GLENBOROUGH REALTY TRUST INC
10-K/A, 1998-09-10
REAL ESTATE
Previous: ISOLYSER CO INC /GA/, 4, 1998-09-10
Next: GLENBOROUGH REALTY TRUST INC, 10-Q/A, 1998-09-10




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K/A

                                 AMENDMENT NO. 1
(Mark One)
[ X ]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                      For the year ended December 31, 1997
                                       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,                      94402-1708  
Suite 1100 San Mateo, California - (650) 343-9300           (Zip Code)
    (Address of principal executive offices
             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
7 3/4% Series A Convertible Preferred 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

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K [ X ]

     As of March 20, 1998,  the aggregate  market value of the voting stock held
by nonaffiliates of the registrant was $886,666,791.  The aggregate market value
was computed with  reference to the closing price on the New York Stock Exchange
on such date. This calculation does not reflect a determination that persons are
affiliates for any other purpose.

     As of March 20, 1998,  31,549,256  shares of Common Stock ($.001 par value)
and 11,500,000 shares of 7 3/4% Series A Convertible  Preferred Stock ($.001 par
value) were outstanding.

                             DOCUMENTS INCORPORATED:
 
Part III:  Portions of the Registrant's  definitive proxy statement to be issued
in conjunction with the Registrant's annual stockholder's  meeting to be held on
May 14, 1998.

EXHIBITS:  The index of exhibits is  contained  in Part IV herein on page number
83.



                                       1
<PAGE>

This Form 10-K of Glenborough  Realty Trust Incorporated (the "Company") for the
year ended  December  31, 1997 is being  amended and restated in its entirety to
(i) amend Item 3, Legal Proceedings,  to add certain information  therein,  (ii)
amend Item 6, Selected  Financial Data, to add certain line items in that Item's
financial tables and to revise certain footnotes and other disclosures  therein,
(iii) amend Item 7, Management's  Discussion and Analysis of Financial Condition
and  Results  of  Operations,  to revise  certain  captions  in the risk  factor
sections of such Item (the  sections  that follow the caption  "Forward  Looking
Statements;  Factors That May Affect  Operating  Results") and to add and revise
certain information in such risk factor sections,  (iv) amend Item 14, Financial
Statements,  Schedules  and Reports on Form 8-K, to add certain  information  to
Note 2, Note 4 and Note 12 of the Notes to the Company's  Consolidated Financial
Statements and (v) amend and restate in their entirety  Exhibit 12.1 and Exhibit
23.1.

                               TABLE OF CONTENTS



                                                                        Page No.
                           PART I

Item  1       Business                                                         3
Item  2       Properties                                                       6
Item  3       Legal Proceedings                                               15
Item  4       Submission of Matters to a Vote of Security Holders             16

                           PART II

Item  5       Market for Registrant's Common Stock and Related 
              Stockholder Matters                                             17
Item  6       Selected Financial Data                                         18
Item  7       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                       21
Item  8       Financial Statements and Supplementary Data                     35
Item  9       Changes in and Disagreements with Accountants on Accounting
              and Financial Disclosure                                        35

                           PART III

Item 10       Directors and Executive Officers of the Registrant              36
Item 11       Executive Compensation                                          36
Item 12       Security Ownership of Certain Beneficial Owners and 
              Management                                                      36
Item 13       Certain Relationships and Related Transactions                  36
 
                           PART IV

Item 14       Exhibits, Financial Statements, Schedules and Reports
              on Form 8-K                                                     37


                                       2
<PAGE>
                                     PART I

Item 1.       Business

General Development and Description of Business

Glenborough Realty Trust Incorporated (the "Company") is a self-administered and
self-managed  real estate  investment  trust ("REIT")  engaged  primarily in the
ownership,  operation,  management,  leasing and acquisition of various types of
income-producing  properties.  As of December  31, 1997,  the Company  owned and
operated  128   income-producing   properties  (the  "Properties,"  and  each  a
"Property") and held two mortgage  receivables.  The Properties are comprised of
30 office Properties,  43 office/flex  Properties,  26 industrial Properties,  9
retail Properties, 14 multi-family Properties and 6 hotel Properties, located in
23 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,  and eight public
limited  partnerships (the  "Partnerships")  collectively,  the "GRT Predecessor
Entities",  merged with and into the Company.  The Company (i) issued  5,753,709
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 Glenborough Corporation, with the Company being the surviving entity; (iii)
acquired an interest in three  companies (the  "Associated  Companies"),  two of
which  merged on June 30,  1997,  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 Company holds a 91.48% limited  partner
interest.  The Company operates the assets acquired in the  Consolidation and in
subsequent  acquisitions (see further discussion below) 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  has elected 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  seeks to  achieve  sustainable  long-term  growth  in  Funds  from
Operations primarily through the following strategies:

     Acquiring  diversified  portfolios or  individual  properties on attractive
     terms,  often from  public and private  partnerships  as well as from other
     REITs, life insurance companies and other institutions;

     Improving the performance of Properties in the Company's portfolio;
     
     Constantly  reviewing the Company's  current portfolio for opportunities to
     redeploy  capital from certain  existing  Properties into other  properties
     which the Company believes have  characteristics more suited to its overall
     growth strategy and operating goals; and

     Entering  into real estate  development  joint  ventures with selected real
     estate developers.

Since the  Consolidation,  and  consistent  with its  strategy  for growth,  the
Company has completed the following transactions:

     Acquired  20  properties  in the third and fourth  quarters  of 1996 and 90
     properties  in 1997.  In addition,  the Company has acquired 16  properties
     subsequent to December 31, 1997. The total acquired  Properties  consist of
     an aggregate of  approximately  12.6 million  rentable  square feet,  2,147
     multi-family  units  and 227 hotel  suites  and had  aggregate  acquisition
     costs,  including  capitalized  costs, of  approximately  $1.2 billion.  In
     addition,  the Company has entered into two separate definitive agreements,
     subject to a number of contingencies, to acquire 12 properties in 5 states,
     aggregating  1,006,622  rentable  square  feet.  However,  there  can be no
     assurance that any or all of these properties will be acquired.

     From  January  1, 1996 to the date of this  filing,  sold  four  industrial
     properties,  16 retail properties and one multi-family property to redeploy
     capital into  properties  the Company  believes have  characteristics  more
     suited to its overall growth strategy and operating goals.

     Entered  into a $250  million  unsecured  line of credit (the  "Acquisition
     Credit  Facility") with Wells Fargo Bank,  N.A.  ("Wells Fargo Bank") which
     replaced  its $50 million  secured line of credit and closed a $150 million
     unsecured loan agreement (the "Interim Loan") with Wells Fargo Bank.

                                       3
<PAGE>
     
     Completed four offerings of Common Stock in October 1996,  March 1997, July
     1997 and October 1997  (respectively,  the  "October  1996  Offering,"  the
     "March 1997  Offering,"  the "July 1997  Offering,"  and the "October  1997
     Offering"),  resulting in aggregate  gross proceeds of  approximately  $562
     million.

     Completed an offering of 7 3/4% Series A Convertible  Preferred  Stock (the
     "January  1998  Convertible  Preferred  Stock  Offering")  for total  gross
     proceeds of approximately $287.5 million.

     Issued $150 million of 75/8% Senior Notes which are due on March 15, 2005.
     
     Paid off the Interim Loan with  proceeds  from the issuance of $150 million
     of 7 5/8% Senior Notes.

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.

The Associated Companies

Glenborough   Corporation.   Glenborough   Corporation   ("GC"),   a  California
corporation formerly known as Glenborough Realty Corporation,  serves as general
partner  of  several  real  estate   limited   partnerships   (the   "Controlled
Partnerships") for whom it provides asset and property management  services.  It
also provides property  management  services for a limited portfolio of property
owned  by  unaffiliated   third  parties.   The  majority  of  services  to  the
unaffiliated third parties were previously provided by Glenborough Inland Realty
Corporation ("GIRC"), a California  corporation,  which merged with GC effective
June 30, 1997. In the merger between GC and GIRC, the Company received preferred
stock of GC in exchange for its preferred stock of GIRC, on a one-for-one basis.
Following  the merger,  the Company holds the same  preferences  with respect to
dividends and  liquidation  distributions  paid by GC as it previously held with
respect to GC and GIRC combined.

Following the merger,  the Company owns 100% of the 38,000 shares  (representing
95% of total  outstanding  shares) of  non-voting  preferred  stock of GC.  Five
individuals,  including Sandra L. Boyle and Frank E. Austin,  executive officers
of the  Company,  each own 20% of the  2,000  shares  (representing  5% of total
outstanding shares) of voting common stock of GC. The Company and GC intend that
the Company's interest in GC complies with REIT qualification standards.

