GLENBOROUGH REALTY TRUST INC
10-Q, 1996-05-16
REAL ESTATE
Previous: MACHEEZMO MOUSE RESTAURANTS INC, 10QSB, 1996-05-16
Next: RIDGEWOOD ELECTRIC POWER TRUST IV, NT 10-Q, 1996-05-16









                          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 March 31, 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 May 10,  1996, 5,753,709 shares of Common  Stock ($.001 par
          value) were outstanding.




                                     Page 1 of 34






                                        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
                      March 31, 1996 and December 31, 1995             4

                      Consolidated and Combined Statements
                      of Income for the three months ended
                      March 31, 1996 and 1995                          5

                      Consolidated and Combined Statements
                      of Equity for the three months ended
                      March 31, 1996 and 1995                          6

                      Consolidated and Combined Statements
                      of Cash Flows for the three months
                      ended March 31, 1996 and 1995                   7-8

                      Notes to Consolidated Financial
                      Statements                                     9-15

                    Consolidated Financial Statements of
                    Glenborough Hotel Group (Unaudited):

                      Consolidated Balance Sheet at
                      March 31, 1996                                  16

                      Consolidated Statement of Income for
                      the three months ended March 31, 1996           17

                      Consolidated Statement of Equity for
                      the three months ended March 31, 1996           18

                      Consolidated Statement of Cash Flows
                      for the three months ended
                      March 31, 1996                                  19

                      Notes to Consolidated Financial
                      Statements                                     20-23









                                     Page 2 of 34






                                        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         24-28

                      Glenborough Hotel Group                       29-30


          PART II   OTHER INFORMATION

          Item 1.   Legal Proceeding                                31-33

          Item 5.   Other Information                                33

          Item 6.   Exhibits and Reports on Form 8-K                 33

          SIGNATURES                                                 34



































                                     Page 3 of 34






          Part I.   FINANCIAL INFORMATION

          Item 1.   Financial Statements

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

                                                   March 31,   December 31,
                                                     1996          1995
          ASSETS                                   --------     ---------
           Rental property, net of accumulated
             depreciation of $25,312 and $24,877
             in 1996 and 1995, respectively      $  74,300     $  77,574
           Property held for sale, net of
            accumulated depreciation of $378 in
            1996                                     2,570           ---
           Investments in Associated Companies
             and Glenborough Partners                6,577         5,763
           Investments in management contracts
             and other, net                            433           484
           Mortgage loans receivable, net of
             provision for loss of $863 in 1996
             and 1995                                7,451         7,465
           Cash and cash equivalents                 1,326         4,587
           Prepaid consolidation costs                 ---         6,082
           Prepaid litigation costs                    ---         1,155
           Other assets                              2,605         2,630
                                                  --------      --------
              TOTAL ASSETS                       $  95,262     $ 105,740
                                                  ========      ========
          LIABILITIES
           Mortgage loans                        $  23,616     $  23,685
           Secured bank line                        10,000        10,000
           Investor notes payable                      ---         2,483
           Other liabilities                         3,939         5,982
                                                  --------      --------
             Total liabilities                      37,555        42,150
                                                  --------      --------
          MINORITY INTEREST                          8,063         7,962

          STOCKHOLDERS' EQUITY
           Common stock (5,753,709 shares
            issued and outstanding)                      6             6
           Additional paid-in capital               55,622        55,622
           Retained earnings (deficit)              (5,984)          ---
                                                  --------      --------
             Total stockholders' equity             49,644        55,628
                                                  --------      --------
              TOTAL LIABILITIES AND
               STOCKHOLDERS' EQUITY              $  95,262     $ 105,740
                                                  ========      ========

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


                                     Page 4 of 34





                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
                    CONSOLIDATED AND COMBINED STATEMENTS OF INCOME
                  For the three months ended March 31, 1996 and 1995
                       (in thousands, except per share amounts)
                                     (Unaudited) 

