            388           484
           Mortgage loans receivable, net of
             provision for loss of $863 in 1996
             and 1995                                7,213         7,465
           Cash and cash equivalents                 1,690         4,587
           Prepaid consolidation costs                 ---         6,082
           Prepaid litigation costs                    ---         1,155
           Other assets                              3,204         2,630
                                                  --------      --------
              TOTAL ASSETS                       $  92,752     $ 105,740
                                                  ========      ========
          LIABILITIES
           Mortgage loans                        $  23,520     $  23,685
           Secured bank line                         9,210        10,000
           Investor notes payable                      ---         2,483
           Other liabilities                         2,459         5,982
                                                  --------      --------
             Total liabilities                      35,189        42,150
                                                  --------      --------
          MINORITY INTEREST                          8,041         7,962

          STOCKHOLDERS' EQUITY
           Common stock (5,768,709 and 5,753,709
            shares issued and outstanding in 1996
            and 1995, respectively)                      6             6
           Additional paid-in capital               55,847        55,622
           Deferred compensation                      (193)          ---
           Retained earnings (deficit)              (6,138)          ---
                                                  --------      --------
             Total stockholders' equity             49,522        55,628
                                                  --------      --------
              TOTAL LIABILITIES AND
               STOCKHOLDERS' EQUITY              $  92,752     $ 105,740
                                                  ========      ========


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


                                          4





                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
                 CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
                   For the six months ended June 30, 1996 and 1995
                       (in thousands, except per share amounts)
                                     (Unaudited) 

                                              Glenborough           GRT
                                              Realty Trust      Predecessor
                                              Incorporated       Entities
                                              Consolidated       Combined
                                             June 30, 1996     June 30, 1995
                                              ------------     ------------
        REVENUES
          Rental revenue                        $  7,039          $  7,964
          Fees and reimbursements (including
            $133 and $2,267 from affiliates
            in 1996 and 1995)                        133             7,173
          Interest and other income                  370             1,812
          Equity in earnings of Associated
           Companies                                 969               ---
          Gain on sale of rental property            321               ---
                                                --------          --------
              Total revenue                        8,832            16,949
                                                --------          --------
        OPERATING EXPENSES
          Property operating expenses              1,909             3,040
          General and administrative                 675             7,230
          Depreciation and amortization            1,759             2,359
          Interest expense                         1,421             1,083
                                                --------          --------
              Total operating expense              5,764            13,712
                                                --------          --------
        Income from operations before
         provision for income taxes
         and minority interest                     3,068             3,237
        Provision for income taxes                   ---              (287)
        Minority interest                           (243)              ---
                                                 -------          --------
        Net income before Consolidation
         and Litigation costs                      2,825             2,950

        Consolidation costs                       (6,082)              ---
        Litigation costs                          (1,155)              ---
                                                --------          --------
        Net income (loss)                      $  (4,412)        $   2,950
                                                ========          ========
        Net income per share before
         Consolidation and Litigation costs    $    0.49
                                                ========
        Net loss per share                     $   (0.77)
                                                ========
        Weighted average shares
         outstanding                           5,757,995
                                               =========

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

                                          5





                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
                  CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
                  For the three months ended June 30, 1996 and 1995
                       (in thousands, except per share amounts)
                                     (Unaudited) 

                                              Glenborough           GRT
                                              Realty Trust      Predecessor
                                              Incorporated       Entities
                                              Consolidated       Combined
                                             June 30, 1996     June 30, 1995
                                              ------------     ------------
        REVENUES
          Rental revenue                        $  3,450          $  4,036
          Fees and reimbursements (including
            $67 and $1,003 from affiliates
            in 1996 and 1995)                         67             3,466
          Interest and other income                  179               894
          Equity in earnings of Associated
           Companies                                 544               ---
          Gain on sale of rental property            321               ---
                                                --------          --------
              Total revenue                        4,561             8,396
                                                --------          --------
        OPERATING EXPENSES
          Property operating expenses                892             1,583
          General and administrative                 394             3,552
          Depreciation and amortization              862             1,298
          Interest expense                           699               580
                                                --------          --------
              Total operating expense              2,847             7,013
                                                --------          --------
        Income from operations before
         provision for income taxes and
         minority interest                         1,714             1,383
        Provision for income taxes                   ---              (127)
        Minority interest                           (142)              ---
                                                 -------          --------
        Net income                             $   1,572         $   1,256
                                                ========          ========

        Net income per share                   $    0.27
                                                ========
        Weighted average shares
         outstanding                           5,761,209
                                               =========








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


                                          6






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
                    CONSOLIDATED AND COMBINED STATEMENTS OF EQUITY
                   For the six months ended June 30, 1996 and 1995
                                    (in thousands)
                                      (Unaudited)

<TABLE>
<CAPTION>


                                              GRT Predecessor Entities Combined
                             
- - ------------------------------------------------------------------
                                                         Add-    Receivable
                                                        itional     from     
Retained
                           General    Limited   Common  Paid-in    Stock-    
Earnings
                           Partner   Partners   Stock   Capital    holder   
(Deficit)   Total
                           ------     -------  -------  -------   --------- 
- - ---------   -----
<S>                        <C>        <C>      <C>      <C>        <C>        
<C>     <C>
      BALANCE at
       December 31, 1994   $(1,730)   $85,337  $     5  $ 6,613    $(8,763)   
$ (904) $80,558

      Distributions            (85)    (8,560)     ---      ---        ---     
  ---   (8,645)

      Redemption of shares     ---        ---       (2)  (6,613)       ---    
(4,002) (10,617)

      Repayment of
       Stockholder
       advances, net           ---        ---      ---      ---      8,763     
  ---    8,763

      Net income                20      1,998      ---      ---        ---     
  932    2,950
                            ------     ------   ------   ------     ------    
- - ------   ------
      BALANCE at
       June 30, 1995       $(1,795)   $78,775  $     3  $   ---    $   ---   
$(3,974) $73,009
                            ======     ======   ======   ======     ======    
======   ======
</TABLE>
<TABLE>
<CAPTION>

                                            Glenborough Realty Trust
Incorporated
                                     
- - -------------------------------------------------
                                          Common Stock     Add -
                                          ------------    itional   Deferred 
Retained
                                                 Par      Paid-in    Comp-   
Earnings
                                       Shares   Value     Capital   ensation
(Deficit)   Total
                                       -----    -----     -------   -------- 
- - -------    -----
<S>                                     <C>     <C>       <C>        <C>     
<C>       <C>
      BALANCE at
       December 31, 1995                5,754   $    6    $55,622    $   ---  $
  ---   $55,628

      Issuance of stock
       to directors                        15      ---        225       (193)  
  ---        32
      
      Dividends                           ---      ---        ---        ---  
(1,726)   (1,726)

      Net loss                            ---      ---        ---        ---  
(4,412)   (4,412)
                                      -------  -------    -------    ------- 
- - -------   -------
      Balance at
       June 30, 1996                    5,769   $    6    $55,847    $  (193)
$(6,138)  $49,522
                                      =======  =======    =======    ======= 
=======   =======

</TABLE>





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


                                         7






                         GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
                   CONSOLIDATED AND COMBINED STATEMENT OF CASH FLOWS
                   For the six months ended June 30, 1996 and 1995
                                    (in thousands)
                                     (Unaudited) 


                                              Glenborough         GRT
                                             Realty Trust     Predecessor
                                             Incorporated      Entities
                                             Consolidated      Combined
                                             June 30, 1996   June 30, 1995
                                             ------------    ------------
          Cash flows from operating
            activities:

            Net income (loss)                $   (4,412)       $   2,950
            Adjustments to reconcile net
             income (loss) to net cash
             used for operating
             activities:
              Depreciation and amortization       1,759            2,359
              Amortization of loan fees              72               46
              Gain on sale of rental property      (321)             ---
              Minority interest in income
               from operations                      243              ---
              Equity in earnings of
                Associated Companies               (969)             ---
              Consolidation costs                 6,082              ---
              Litigation costs                    1,155              ---
              Changes in certain assets and
                liabilities, net                 (4,057)         (16,635)
                                               --------         --------
              Net cash used for operating
               activities                          (448)         (11,280)
                                               --------         --------
          Cash flows from investing
            activities:
            Proceeds from sale of property        2,882              ---
            Additions to rental property           (293)          (2,765)
            Principal receipts on mortgage
              loans receivable                      252           11,891
            Investment in Associated Companies     (389)             ---
            Dividends from Associated Companies     655              ---
            Deposits on pending acquisitions,
              included in other assets             (230)             ---
                                               --------         --------
              Net cash provided by investing
               activities                         2,877            9,126
                                               --------         --------




                                    - continued -


                                          8






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
            CONSOLIDATED AND COMBINED STATEMENT OF CASH FLOWS - continued
                   For the six months ended June 30, 1996 and 1995
                                    (in thousands)
                                     (Unaudited) 

                                             Glenborough         GRT
                                            Realty Trust     Predecessor
                                            Incorporated      Entities
                                            Consolidated      Combined
                                            June 30, 1996   June 30, 1995
                                            ------------    ------------
          Cash flows from financing
           activities:

            Repayment of borrowings               (955)           (5,249)
            Payment of investor notes           (2,483)              ---
            Distribution to minority partner      (162)              ---
            Payments from Stockholder, net         ---             8,763
            Dividends and distributions         (1,726)           (8,645)
            Redemption of shares                   ---           (10,617)
                                              --------          --------
                Net cash used for
                  financing activities          (5,326)          (15,748)
                                              --------          --------
          Net decrease in cash and cash
            equivalents                         (2,897)          (17,902)