The Company,  through its  ownership  of  preferred  stock of GC, is entitled to
receive cumulative, preferred annual dividends of $4.53 per share, which GC must
pay before it pays any dividends with respect to the common stock of GC. Once GC
pays the required  cumulative  preferred  dividend,  it will pay any  additional
dividends in equal amounts per share on both the preferred  stock and the common
stock at 95% and 5%,  respectively.  Through the preferred stock, the Company is
also entitled to receive a preferred liquidation value of $114.50 per share plus
all  cumulative  and  unpaid  dividends.  The  preferred  stock  is  subject  to
redemption at the option of GC after December 31, 2005,  for a redemption  price
of $114.50 per share. As the holder of preferred stock of GC, the Company has no
voting power with  respect to the election of the  directors of GC; all power to
elect directors of GC is held by the owners of the common stock of GC.

This structure is intended to provide the Company with a significant  portion of
the  economic  benefits of the  operations  of GC. The Company  accounts for the
financial results of GC using the equity method.

Glenborough Hotel Group. The Company, through the Operating Partnership,  leases
its hotel properties to Glenborough  Hotel Group ("GHG").  The Company,  through
the Operating  Partnership,  holds a first mortgage on another  hotel,  which is
managed by GHG under a contract  with its owner.  GHG also manages a hotel owned
by an  affiliated  entity as well as two resort  condominium  hotels and a hotel
owned by an unaffiliated third party.

The Company  owns 100% of the 50 shares of  non-voting  preferred  stock of GHG.
Three  individuals,  one of whom, Terri Garnick,  is an executive officer of the
Company, each own 33 1/3% of the 1,000 shares of voting common stock of GHG. The
Company and GHG intend that the  Company's  interest in GHG  complies  with REIT
qualification standards.

The Company,  through its ownership of preferred  stock,  is entitled to receive
cumulative,  preferred  annual  dividends of $600 per share,  which GHG must pay
before it pays any dividends with respect to the common stock. Once GHG pays the
required  cumulative  preferred  dividend,  it will  pay  75% of any  additional
dividends to holders of the  preferred  stock,  and 25% to holders of the common
stock.  Through the preferred  stock,  the Company is also entitled to receive a
preferred  liquidation value of $40,000 per share plus all cumulative and unpaid
dividends.  The  preferred  stock will be subject to redemption at the option of
GHG after December 31, 1999, for a redemption price of $40,000 per share. As the
holders of preferred  stock of GHG, the Company has no voting power with respect
to the election of the directors of GHG; all power to elect  directors of GHG is
held by the owners of the common stock of GHG.

                                       4
<PAGE>

This structure is intended to provide the Company with a significant  portion of
the economic  benefits of the  operations  of GHG. The Company  accounts for the
financial results of GHG using the equity method.

GHG 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 owned 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 the Company's predecessor partnerships and related
entities.  As anticipated,  in July 1997, APAC was liquidated and GHG received a
liquidating distribution of approximately $2,136,000.  GHG has recognized a gain
of  $1,381,000  over its  investment  basis  and costs of  liquidation.  GHG had
accounted  for  its  investment  in  APAC  using  the  cost  method  due  to its
anticipated  liquidation.  The gain on  liquidation  was not  subject  to income
taxes.

Employees

As  of  December  31,  1997,  the  Company  and  the  Associated  Companies  had
approximately 455 full-time employees.

Competition

The Company's  Properties compete for tenants (or guests, in the case of hotels)
with similar  properties  located in their  markets.  Management  believes  that
characteristics influencing the competitiveness of a real estate project include
the geographic  location of the property,  the  professionalism  of the property
manager and the  maintenance  and  appearance  of the  property,  in addition to
external  factors  such  as  general  economic  circumstances,  trends,  and the
existence of new  competing  properties in the general area in which the Company
competes for tenants (or guests, in the case of hotels).

Additional competitive factors with respect to commercial properties include the
ease of access to the  property,  the  adequacy of related  facilities,  such as
parking,  and the ability to provide  rent  concessions  and  additional  tenant
improvements  commensurate  with local market  conditions.  Such competition may
lead to rent  concessions  that could adversely  affect the Company's cash flow.
Although the Company  believes its Properties are  competitive  with  comparable
properties  as  to  those  factors  within  the  Company's  control,   continued
over-building  and other external  factors could adversely affect the ability of
the Company to attract and retain tenants.  The  marketability of the Properties
may also be affected (either  positively or negatively) by these factors as well
as by  changes in general or local  economic  conditions,  including  prevailing
interest rates.

The Company also  experiences  competition  when  attempting  to acquire  equity
interests in desirable  real estate,  including  competition  from  domestic and
foreign financial institutions,  other REITs, life insurance companies,  pension
funds, trust funds, partnerships and individual investors.

Working Capital

The  Company's  practice  is to  maintain  cash  reserves  for  normal  repairs,
replacements,  improvements,  working  capital  and  other  contingencies  while
minimizing  interest  expense.  Therefore,  cash on hand is kept to a minimum by
frequently  paying down on the  Acquisition  Credit  Facility and drawing on the
Acquisition Credit Facility when necessary.

Other Factors

Compliance with laws and  regulations  regarding the discharge of materials into
the environment,  or otherwise relating to the protection of the environment, is
not expected to have any material effect upon the capital expenditures, earnings
and competitive position of the Company.

The Properties have each been subject to Phase I Environmental  Assessments and,
where such an assessment  indicated it was  appropriate,  Phase II Environmental
Assessments  (collectively,  the  "Environmental  Reports") have been conducted.
These reports have not indicated any significant environmental issues.

In the event that  pre-existing  environmental  conditions  not disclosed in the
Environmental Reports which require remediation are subsequently discovered, the
cost of remediation  will be borne by the Company.  Additionally,  no assurances
can be given that (i) future laws,  ordinances,  or regulations  will not impose
any material environmental  liability,  (ii) the current environmental condition
of the  Properties has not been or will not be affected by tenants and occupants
of the  Properties,  by the  condition  of  properties  in the  vicinity  of the
Properties  or by third  parties  unrelated  to the  Company  or (iii)  that the
Company will not otherwise incur significant  liabilities  associated with costs
of remediation relating to the Properties. 

                                       5
<PAGE>

Item 2. Properties

The Location and Type of the Company's Properties

The Company's  128  Properties  are  diversified  by type (office,  office/flex,
industrial,  retail,  multi-family and hotel) and are located in four geographic
regions  and 23 states  within  the  United  States  comprising  numerous  local
markets.  The  following  table  sets forth the  location,  type and size of the
Properties (by rentable  square feet and/or units) along with average  occupancy
as of December 31, 1997.
<TABLE>
<CAPTION>

                       Office        Office/Flex     Industrial      Retail         Multi-
                       Square          Square          Square        Square         Family          Hotel         No. of
Region                 Footage         Footage         Footage       Footage        Units           Rooms        Properties
- ------------------   ------------   -------------   ------------  -------------  -------------  -------------  -------------
<S>                   <C>             <C>             <C>            <C>             <C>             <C>           <C>
West                    694,654       1,820,480         977,926      394,222           866           440            53
Midwest                 684,193         608,986       1,067,884      132,190            --            --            18
East                    910,322         303,630         577,868       45,546         1,385            --            30
South                   632,192         790,599         909,832      407,130            --           304            27
                     ------------   -------------   ------------  -------------  -------------  -------------  -------------

Total                 2,921,361       3,523,695       3,533,510      979,088         2,251           744           128
                     ============   =============   ============  =============  =============  =============  =============

No. of Properties
                             30              43              26            9            14             6

Average Occupancy
                            93%             91%             97%          96%           95%           70%

</TABLE>

For the years ended  December 31, 1997 and 1996,  no tenant  contributed  10% or
more of the rental revenue of the Company.  The largest tenant occupied  748,426
square  feet,  or 7% of the total  square  footage of the  Office,  Office/Flex,
Industrial and Retail  Properties.  For the year ended December 31, 1995, rental
revenue from the two  Properties  leased to Navistar  International  contributed
approximately  10% of the combined total rental  revenue of the GRT  Predecessor
Entities.  A complete listing of Properties owned by the Company at December 31,
1997 is included as part of Schedule III in Item 14.

Office Properties

The Company owns 30 office  Properties  with total  rentable  square  footage of
2,921,361.  The leases for the office  Properties have terms ranging from one to
35 years.  The office  leases  generally  require  the tenant to  reimburse  the
Company for increases in building  operating  costs over a base amount.  Many of
the  leases  provide  for rent  increases  that are  either  fixed or based on a
consumer price index ("CPI").  As of December 31, 1997, the average occupancy of
the office Properties was 93%.

The following table sets forth,  for the periods  specified,  the total rentable
area, average occupancy,  average effective base rent per leased square foot and
total effective annual base rent.
<TABLE>
<CAPTION>

                                                  Office Properties
                                            Historical Rent and Occupancy

                         Total                                    Average Effective           Total Effective
                       Rentable                  Average            Base Rent per               Annual Base
Year                 Area (Sq. Ft)              Occupancy        Leased Sq. Ft. (1)          Rent ($000s) (2)
<S>                   <C>                          <C>               <C>                      <C>      
1997                  2,921,361                    93%               $  15.81                 $  42,954
1996                    641,923                    94                   13.19                     7,918
1995                    106,076                    97                   11.91                     1,228
1994                    105,770                    88                   11.44                     1,065
1993                    104,666                    80                   12.04                     1,008
<FN>
(1) Total Effective Annual Base Rent divided by average occupancy in square feet. As used herein,  "Effective Base Rent"
    represents base rent less concessions.