                                              Glenborough           GRT
                                              Realty Trust      Predecessor
                                              Incorporated       Entities
                                              Consolidated       Combined
                                             March 31, 1996   March 31, 1995
                                              ------------     ------------
        REVENUES
            Rental revenue                      $  3,589          $  3,928
            Fees and reimbursements
              (including $66 and
              $1,264 to affiliates
              in 1996 and 1995)                       66             3,707
            Interest and other income                191               918
            Equity in earnings of
              Associated Companies                   425               ---
                                                --------          --------
                Total revenue                      4,271             8,553
                                                --------          --------
        OPERATING EXPENSES
            Operating expenses                     1,017             1,457
            General and administrative               281             3,678
            Depreciation and amortization            897             1,061
            Interest expense                         722               503
                                                --------          --------
                  Total operating expense          2,917             6,699
                                                --------          --------
        Income from operations before
         provision for income taxes
         and minority interest                     1,354             1,854
        Provision for income taxes                   ---              (160)
        Minority interest                           (101)              ---
                                                 -------          --------
        Net income before Consolidation
         costs                                     1,253             1,694

        Consolidation costs                       (6,082)              ---
        Litigation costs                          (1,155)              ---
                                                --------          --------
        Net income (loss)                      $  (5,984)        $   1,694
                                                ========          ========
        Net income per share before
         Consolidation costs                   $    0.22
                                                ========
        Net loss per share                     $   (1.04)
                                                ========
        Weighted average shares
         outstanding                           5,753,709
                                               =========

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

                                     Page 5 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
                    CONSOLIDATED AND COMBINED STATEMENTS OF EQUITY
                  For the three months ended March 31, 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            (8)      (956)      ---         ---       ---   
   ---      (964)

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

      Repayment of
       Stockholder
       advances, net          ---        ---       ---         ---     8,763   
   ---     8,763
      Net income               11      1,001       ---         ---       ---   
   682     1,694
                           ------     ------    ------      ------    ------   
- - ------    ------
      BALANCE at
       March 31, 1995     $(1,727)   $85,382   $     3     $   ---   $   ---  
$(4,224)  $79,434
                           ======     ======    ======      ======    ======   
======    ======
<CAPTION>

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

      Net income                          ---       ---        ---     (5,984) 
(5,984)
                                      -------   -------    -------    ------- 
- - -------
      Balance at
       March 31, 1996                   5,754    $    6    $55,622    $(5,984)
$49,644
                                      =======   =======    =======    ======= 
=======
</TABLE>





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


                                            Page 6 of 34






                         GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
                   CONSOLIDATED AND COMBINED STATEMENT OF CASH FLOWS
                  For the three months ended March 31, 1996 and 1995
                                    (in thousands)
                                     (Unaudited) 


                                              Glenborough         GRT
                                             Realty Trust     Predecessor
                                             Incorporated      Entities
                                             Consolidated      Combined
                                            March 31, 1996  March 31, 1995
                                             ------------    ------------
          Cash flows from operating
            activities:

            Net income (loss)                $   (5,984)       $   1,694
            Adjustments to reconcile net
             income (loss) to net cash
             used for operating
             activities:
              Depreciation and amortization         897            1,061
              Amortization of loan fees              36               23
              Minority interest in income
               from operations                      101              ---
              Equity in earnings of
                Associated Companies               (425)             ---
              Consolidation costs                 6,082              ---
              Litigation costs                    1,155              ---
              Changes in certain assets and
                liabilities, net                 (2,169)         (15,589)
                                               --------         --------
              Net cash used for operating
               activities                          (307)         (12,811)
                                               --------         --------
          Cash flows from investing
            activities:

            Additions to rental property            (27)          (2,459)
            Principal receipts on mortgage
              loans receivable                       14              415
            Investment in Associated Companies     (389)             ---
                                               --------         --------
              Net cash used for investing
               activities                          (402)          (2,044)
                                               --------         --------








                                    - continued -


                                     Page 7 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES
            CONSOLIDATED AND COMBINED STATEMENT OF CASH FLOWS - continued
                  For the three months ended March 31, 1996 and 1995
                                    (in thousands)
                                     (Unaudited) 