          Cash and cash equivalents, at
            beginning of period                  4,587            23,929
                                              --------          --------
          Cash and cash equivalents, at
            end of period                     $  1,690          $  6,027
                                              ========          ========
          Supplemental disclosure of
           cash flow information: 

            Cash paid for interest            $  1,349          $  1,037
                                              ========          ========














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


                                          9






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                      Notes to Consolidated Financial Statements

                                    June 30, 1996
                                     (Unaudited)

          Note 1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
                    -------------------------------------------------
          Glenborough  Realty   Trust  Incorporated  (the   "Company")  was
          organized in the State of Maryland on August 26, 1994.  It is the
          intent  of the  Company to  qualify as  a real  estate investment
          trust  ("REIT")  under the  Internal  Revenue  Code of  1986,  as
          amended (the "Code").  The Company completed a Consolidation with
          certain public California limited partnerships and other entities
          engaged  in  real   estate  activities   (the  "GRT   Predecessor
          Entities") through an  exchange of assets of  the GRT Predecessor
          Entities for 5,753,709  shares of  Common Stock  of the  Company.
          Proxy  materials were mailed to  the limited partners  of the GRT
          Predecessor  Entities  on October  29,  1995.   The  Solicitation
          period expired  on  December  28,  1995,  and  the  Consolidation
          occurred on December 31, 1995.   The Company commenced operations
          on January 1, 1996.

          To maintain the Company's  qualification as a REIT, no  more than
          50% in  value of  the outstanding  shares of  the Company  may be
          owned,  directly  or indirectly,  by  five  or fewer  individuals
          (defined   to  include   certain   entities),  applying   certain
          constructive  ownership rules.   To help ensure  that the Company
          will  not  fail this  test,  the Company s  Charter  provides for
          certain  restrictions on  the  transfer of  the  Common Stock  to
          prevent further concentration of stock ownership.  

          The Company,  through several subsidiaries,  is engaged primarily
          in  the ownership,  operation, management,  leasing, acquisition,
          expansion and development of various income-producing properties.
          The Company s major consolidated subsidiary, in which it  holds a
          1%  general  partner  interest  and  an  85.37%  limited  partner
          interest,  is  Glenborough   Properties,  L.P.  (the   "Operating
          Partnership").   The Operating Partnership, directly  and through
          various subsidiaries  in which it and the Company own 100% of the
          ownership interests, controls a total of 34 real estate  projects
          and  two   notes  receivable.    The   remaining  13.63%  limited
          partnership  interest in  the Operating  Partnership is  owned by
          GPA, Ltd.,  an affiliated partnership which  exchanged certain of
          its assets for an interest in the Operating Partnership.

          The  Company also holds 100% of the non-voting preferred stock of
          three Associated Companies:

          Glenborough  Corporation  (formerly known  as  Glenborough Realty
          Corporation) ("GC")  is the general partner  of nine partnerships
          and  provides asset  and property  management services  for these
          nine  partnerships and  two partnerships  for which  an affiliate
          serves as general  partner (the "Controlled  Partnerships").   It


                                          10






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                      Notes to Consolidated Financial Statements

                                    June 30, 1996
                                     (Unaudited)

          also  provides  property   management  services  for   a  limited
          portfolio of property owned by unaffiliated third parties.

          Glenborough   Inland   Realty   Corporation   ("GIRC")   provides
          partnership administration, asset management, property management
          and  development  services  under  a long  term  contract  to  an
          additional  group  of  partnerships   which  include  six  public
          partnerships.

          Glenborough Hotel  Group ("GHG") leases the  three Country Suites
          By Carlson hotels owned by the Company and operates them for  its
          own  account.  It also  operates three Country  Suites By Carlson
          hotels  owned by  the Controlled  Partnerships, and  operates two
          resort condominium hotels.

          The  Associated  Companies are  accounted  for  using the  equity
          method.
          In   the  opinion  of   management,  the  accompanying  unaudited
          financial statements contain all  adjustments (consisting of only
          normal  accruals)  necessary  to  present  fairly  the  financial
          position and results of operations of the Company as  of June 30,
          1996 and for the period then ended.

          Basis  of Presentation  - The  accompanying  financial statements
          present the consolidated financial position of the  Company as of
          June 30, 1996 and December 31, 1995, the consolidated  statements
          of income and cash flows of  the Company for the six months ended
          June  30, 1996  and the  combined statements  of income  and cash
          flows  of the GRT Predecessor  Entities for the  six months ended
          June 30, 1995, as the Consolidation transaction discussed in Note
          1  above  was  not  effective  until  December  31,  1995.    All
          intercompany  transactions,  receivables and  payables  have been
          eliminated in consolidation and combination.

          Reclassification -  Certain 1995 balances have  been reclassified
          to conform with the current year presentation.

          Note 2.   REFERENCE TO 1995 AUDITED FINANCIAL STATEMENTS
                    ----------------------------------------------
          These   unaudited  financial   statements  should   be  read   in
          conjunction with the  Notes to Financial  Statements included  in
          the 1995 audited financial statements.

          Note 3.   INVESTMENTS IN ASSOCIATED COMPANIES AND GLENBOROUGH
                    ---------------------------------------------------
                    PARTNERS
                    --------
          The  Company's  investments in  the  Associated  Companies  are
          accounted for on the equity method as the Company has significant

                                          11






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                      Notes to Consolidated Financial Statements

                                    June 30, 1996
                                     (Unaudited)

          ownership interests  through its  100% preferred stock  ownership
          but  does  not own  any voting  interests.   The  Company records
          earnings on its  investments in the Associated Companies equal to
          its cash flow preference, to the extent of earnings, plus its pro
          rata share of remaining earnings, based upon cash flow allocation
          percentages.   Dividends  received from the  Associated Companies
          are  recorded as a reduction  of the Company s  investments.  The
          Company's investment  in Glenborough Partners ("GP") is accounted
          for  on the cost method as the  Company holds only a 3.9% limited
          partnership interest.

          As of June  30, 1996 and  December 31, 1995  the Company had  the
          following investments  in the  Associated  Companies and  GP  (in
          thousands):
                                  GC      GIRC     GHG       GP      Total
                                ------- -------  -------  -------   ------
          Investment at
           December 31,
           1995               $  (109) $ 3,919  $ 1,368  $   585   $ 5,763

          Cash contribution        94       95      200      ---       389
          Dividends              (131)    (485)     (39)     ---      (655)
          Equity in
           earnings               258      620       91      ---       969
                               ------   ------   ------   ------    ------
          Investment at
           June 30, 1996      $   112  $ 4,149  $ 1,620  $   585   $ 6,466
                               ======   ======   ======   ======    ======

          On July  16, 1996 and July  23, 1996, the boards  of directors of
          the   Associated  Companies  declared  the  following  respective
          dividends to be made in July 1996 (in thousands):
                                           GC      GIRC     GHG      Total
                                        -------  -------  -------   ------
          Preferred dividends
           to the Company               $    4   $    4   $    7    $   15
          Additional dividends
           to the Company                  319      317       20       656
                                        ------   ------   ------    ------
          Total dividends
           to the Company                  323      321       27       671
          Dividends to others               17       17        6        40
                                        ------   ------   ------    ------
          Total dividends               $  340   $  338   $   33    $  711
                                        ======   ======   ======     =====


                                          12






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                      Notes to Consolidated Financial Statements

                                    June 30, 1996
                                     (Unaudited)

          Financial statements and notes thereto of Glenborough Hotel Group
          follow Note 7 of the Company's Notes to Financial Statements.

          Note 4.   STOCK COMPENSATION PLAN
                    -----------------------
          The Company  has adopted  an employee  stock incentive  plan (the
          "Incentive Plan"), approved by the Stockholders at the  Company's
          1996 Annual Meeting, to enable certain executive officers and key
          employees of the Company  to participate in the ownership  of the
          Company.

          The purpose  of the Incentive Plan is  to attract and retain high
          quality executive officers and other key employees and to provide
          an opportunity  for the executive  officers and key  employees to
          benefit from stock price  appreciation that generally accompanies
          improved   financial  performance,  which  the  Company  believes
          increases incentives  to contribute to the  Company's success and
          prosperity.   Under the Incentive Plan,  incentive stock options,
          nonqualified stock options,  restricted stock, performance  units
          and stock  appreciation rights  may be  awarded to  eligible plan
          participants.

          680,000  shares of  Common Stock  (comprising 10.7% of  the total
          number of issued and outstanding  shares of the Company including
          shares  issuable  to   exchange  for  units   of  the   Operating
          Partnership) have been reserved for issuance under the  Incentive
          Plan.  The  Incentive Plan  will remain  in effect  for 10  years
          unless  terminated  earlier by  the  Board  of  Directors.    The
          Incentive  Plan is  administered by  the Compensation  Committee,
          which  is  composed  of  two or  more  Independent  Directors who
          qualify as  disinterested administrators under Rule  16b-3 (b) of
          the  Exchange Act, and who will determine the eligibility for the
          Incentive Plan and the amounts of any awards  to be granted under
          it.   The  Company intends  that the  Incentive Plan  satisfy the
          necessary  criteria  to  ensure  that  compensation to  executive
          officers and key employees  under the plan are deductible  by the
          Company.