                                       6
<PAGE>

(2) Total Effective Annual Base Rent adjusted for any free rent given for the period.
</FN>
</TABLE>

The following table sets forth the contractual  lease expirations for leases for
the office Properties as of December 31, 1997.
<TABLE>
<CAPTION>

                                                  Office Properties
                                                  Lease Expirations
 
                        Number              Rentable Square         Annual Base          Percentage of Total
                          of                Footage Subject          Rent Under            Annual Base Rent
Expiration             Expiring               to Expiring             Expiring             Represented by
   Year                 Leases                  Leases              Leases ($000s)         Expiring Leases (1)
<S>                      <C>                 <C>                     <C>                        <C>  
1998 (4)                 221                   422,047               $ 6,612                     15.0%
1999                     103                   503,429                 6,886                     15.6
2000                      98                   414,760                 8,022                     18.2
2001                      81                   504,181                 7,991                     18.1
2002                      47                   204,864                 3,109                      7.0
Thereafter                34                   698,766                11,545                     26.1
Total                    584                 2,748,047 (2)           $44,165 (3)                100.0%
<FN>
(1) Annual base rent  expiring  during each  period,  divided by total annual base rent (both  adjusted for  contractual
    increases).
(2) This figure is based on square  footage  actually  leased (which  excludes  vacant  space),  which  accounts for the
    difference between this figure and "Total Rentable Area" in the preceding table (which includes vacant space).
(3) This figure is based on square footage  actually leased and incorporates  contractual  rent increases  arising after
    1997, and thus differs from "Total Effective Annual Base Rent" in the preceding table, which is based on 1997 rents.
(4)  Includes leases that have initial terms of less than one year.
</FN>
</TABLE>

Office/Flex Properties

The Company owns 43 office/flex  Properties  aggregating  3,523,695 square feet.
The  office/flex  Properties  are  designed  for a  combination  of  office  and
warehouse uses with greater than 10% of the leasable  square footage  containing
office finish. The office/flex  Properties range in size from 27,414 square feet
to 202,540 square feet, and have lease terms ranging from one to 23 years.  Most
of the  office/flex  leases are  "triple  net"  leases  whereby  the tenants are
required to pay their pro rata share of the Properties'  operating costs, common
area maintenance, property taxes, insurance, and non-structural repairs. Some of
the leases are  "industrial  gross" leases whereby the tenant pays as additional
rent its pro rata share of common  area  maintenance  and  repair  costs and its
share of the increase in taxes and  insurance  over a specified  base year cost.
Many of these leases call for fixed or CPI-based rent increases.  As of December
31, 1997, the average occupancy of the office/flex Properties was 91%.

The following table sets forth,  for the periods  specified,  the total rentable
area, average occupancy,  average effective base rent per leased square foot and
total effective annual base rent.
<TABLE>
<CAPTION>

                                               Office/Flex Properties
                                            Historical Rent and Occupancy

                         Total                                    Average Effective           Total Effective
                       Rentable                  Average            Base Rent per               Annual Base
Year (4)             Area (Sq. Ft)              Occupancy        Leased Sq. Ft. (1)          Rent ($000s) (2)
<S>                   <C>                          <C>               <C>                      <C>      
1997                  3,523,695                    91%               $   7.17                 $  22,991
1996(3)                 247,506                    96                    5.50                     1,307
<FN>
(1) Total Effective Annual Base Rent divided by average occupancy in square feet. As used herein,  "Effective Base Rent"
    represents base rent less concessions.
(2) Total Effective Annual Base Rent adjusted for any free rent given for the period.
(3) Includes  the TRP  Properties.  For these  Properties,  base rents are  presented  on an  annualized  basis based on
    results since the acquisition as this information was not available for the year ended December 31, 1996.
(4) Prior to 1996,  Properties  currently classified as Office/Flex  Properties were included in Industrial  Properties.
    See Industrial Properties table below.
</FN>
</TABLE>

                                       7
<PAGE>

The following table sets forth the contractual  lease expirations for leases for
the office/flex Properties as of December 31, 1997.
<TABLE>
<CAPTION>

                                               Office/Flex Properties
                                                  Lease Expirations
 
                        Number              Rentable Square         Annual Base          Percentage of Total
                          of                Footage Subject         Rent Under             Annual Base Rent
Expiration             Expiring               to Expiring            Expiring               Represented by
   Year                 Leases                  Leases             Leases ($000s)         Expiring Leases (1)
<S>                      <C>                 <C>                     <C>                        <C>  
1998                     237                 1,069,040               $ 7,907                     33.5%
1999                     125                   649,478                 4,008                     17.0
2000                      85                   511,434                 3,506                     14.9
2001                      37                   297,668                 2,061                      8.7
2002                      27                   273,013                 1,931                      8.2
Thereafter                18                   455,110                 4,182                     17.7
Total                    529                 3,255,743 (2)           $23,595 (3)                100.0%

<FN>
(1) Annual base rent  expiring  during each  period,  divided by total annual base rent (both  adjusted for  contractual
    increases).
(2) This figure is based on square  footage  actually  leased (which  excludes  vacant  space),  which  accounts for the
    difference between this figure and "Total Rentable Area" in the preceding table (which includes vacant space).
(3) This figure is based on square footage  actually leased and incorporates  contractual  rent increases  arising after
    1997, and thus differs from "Total Effective Annual Base Rent" in the preceding table, which is based on 1997 rents.
</FN>
</TABLE>

Industrial Properties

The Company owns 26 industrial Properties aggregating 3,533,510 square feet. The
industrial  Properties  are  designed  for  warehouse,  distribution  and  light
manufacturing,  ranging in size from 23,826 square feet to 474,426  square feet.
As of December 31, 1997, 12 of the industrial Properties were leased to multiple
tenants,  14 were  leased to  single  tenants,  and all 14 of the  single-tenant
Properties are adaptable in design to multi-tenant use. As of December 31, 1997,
the average occupancy of the industrial Properties was 97%.

Four of the single-tenant Properties are leased to a total of two tenants having
five years remaining on leases whose original terms were 20 years.  The terms of
these  leases  include  rent  increases  every  three  years  based  on all or a
percentage of the change in the CPI. Under these leases the tenants are required
to pay  for  all  of the  Properties'  operating  costs,  such  as  common  area
maintenance,  property taxes,  insurance,  and all repairs including  structural
repairs.  The leases give the tenant a purchase  option  exercisable on March 1,
1999,  and 2002 for an amount equal to the greater of the  appraised  value or a
specified  minimum price.  Management  believes,  based on discussions with both
tenants, that neither tenant has any present intention to exercise any option to
purchase.

The remaining  industrial  Properties have leases whose terms range from 1 to 29
years.  Most of the leases are  "triple  net"  leases  whereby  the  tenants are
required to pay their pro rata share of the Properties'  operating costs, common
area maintenance, property taxes, insurance, and non-structural repairs. Some of
the leases are  "industrial  gross" leases whereby the tenant pays as additional
rent its pro rata share of common  area  maintenance  and  repair  costs and its
share of the increase in taxes and  insurance  over a specified  base year cost.
Many of these leases call for fixed or CPI-based rent increases.

                                       8
<PAGE>

The following table sets forth,  for the periods  specified,  the total rentable
area, average occupancy,  average effective base rent per leased square foot and
total effective annual base rent for the Industrial Properties.
<TABLE>
<CAPTION>

                                                Industrial Properties
                                            Historical Rent and Occupancy

                         Total                                    Average Effective           Total Effective
                       Rentable                  Average            Base Rent per               Annual Base
Year(4)              Area (Sq. Ft)              Occupancy        Leased Sq. Ft. (1)          Rent ($000s) (2)
<S>                   <C>                         <C>                <C>                       <C>       
1997                  3,533,510                    97%               $  3.36                   $   11,516
1996(3)               1,778,862                    99                   2.41                        4,244
1995                  1,491,827                   100                   2.29                        3,405
1994                  1,491,827                   100                   2.29                        3,401
1993                  1,491,827                    98                   2.24                        3,294

<FN>
(1) Total Effective Annual Base Rent divided by average occupancy in square feet.
(2) Total Effective Annual Base Rent adjusted for any free rent given for the period.
(3) Includes  the TRP  Properties.  For these  Properties,  base rents are  presented  on an  annualized  basis based on
    results since the acquisition as this information was not available for the year ended December 31, 1996.
(4) Prior to 1996, Properties currently classified as Office/Flex Properties were included in Industrial Properties.
</FN>
</TABLE>

The following table sets forth the contractual  lease expirations for leases for
the industrial Properties as of December 31, 1997.
<TABLE>
<CAPTION>