                                             Glenborough         GRT
                                            Realty Trust     Predecessor
                                            Incorporated      Entities
                                            Consolidated      Combined
                                           March 31, 1996  March 31, 1995
                                            ------------    ------------
          Cash flows from financing
           activities:

            Repayment of borrowings                (69)           (1,043)
            Payment of investor notes           (2,483)              ---
            Payments from Stockholder, net         ---             8,763
            Distributions                          ---              (964)
            Redemption of shares                   ---           (10,617)
                                              --------          --------
                Net cash used for
                  financing activities          (2,552)           (3,861)
                                              --------          --------
          Net decrease in cash and cash
            equivalents                         (3,261)          (18,716)

          Cash and cash equivalents, at
            beginning of period                  4,587            23,929
                                              --------          --------
          Cash and cash equivalents, at
            end of period                     $  1,326          $  5,213
                                              ========          ========
          Supplemental disclosure of
           cash flow information: 

            Cash paid for interest            $    509          $    480
                                              ========          ========















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


                                     Page 8 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                            Notes to Financial Statements

                                    March 31, 1996
                                     (Unaudited)

          Note 1.   ORGANIZATION 
                    ------------
          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  associated  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  and an  85.37%  limited partner  interest in
          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  36  real  estate  projects  and  2  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


                                     Page 9 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                            Notes to Financial Statements

                                    March 31, 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 and one
          private 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 March 31,
          1996 and for the period then ended.

          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.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
                    ------------------------------------------
          Basis of Presentation -
          The  accompanying financial  statements present  the consolidated
          financial  position of  the  Company as  of  March 31,  1996  and
          December 31, 1995, the consolidated statements of income and cash
          flows  of the Company for  the three months  ended March 31, 1996
          and the combined statements of income  and cash flows of the  GRT
          Predecessor  Entities for the three  months ended March 31, 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.





                                    Page 10 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                            Notes to Financial Statements

                                    March 31, 1996
                                     (Unaudited)

          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  reporting  period.    Actual
          results could differ from those estimates.

          Income Taxes -
          The Company intends  to make an  election to be  taxed as a  REIT
          under  Sections 856  through 860  of the  Code.   As a  REIT, the
          Company  generally will not be  subject to Federal  income tax to
          the extent that  it distributes at least 95% of  its REIT taxable
          income  to its stockholders.   REITs are  subject to  a number of
          organizational  and  operational requirements.    If  the Company
          fails to qualify as a REIT in any taxable year,  the Company will
          be subject  to  Federal  income  tax  (including  any  applicable
          alternative  minimum  tax)  on  its  taxable  income  at  regular
          corporate  tax rates.  Even if the Company qualifies for taxation
          as a REIT, the Company may  be subject to certain state and local
          taxes on its income and property and to Federal income and excise
          taxes on its undistributed income.

          Certain of  the Company's  predecessors  were subject  to  income
          taxes,  provisions for  such  taxes  have  been included  in  the
          accompanying   combined  results   of   operations  of   the  GRT
          Predecessor Entities.

          Note 4.   INVESTMENTS  IN  ASSOCIATED  COMPANIES AND  GLENBOROUGH
                    -------------------------------------------------------
                    PARTNERS
                    --------
          The  Compan' s  investments  in   the  Associated  Companies  are
          accounted for on the equity method as the Company has significant
          ownership interests 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 has minimal ownership interest in the partnership.







                                    Page 11 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                            Notes to Financial Statements

                                    March 31, 1996
                                     (Unaudited)

          As of  March 31, 1996 and  December 31, 1995 the  Company had the
          following  investments  in   Associated  Companies  and  GP   (in
          thousands):

<TABLE>
<CAPTION>
                                   GC         GIRC         GHG          GP     
  Total
                                ---------   ---------   ---------   ---------  
- - ---------
            <S>                 <C>         <C>          <C>         <C>       
 <C>            
            Investment at
             December 31,
             1995               $  (109)    $ 3,919      $ 1,368     $   585   
 $ 5,763

            Cash contribution        94          95          200         ---   
     389

            Equity in
             earnings                61         320           44         ---   
     425
                                 ------      ------       ------      ------   
  ------
            Investment at
             March 31,
             1996               $    46     $ 4,334      $ 1,612     $   585   
 $ 6,577
                                 ======      ======       ======      ======   
  ======