          The  options  granted  under  the Incentive  Plan  may  either be
          "incentive"  stock options  under  Section  422  of the  Code  or
          "nonqualified"  stock   options.    The   Compensation  Committee
          determines the term of  each option granted, however the  term of
          an incentive  option may not be  greater than ten years  (or five
          years, in the  case of a grantee possessing more  than 10% of the


                                          13






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                      Notes to Consolidated Financial Statements

                                    June 30, 1996
                                     (Unaudited)

          combined  voting  power of  the Company  or  an Affiliate).   The
          exercise price of any option granted under the Incentive Plan may
          not  be less than the fair market value of the Common Stock as of
          the  date the option  is granted, and  the Compensation Committee
          may, in its  discretion and with  the grantee's consent,  cancel,
          substitute or  accelerate the  options  or extend  the  scheduled
          expiration date on any of the  options.  In addition, no  options
          will be granted by the Company for an exercise price of less than
          $15 per share of Common Stock prior to December 31, 1996.

          In  accordance with the approved Incentive Plan, on May 30, 1996,
          the Stockholders approved the granting of 5,000 shares  of Common
          Stock  to each of the three non-employee directors.  These shares
          vest,  as  to   any  director  only   if  such  director   serves
          continuously  for a  period  of two  years,  and are  not  freely
          tradeable.  The market value  of the shares at the date  of grant
          has been recorded  as deferred compensation  in the  accompanying
          financial statements and will be charged to earnings ratably over
          the vesting period.

          The Incentive Plan may also include some or all  of the following
          types of  incentive compensation:  restricted  shares subject  to
          forfeiture,  performance  awards based  on  specified performance
          targets,  stock  appreciation  rights and  any  other stock-based
          awards.

          Note 5.   LITIGATION SETTLEMENT
                    ---------------------
          Prior to the completion  of the Consolidation, two  lawsuits were
          filed  in 1995 contesting the fairness  of the Consolidation, one
          in  California state  court  and  one  in  federal  court.    The
          complaints in both actions alleged, among other things,  breaches
          by the defendants of fiduciary duties and inadequate disclosures.
          The  state  court  action  was settled,  and  the  settlement was
          approved by the state court despite objections by certain members
          of  the class,  who  subsequently filed  notice  that they  would
          appeal  the approval of  the settlement.  The  appeal has not yet
          been filed.  Pursuant to the terms of the settlement in the state
          court action, pending the appeal, the Company has  paid one-third
          of the $855,000 settlement amount and the remaining two-thirds is
          being  held in  escrow.   In  the federal  action,  the court  in
          December of 1995  deferred all further proceeds  pending a ruling
          in  the state court action.   Following the  state court decision
          approving the  settlement,  the  defendants  filed  a  motion  to
          dismiss   the  federal   court  action.     Given   the  inherent
          uncertainties of litigation,  there can be no  assurance that the
          ultimate  outcomes  of these  actions  will be  favorable  to the
          Company. 


                                          14




                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                      Notes to Consolidated Financial Statements

                                    June 30, 1996
                                     (Unaudited)

          Note 6.   PROPERTY SALES AND ACQUISITIONS
                    -------------------------------
          On June 4, 1996, the Company sold the two self-storage facilities
          held in its industrial portfolio.  The sales  price for these two
          facilities  was  $2,900,000.   The  sales  generated  a  gain  of
          $321,000 and  cash proceeds  of $2,882,000.   In  connection with
          this  sale $790,000 was paid  down on the  Company's secured bank
          line.

          The Company has signed  three letters of intent and  two purchase
          agreements and is  in varying stages  of final documentation  and
          acquisition  of 17  properties  located in  ten states  from four
          sellers for securities, cash and payoff or assumption of debt, as
          discussed below.

          On July 15, 1996, the Company's Operating  Partnership acquired a
          23-story, 272,443 square foot office building known as University
          Club Tower  (the "UCT Property"), for  total consideration valued
          at $18,600,000,  which comprised  (i) assumption  of debt  in the
          amount  of $18,250,000, which was  paid off with  proceeds of the
          Company's  new  line  of  credit  from  Wells  Fargo  Bank,  N.A.
          (discussed below), and (ii) 23,333 new limited partnership  units
          ("Units") issued  by the Operating Partnership  having an initial
          redemption value of  $350,000 (based  on a $15  per Unit  value).
          The transaction  was structured as a  contribution of partnership
          interests in University  Club Tower Associates  to the  Operating
          Partnership, by Robert Batinovich (Chairman, President and  Chief
          Executive Officer of the Company) and by GPA, Ltd., a partnership
          in  which  certain  executive  officers  of the  Company  hold  a
          substantial indirect interest, in exchange for the Units.

          In  August, 1996,  the Company  expects to  acquire  a two-story,
          40,545 square foot  suburban office building, referred  to as the
          Bond  Street  Property, from  GPA Ltd.,  subject  to a  number of
          significant  conditions, for  a  total  of $3,150,000  comprising
          Units and assumption of debt.  

          The  Company has  entered into a  letter of  intent to  acquire a
          portfolio  of  13  industrial,  office,  retail  and  multifamily
          properties  located   in  seven  states.     If  completed,  such
          transaction would add  approximately 866,010 square  feet of  net
          rentable area and 538 residential  units to the Company's current
          property  portfolio.     The  total  purchase   price  would   be
          approximately  $46,000,000,  comprising Units  and  assumption of
          debt.   Acquisition of these properties is subject to a number of
          contingencies  including, among other  things, completion  of due
          diligence  and  customary closing  conditions.   There can  be no
          assurance that these properties  will ultimately  be acquired  by
          the Company.



                                          15




                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                      Notes to Consolidated Financial Statements

                                    June 30, 1996
                                     (Unaudited)


          In August,  1996,  the Company  (i)  acquired a  64-room  limited
          service  hotel  in San  Antonio,  Texas,  and  (ii)  expanded  an
          existing   shopping   center   in   Tampa,   Florida   through  a
          sale/leaseback with the center's anchor  tenant.  The Company  is
          committed  to   investing  an   additional   $1,760,000  in   the
          supermarket property upon completion of certain expansion related
          improvements anticipated in mid-1997.

          The Company  has entered into  two new financing  agreements with
          Wells  Fargo Bank,  N.A. ("Wells  Fargo").   The  first financing
          agreement  (the "Facility")  is a  $50,000,000 secured  revolving
          line of credit to replace an existing $10,000,000 line of credit.
          The Facility is secured by first mortgages on selected properties
          with  full recourse to the Company and availability is limited to
          the borrowing  base provided by  these properties.   The Facility
          has a  term of two years,  subject to annual extensions.   At the
          Company's option, the Facility  will bear interest at  LIBOR plus
          2.375% or at a base rate.  The base rate is based upon the higher
          of Wells Fargo's  prime rate plus 0.5% or  the Federal Funds Rate
          plus 1.0%.  The second financing arrangement (the "Term Loan") is
          a  two-year  term loan  in the  amount  of $6,100,000  that bears
          interest at  the same rate as the Facility and will be secured by
          first  mortgage liens  on 10 "QuikTrip"  facilities owned  by the
          Company.   The  combined  proceeds  of  the  fundings  under  the
          Facility and the Term  Loan loans were $28,400,000, of  which the
          Company  applied  $18,300,000  to  the  acquisition  of  the  UCT
          Property, $9,200,000  to the repayment of  the outstanding amount
          under the existing line  of credit, and the balance to  loan fees
          and closing costs.   Initial funding under the Facility  and full
          disbursement of the Term Loan occurred on July 15, 1996.  On July
          29, 1996, the Company funded  an additional $3,800,000 under  the
          Facility which was applied toward the purchase of the  properties
          described above.

          Note 7.   DECLARATION OF DIVIDENDS
                    ------------------------
          On  April 24, 1996, the  Company's Board of  Directors declared a
          dividend for the first  quarter of $0.30 per share  or $1,726,000
          which was paid  on May 13, 1996 to Stockholders  of record at the
          close of  business on May 6,  1996.  Such dividend  was made from
          the Company's cash reserves  at March 31, 1996 combined  with the
          first quarter dividends received from the Associated Companies.

          On July 24,  1996, the  Company's Board of  Directors declared  a
          dividend  for the second quarter of $0.30 per share or $1,731,000
          payable on August 14, 1996 to Stockholders of record at the close
          of business on August 5, 1996.  Such dividends will be  made from
          the Company's cash reserves at June  30, 1996  combined with  the
          dividends received from the Associated Companies as was discussed
          in Note 3.