                                                Industrial Properties
                                                 Lease Expirations
 
                        Number              Rentable Square          Annual Base          Percentage of Total
                          of                Footage Subject          Rent Under            Annual Base Rent
Expiration              Leases                to Expiring             Expiring              Represented by
   Year                Expiring                 Leases              Leases ($000s)         Expiring Leases (1)
<S>                      <C>                 <C>                     <C>                        <C>  
1998                      28                   480,017               $ 1,730                     15.6%
1999                      25                   299,068                 1,292                     11.6
2000                      17                   329,290                 1,323                     11.9
2001                      14                   255,106                 1,131                     10.2
2002                       9                   236,250                   959                      8.6
Thereafter                 7                 1,646,195                 4,677                     42.1
Total                    100                 3,245,926 (2)           $11,112 (3)                100.0%

<FN>
(1) Annual base rent expiring during each period, divided by total annual base rent (both adjusted for contractual increases).
(2) This figure is based on square  footage  actually  leased (which  excludes  vacant  space),  which  accounts for the
    difference between this figure and "Total Rentable Area" in the preceding table (which includes vacant space).
(3) This figure is based on square footage  actually leased (which excludes vacant space) and  incorporates  contractual
    rent increases  arising after 1997, and thus differs from "Total Effective Annual Base Rent" in the preceding table,
    which is based on 1997 rents.
</FN>
</TABLE>

Retail Properties

The Company owns nine retail  Properties  with total rentable  square footage of
979,088.  The leases for the retail Properties have terms ranging from one to 38
years. Eight of the retail Properties,  representing  933,542 square feet or 95%
of the total rentable area, are anchored community shopping centers.  The anchor
tenants of these centers are national or regional  supermarkets and drug stores.
As of December 31, 1997, the average occupancy of the retail Properties was 96%.

The leases for the retail  Properties  generally include fixed or CPI-based rent
increases and some include  provisions for the payment of additional  rent based
on a  percentage  of the  tenants'  gross sales that exceed  specified  amounts.
Retail tenants also typically pay as additional rent their pro rata share of the
Properties'  operating costs including common area maintenance,  property taxes,
insurance and  non-structural  repairs.  Some leases contain options to renew at
market rates or specified rates.

                                       9
<PAGE>

The following table sets forth,  for the periods  specified,  the total rentable
area, average occupancy,  average effective base rent per leased square foot and
total effective annual base rent for the retail properties.
<TABLE>
<CAPTION>

                                                   Retail Properties
                                             Historical Rent and Occupancy
 
                         Total                                    Average Effective           Total Effective
                       Rentable                  Average            Base Rent per               Annual Base
Year                 Area (Sq. Ft)              Occupancy        Leased Sq. Ft. (1)          Rent ($000s) (2)
<S>                     <C>                        <C>                <C>                      <C>     
1997                    979,088                    96%                $  7.98                  $  7,501
1996(3)                 630,700                    96                    7.82 (4)                 4,726
1995                    285,658                    95                   10.76                     2,915
1994                    285,722                    94                   10.76                     2,890
1993                    285,722                    90                   11.11                     2,858

<FN>
(1) Total Effective Annual Base Rent divided by average occupancy in square feet.
(2) Total Effective Annual Base Rent adjusted for any free rent given for the period.
(3) Includes the Carlsberg  Properties  and the TRP  Properties.  For these  Properties,  base rents are presented on an
    annualized  basis based on results since the  acquisition as this  information  was not available for the year ended
    December 31, 1996.
(4) Average  effective base rent per leased square foot declined in 1996 due to the acquisition of properties with lower
    base rents.
</FN>
</TABLE>

The following table sets forth the contractual  lease expirations for the retail
Properties as of December 31, 1997.
<TABLE>
<CAPTION>

                                                  Retail Properties
                                                  Lease Expirations
 
                                            Rentable Square           Annual Base          Percentage of Total
                       Number of            Footage Subject           Rent Under            Annual Base Rent
Expiration              Leases               to Expiring               Expiring              Represented by
   Year               Expiring                   Leases             Leases ($000s)        Expiring  Leases (1)
<S>                       <C>                   <C>                   <C>                        <C>  
1998                      39                    90,664               $   911                     12.6%
1999                      45                    76,059                   944                     13.1
2000                      24                    42,249                   542                      7.5
2001                      31                   101,301                   926                     12.8
2002                       7                    13,560                   176                      2.4
Thereafter                40                   567,531                 3,719                     51.6
Total                    186                   891,364 (2)           $ 7,218 (3)                100.0%

<FN>
(1) Annual base rent  expiring  during each  period,  divided by total annual base rent (both  adjusted for  contractual
    increases).
(2) This figure is based on square  footage  actually  leased (which  excludes  vacant  space),  which  accounts for the
    difference between this figure and "Total Rentable Area" in the preceding table (which includes vacant space).
(3) This figure is based on square footage  actually leased (which excludes vacant space) and  incorporates  contractual
    rent increases  arising after 1997, and thus differs from "Total  Effective Annual Base Rent" in the preceding table
    which is based on 1997 rents.
</FN>
</TABLE>

                                       10
<PAGE>

Tenant Improvements and Leasing Commissions

The following table  summarizes by year the capitalized  tenant  improvement and
leasing  commission  expenditures  incurred  in the  renewal  or  re-leasing  of
previously occupied space since January 1, 1993.
<TABLE>
<CAPTION>

                            Capitalized Tenant Improvements and Leasing Commissions

                                                   1993          1994          1995         1996          1997
Office Properties

<S>                                               <C>           <C>           <C>          <C>          <C>    
Square footage renewed or re-leased               23,909        18,384        79,745       39,706       174,354
Capitalized tenant improvements and
    commissions ($000s)                          $    59       $    58       $   468(1)  $    617(2)   $    850
    Average per square foot of renewed or
    re-leased space                              $  2.47       $  3.18       $  5.87     $  15.54(2)   $   4.87

Office/Flex Properties

Square footage renewed or re-leased                  (3)           (3)           (3)        9,000       138,658
Capitalized tenant improvements and
    commissions ($000s)                              (3)           (3)           (3)     $     23      $    418
    Average per square foot of renewed or
    re-leased space                                  (3)           (3)           (3)     $   2.56      $   3.01

Industrial Properties

Square footage renewed or re-leased               66,500        89,000       141,523       60,000       198,055
Capitalized tenant improvements and
    commissions ($000s)                          $    64       $    60       $   114     $     51      $    235
    Average per square foot of renewed or
    re-leased space                              $  0.96       $  0.67       $  0.81     $   0.85      $   1.19

Retail Properties

Square footage renewed or re-leased               31,443        46,833        33,294       32,998        12,080
Capitalized tenant improvements and
    commissions ($000s)                          $    59       $    59       $    98     $     83      $     42
    Average per square foot of renewed or
    re-leased space                              $  1.87       $  1.25       $  2.94     $   2.53      $   3.51

All Properties

Square footage renewed or re-leased              121,852       154,217       254,562      141,704       523,147
Capitalized tenant improvements and
    commissions ($000s)                          $   182       $   177       $   680     $    774      $  1,545
    Average per square foot of renewed or
    re-leased space                              $  1.49       $  1.14       $  2.67     $   5.46      $   2.95

<FN>
(1) The  significant  increase in  capitalized  tenant  improvements  and  commissions in 1995 over the previous year is
    primarily the result of re-leasing  15,491 sq. ft. at Regency  Westpointe.  The re-lease is for a term of ten years.
    There were no commissions paid in this transaction.  Tenant improvements totaled $405,000.  This tenant occupies 43%
    of Regency Westpointe.
(2) The  significant  increase in capitalized  tenant  improvements  and  commissions in 1996 over the previous years is
    primarily  the  result of  tenant  improvements  provided  in  connection  with a lease  extension  of space for the
    principal tenant of the UCT Property.  The lease was extended 10 years and expires in 2010.
(3) Prior to 1996, Properties currently classified as Office/Flex Properties were included in Industrial Properties.
</FN>
</TABLE>

                                       11
<PAGE>

Multi-family Properties

The Company  owns 14  multi-family  Properties,  aggregating  2,251  units,  and
1,971,887  square  feet of space.  All of the units  are  rented to  residential
tenants on either a month-to-month basis or for terms of one year or less. As of
December 31, 1997, the multi-family properties were approximately 95% leased.