                                                                       3.9%
                                 100%        100%        100%          Limited
            Nature of            Preferred   Preferred   Preferred     partner
             investment          stock       stock       stock         interest

</TABLE>

          On  April 23,  1996, the  boards of  directors of  the Associated
          Companies declared the following respective dividends to be  made
          in April 1996 (in thousands):

<TABLE>
<CAPTION>
                                               GC         GIRC         GHG     
  Total
                                            ---------   ---------   ---------  
- - ---------
            <S>                              <C>          <C>         <C>      
 <C>  
            Preferred dividends
             to the Company                  $    4       $    4      $    7   
 $    15

            Additional dividends
             to the Company                     127          481          32   
     640
                                             ------       ------      ------   
  ------
            Total dividends
             to the Company                     131          485          39   
     655

            Dividends to others                   7           25          11   
      43
                                             ------       ------      ------   
  ------
            Total dividends                  $  138       $  510     $    50   
 $   698
                                             ======       ======      ======   
  ======
</TABLE>
            Financial statements and notes thereto of Glenborough Hotel Group
            follow Note 11 of the Company's Notes to Financial Statements.

                                           Page 12 of 34





                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                            Notes to Financial Statements

                                    March 31, 1996
                                     (Unaudited)

          Note 5.    PREPAID CONSOLIDATION AND LITIGATION COSTS
                     ------------------------------------------
          Prepaid  consolidation costs  at December  31, 1995  included the
          costs of mailing and printing the Prospectus/Consent Solicitation
          Statement, any supplements thereto or other documents related  to
          the Consolidation,  the costs of the  Information Agent, Investor
          brochure,  telephone calls, printing,  postage, travel, meetings,
          legal and other professional fees related to the solicitation  of
          consents, as well as  reimbursement of costs incurred by  brokers
          and  banks  in  forwarding  the  Prospectus/Consent  Solicitation
          Statement  to  Investors.     The  entire   balance  of   prepaid
          consolidation costs was expensed as of January 1, 1996.

          Prepaid litigation costs  at December 31, 1995 included the legal
          fees  incurred  in connection  with  defending  two class  action
          complaints filed by investors in  certain of the GRT  Predecessor
          Entities as well as  an accrual for the amount  of the settlement
          that  the  plaintiff's  counsel in  one  case  was  requesting be
          awarded by the court.   The entire balance in  prepaid litigation
          costs was expensed as of January 1, 1996.

          It  is management's position that the cases are without merit and
          management intends to  pursue a vigorous  defense in both  cases.
          Although,  given  the  inherent uncertainties  of  litigation, no
          assurance can be made as to the outcome of these complaints. 

          Note 6.   INVESTOR NOTES PAYABLE
                    ----------------------
          Included in the proxy to approve or disapprove the Consolidation,
          was  the option  on the  part of  the investors  to choose  notes
          (the "Notes") in lieu  of shares of Common Stock.   However,  the
          Company reserved the option to pay cash in lieu of issuing Notes.
          In  the vote  approving the  consolidation, investors  elected to
          receive Notes  in  the  aggregate  amount  of  $2,483,000,  which
          represented an unsecured  obligation of the  Company at  December
          31, 1995.   The Company exercised its option to  pay cash in lieu
          of issuing Notes, and on  January 29, 1996, the Company paid  the
          notes in full, along with accrued interest thereon.

          Note 7.   RELATED PARTY TRANSACTIONS
                    --------------------------
          Fee  and reimbursement income earned  by the Company  and the GRT
          Predecessor  Entities from  related partnerships  totaled $66,000
          and  $1,264,000 for  the three  months ended  March 31,  1996 and
          1995, respectively.





                                    Page 13 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                            Notes to Financial Statements

                                    March 31, 1996
                                     (Unaudited)

          Note 8.   STOCK COMPENSATION PLAN
                    -----------------------
          Subject to  stockholder approval, the  Board of Directors  of the
          Company  has adopted  an incentive  stock compensation  plan (the
          "Incentive Plan") to  enable certain executive  officers and  key
          employees  of  the  Company  and others  to  participate  in  the
          ownership of the Company.   No option awards under  the Incentive
          Plan were made during the quarter.