                                          16





                               GLENBOROUGH HOTEL GROUP
                              CONSOLIDATED BALANCE SHEET
                         (in thousands, except share amounts)
                                     (Unaudited) 

                                                                 June 30,
                                                                   1996
                                                                 --------
          ASSETS
           Rental property and equipment, net of
             accumulated depreciation of $101                  $     184
           Investments in management contracts, net                  468
           Cash and cash equivalents                                 422
           Investment in Atlantic Pacific Assurance
             Company, Limited                                        755
           Other assets                                              494
                                                                --------
              TOTAL ASSETS                                     $   2,323
                                                                ========
          LIABILITIES
           Mortgage loan                                       $      73
           Accrued lease expense                                     286
           Other liabilities                                         309
                                                                --------
             Total liabilities                                       668
                                                                --------

          STOCKHOLDERS' EQUITY
           Common stock (1,000 shares)                                20
           Non-Voting preferred stock (50 shares)                    ---
           Additional paid-in capital                              1,568
           Retained earnings                                          67
                                                                --------
             Total stockholders' equity                            1,655
                                                                --------
              TOTAL LIABILITIES AND
               STOCKHOLDERS' EQUITY                            $   2,323
                                                                ========
















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


                                          17






                               GLENBOROUGH HOTEL GROUP
                          CONSOLIDATED STATEMENTS OF INCOME
                                    (in thousands)
                                     (Unaudited) 

                                                Three Months    Six Months
                                                   Ended          Ended
                                                  June 30,       June 30,
                                                    1996           1996
                                                ------------   -----------
          REVENUES
            Room revenue                        $  1,669        $  3,584
            Fees and reimbursements                  633           1,183
            Other revenue                            160             239
                                                 -------         -------
          Total revenue                            2,462           5,006
                                                 -------         -------
          EXPENSES
            Leased Hotel Properties
            -----------------------
              Room expenses                          416             992
              Lease payments to an affiliate         585           1,268
              Sales and marketing to an affiliate    196             381
              Property general and administrative    206             369
              Other operating expenses               258             448
            Managed Hotel Properties
            ------------------------
              Salaries and benefits                  436             837
            Other Expenses
            --------------
              General and administrative             235             466
              Depreciation and amortization           24              49
              Interest expense                         2               3
                                                 -------         -------
                 Total expense                     2,358           4,813
                                                 -------         -------
          Income from operations before provision
            for income taxes                         104             193

          Provision for income taxes                 (36)            (76)
                                                 -------         -------
          Net income                             $    68         $   117
                                                 =======         =======











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


                                          18






                               GLENBOROUGH HOTEL GROUP
                           CONSOLIDATED STATEMENT OF EQUITY
                        For the six months ended June 30, 1996
                            (in thousands, except shares)
                                     (Unaudited)

<TABLE>
<CAPTION>

                                   Preferred Stock Common Stock       Add -
                                   --------------- -------------     itional 
Retained
                                               Par             Par   Paid-in 
Earnings
                                    Shares   Value  Shares   Value   Capital 
(Deficit)  Total
                                    ------   -----  ------   -----   -------  
- - -------   -----
<S>                                    <C>  <C>      <C>    <C>      <C>      
<C>      <C>
      BALANCE at
       December 31, 1995                50  $  ---   1,000  $   20   $ 1,368  
$   ---  $1,388

      Additional paid-
       in capital                      ---     ---     ---     ---       200   
   ---     200

      Dividends                                                                
   (50)    (50)

      Net income                       ---     ---     ---     ---       ---   
   117     117
                                    ------  ------  ------  ------    ------   
- - ------  ------
      Balance at
       June 30, 1996                    50  $  ---   1,000  $   20   $ 1,568  
$    67  $1,655
                                    ======  ======  ======  ======    ======   
======  ======

</TABLE>


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



                                          19






                               GLENBOROUGH HOTEL GROUP
                         CONSOLIDATED STATEMENT OF CASH FLOWS
                                    (in thousands)
                                     (Unaudited) 

                                                                Six Months
                                                                  Ended
                                                                 June 30,
                                                                   1996
                                                               -----------
          Cash flows from operating activities:
            Net income                                        $      117
            Adjustments to reconcile net
             income to net cash provided by
             operating activities:
               Depreciation and amortization                          49
               Changes in certain assets and
                 liabilities                                          96
                                                                --------
               Net cash provided by operating
                 activities                                          262
                                                                --------
          Cash flows from investing activities:
            Additions to rental property and equipment               (10)
                                                                --------

               Net cash used for investing activities                (10)
                                                                --------

          Cash flows from financing activities:
            Capital contributions                                    200
            Dividends                                                (50)
            Repayment of borrowings                                  (13)
                                                                --------
               Net cash provided by financing activities             137
                                                                --------
            Net increase in cash                                     389

            Cash and cash equivalents at
             beginning of period                                      33
                                                                --------
            Cash and cash equivalents at
             end of period                                     $     422
                                                                ========
          Supplemental disclosure of
            cash flow information:

               Cash paid for interest                          $       3
                                                                ========





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


                                          20






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    June 30, 1996
                                     (Unaudited)

          Note 1.   ORGANIZATION
                    ------------
          Glenborough  Hotel Group  ("GHG") was  organized in the  state of
          Nevada  on September  23,  1991.   GHG  currently operates  hotel
          properties owned by Glenborough Realty Trust Incorporated ("GRT")
          under three separate  percentage leases and  manages three  hotel
          properties  owned  by  two  partnerships  whose managing  general
          partner  is Glenborough  Corporation.   GRT owns  100% of  the 50
          shares   of  non-voting   preferred  stock   of  GHG   and  three
          individuals, including one executive officer of GRT,  each own 33
          1/3% of the 1,000 shares of voting common stock of GHG.

          GHG also owns  approximately 80%  of the common  stock of  Resort
          Group,  Inc. ("RGI").   RGI  manages homeowners  associations and
          rental  pools   for  two  beachfront  resort   condominium  hotel
          properties and  owns six  units at  one of  the properties.   GHG
          receives  100%  of the  earnings  of  RGI  and  consolidates  its
          operations with its own.

          GHG also owns  94% of  the outstanding common  stock of  Atlantic
          Pacific  Holdings, Ltd.,  the sole  owner of  100% of  the common
          stock of Atlantic Pacific Assurance Company, Limited ("APAC"),  a
          Bermuda corporation formed to underwrite certain insurable  risks
          of  certain   of  GRT's  predecessor  partnerships   and  related
          entities.   APAC  no  longer  underwrites  any  business  and  is
          expected  to be  liquidated  in  1997.    GHG  accounts  for  its
          investment in APAC using  the cost method due to  its anticipated
          liquidation.
          
          In  the   opinion  of  management,   the  accompanying  unaudited
          financial statements contain all  adjustments (consisting only of
          normal  accruals) necessary  to present fairly,  the consolidated
          financial position and consolidated results of operations of  GHG
          as of June 30, 1996 and for the period then ended.

          Note 2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
                    ------------------------------------------
          Basis  of Presentation  - The  accompanying financial  statements
          present  the consolidated financial position of GHG and RGI as of
          June 30, 1996 and the consolidated results of operations and cash
          flows of GHG and RGI for the six months ended June 30, 1996.  All
          intercompany  transactions, receivables  and  payables have  been
          eliminated in the consolidation.

          Pervasiveness  of  Estimates  -   The  preparation  of  financial
          statements  in  conformity  with  generally  accepted  accounting
          principles requires management to make  estimates and assumptions
          that affect  the reported amounts  of assets and  liabilities and
          disclosure of  contingent assets and  liabilities at the  date of
          the financial statements and the results of operations during the



                                          21






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    June 30, 1996
                                     (Unaudited)

          reporting  period.    Actual  results  could  differ  from  those
          estimates.

          Rental  Property  to be  Held and  Used  - Rental  properties are
          stated at cost unless circumstances indicate  that cost cannot be
          recovered, in which case,  the carrying value of the  property is
          reduced to estimated fair value.

          Depreciation is provided using the  straight line method over the
          useful lives of the respective assets.

          Investments in Management  Contracts - Investments in  management
          contracts are recorded at  cost and are amortized on  a straight-
          line basis over seven years.

          Cash Equivalents  - The Company  considers short-term investments
          (including certificates  of deposit)  with  a maturity  of  three
          months or less at the time of investment to be cash equivalents.

          Note 3.   RENTAL PROPERTY, NET
                    --------------------
          Rental  property and  equipment of  $285,000, net  of accumulated
          depreciation  of  $101,000 at  June 30,  1996 represents  the six
          condominium hotel units  owned by  RGI as well  as furniture  and
          fixtures in GHG's corporate offices.  The six units owned by  RGI
          participate in a  resort rental  program on an  "at will"  basis,
          whereby  there  is   no  fixed  term  of   participation.    Such
          participation generated approximately $18,000 of net  rental pool
          profit and  approximate cash flow of $9,000  after deductions for
          capital reserves for the six months ended June 30, 1996.

          Note 4.   INVESTMENTS IN MANAGEMENT CONTRACTS, NET
                    ----------------------------------------
          Investments  in  management  contracts  reflects  the unamortized
          portion of  the  management  contracts RGI  holds  with  the  two
          beachfront   resort  condominium   hotel   properties  for   both
          management  of the  homeowners associations  and the  rental pool
          programs.

          Note 5.   MORTGAGE LOAN
                    -------------
          Mortgage loan of $73,000  represents the debt secured by  the six
          condominium hotel units owned  by RGI.  Such debt  bears interest
          at  7% payable in monthly  installments of principal and interest
          totaling $2,304 and matures June 30, 1999.


          Note 6.   THE PERCENTAGE LEASES
                    ---------------------
          GHG is leasing  the three hotels owned by GRT for  a term of five
          years pursuant  to percentage leases  ("Percentage Leases") which


                                          22






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    June 30, 1996
                                     (Unaudited)

          provide  for  rent equal  to  the greater  of the  Base  Rent (as
          defined  in the  lease) or  a specified  percentage of  rent (the
          "Percentage  Rent").  Each hotel is separately leased to GHG (the
          "lessee").  The lessee's ability to make rent payments will, to a
          large  degree, depend on its  ability to generate  cash flow from
          the operations of the hotels.  Each Percentage Lease contains the
          provisions described below.