The following table sets forth, for the periods specified,  total units, average
occupancy,  monthly  average  effective  base rent per unit and total  effective
annual base rent for the multi-family Properties.
<TABLE>
<CAPTION>

                                               Multi-family Properties
                                            Historical Rent and Occupancy

                                                 Average           Monthly Average            Total Effective
                          Total                 Occupancy        Effective Base Rent            Annual Base
Year                      Units              for the Period      per Leased Unit (1)         Rent ($000s) (2)
<S>                       <C>                      <C>               <C>                       <C>      
1997                      2,251                    95%               $   619                   $  15,884
1996(3)                     642                    94                    598 (4)                   4,328
1995                        104                    94                    630                         739
1994                        104                    98                    632                         774
1993                        104                    93                    632                         734

<FN>
(1) Total Effective Annual Base Rent divided by average occupied unit.
(2) Total Effective Annual Base Rent adjusted for any free rent given for the period.
(3) Includes the TRP Properties.  For these Properties,  occupancy rates are presented as of December 31, 1996, and base
    rents are  presented on an annualized  basis based on results  since the  acquisition  as this  information  was not
    available for the year ended December 31, 1996.
(4) Average  effective  monthly base rent per unit declined in 1996 due to the acquisition of properties with lower base
    rents.
</FN>
</TABLE>

Hotels

The Hotel  portfolio  consists of six hotels (the  "Hotels," and each a "Hotel")
ranging from 64 to 163 rooms each. Four of the Hotels are all-suite Hotels which
consist  primarily of  one-bedroom  suites,  but each also  includes some studio
suites and two-bedroom  suites. All of the Hotels are currently  operating under
license  agreements  with Country  Lodging by Carlson,  Inc. The four  all-suite
Hotels are marketed as Country Suites by Carlson  ("Country  Suites") and of the
other two  Hotels,  one is  marketed  as a  Country  Inn by  Carlson  and one is
marketed as a Country Inn and Suites by Carlson.  Country Lodging is part of the
Carlson Companies,  based in Minneapolis,  Minnesota. The Carlson Companies own,
operate and franchise Radisson Hotels, TGI Friday's Restaurants, Country Kitchen
Restaurants and the Carlson Travel Agency Network.

                                       12
<PAGE>

The following  table contains,  for the periods  indicated,  occupancy,  average
daily rate ("ADR") and revenue per available room ("REVPAR") information for the
Company's Hotels as well as comparative  information for all U.S. Hotels and all
Country Lodging hotels.
<TABLE>
<CAPTION>

Year Ended December 31,                 1993           1994           1995          1996            1997
Irving, TX
<S>                                     <C>            <C>            <C>           <C>            <C>  
  Occupancy                             76.3%          77.5%          76.0%         75.2%          66.8%
  ADR                                 $ 50.22        $ 58.52        $ 66.55       $ 76.56        $ 70.38
  REVPAR                              $ 38.33        $ 45.36        $ 50.57       $ 57.28        $ 47.19
Ontario, CA
  Occupancy                             59.6%          56.4%          65.5%         71.6%          75.3%
  ADR                                 $ 51.61        $ 52.02        $ 48.38       $ 54.89        $ 62.45
  REVPAR                              $ 30.74        $ 29.35        $ 31.67       $ 38.95        $ 47.02
Arlington, TX
  Occupancy                             61.0%          63.4%          70.2%         68.7%          70.0%
  ADR                                 $ 51.58        $ 62.73        $ 64.96       $ 67.61        $ 66.34
  REVPAR                              $ 31.46        $ 39.79        $ 45.63       $ 45.75        $ 46.45
Tucson, AZ
  Occupancy                             77.4%          77.4%          79.0%         81.4%          77.7%
  ADR                                 $ 54.46        $ 57.21        $ 58.93       $ 63.85        $ 66.42
  REVPAR                              $ 42.16        $ 44.29        $ 46.53       $ 50.42        $ 51.60
San Antonio, TX (3)
  Occupancy                               --             --           53.3%(5)      54.6%(6)       63.2%
  ADR                                     --             --         $ 57.80(5)    $ 58.68(6)     $ 51.51
  REVPAR                                  --             --         $ 30.79(5)    $ 32.03(6)     $ 32.55
Scottsdale, AZ (4)
  Occupancy                               --             --             --          62.7%(7)       66.8%(8)
  ADR                                     --             --             --        $ 84.82(7)     $ 92.84(8)
  REVPAR                                  --             --             --        $ 53.18(7)     $ 62.05(8)
All U.S. Hotels (1)
  Occupancy                             63.7%          65.2%          66.0%         65.7%          64.5%
  ADR                                 $ 60.99        $ 63.63        $ 66.88       $ 71.66        $ 75.16
  REVPAR                              $ 38.85        $ 41.49        $ 44.14       $ 47.06        $ 48.48
Country Lodging System (2)
  Occupancy                             71.4%          75.0%          75.4%         73.0%          70.0%
  ADR                                 $ 50.00        $ 53.00        $ 56.00       $ 62.42        $ 63.00
  REVPAR                              $ 35.72        $ 39.75        $ 41.00       $ 45.45        $ 44.10

<FN>
(1) Source:  Smith Travel Research and Country Hospitality.
(2) Source:  Country Hospitality.  Data for all years is limited to U.S. properties.
(3) The San Antonio Hotel opened in 1995.
(4) The Scottsdale Hotel opened in 1996.
(5) Information  supplied for  historical  comparison  only as this hotel was not  acquired by the Company  until August
    1996. Source:  Unaudited operating statements provided by previous owner of the hotel.
(6) Information  represents a full year of operations  including  operations  prior to the Company's  acquisition of the
    hotel in August 1996.
(7) Information  supplied for  historical  comparison  only as this hotel was not acquired by the Company until February
    1997. Source:  Unaudited operating statements provided by previous owner of the hotel.
(8) Information  represents a full year of operations  including  operations  prior to the Company's  acquisition of the
    hotel in February 1997.
</FN>
</TABLE>

The Percentage Leases

In order for the  Company to  qualify as a REIT,  neither  the  Company  nor the
Operating  Partnership  can  operate  the  Hotels.   Therefore,   the  Operating
Partnership  has leased five of the Hotels to GHG, each 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  Percentage  Leases) or a
specified  percentage of room revenues (the  "Percentage  Rent").  Each Hotel is
separately  leased to GHG.  GHG'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.

                                       13
<PAGE>

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 five Hotels owned by the Company.
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 accrues monthly and is due quarterly.

The table below sets forth the annual Base Rent and the Percentage Rent formulas
for each of the five Hotels owned by the Company.
<TABLE>
<CAPTION>

                                        Percentage Rent Incurred
       Hotel           Initial Annual      for the year ended
     Location             Base Rent         December 31, 1997         Annual Percentage Rent Formulas
<S>                       <C>                <C>                      <C>
Ontario, CA               $ 240,000          $   324,000              24% of the first  $1,668,000  of room revenue plus
                                                                      40% of room  revenue  above  $1,668,000  and 5% of
                                                                      other revenue

Arlington, TX             $ 360,000          $   333,000              27% of the first  $1,694,000  of room revenue plus
                                                                      42% of room  revenue  above  $1,694,000  and 5% of
                                                                      other revenue

Tucson, AZ                $ 600,000          $   682,000              40% of the first  $1,429,000  of room revenue plus
                                                                      46% of room  revenue  above  $1,429,000  and 5% of
                                                                      other revenue

San Antonio, TX           $ 312,000          $     3,000              33% of the first  $1,240,000  of room revenue plus
                                                                      40% of room  revenue  above  $1,240,000  and 5% of
                                                                      other revenue

Scottsdale, AZ            $ 720,000 (1)      $   548,000              41% of the first  $2,600,000  of room revenue plus
                                                                      60% of room  revenue  above  $2,600,000  and 5% of
                                                                      other revenue

<FN>
(1) Hotel was acquired in February  1997,  therefore,  rent incurred for the year ended  December 31, 1997 was less than
    a full year's rent.
</FN>
</TABLE>

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 the Company, the Percentage
Leases require the lessee to pay rent,  insurance,  salaries,  utilities and all
other operating costs incurred in the operation of the Hotels.

GHG will not be  permitted  to sublet all or any part of the Hotels or to assign
its interest  under any of the  Percentage  Leases,  other than to an affiliate,
without the prior  written  consent of the Company.  No assignment or subletting
will release GHG from any of its obligations under the Percentage Leases.

If the Company  enters into an agreement to sell or otherwise  transfer a Hotel,
the Company has the right to terminate the Percentage Lease with respect to such
Hotel upon paying GHG the fair  market  value of its  leasehold  interest in the
remaining term of the Percentage Lease to be terminated.

Mortgage Loans Receivable

Although  the Company  does not intend to engage in the  business of making real
estate loans, the Company holds two notes receivable,  secured by first priority
real  property  liens,  which  had a  total  outstanding  principal  balance  of
$3,692,000 at December 31, 1997. As of the date of this filing, all payments are
current.  In connection with the Grunow loan, the Company entered into an Option
Agreement  which provides the Operating  Partnership  the option to purchase the
Grunow Medical  building based on an agreed upon formula.  See Note 5 in Item 14
for further discussion. The following table summarizes these two mortgages.