          Shares  of Common Stock will  be reserved for  issuance under the
          Incentive  Plan which will equal the greater of 680,000 shares of
          Common Stock,  or ten percent (10%) of the total number of shares
          of  Common Stock  outstanding,  as of  each  December 31  of  the
          preceding twelve-month period, which includes 60,000 shares which
          may  be granted  directly.   The  Incentive  Plan is  subject  to
          approval by the Stockholders and is scheduled to remain in effect
          for 10 years unless terminated prior to such time by the Board of
          Directors.

          In addition to the  Incentive Plan, the Company intends  to adopt
          other types of  compensation plans for  its directors,  executive
          officers and employees.

          Note 9.   COMMITMENTS AND CONTINGENCIES
                    -----------------------------
          Litigation -   The  Company  and  the  Associated  Companies  are
          defendants  in  certain  legal  proceedings  stemming  from   the
          Consolidation   and  prior   restructuring  transactions.     The
          complaints allege, among other things, that  the valuation of the
          Associated  Companies was  excessive and  that the  interest rate
          assigned to the Investor Notes was too low for the risk involved.
          These proceedings are  in various  stages of completion.   It  is
          management's  position  that  all claims  associated  with  these
          matters  are  without merit.   The  Company  intends to  pursue a
          vigorous  defense of  all  these  matters.   However,  given  the
          inherent uncertainties  of litigation, there can  be no assurance
          that the ultimate  outcome of  these proceedings will  be in  the
          Company's favor.

          Note 10.  PROPERTY SALES AND ACQUISITIONS
                    -------------------------------
          The Company has entered  into an agreement to sell the  two self-
          storage facilities included  in its industrial  portfolio, for  a
          sale price of $2,900,000.   Such properties currently have  a net
          book value of $2,570,000.   The sale, which is expected  to close
          in June or  July, is  anticipated to be  structured as a  Section
          1031  tax-deferred exchange,  in which  the Company  will acquire
          other property in exchange for the self-storage facilities.   The


                                    Page 14 of 34






                        GLENBOROUGH REALTY TRUST INCORPORATED
                             AND GRT PREDECESSOR ENTITIES

                            Notes to Financial Statements

                                    March 31, 1996
                                     (Unaudited)

          amount of  net cash proceeds to  be generated will  depend on the
          degree  to  which the  acquisition  of the  exchange  property is
          financed with debt.

          Subsequent to  March 31,  1996,  the Company  purchased  property
          adjacent  to one  of its  retail facilities  for $106,000.   This
          property  will be  used to  expand the  parking at  the facility.
          Simultaneous  to the  acquisition, the  Company and  the existing
          tenant  modified  the term  of  the  lease to  extend  it  for an
          additional five years and increase the annual return.

          Note 11.  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
          payable on May 13, 1996 to stockholders of record at the close of
          business on May  6, 1996.   Such dividend will  be made from  the
          Company's  cash reserves  at  March 31,  1996  combined with  the
          dividends  received   from  the  Associated  Companies,   as  was
          discussed in Note 4.






























                                    Page 15 of 34






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

                                                                March 31,
                                                                   1996
                                                                 --------
          ASSETS
           Rental property and equipment, net of
             accumulated depreciation of $96                   $     189
           Investments in management contracts, net                  487
           Cash and cash equivalents                                 594
           Investment in Atlantic Pacific Assurance
             Company, Limited                                        755
           Other assets                                              446
                                                                --------
              TOTAL ASSETS                                     $   2,471
                                                                ========
          LIABILITIES
           Mortgage loan                                       $      80
           Accrued lease expense                                     383
           Other liabilities                                         371
                                                                --------
             Total liabilities                                       834
                                                                --------