          Each Percentage  Lease has a  non-cancelable term of  five years,
          subject  to earlier  termination upon  the occurrence  of certain
          contingencies described  in the  Percentage  Lease.   The  lessee
          under the  Percentage Lease has  one five-year renewal  option at
          the then current fair market rent.

          During the term of each Percentage Lease, the lessee is obligated
          to pay  the greater of Base  Rent or Percentage Rent.   Base Rent
          accrues   and  is  required  to   be  paid  monthly  in  advance.
          Percentage
          Rent  is  calculated by  multiplying  fixed  percentages by  room
          revenues for each of the three hotels; the applicable  percentage
          changes  when  revenue exceeds  a  specified  threshold, and  the
          threshold may be adjusted annually  in accordance with changes in
          the applicable CPI.  Percentage Rent is due quarterly.

          The  table  below  sets  forth  the  annual  Base  Rent  and  the
          Percentage Rent formulas for each of the three hotels.



























                                          23






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    June 30, 1996
                                     (Unaudited)

                             Hotel Lease Rent Provisions

                                             Rent
                                           Incurred
                               Initial      For the         Annual
                               Annual     Six months      Percentage
                                Base         ended           Rent
            Hotel               Rent     June 30, 1996     Formulas
           --------           --------  --------------    ----------

              
          Ontario, CA       $ 240,000    $ 195,000    24% of the first
                                                      $1,575,000 of room
                                                      revenue plus 40% of
                                                      room revenue above
                                                      $1,575,000 and 5% of
                                                      other revenue 

          Arlington, TX       360,000      358,000    27% of the first
                                                      $1,600,000 of room
                                                      revenue plus 42% of
                                                      room revenue above
                                                      $1,600,000 and 5% of
                                                      other revenue

          Tucson, AZ          600,000      715,000    40% of the first
                                                      $1,350,000 of room
                                                      revenue plus 46% of
                                                      room revenue above
                                                      $1,350,000 and 5% of
                                                      other revenue

          Other than  real estate  and  personal property  taxes,  casualty
          insurance, a  fixed capital improvement allowance and maintenance
          of underground  utilities and structural elements,  which are the
          responsibility of  GRT, the Percentage Leases  require the Lessee
          to pay rent, insurance, all costs, salaries, and expenses and all
          utility  and other  charges  incurred  in  the operation  of  the
          hotels.

          Note 7.   DECLARATION OF DIVIDENDS
                    -------------------------
          On  April  23,  1996, the  board  of  directors  of GHG  declared
          dividends for the first  quarter of $50,000 of which  $39,400 was
          made to GRT as  the preferred stockholder and the balance  to the
          holders of GHG's common stock.

          Only  July 23,  1996,  the board  of  directors of  GHG  declared
          dividends for the second quarter of $33,000 of which $27,000 will
          be made  to GRT as the  preferred stockholder and the  balance to
          the holders of GHG's common stock.


                                          24




          Item 2.   Management's  Discussion  and  Analysis   of  Financial
                    Condition and Results of Operations

          GLENBOROUGH  REALTY  TRUST   INCORPORATED  AND  GRT   PREDECESSOR
          ENTITIES

          Statements contained in this Item 2, "Management's Discussion and
          Analysis of Financial Conditions and Results of Operations",  and
          elsewhere in this  Quarterly Report  on Form 10-Q  which are  not
          historical   facts  may   be  forward-looking   statements.  Such
          statements are  subject to certain risks  and uncertainties which
          could cause  actual  results  to  differ  materially  from  those
          projected, including, but not limited to, those risks and special
          considerations set forth  in the Company's  other Securities  and
          Exchange Commission filings.  Readers are cautioned  not to place
          undue  reliance on  these forward-looking statements  which speak
          only as of the date hereof.  The Company undertakes no obligation
          to  publicly release the result of any revision to these forward-
          looking  statements  which  may  be  made to  reflect  events  or
          circumstances after the date hereof or to reflect  the occurrence
          of unanticipated events.

          Background
          ----------
          Glenborough Realty Trust Incorporated (the "Company") is a  self-
          administered and self-managed equity real estate investment trust
          ("REIT")  engaged   primarily   in  the   ownership,   operation,
          management, leasing  and acquisition of various  types of income-
          producing properties.  As of June 30, 1996 and  December 31, 1995
          the  Company  owned  and  operated  34  and  36  income-producing
          properties,   respectively,   (the  "Properties,"   and   each  a
          "Property") and held  two mortgage receivables.   The  Properties
          currently owned by the Company are comprised  of eight industrial
          Properties, 19 retail Properties,  one residential Property, four
          hotel Properties and two office Properties, located in 17 states.
          During  1996, two industrial  buildings (self-storage facilities)
          were sold by the Company.

          The Company was incorporated  in the state of Maryland  on August
          26,  1994.   On  December  31,  1995,  the  Company  completed  a
          consolidation   (the   "Consolidation")   in  which   Glenborough
          Corporation,  a California  corporation  ("GC") and  eight public
          limited  partnerships (the "Partnerships") collectively, the "GRT
          Predecessor  Entities", merged  with and  into the Company.   The
          Company (i) issued shares  (the "Shares") of the $.001  par value
          Common Stock of the  Company to the Partnerships in  exchange for
          the net assets of the Partnerships; (ii) merged with GC, with the
          Company being the surviving entity; (iii) acquired an interest in
          three companies  (the "Associated Companies")  that provide asset
          and property management services, as  well as other services; and
          (iv)  through  a  subsidiary  operating  partnership, Glenborough
          Properties,   L.P.   (the   "Operating  Partnership"),   acquired
          interests in  certain warehouse distribution facilities from GPA,
          Ltd.,  a California limited partnership  ("GPA").    A portion of
          the  Company's operations  are  conducted  through the  Operating
          Partnership, of which the Company is the sole general partner and


                                          25






          in  which the limited partner  interests not held  by the Company
          are held by GPA at June 30, 1996 (see further  discussion below).
          The Company operates the assets acquired in the Consolidation and
          intends  to invest  in  income-producing  property  directly  and
          through joint ventures.   In addition,  the Associated  Companies
          may acquire  general  partner  interests  in  other  real  estate
          limited partnerships.  The  Company intends to qualify as  a REIT
          under the Internal Revenue Code of 1986, as amended.  The  common
          stock of  the Company (the "Common  Stock") is listed  on the New
          York Stock Exchange ("NYSE") under the trading symbol "GLB".

          The Company's  principal business  objectives  are to  achieve  a
          stable  and   increasing  source  of  cash   flow  available  for
          distribution to Stockholders.  By achieving these objectives, the
          Company will seek to raise Stockholder value over time. 

          Liquidity and Capital Resources

          General
          -------
          Historically  for  the  Partnerships,  the  principal  sources of
          funding for the acquisition of Properties was the sale of limited
          partnership   interests  in   the   Partnerships  and   permanent
          financing.   The Company intends  to rely upon  cash generated by
          operations, permanent  debt financing, public debt  and equity as
          its funding sources for acquisition, expansion and renovation  of
          Properties.

          The Company expects to meet its short-term liquidity requirements
          generally through its initial working capital and cash  generated
          by operations.  As of June 30, 1996, the Company  had no material
          commitments  for  capital  improvements  (see  below).    Planned
          capital improvements  consist  only of  tenant  improvements  and
          other expenditures necessary to lease and maintain the Properties
          and  furniture fixtures  and building  improvements at  the Hotel
          Properties.   The  Company believes  that its  cash generated  by
          operations has been and will continue to be adequate to meet both
          operating  requirements  and dividends  in  accordance  with REIT
          requirements  in both the short-term and the long-term.  However,
          there  can  be   no  assurance  that  the  Company's  results  of
          operations  will  not  fluctuate  in  the  future  and  at  times
          negatively affect its ability to meet its operating  requirements
          and to declare dividends on a regular basis.

          The Company  expects to meet  certain of its  long-term liquidity
          requirements,  such  as  scheduled debt  maturities  and possible
          acquisitions,   through  a  combination   of  cash  generated  by
          operations, long-term  secured and  unsecured borrowings  and the
          issuance of debt and equity securities of the Company.

          The Company adopted  Statement of Financial  Accounting Standards
          (SFAS) No.  121, "Accounting for Impairment  of Long-Lived Assets
          and Long-Lived Assets to Be Disposed Of" in the fourth quarter of
          1995.   The  adoption of  SFAS No.  121 did  not have  a material
          effect on  the  recorded  amounts  of  the  Company's  long-lived
          assets, its financial position or results of operations. 


                                          26






          In April and July 1996, the boards of directors of the Associated
          Companies declared  dividends which were  made in April  and July
          1996  in the cumulative amounts of $478,000, $848,000 and $83,000
          by  GC, GIRC  and  GHG, respectively.    Of such  dividends,  the
          cumulative  amounts  received  by  the  Company   were  $454,000,
          $806,000 and $66,000 from GC, GIRC and GHG, respectively.

          On  April 24, 1996, the  Company's Board of  Directors declared a
          dividend for the first  quarter of $0.30 per share  or $1,726,000
          which  was paid on May 13, 1996  to Stockholders of record at the
          close of  business on May 6,  1996.  Such dividend  was made from
          the Company's cash reserves  at March 31, 1996 combined  with the
          dividends received  from the  Associated Companies,  as discussed
          above.