                                       14
<PAGE>

<TABLE>
<CAPTION>
                                        Summary of Mortgage Loans Receivable

                                                             Principal            Current
               Collateral Property                          Balance at           Interest
      Name                              Type                 12/31/97              Rate            Maturity
 
<S>                                <C>                     <C>                    <C>              <C>
Laurel Cranford                    Industrial              $    507,000            9.00%            6/1/01
Grunow                             Medical Office          $  3,185,000           11.00%           11/19/99
</TABLE>


Item 3.       Legal Proceedings

Blumberg.  On February 17, 1998, the California  state court of appeals affirmed
the Company's  settlement of a class action complaint filed on February 21, 1995
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, one of the GRT Predecessor Entities, on behalf of himself
and all others (the "Blumberg Action") similarly situated. The defendants are GC
(formerly  known  as  Glenborough   Realty   Corporation),   Glenborough  Realty
Corporation ("GRC"), Robert Batinovich, the Partnerships and the Company.

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

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

On October 11, 1995,  the court  certified the class for purposes of settlement,
and scheduled a hearing 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.

Objections  were received from a small number of 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 brought the
BEJ Action described below.

At a hearing on January 17, 1996, the court heard the arguments of the objectors
seeking to overturn the  settlement,  as well as the arguments of the plaintiffs
and the defendants in defense of the settlement. The court granted all parties a
period of time in which to file additional pleadings. On June 4, 1996, the court
granted approval of the settlement,  finding it fundamentally fair, adequate and
reasonable to the respective parties to the settlement.  However,  the objectors
gave  notice of their  intent to appeal the June 4 decision.  All parties  filed
their  briefs and a hearing was held on February 3, 1998.  On February 17, 1998,
the court of appeals rendered its decision rejecting the objectors'  contentions
and upholding the settlement.

                                       15
<PAGE>

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 "BEJ  Action").  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 certain of the GRT Predecessor Entities known as Outlook Properties
Fund IV,  Glenborough All Suites Hotels,  L.P.,  Glenborough  Pension Investors,
Equitec Income Real Estate  Investors-Equity  Fund 4, Equitec Income Real Estate
Investors C and Equitec Mortgage  Investors Fund IV, on behalf of themselves and
all others  similarly  situated.  The defendants are GRC, GC, the Company,  GPA,
Ltd.,  Robert  Batinovich and Andrew  Batinovich.  The Partnerships are named as
nominal defendants.

This action  alleges the same  disclosure  violations  and breaches of fiduciary
duty as were alleged in the Blumberg  Action.  The complaint  sought  injunctive
relief, which was denied at a hearing on December 22, 1995. At that hearing, the
court  also  deferred  all  further  proceedings  in this case  until  after the
scheduled  January 17, 1996 hearing in the Blumberg  Action.  Following  several
stipulated  extensions of time for the Company to respond to the complaint,  the
Company  filed a motion  to  dismiss  the  case.  Plaintiffs  in the BEJ  Action
voluntarily  stayed the action pending  resolution of the Blumberg Action;  such
plaintiffs can revive their lawsuit.

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.  The Company believes that it is very
unlikely that this litigation  would result in a liability that would exceed the
accrued   liability  by  a  material   amount.   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.

Certain other claims and lawsuits have arisen  against the Company in its normal
course of  business.  The Company  believes  that such other claims and lawsuits
will not have a material  adverse  effect on the Company's  financial  position,
cash flow or results of operations.

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

The  company  did not submit any  matters to a vote of  security  holders in the
fourth quarter of the year ended December 31, 1997.

                                       16
<PAGE>

                                     PART II

Item 5.       Market for Registrant's Common Stock and Preferred Stock and
              Related Stockholder Matters

(a)  Market Information

On January 31, 1996,  the  Company's  Common Stock began  trading on the NYSE at
$12.00 per share under the symbol "GLB". On December 31, 1997, the closing price
of the Company's Common Stock was $29.625.  On January 28, 1998, the Company's 7
3/4% Series A Convertible  Preferred Stock (the "Preferred Stock") began trading
on the NYSE at $25.00 per share under the symbol "GLB Pr A". On March 20,  1998,
the last  reported  sales  prices per share of the  Company's  Common  Stock and
Preferred  Stock  on the NYSE  were  $29.5625  and  $26.875,  respectively.  The
following  table  sets  forth the high and low  closing  prices per share of the
Company's  Common  Stock and  Preferred  Stock  for the  periods  indicated,  as
reported on the NYSE composite tape.

                                      Common Stock              Preferred Stock
Quarterly Period                    High          Low          High          Low
1996
First Quarter (1)               $  14.375     $ 12.000         (2)           (2)
Second Quarter                     15.250       13.375         (2)           (2)
Third Quarter                      14.750       13.375         (2)           (2)
Fourth Quarter                     17.625       13.625         (2)           (2)
1997
First Quarter                   $  20.500     $ 16.750         (2)           (2)
Second Quarter                     25.250       19.375         (2)           (2)
Third Quarter                      28.188       22.313         (2)           (2)
Fourth Quarter                     30.125       24.250         (2)           (2)
1998
First Quarter (3)               $  31.750     $ 26.125    $ 27.000     $  25.500


(1)  Although  the  Consolidation  occurred on December 31, 1995 and the Company
began  paying  distributions  on its Common Stock based on earnings in the first
quarter  of 1996,  the  Common  Stock did not begin  trading  on the NYSE  until
January 31, 1996.

(2) The  Company's  Preferred  Stock did not  begin  trading  on the NYSE  until
January 28, 1998.

(3) High and low stock closing prices through March 20, 1998.

Holders

The  approximate  number of  holders  of record of the  shares of the  Company's
Common Stock and Preferred  Stock were 4,951 and 19,  respectively,  as of March
20, 1998.

Distributions

Since the Consolidation, the Company has paid regular quarterly distributions to
holders of its Common Stock.  During the years ended December 31, 1996 and 1997,
the Company declared and/or paid the following quarterly distributions:

                                        Distributions            Total
Quarterly Period                         per share           Distributions 
1996
    First Quarter                       $   0.30            $   1,726,000
    Second Quarter                      $   0.30            $   1,737,000
    Third Quarter                       $   0.30            $   2,891,000
    Fourth Quarter                      $   0.32(1)         $   3,092,000(1)
1997
    First Quarter                       $   0.32            $   4,222,000
    Second Quarter                      $   0.32            $   6,456,000
    Third Quarter                       $   0.32            $  10,072,000
    Fourth Quarter                      $   0.42(2)         $  13,250,000(2)

(1) Distributions for the fourth quarter of 1996 were paid on February 19, 1997.
(2) Distributions for the fourth quarter of 1997 were paid on January 27, 1998.

                                       17
<PAGE>

The  Company  intends  to  declare  regular   quarterly   distributions  to  its
stockholders. Federal income tax law requires that a REIT distribute annually at
least 95% of its REIT taxable income.  Future  distributions by the Company will
be at the  discretion  of the Board of Directors and will depend upon the actual
Funds  from  Operations  of  the  Company,  its  financial  condition,   capital
requirements,  the annual distribution requirements under the REIT provisions of
the Internal Revenue Code,  applicable legal restrictions and such other factors
as the Board of Directors  deems  relevant.  The Company intends to continue its
policy of paying  quarterly  distributions,  but there can be no assurance  that
distributions will continue or be paid at any specific level.

(b)  Recent Sales of Unregistered Securities

In December 1997, the Company and Glenborough  Properties,  L.P. (the "Operating
Partnership," as to which the Company is general  partner) issued  approximately
$14.1  million  in the  form  of  433,362  partnership  units  in the  Operating
Partnership and 72,564 unregistered shares of Common Stock of the Company (based
on an agreed per unit and per share  value of  $27.896)  to  acquire  all of the
limited partnership  interests of GRC Airport  Associates,  a California limited
partnership ("GRCAA").  The units and shares were issued to the limited partners
of GRCAA, all of whom the Company believes are accredited  investors.  The units
are  redeemable  for cash,  or, at the  election of the  Company,  for shares of
Common Stock of the Company on a one-for-one basis. GRCAA's sole asset consisted
of one property  that was sold to a third party in February  1998 and  generated
net cash  proceeds of  approximately  $14.1  million.  The units and shares were
issued in reliance on the exemption  provided by Section 4(2) of the  Securities
Act of 1933, as amended.

Other sales of unregistered  securities by the Company during 1997 are described
in the Company's  Quarterly Reports on Form 10-Q for the quarters ended June 30,
1997 and September 30, 1997.

Item 6.       Selected Financial Data

Set forth below are selected financial data for:

          Glenborough Realty Trust Incorporated: Consolidated balance sheet data
          is  presented as of December  31,  1997,  1996 and 1995.  Consolidated
          operating  data is presented for the years ended December 31, 1997 and
          1996, and As Adjusted consolidated operating data is presented for the
          years ended December 31, 1995 and 1994, and assumes the  Consolidation
          and  related  transactions  occurred  on January 1, 1994,  in order to
          present the  operations  of the  Company  for those  periods as if the
          Consolidation  had been in effect  for those  periods  and to  provide
          amounts which are comparable to the consolidated results of operations
          of the Company for the years ended December 31, 1997 and 1996.

          The GRT Predecessor Entities: Combined operating data is presented for
          the years ended December 31, 1995, 1994 and 1993. The combined balance
          sheet data is presented as of December 31, 1994 and 1993.