          STOCKHOLDERS' EQUITY
           Common stock (1,000 shares)                                20
           Non-Voting preferred stock (50 shares)                    ---
           Additional paid-in capital                              1,568
           Retained earnings                                          49
                                                                --------
             Total stockholders' equity                            1,637
                                                                --------
              TOTAL LIABILITIES AND
               STOCKHOLDERS' EQUITY                            $   2,471
                                                                ========
















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


                                    Page 16 of 34






                               GLENBOROUGH HOTEL GROUP
                           CONSOLIDATED STATEMENT OF INCOME
                                    (in thousands)
                                     (Unaudited)
                                                              Three Months
                                                                 Ended
                                                               March 31,
                                                                  1996
                                                              -----------
          REVENUES
            Room revenue                                        $  1,915
            Fees and reimbursements                                  550
            Other revenue                                             79
                                                                 -------
                Total revenue                                      2,544
                                                                 -------
          EXPENSES
            Hotel Leased Properties
            -----------------------
              Room expenses                                          576
              Lease payments                                         683
              Sales and marketing                                    185
              Property general and administrative                    163
              Other operating expenses                               190
            Hotel Managed Properties
            ------------------------
              Salaries and benefits                                  401
            Other Expenses
            --------------
              General and administrative                             231
              Depreciation and amortization                           25
              Interest expense                                         1
                                                                 -------
                  Total expense                                    2,455
                                                                 -------
          Income from operations before provision
            for income taxes                                          89

          Provision for income taxes                                 (40)
                                                                 -------
          Net income                                             $    49
                                                                 =======












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


                                    Page 17 of 34






                               GLENBOROUGH HOTEL GROUP
                           CONSOLIDATED STATEMENT OF EQUITY
                      For the three months ended March 31, 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

      Net income               ---       ---        ---       ---       ---    
   49        49
                           -------   -------    -------   -------   -------  
- - -------   -------
      Balance At
       March 31, 1996           50    $  ---      1,000    $   20   $ 1,568   $
   49    $1,637
                           =======   =======    =======   =======   =======  
=======   =======
</TABLE>



























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




                                    Page 18 of 34






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

                                                               Three Months
                                                                  Ended
                                                                March 31,
                                                                   1996
                                                               -----------
          Cash flows from operating activities:
            Net income                                         $      49
            Adjustments to reconcile net
             income to net cash provided by
             operating activities:
               Depreciation and amortization                          25
               Changes in certain assets and
                 liabilities                                         292
                                                                --------

               Net cash provided by operating
                 activities                                          366
                                                                --------
          Cash flows from financing activities:
            Capital contributions                                    200
            Repayment of borrowings                                   (5)
                                                                --------
            Net cash provided by
             financing activities                                    195
                                                                --------
            Net increase in cash                                     561

            Cash and cash equivalents at
             beginning of period                                      33
                                                                --------
            Cash and cash equivalents at
             at end of period                                  $     594
                                                                ========
          Supplemental disclosure of
            cash flow information:

               Cash paid for interest                          $       1
                                                                ========











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


                                    Page 19 of 34






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    March 31, 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  financial
          position and  results of operations of  GHG as of March  31, 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
          March 31,  1996 and  the consolidated  results of  operations and
          cash flows  of GHG and RGI  for the three months  ended March 31,
          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



                                    Page 20 of 34






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    March 31, 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  $96,000 at  March 31,  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 $3,000  of net rental pool
          profit and  approximate cash flow of $1,000  after deductions for
          capital reserves for the three months ended March 31, 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.   INVESTMENT IN APAC
                    ------------------
          GHG  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.

          Note 6.   MORTGAGE LOAN
                    -------------
          Mortgage loan of $80,000  represents the debt secured by  the six
          condominium hotel units owned  by RGI.  Such debt  bears interest


                                    Page 21 of 34






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    March 31, 1996
                                     (Unaudited)

          at 7% payable in monthly  installments of principal and  interest
          totaling $2,304 and matures June 30, 1999.

          Note 7.   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
          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 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.






