          On July 24,  1996, the  Company's Board of  Directors declared  a
          dividend  for the second quarter of $0.30 per share or $1,731,000
          payable on August 14, 1996 to Stockholders of record at the close
          of business on August 5, 1996.  Such dividends will  be made from
          the  Company's cash reserves at  June 30, 1996  combined with the
          dividends received from the Associated Companies as was discussed
          above.

          On June 4, 1996, the Company sold the two self-storage facilities
          held  in its industrial portfolio.  The sales price for these two
          facilities  was $2,900,000.    The  sales  generated  a  gain  of
          $321,000 and  cash proceeds  of $2,882,000.   In  connection with
          this  sale $790,000 was paid  down on the  Company's secured bank
          line.

          The Company has signed  three letters of intent and  two purchase
          agreements and  is in varying  stages of final  documentation and
          acquisition of  17  properties located  in ten  states from  four
          sellers for securities, cash and payoff or assumption of debt, as
          discussed below.

          On July 15, 1996, the Company's  Operating Partnership acquired a
          23-story, 272,443 square foot office building known as University
          Club Tower  (the "UCT Property"), for  total consideration valued
          at $18,600,000,  which comprised  (i) assumption  of debt in  the
          amount  of $18,250,000, which was  paid off with  proceeds of the
          Company's  new  line  of  credit  from  Wells  Fargo  Bank,  N.A.
          (discussed below), and (ii) 23,333 new limited partnership  units
          ("Units") issued  by the Operating Partnership  having an initial
          redemption value of  $350,000 (based  on a $15  per Unit  value).
          The transaction  was structured as a  contribution of partnership
          interests in University  Club Tower Associates  to the  Operating
          Partnership, by Robert Batinovich  (Chairman, President and Chief
          Executive Officer of the Company) and by GPA, Ltd., a partnership
          in  which  certain  executive  officers of  the  Company  hold  a
          substantial indirect interest, in exchange for the Units.

          In August,  1996, the  Company expects  to  acquire a  two-story,
          40,545 square foot  suburban office building, referred  to as the
          Bond  Street  Property, from  GPA Ltd.,  subject  to a  number of



                                          27






          significant  conditions, for  a  total  of $3,150,000  comprising
          Units and assumption of debt.

          The  Company has  entered into  a letter  of intent to  acquire a
          portfolio  of  13  industrial,  office,  retail  and  multifamily
          properties  located   in  seven  states.     If  completed,  such
          transaction would add  approximately 866,010 square  feet of  net
          rentable area  and 538 residential units to the Company's current
          property  portfolio.     The  total  purchase   price  would   be
          approximately  $46,000,000,  comprising Units  and  assumption of
          debt.  Acquisition of these properties  is subject to a number of
          contingencies  including, among other  things, completion  of due
          diligence  and customary  closing conditions.   There  can  be no
          assurance that these  properties will ultimately  be acquired  by
          the Company.

          In  August, 1996,  the  Company (i)  acquired  a 64-room  limited
          service  hotel  in  San  Antonio, Texas,  and  (ii)  expanded  an
          existing   shopping   center   in   Tampa,   Florida  through   a
          sale/leaseback  with the center's anchor tenant.   The Company is
          committed   to  investing   an   additional  $1,760,000   in  the
          supermarket property upon completion of certain expansion related
          improvements anticipated in mid-1997.

          The Company has  entered into two  new financing agreements  with
          Wells Fargo  Bank, N.A.  ("Wells Fargo").    The first  financing
          agreement  (the "Facility")  is a  $50,000,000 secured  revolving
          line of credit to replace an existing $10,000,000 line of credit.
          The Facility is secured by first mortgages on selected properties
          with  full recourse to the Company and availability is limited to
          the borrowing base  provided by these  properties.  The  Facility
          has a  term of two years,  subject to annual extensions.   At the
          Company's option, the Facility will  bear interest at LIBOR  plus
          2.375% or at a base rate.  The base rate is based upon the higher
          of Wells  Fargo's prime rate plus 0.5%  or the Federal Funds Rate
          plus 1.0%.  The second financing arrangement (the "Term Loan") is
          a  two-year  term loan  in the  amount  of $6,100,000  that bears
          interest at the same rate as  the Facility and will be secured by
          first mortgage  liens on  10 "QuikTrip" facilities  owned by  the
          Company.    The combined  proceeds  of  the  fundings  under  the
          Facility and the Term  Loan loans were $28,400,000, of  which the
          Company  applied  $18,300,000  to  the  acquisition  of  the  UCT
          Property, $9,200,000  to the repayment of  the outstanding amount
          under the existing  line of credit, and the balance  to loan fees
          and closing costs.   Initial funding under the Facility  and full
          disbursement of the Term Loan occurred on July 15, 1996.  On July
          29,  1996, the Company funded an  additional $3,800,000 under the
          Facility  which was applied toward the purchase of the properties
          described above.

          The  Company has adopted  an employee  stock incentive  plan (the
          "Incentive Plan"), approved by the Stockholders at the  Company's
          1996 Annual Meeting, to enable certain executive officers and key
          employees of the Company  to participate in the ownership  of the
          Company.



                                          28






          The purpose of the Incentive  Plan is to attract and retain  high
          quality executive officers and other key employees and to provide
          an  opportunity for the  executive officers and  key employees to
          benefit from  stock price appreciation that generally accompanies
          improved  financial  performance,   which  the  Company  believes
          increases incentives  to contribute to the  Company's success and
          prosperity.   Under the Incentive Plan,  incentive stock options,
          nonqualified stock  options, restricted stock,  performance units
          and stock  appreciation rights  may be  awarded to  eligible plan
          participants.

          680,000 shares  of Common  Stock (comprising 10.7%  of the  total
          number of issued  and outstanding shares of the Company including
          shares  issuable  to   exchange  for  units   of  the   Operating
          Partnership) have been reserved for issuance under the  Incentive
          Plan.   The Incentive  Plan will  remain in  effect for  10 years
          unless  terminated earlier  by  the  Board  of  Directors.    The
          Incentive  Plan is  administered by  the  Compensation Committee,
          which  is  composed  of two  or  more  Independent Directors  who
          qualify as  disinterested administrators under Rule  16b-3 (b) of
          the  Exchange Act, and who will determine the eligibility for the
          Incentive Plan and the amounts of  any awards to be granted under
          it.   The  Company intends  that the  Incentive Plan  satisfy the
          necessary  criteria  to  ensure  that compensation  to  executive
          officers and key employees  under the plan are deductible  by the
          Company.

          The  options  granted  under the  Incentive  Plan  may either  be
          "incentive" stock  options  under  Section  422 of  the  Code  or
          "nonqualified"   stock  options.     The  Compensation  Committee
          determines the term of  each option granted, however the  term of
          an incentive option may  not be greater than  ten years (or  five
          years, in the case of  a grantee possessing more than 10%  of the
          combined  voting  power of  the Company  or  an Affiliate).   The
          exercise price of any option granted under the Incentive Plan may
          not be less than the fair market value of  the Common Stock as of
          the date the  option is granted,  and the Compensation  Committee
          may, in  its discretion and  with the grantee's  consent, cancel,
          substitute or  accelerate the  options  or extend  the  scheduled
          expiration  date on any of the  options.  In addition, no options
          will be granted by the Company for an exercise price of less than
          $15 per share of Common Stock prior to December 31, 1996.

          In  accordance with the approved Incentive Plan, on May 30, 1996,
          the Stockholders approved the granting  of 5,000 shares of Common
          Stock  to each of the three non-employee directors.  These shares
          vest,  as   to  any  director   only  if  such   director  serves
          continuously  for a  period  of two  years,  and are  not  freely
          tradeable.   The market value of the  shares at the date of grant
          has been recorded  as deferred compensation  in the  accompanying
          financial statements and will be charged to earnings ratably over
          the vesting period.

          The Incentive Plan may  also include some or all of the following
          types  of incentive  compensation: restricted  shares subject  to
          forfeiture,  performance awards  based  on specified  performance


                                          29






          targets,  stock appreciation  rights  and  any other  stock-based
          awards.

          Results of Operations

          Certain components of the Company's results of operations are not
          comparable to those of the GRT Predecessor Entities.  The primary
          reason  for  the difference  is the  segregation  in 1996  of the
          operations  (management  fees  and  reimbursements,  as  well  as
          related expenses) of GHG, GIRC and GC (the Associated Companies),
          all of which were  combined in the GRT Predecessor  Entities 1995
          financial  statements.   Effective January  1, 1996,  the Company
          owns  100% of  the preferred  stock in  each of  these Associated
          Companies and accounts for its interests under the equity method.
          Also contributing  to the comparability difference  is the change
          in the  operational structure of the three  hotel properties (the
          "Hotels").  The Hotels  were wholly owned by the  GRT Predecessor
          Entities and thereby, the operations  of the Hotels were included
          in the  financial statements  of  the GRT  Predecessor  Entities.
          Under  the current  structure,  the Company  owns the  Hotels but
          leases them to GHG.   The Company includes only the related lease
          payments received from GHG  in its statement of operations.   The
          decrease in  fees and  reimbursements by  $7,040,000 or  98% from
          $7,173,000  in 1995  to  $133,000 in  1996  and the  decrease  of
          $6,555,000,  or  91%  in  general  and  administrative  expenses,
          including salaries, from $7,230,000  in 1995 to $675,000 in  1996
          are  the   primary  components  affected  by   these  changes  in
          structure.