This selected  financial data should be read in  conjunction  with the financial
statements  of  Glenborough  Realty  Trust  Incorporated,  including  the  notes
thereto, included in Item 14.
<TABLE>
<CAPTION>

                                                     As of and for the Year Ended December 31,
                               Historical   Historical  As Adjusted    Historical  As Adjusted  Historical  Historical
                                  1997         1996        1995           1995        1994         1994        1993    
                                                       (In thousands, except per share data)

<S>                             <C>         <C>          <C>            <C>         <C>          <C>         <C>     
 Rental Revenue.........        $  61,393   $  17,943    $ 13,495       $ 15,454    $ 12,867     $ 13,797    $ 13,546
 Fees and reimbursements              719         311         260         16,019         260       13,327      15,439
 Interest and other income          1,802       1,080         982          2,698       1,109        3,557       3,239
 Equity in earnings of
   Associated Companies             2,743       1,598       1,691             --       1,649           --          --
 Total Revenues(1)......           68,148      21,253      16,428         34,171      15,885       30,681      32,224
 Property operating expenses       18,958       5,266       4,084          8,576       3,673        6,782       7,553
 General and administrative         3,319       1,393         983         15,947         954       13,454      14,321
 Interest expense.......            9,668       3,913       2,767          2,129       2,767        1,140       1,301
 Depreciation and
   Amortization.........           14,873       4,575       3,654          4,762       3,442        4,041       4,572
 Income (loss) from
   operations before minority
   interest and extraordinary
   items                           21,330      (1,131)      4,077            524      (2,721)       1,580       2,144
 Net income (loss)(2)...           19,368      (1,609)      3,796            524      (3,093)       1,580       4,418
 Diluted amounts per share(3):
   Net income (loss) before
     extraordinary items        $    1.09   $   (0.21)   $   0.66             --    $  (0.47)          --          --
   Net income (loss)....             1.05       (0.24)       0.66             --       (0.54)          --          --
   Distributions(4).....             1.38        1.22        1.20             --        1.20           --          --

</TABLE>

                                                       continued

                                       18
<PAGE>

<TABLE>
<CAPTION>

                                                     As of and for the Year Ended December 31,
                               Historical   Historical  As Adjusted    Historical  As Adjusted  Historical  Historical
                                  1997         1996        1995           1995        1994         1994        1993
                                                       (In thousands, except per share data)

<S>                             <C>         <C>          <C>            <C>         <C>          <C>         <C>     
 Net investment in real estate  $ 825,218   $ 161,945          --       $ 77,574          --     $ 63,994    $ 70,245
 Mortgage loans receivable,
   net..................            3,692       9,905          --          7,465          --       19,953      18,825
 Total assets...........          865,774     185,520          --        105,740          --      117,321     102,635
 Total debt.............          228,299      75,891          --         36,168          --       17,906      12,172
 Stockholders' equity...          580,123      97,600          --         55,628          --       80,558      85,841
                                                                                                            
Other Data:                                                                                                 
 EBIDA(5)...............        $  44,380   $  14,273          --       $  9,291          --     $ 10,269    $ 10,326
 Cash flow provided by (used                                                                                
   for):                                                                                                    
   Operating activities.           24,078       4,138    $  4,656        (10,608)   $  5,742       22,426      12,505
   Investing activities.         (569,242)    (61,833)      3,263          8,656       1,710       (1,947)     (2,002)
   Financing activities.          548,879     (54,463)     (7,933)       (17,390)     (6,408)      (2,745)     (8,927)
 FFO(6).................           36,087      11,491       9,638          7,162       9,536        9,129       9,025
 CAD(7),(8).............           32,335      10,497       8,856          3,237       8,754        6,919       6,921
 Debt to total market
   capitalization(9)....            18.5%       29.5%          --             --          --           --          --
Ratio of Earnings to Fixed
   Charges (10)                      3.21        0.71          --           1.41          --         2.58        2.67
<FN>
(1) Certain  revenues  which are included in the  historical  combined  amounts for 1995 and prior are not included on an adjusted
    basis. These revenues are included in two unconsolidated Associated Companies, GHG and GC, on an as adjusted basis, from which
    the Company receives lease payments and dividends.

(2) Historical 1996 and as adjusted 1994 net losses reflect $7,237 of  Consolidation  and litigation  costs incurred in connection
    with the  Consolidation.  As  adjusted  1994 data  give  effect  to the  Consolidation  and  related  transactions  as if such
    transactions had occurred on January 1, 1994,  whereas historical 1996 data reflect such transactions in the periods they were
    expensed. The Consolidation and litigation costs were expensed on January 1, 1996, the Company's first day of operations.

(3) Diluted  amounts are computed in accordance  with SFAS No. 128 - "Earnings Per Share" and include the dilutive  effects of all
    classes of securities  outstanding at year-end,  including  units of Operating  Partnership  interests and options to purchase
    stock of the Company.  As adjusted  net income per share is based upon as adjusted  weighted  average  shares  outstanding  of
    5,753,709 for 1995 and 1994.

(4) Historical  distributions  per unit for the years ended December 31, 1997 and 1996 consist of  distributions  declared for the
    periods then ended.  As adjusted  distributions  per unit for each of the years ended  December 31, 1995 and 1994 are based on
    $0.30 per unit per quarter.

(5) EBIDA is computed as income (loss) before minority interests and extraordinary  items plus interest expense,  depreciation and
    amortization,  gains (losses) on disposal of properties and loss provisions.  In 1996, consolidation and litigation costs were
    also added back to net income to determine EBIDA. The Company believes that in addition to net income and cash flows, EBIDA is
    a useful  measure of the  financial  performance  of an equity REIT because,  together  with net income and cash flows,  EBIDA
    provides  investors  with an  additional  basis to  evaluate  the  ability  of a REIT to incur  and  service  debt and to fund
    acquisitions,  developments  and other capital  expenditures.  To evaluate EBIDA and the trends it depicts,  the components of
    EBIDA,  such as rental  revenues,  rental  expenses,  real estate  taxes and general and  administrative  expenses,  should be
    considered.  See "Management's  Discussion and Analysis of Financial Condition and Results of Operations." Excluded from EBIDA
    are financing costs such as interest as well as depreciation and amortization, each of which can significantly affect a REIT's
    results of operations and liquidity and should be considered in evaluating a REIT's operating performance. Further, EBIDA does
    not represent net income or cash flows from  operating,  financing and investing  activities as defined by generally  accepted
    accounting  principles and does not necessarily  indicate that cash flows will be sufficient to fund all of the Company's cash
    needs. It should not be considered as an alternative to net income as an indicator of the Company's  operating  performance or
    as an alternative to cash flows as a measure of liquidity. Further, EBIDA as disclosed by other REITs may not be comparable to
    the Company's  calculation of EBIDA.  The following table reconciles net income (loss) of the Company to EBIDA for the periods
    presented:
</FN>
</TABLE>

<TABLE>
<CAPTION>

                                          As of and for the Year Ended December 31,
                               Historical   Historical  Historical  Historical  Historical
                                  1997         1996        1995        1994        1993
                                            (In thousands, except per share data)

<S>                             <C>         <C>          <C>         <C>         <C>
 Net income (loss)......        $  19,368   $  (1,609)   $    524    $  1,580    $  4,418
 Extraordinary items....              843         186          --          --      (2,274)
 Minority interest......            1,119         292          --          --          --
 Interest expense.......            9,668       3,913       2,129       1,140       1,301
 Depreciation and amortization     14,873       4,575       4,762       4,041       4,572
 Gains (losses) on disposal of
   properties...........           (1,491)       (321)         --          --          --
 Consolidation and litigation
   costs................               --       7,237          --          --          --
 Loss provisions........               --          --       1,876       3,508       2,309
                                 --------    --------     -------     -------     -------
 EBIDA..................           44,380      14,273       9,291      10,269      10,326
                                 ========    ========     =======     =======     =======

<FN>
(6) Funds from Operations,  as defined by NAREIT,  represents  income (loss) before minority  interests and  extraordinary  items,
    adjusted for real estate related  depreciation and  amortization and gains (losses) from the disposal of properties.  In 1996,
    consolidation  and litigation  costs were also added back to net income to determine FFO. The Company  believes that FFO is an
    important and widely used measure of the financial  performance of equity REITs which provides a relevant basis for comparison
    among other REITs.  Together with net income and cash flows,  FFO provides  investors with an additional basis to evaluate the
    ability of a REIT to incur and service debt and to fund acquisitions,  developments and other capital  expenditures.  FFO does
    not represent net income or cash flows from  operations as defined by GAAP,  and should not be considered as an alternative to
    net income (determined in accordance with GAAP) as an indicator of the Company's operating performance or as an alternative to
    cash flows from operating,  investing and financing activities (determined in accordance with GAAP) as a measure of liquidity.
    FFO does not  necessarily  indicate  that cash flows will be  sufficient  to fund all of the  Company's  cash needs  including
    principal amortization,  capital improvements and distributions to stockholders.  Further, FFO as disclosed by other REITs may
    not be comparable to the Company's  calculation of FFO. The Company  calculates FFO in accordance  with the White Paper on FFO
    approved by the Board of Governors of NAREIT in March 1995.