                                    Page 22 of 34






                               GLENBOROUGH HOTEL GROUP
                      Notes to Consolidated Financial Statements
                                    March 31, 1996
                                     (Unaudited)

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

                             Hotel Lease Rent Provisions

                          Initial
                           Annual
            Hotel        Base Rent       Annual Percentage Rent Formulas
          ---------      ----------      ---------------------------------
          Ontario, CA   $ 240,000        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        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        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 8.   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 will
          be made  to GRT as the  preferred stockholder and  the balance to
          the holders of GHG's common stock.















                                    Page 23 of 34






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

          GLENBOROUGH  REALTY  TRUST   INCORPORATED  AND  GRT   PREDECESSOR
          ENTITIES

          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 March 31, 1996 and December 31, 1995
          the  Company owned  and  operated 36  income-producing properties
          (the "Properties," and each a "Property") and  held two  mortgage
          receivables.    The Properties  are  comprised  of 10  industrial
          Properties, 19 retail Properties, one  residential Property, four
          hotel Properties and two office Properties, located in 17 states.

          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
          in which the limited partner interest not held by the Company are
          held by GPA.   The Company  operates the  assets acquired in  the
          Consolidation and  intends to invest in  income 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. 







                                    Page 24 of 34






          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 March 31, 1996, the Company had no material
          commitments   for  capital   improvements.      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 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. 

          On  April 23,  1996, the  boards of  directors of  the Associated
          Companies  declared  dividends  to  be  made  in  April  1996  of
          $138,000, $510,000 and $50,000 by GC, GIRC and GHG, respectively.
          Of such dividends, the amounts to be received  by the Company are
          $131,300,   $484,700  and   $39,400  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
          payable on May 13, 1996 to stockholders of record at the close of
          business on May  6, 1996.   Such dividend will  be made from  the
          Company's  cash reserves  at  March 31,  1996  combined with  the
          dividends  received from the  Associated Companies,  as discussed
          above.



                                    Page 25 of 34






          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 due  to 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 consolidated  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  operations 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 for  operation.   The
          Company includes only  the related lease  payments received  from
          GHG  in its  statement of operations.   The decrease  in fees and
          reimbursements  by $3,641,000 or  98% from $3,707,000  in 1995 to
          $66,000 in 1996 and the decrease of $3,397,000, or 92% in general
          and administrative expenses,  including salaries, from $3,678,000
          in 1995 to $281,000  in 1996 are the primary  components affected
          by these changes in structure.

          Average  occupancy at  the  Company's  properties, summarized  by
          property type, at March 31 was:
                                             1996      1995
                                             -----     -----
          Retail                             92.1%     94.5%
          Industrial                         99.5%     99.2%
          Office                             98.0%     92.3%
          Residential                        89.4%     96.0%
          Hotel                              77.9%     76.4%

          Interest and other income decreased $727,000, or 79%, to $191,000
          in the three  months ended March 31, 1996 from  $918,000 in 1995.
          This  decrease   resulted  primarily  from  the  1995  short-term
          investment of  funds generated  from the  early repayment of  the
          Finley  Square note  receivable in  April of  1995 and  the early
          repayment in  January and June of 1995 of three of the four notes
          from the sale of  the Laurel Cranford buildings.   In 1996,  cash
          balances  have been used to prepay the investor notes payable and
          consolidation costs.

          Operating expenses decreased by $440,000 or 30% to  $1,017,000 in
          the three months ended March 31, 1996 from $1,457,000 in the same
          period  in 1995.  The decrease is  primarily due to the change in
          operational  structure   of  the  leased  hotels   as  previously
          discussed.
           
          Depreciation and amortization expense decreased $164,000, or 15%,
          to date in 1996 to $897,000 from $1,061,000 in the same period in
          1995.  The decrease was primarily due to certain of the Company's



                                    Page 26 of 34






          fixed  assets and  deferred  leasing  commissions becoming  fully
          depreciated and amortized in 1995. 

          Interest expense increased  $219,000 or 44%  in the three  months
          ended March 31, 1996  to $722,000 from $503,000 during  the three
          months  ended  March 31,  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.

          Beginning with the first quarter of 1996,  the Company calculates
          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.