          Average  occupancy  at the  Company's  properties, summarized  by
          property type, at June 30 was:
                                             1996      1995
                                             -----     -----
          Retail                             92.1%     95.6%
          Industrial                         100 %     97.2%
          Office                             100 %     98.7%
          Residential                        96.2%     94.0%
          Hotel                              75.5%     76.4%

          Interest and  other  income  decreased  $1,442,000,  or  80%,  to
          $370,000 in the six months ended June 30, 1996 from $1,812,000 in
          1995.  This decrease resulted primarily from  the 1995 short-term
          investment  of funds generated from the early repayment of a note
          receivable  in April of 1995  and the early  repayment in January
          and  June of 1995  of three of  the four notes  received from the
          sale  of the Laurel Cranford  buildings.  In  1996, cash balances
          have been used to prepay the investor notes payable, pay declared
          dividends and Consolidation costs, as previously discussed.

          Gain on sale of rental property of $321,000 during the six months
          ended  June 30,  1996  resulted from  the sale  of the  two self-
          storage facilities held in the Company's industrial portfolio, as
          previously discussed.

          Property  operating expenses  decreased by  $1,131,000 or  37% to
          $1,909,000  in the six months ended June 30, 1996 from $3,040,000


                                          30






          in the same period in 1995.  The decrease is due primarily to the
          change  in the  operational  structure of  the  leased hotels  as
          previously discussed.
           
          Depreciation and amortization expense decreased $600,000, or 25%,
          to date in 1996 to $1,759,000 from  $2,359,000 in the same period
          in  1995.   The  decrease was  due  primarily to  certain of  the
          Company's fixed assets and deferred leasing commissions  becoming
          fully depreciated and amortized in 1995,  combined with the lower
          depreciable  base  resulting from  the  sale  of  two  industrial
          properties as previously discussed.

          Interest expense increased $338,000  or  31%  in the  six  months
          June 30, 1996 to $1,421,000 dein $1,083,000 during the six months
          ended June 30, 1995.  The increase is primarily the  result of an
          increase in average borrowings during 1996 compared to 1995.

          Funds From Operations

          The  Company believes  that Funds  From  Operations ("FFO")  is a
          measure  of cash flow which,  when considered in conjunction with
          other  measures of  operating performance,  affects the  value of
          equity  REITs  such as  the  Company.   FFO,  as  defined by  the
          National Association of Real Estate Investment Trusts ("NAREIT"),
          means  net income  (computed in  accordance with  GAAP) excluding
          gains  (losses) from  debt restructuring  and sales  of property,
          plus  depreciation and  amortization,  and after  adjustments for
          unconsolidated partnerships and joint ventures.

          FFO  is not necessarily indicative of cash flow available to fund
          cash needs  and is not the  same as cash flow  from operations as
          defined by GAAP, and  should not be considered as  an alternative
          to net income (loss)  as an indicator of the  Company's operating
          performance, or as an  alternative to cash flows from  operating,
          investing and financing  activities as a measure  of liquidity or
          ability  to make  distributions.  Management  generally considers
          FFO  to be a useful financial  performance measurement because it
          provides  investors  with an  additional  basis  to evaluate  the
          performance  of a REIT.  FFO as  disclosed by other REITs may not
          be comparable to the Company's calculation of FFO.

          In  February   1995,  NAREIT   established  new   guidelines  for
          calculating FFO that  clarify previous guidelines.   The  primary
          change  from  the old  definition to  the  new definition  is the
          treatment of amortization of deferred financing  fees.  Under the
          new definition, the amortization of deferred financing fees is no
          longer  added back  to net  income in  calculating FFO.   The new
          guidelines are effective beginning in 1996.


                                          31





          Beginning with the first quarter of 1996,  the Company caluclates
          its FFO based  upon the new  NAREIT definition and,  accordingly,
          does  not add  back amortization  of deferred financing  fees and
          costs.  The change does not affect the Company's Funds  Available
          for Distribution  ("FAD").   FAD  represents FFO  plus  recurring
          principal receipts from  mortgage loans less  reserves for  lease
          commissions,    capital    expenditures    (excluding    property
          acquisitions) and debt principal amortization.  FAD should not be
          considered  an  alternative to  net income  as  a measure  of the
          Company's financial performance  or to cash  flow from  operating
          activities (computed in accordance with GAAP) as a measure of the
          Company's  liquidity,   nor  is  it  necessarily   indicative  of
          sufficient cash flow to fund all of the Company's needs.

          The following table sets forth the  Company's calculation of FFO,
          based  upon  the new  NAREIT definition,  and  FAD for  the three
          months  ended  March  31, 1996  and  June  30,  1996 (dollars  in
          thousands).

                                                     March 31,     June 30,
                                                        1996         1996
                                                     ---------     --------

          Net income before provision for income
           taxes and minority interest               $ 1,354      $ 1,714
          Depreciation and amortization                  897          862
          Gain on sale of rental property                ---         (321)
          Adjustment to reflect FFO of
           Associated Companies (1)                      284          311
                                                    --------      -------
          FFO                                          2,535        2,566
                                                    --------     --------
          Amortization of deferred financing fees         36           36
          Principal receipts on mortgage loans            14            5
          Capital reserve                               (185)        (106)
          Capital expenditures                           (54)        (133)
          Principal amortization reserve                 (86)        (125)
                                                    --------     --------
          FAD                                       $  2,260     $  2,243
                                                    ========     ========
          FFO per share                             $   0.40     $   0.41
                                                    ========     ========
          FAD per share                             $   0.36     $   0.36
                                                    ========     ========
          Distributions per share                   $   0.30     $   0.30
                                                    ========     ========
          Fully converted weighted
           average shares outstanding              6,296,042    6,303,542
                                                   =========    =========

          (1) Reflects the adjustments to  FFO required to reflect  the FFO
              of the  Associated Companies allocable  to the Company.   The
              Company s   investments  in  the   Associated  Companies  are
              accounted for using the equity method of accounting.


                                          32






          GLENBOROUGH HOTEL GROUP

          Background
          ----------                  
          Glenborough Hotel  Group ("GHG")  was organized  in the  state of
          Nevada on  September  23, 1991.    GHG currently  operates  hotel
          properties owned by Glenborough Realty Trust Incorporated ("GRT")
          under three separate  percentage leases and  manages three  hotel
          properties owned  by  two  partnerships  whose  managing  general
          partner  is Glenborough  Corporation.   GRT owns  100% of  the 50
          shares   of  non-voting   preferred  stock   of  GHG   and  three
          individuals,  including one executive officer of GRT, each own 33
          1/3% of the 1,000 shares of voting common stock of GHG.

          GHG also owns  approximately 80%  of the common  stock of  Resort
          Group,  Inc. ("RGI").   RGI  manages homeowners  associations and
          rental  pools  for   two  beachfront  resort  condominium   hotel
          properties  and owns six rental  units at one  of the properties.
          GHG receives 100% of  the earnings of RGI and  consolidates their
          operations with its own.

          GHG also owns  94% of  the outstanding common  stock of  Atlantic
          Pacific  Holdings, Ltd.,  the sole  owner of  100% of  the common
          stock of APAC.   APAC no  longer underwrites any business  and is
          expected  to be  liquidated  in  1997.    GHG  accounts  for  its
          investment in APAC using  the cost method due to  its anticipated
          liquidation.

          Liquidity and Capital Resources

          GHG's  primary source  of funding  is the  cash generated  by the
          operations  of the three hotels leased from GRT and fees received
          for  (i) managing three hotels owned by two partnerships and (ii)
          managing  the homeowners  associations and  rental pools  for the
          resort condominium hotel properties as discussed above.

          As  of  June 30,  1996,  GHG  has  no  plans  for  major  capital
          improvements.   Any capital expenditures associated  with the six
          condominium units owned by  RGI would be performed by  the rental
          pool and be deducted from the rental checks received monthly.

          On  April  23,  1996, the  board  of  directors  of GHG  declared
          dividends for the first  quarter of $50,000 of which  $39,400 was
          made to GRT  as the preferred stockholder and the  balance to the
          holders of GHG's common stock.

          Results of Operations

          Room revenue of $3,584,000  and $1,669,000 for the six  and three
          months ended June 30, 1996, respectively, represents the  revenue
          earned on the three hotels leased from GRT.

          Fee  revenue of  $1,183,000 and  $633,000 for  the six  and three
          months  ended June  30, 1996,  respectively, represents  the fees
          earned  for  managing three  hotels  and  two resort  condominium
          hotels.


                                          33






          The primary expenses associated  with the leased hotels  are room
          expense of $992,000 and $416,000, respectively, lease payments of
          $1,268,000  and  $585,000, respectively,  sales and  marketing of
          $381,000 and  $196,000, respectively and other operating expenses
          of $448,000  and $258,000,  respectively, for  the six  and three
          months ended June 30, 1996.

          The  only  direct  expenses  incurred  in  connection  with   the
          management of the  three hotels and two  resort condominium hotel
          properties are salaries  and benefits of  $837,000 and  $436,000,
          respectively, for the six and three months ended June 30, 1996.

          General and administrative costs of $466,000 and $235,000 for the
          six  and   three  months  ended  June   30,  1996,  respectively,
          represents the  overhead costs associated with  administering the
          business of GHG.




























                                          34






          PART 2.   OTHER INFORMATION


          Item 1.   Legal Proceedings

                    Blumberg.    On  February  21,  1995,  a  class  action
                    complaint was filed in the Superior Court of the  State
                    of California in and for San Mateo County in connection
                    with the Consolidation.   The plaintiff  is Anthony  E.
                    Blumberg, an  Investor  in  Equitec  B,  on  behalf  of
                    himself  and   all  others  similarly  situated.    The
                    defendants   are  GRC,   GC,  Robert   Batinovich,  the
                    Partnerships and the Company. 

                    The  complaint alleged  breaches by  the defendants  of
                    their fiduciary duty  and duty of  good faith and  fair
                    dealing  to  investors   in  the  Partnerships.     The
                    complaint  sought  injunctive  relief and  compensatory
                    damages.   The complaint alleged that  the valuation of
                    GC was excessive and was done without appraisal of GC's
                    business or assets.  The complaint further alleged that
                    the  interest  rate for  the  Notes  to  be  issued  to
                    investors in lieu of shares of Common Stock, if they so
                    elected  was too low for the risk involved and that the
                    Notes would likely  sell, if at  all, at a  substantial
                    discount from  their face value (the Company, as it had
                    the  option  to, paid  in  full  the amounts  due  plus
                    interest in lieu of issuing Notes).

                    On  October  9,  1995  the  parties  entered  into   an
                    agreement  to settle  the action.   The  defendants, in
                    entering  into   the  settlement  agreement,   did  not
                    acknowledge  any fault, liability  or wrongdoing of any
                    kind  and continue  to  deny  all material  allegations
                    asserted in the litigation.  Pursuant to the settlement
                    agreement,  the defendants  will be  released from  all
                    claims, known or  unknown, that have  been, could  have
                    been, or in the future might be asserted,  relating to,
                    among other things, the Consolidation,  the acquisition
                    of the Company s shares pursuant to  the Consolidation,
                    any misrepresentation  or omission in  the Registration
                    Statement  on  Form  S-4,  filed  by  the  Company   on
                    September  1,  1994,  as  amended,  or  the  prospectus
                    contained  therein   ("Prospectus/Consent  Solicitation
                    Statement"), or the subject matter  of the lawsuit.  In
                    return, the defendants agreed to the following: (a) the
                    inclusion  of additional or  expanded disclosure in the
                    Prospectus/ Consent Solicitation Statement, and (b) the
                    placement of certain  restrictions on the  sale of  the
                    stock  by certain  insiders and  the granting  of stock
                    options  to certain insiders  following consummation of
                    the  Consolidation.  Plaintiff's counsel indicated that
                    it would  request that the  court award it  $850,000 in
                    attorneys' fees,  costs  and expenses.    In  addition,
                    plaintiffs'  counsel indicated  it  would  request  the
                    court  for an  award  of $5,000  payable to  Anthony E.


                                          35






                    Blumberg as  the class representative.   The defendants
                    agreed not to oppose such requests.

                    On  October 11, 1995, the court certified the class for
                    purposes of  settlement, and set a  hearing on December
                    21, 1995, to  determine whether it  should approve  the
                    settlement and class counsel s application for fees.  A
                    notice of  the proposed settlement  was distributed  to
                    the members of  the class  on November 15,  1995.   The
                    notice  specified that,  in order  to be  heard at  the
                    hearing,  any  class member  objecting to  the proposed
                    settlement must, by December 15, 1995, file a notice of
                    intent  to  appear, and  a  detailed  statement of  the
                    grounds for their objection.

                    A  number  of  objections   were  received  from  class
                    members.   The objections reiterated the  claims in the
                    original  Blumberg  complaint,  and asserted  that  the
                    settlement agreement did not adequately  compensate the
                    class  for   releasing  those  claims.     One  of  the
                    objections  was filed  by  the same  law firm  that had
                    brought  a  class  action  against  the  former general
                    partners of one of  the merging partnerships (described
                    as  the "GPI  Litigation  in the  issuer's Registration
                    Statement on Form  S-4).   The other was  filed by  the
                    same law  firm that brought the  "BEJ" action described
                    below.

                    The hearing originally scheduled for December 21,  1995
                    was continued to January  17, 1996.  At the  hearing on
                    January 17,  the  court  heard  the  arguments  of  the
                    objectors seeking to  overturn the settlement, as  well
                    as the  arguments of the plaintiffs  and the defendants
                    in  defense of the  settlement.  The  court granted all
                    parties a period  of time in  which to file  additional
                    pleadings.  On June 4, 1996, the court granted approval
                    of  the  settlement,  finding  it  fundamentally  fair,
                    adequate  and reasonable  to the respective  parties to
                    the  settlement.   However,  the  objectors  have given
                    notice that they intend to appeal the June 4 decision. 

                    BEJ Equity  Partners.   On December  1, 1995,  a second
                    class  action complaint  relating to  the Consolidation
                    was filed in  Federal District Court  for the  Northern
                    District of California.  The plaintiffs are BEJ  Equity
                    Partners, J/B Investment  Partners, Jesse B. Small  and
                    Sean O'Reilly  as custodian  f/b/o Jordan K.  O'Reilly,
                    who as  a group held  limited partner interests  in the
                    California  limited  partnerships   known  as   Outlook
                    Properties   Fund  IV,   All   Suites   Hotels,   L.P.,
                    Glenborough  Pension  Investors,  Equitec  Income  Real
                    Estate Investors-Equity  Fund  4, Equitec  Income  Real
                    Estate Investors C and Equitec  Mortgage Investors Fund
                    IV, on behalf  of themselves and  all others  similarly
                    situated.   The  defendants are  GRC, GC,  the Company,
                    GPA,  Ltd.,  Robert Batinovich  and  Andrew Batinovich.
                    The Partnerships are named as nominal defendants.


                                          36






                    This action alleges the  same disclosure violations and
                    breaches  of  fiduciary duty  as  were  alleged in  the
                    Blumberg  action.    The  complaint  sought  injunctive
                    relief,  which was denied at  a hearing on December 22,
                    1995.   At that  hearing, the  court also  deferred all
                    further  proceedings  in  this  case  until  after  the
                    scheduled  January 17  hearing  in the  Blumberg  case.
                    Following the trial court's  approval of the settlement
                    and entry  of  judgement  in  the  Blumberg  case,  the
                    Company and the other defendants were required to  file
                    a responsive  pleading in BEJ,  and filed  a motion  to
                    dismiss on July 1, 1996.

                    It is management s  position that the  BEJ action,  and
                    the  objections  to  the  settlement  of  the  Blumberg
                    action,  are without  merit, and management  intends to
                    pursue a vigorous  defense in both  matters.   However,
                    given  the inherent uncertainties  of litigation, there
                    can be no assurance that the  ultimate outcome in these
                    two legal proceedings will be in the Company's favor.

          Item 2.   Changes in Securities 

                    None.

          Item 3.   Defaults Upon Senior Securities

                    None.

          Item 4.   Submission of Matters to a Vote of Security Holders

                    None.

          Item 5.   Other Information

                    None.

          Item 6.   Exhibits and Reports on Form 8-K

               (a)  Exhibits:

                    During the  three month  period  ended June  30,  1996,
                    there were  no documents of the Company  required to be
                    filed as  an exhibit to  this Quarterly Report  on Form
                    10-Q.

               (b)  Reports on Form 8-K:

                    On April 26, 1996,  the Company filed a report  on Form
                    8-K   to  make   available  additional   ownership  and
                    operation  information concerning  the Company  and the
                    properties owned or managed by it as of March 31, 1996,
                    in the form of a Supplemental Information package.





                                          37






                                      SIGNATURES

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

                        GLENBOROUGH REALTY TRUST INCORPORATED



                              By: Glenborough Realty Trust Incorporated,




             Date: 8/13/96      /s/ Andrew Batinovich   
                                Andrew Batinovich
                                Director, Executive Vice President,
                                Chief Operating Officer
                                and Chief Financial Officer
                                (Principal Financial Officer)



             Date: 8/13/96      /s/ Terri Garnick       
                                Terri Garnick
                                Senior Vice President,
                                Chief Accounting Officer,
                                Treasurer
                                (Principal Accounting Officer)


              
























                                          38



<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000929454
<NAME> GLENBOROUGH REALTY TRUST INCORPORATED
<MULTIPLIER> 1000
<CURRENCY> 1
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   6-MOS                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996             DEC-31-1996
<PERIOD-START>                             JAN-01-1996             APR-01-1996
<PERIOD-END>                               JUN-30-1996             JUN-30-1996
<EXCHANGE-RATE>                                      1                       1
<CASH>                                            1690                    1690
<SECURITIES>                                         0                       0
<RECEIVABLES>                                     7213                    7213
<ALLOWANCES>                                         0                       0
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                                  3204                    3204
<PP&E>                                           99873                   99873
<DEPRECIATION>                                 (26082)                 (26082)
<TOTAL-ASSETS>                                   92752                   92752
<CURRENT-LIABILITIES>                             2459                    2459
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                             6                       6
<OTHER-SE>                                       49516                   49516
<TOTAL-LIABILITY-AND-EQUITY>                     92752                   92752
<SALES>                                              0                       0
<TOTAL-REVENUES>                                  8832                    4561
<CGS>                                                0                       0
<TOTAL-COSTS>                                        0                       0
<OTHER-EXPENSES>                                  4343                    2148
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                1421                     699
<INCOME-PRETAX>                                   3068                    1714
<INCOME-TAX>                                      3068                    1714
<INCOME-CONTINUING>                               2825                    1572
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                    (4412)                    1572
<EPS-PRIMARY>                                        0                       0
<EPS-DILUTED>                                   (0.77)                    0.27
        

</TABLE>


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