                                    Page 27 of 34






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

                                                   March 31,
                                                     1996
                                                   ---------

          Net income before minority
           interest and extraordinary
           items                                  $  1,354
          Depreciation and amortization                897
          Loss provisions                              ---
          Adjustment to reflect FFO of
           Associated Companies (1)                    284
                                                  --------
          FFO                                        2,535
                                                  --------
          Amortization of deferred
           financing fees                               36
          Principal receipts on mortgage
           loans                                        14
          Capital reserve                             (185)
          Capital expenditures                         (54)
          Principal amortization reserve               (86)
                                                  --------
          FAD                                     $  2,260
                                                  ========
          Distributions per share                 $   0.30

          Fully converted weighted
           average shares outstanding            6,296,042

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





















                                    Page 28 of 34






          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  March  31,  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 will
          be made  to GRI as the  preferred stockholder and the  balance to
          the holders of GHG's common stock.

          Results of Operations

          Room  revenue of $1,915,000 represents  the revenue earned on the
          three hotels leased from GRT.

          Fee revenue  of $550,000 represents the fees  earned for managing
          three hotels and two resort condominium hotels.





                                    Page 29 of 34






          The primary expenses associated  with the leased hotels  are room
          expense of  $576,000,  lease  payments  of  $683,000,  sales  and
          marketing of $185,000 and other operating expenses of $190,000.

          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 $401,000.  

          General  and  administrative  costs  of  $231,000  represent  the
          overhead costs associated with administering the business of GHG.
















































                                    Page 30 of 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  and  Robert Batinovich.  The
                    Partnerships and the Company are nominal defendants.

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


                                    Page 31 of 34






                    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, and  announced that it would  render a final
                    decision  after  receiving those  additional pleadings.
                    As of May 10, 1996, no decision has been issued.

                    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
                    Partnerships  known  as Outlook  IV,  All Suites,  GPI,
                    Equitec 4, Equitec C and Equitec Mortgage 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.

                    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


                                    Page 32 of 34






                    scheduled  January 17  hearing  in  the Blumberg  case.
                    Given the  delays in  the  resolution of  the  Blumberg
                    case, the court  and the parties in BEJ  have postponed
                    all proceedings  in BEJ, and the defendants  responsive
                    pleading in BEJ is now due on June 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 5.   Other Information

                    The  Company's  annual  stockholders meeting  has  been
                    scheduled for May  30, 1996, and a  Proxy Statement was
                    distributed on April 15, 1996.  Stockholders of  record
                    as  of April  5, 1996 will  be entitled to  vote on the
                    matters submitted to a vote of the stockholders.

                    Subject   to  approval  of  the  Company's  1996  Stock
                    Incentive Plan  at the annual meeting,  the Company has
                    awarded to each of the independent directors (i)  5,000
                    shares of the Company's Common Stock, and (ii)  options
                    to acquire 2,000 shares of the Company's Common Stock.

          Item 6.   Exhibits and Reports on Form 8-K

               (a)  Exhibits:

                    None

               (b)  Reports on Form 8-K:

                    On January 12, 1996, the Company filed a report on Form
                    8-K to make available Unaudited  Consolidated Pro Forma
                    Financial Statements of the Company as of December  31,
                    1995.

                    On January 12, 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  December 31,
                    1995,  in   the  form  of  a  Supplemental  Information
                    package.











                                    Page 33 of 34






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



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

                                    Page 34 of 34

             



<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000929454
<NAME> GLENBOROUGH REALTY TRUST INCORPORATED
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                           1,326
<SECURITIES>                                         0
<RECEIVABLES>                                    7,451
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 3,931
<PP&E>                                          99,612
<DEPRECIATION>                                (25,312)
<TOTAL-ASSETS>                                  95,262
<CURRENT-LIABILITIES>                            3,939
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             6
<OTHER-SE>                                      49,638
<TOTAL-LIABILITY-AND-EQUITY>                    95,262
<SALES>                                              0
<TOTAL-REVENUES>                                 4,271
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 2,195
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 722
<INCOME-PRETAX>                                  1,354
<INCOME-TAX>                                     1,354
<INCOME-CONTINUING>                              1,253
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (5,984)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                   (1.04)
        

</TABLE>


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