(7) Cash available for  distribution  ("CAD")  represents net income (loss) before  minority  interests and  extraordinary  items,
    adjusted for  depreciation  and amortization  including  amortization of deferred  financing costs and gains (losses) from the
    disposal of properties,  less lease  commissions and recurring  capital  expenditures,  consisting of tenant  improvements and
    normal expenditures intended to extend the useful life of the property such as roof and parking lot repairs. CAD should not be
    considered an alternative to net income (computed in accordance with GAAP) as a measure of the Company's financial performance
    or as an alternative 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 cash needs. Further, CAD as
    disclosed by other REITs may not be comparable to the Company's calculation of CAD.

(8) CAD for the year ended December 31, 1995 excludes  approximately  $6,782 that  represents  the net proceeds  received from the
    prepayment of a mortgage loan receivable and the repayment of a related wrap note payable.

                                       19
<PAGE>

(9) Debt to total market  capitalization  is calculated as total debt at period end divided by total debt plus the market value of
    the  Company's  outstanding  common stock,  on a fully  converted  basis,  based upon the closing price of the Common Stock of
    $29.625 on December 31, 1997, and $17.625 on December 31, 1996.

(10)The ratio of earnings to fixed charges is computed as net income (loss) from  operations,  before  extraordinary  items,  plus
    fixed charges  (excluding  capitalized  interest) divided by fixed charges.  Fixed charges consist of interest costs including
    amortization of deferred financing costs.
</FN>
</TABLE>

Funds from Operations

Funds from  Operations,  as defined by NAREIT,  represents  income (loss) before
minority  interests and  extraordinary  items,  adjusted for real estate related
depreciation   and   amortization  and  gains  (losses)  from  the  disposal  of
properties.  The  Company  believes  that FFO is an  important  and widely  used
measure of the financial  performance  of equity REITs which provides a relevant
basis for comparison among other REITs. Together with net income and cash flows,
FFO provides  investors  with an  additional  basis to evaluate the ability of a
REIT to incur and service debt and to fund acquisitions,  developments and other
capital  expenditures.  FFO does not  represent  net  income or cash  flows from
operations as defined by GAAP, and should not be considered as an alternative to
net income (determined in accordance with GAAP) as an indicator of the Company's
operating  performance  or as an  alternative  to  cash  flows  from  operating,
investing and financing  activities  (determined  in accordance  with GAAP) as a
measure of liquidity.  FFO does not necessarily indicate that cash flows will be
sufficient  to  fund  all  of  the  Company's  cash  needs  including  principal
amortization,  capital improvements and distributions to stockholders.  Further,
FFO as  disclosed  by  other  REITs  may  not  be  comparable  to the  Company's
calculation  of FFO. The Company  calculates  FFO in  accordance  with the White
Paper on FFO approved by the Board of Governors of NAREIT in March 1995.

Cash  available for  distribution  ("CAD")  represents  net income (loss) before
minority  interests  and  extraordinary  items,  adjusted for  depreciation  and
amortization  including  amortization  of  deferred  financing  costs  and gains
(losses) from the disposal of properties,  less lease  commissions and recurring
capital expenditures,  consisting of tenant improvements and normal expenditures
intended to extend the useful life of the property  such as roof and parking lot
repairs.  CAD should not be considered an alternative to net income (computed in
accordance with GAAP) as a measure of the Company's financial  performance or as
an alternative 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  cash needs.
Further,  CAD as disclosed by other REITs may not be comparable to the Company's
calculation of CAD.

The following table sets forth the Company's  calculation of FFO and CAD for the
three months ended March 31, June 30, September 30 and December 31, 1997 and the
year ended December 31, 1997 (dollars in thousands):
<TABLE>
<CAPTION>

                                                                                                                   Year to
                                                 March 31,        June 30,        Sept 30,        Dec 31,           Date
                                                    1997            1997            1997           1997             1997
                                                -------------   -------------   -------------  --------------  --------------
<S>                                             <C>             <C>             <C>            <C>             <C>          
Net income before minority interest             $     2,594     $     4,639     $     4,958    $     9,139     $      21,330
Gain on collection of mortgage loan receivable         (154)           (498)             --             --              (652)
Net gain on sales of rental properties                   --            (570)             15           (284)             (839)
Prepayment penalty on payoff of mortgage loan            --              --              75             --                75
Depreciation and amortization                         1,537           2,507           4,823          6,006            14,873
Adjustment to reflect FFO of Associated
   Companies (1)                                        623             248            (776)         1,205             1,300
                                                -------------   -------------   -------------  --------------  --------------

FFO                                             $     4,600     $     6,326     $     9,095    $    16,066     $      36,087
                                                =============   =============   =============  ==============  ==============

Amortization of deferred financing fees                  64              64              46             47               221
Capital reserve                                        (110)           (220)           (204)          (748)           (1,282)
Capital expenditures                                   (421)           (541)           (853)          (876)           (2,691)
                                                -------------   -------------   -------------  --------------  --------------

CAD                                             $     4,133     $     5,629     $     8,084    $    14,489     $      32,335
                                                =============   =============   =============  ==============  ==============

Distributions per share (2)                     $      0.32     $      0.32     $      0.32    $      0.42     $        1.38
                                                =============   =============   =============  ==============  ==============

Fully converted weighted average shares
   outstanding                                   10,935,951      14,466,852      21,194,507     31,512,511        19,688,489
                                                =============   =============   =============  ==============  ==============

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

(2) The distributions for the three months ended December 31, 1997, were paid on January 27, 1998.
</FN>
</TABLE>

                                       20
<PAGE>

Item 7.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations

The following discussion should be read in conjunction with the selected data in
Item 6 and the  Consolidated  Financial  Statements of Glenborough  Realty Trust
Incorporated  and the GRT  Predecessor  Entities,  including the notes  thereto,
included in Item 14.

Background

The Company commenced  operations on December 31, 1995,  through the merger (the
"Consolidation") of eight public limited partnerships (the "Partnerships") and a
management  company,  Glenborough  Corporation ("GC", and with the Partnerships,
collectively,  the "GRT  Predecessor  Entities")  with and into the  Company.  A
portion of the Company's operations is conducted through Glenborough Properties,
L.P. (the "Operating  Partnership")  in which the Company holds a 1% interest as
the sole general  partner and a 91.48% limited  partner  interest as of December
31, 1997.  The Company has made an election to be taxed as a REIT under Sections
856 through 860 of the Internal Revenue Code.

The statements of operations,  equity and cash flows for the year ended December
31, 1995, of the GRT Predecessor Entities includes the historical  operations of
GC and the  Partnerships.  This  statement  has been  adjusted  to  reflect  the
consolidation  of two joint ventures  which were, in aggregate,  wholly owned by
the  Partnerships.  The statements of operations,  equity and cash flows for the
year ended  December 31, 1995, of the GRT  Predecessor  Entities are included as
the  Consolidation  of these  entities  to form the  Company did not occur until
December 31, 1995.

Certain  components of the Company's results of operations are not comparable to
those of the GRT Predecessor Entities.  The primary reason for the difference is
the segregation in 1996 of the operations  (management fees and  reimbursements,
as well as related  expenses) of GC and Glenborough  Hotel Group  (collectively,
the "Associated  Companies"),  all of which were combined in the GRT Predecessor
Entities 1995 financial statements.  Effective January 1, 1996, the Company owns
100% of the preferred stock in each of the Associated Companies and accounts for
its  interests  under the equity  method.  Another  factor in the  comparability
difference  is the  change  in the  operational  structure  of the  three  hotel
properties owned at the time of the Consolidation.

The Hotels were wholly owned by the GRT  Predecessor  Entities  and,  thus,  the
operations of the Hotels were  included in the  financial  statements of the GRT
Predecessor Entities. In order for the Company to qualify as a REIT, neither the
Company nor the Operating  Partnership can operate the Hotels. Under the current
structure,  the  Company  owns the Hotels but leases  them to GHG.  The  Company
includes  only the related  lease  payments  earned from GHG in its statement of
operations. When comparing historical year ended December 31, 1996 to historical
year ended December 31, 1995, the decreases in fees and reimbursements, property
operating  expenses  and general  and  administrative  expenses  are the primary
components affected by these changes in structure.

Results of Operations

Comparison of the historical year ended December 31, 1997 to the historical year
ended December 31, 1996.

Following is a table of net operating  income by property type, for  comparative
purposes, presenting the results for the years ended December 31, 1997 and 1996.

                                       21
<PAGE>

<TABLE>
<CAPTION>

                                         Results of Operations by Property Type
                                     For the Years Ended December 31, 1997 and 1996

                                                     (in thousands)


                                        Office/                             Multi-                 Property  Eliminating   Total
                            Office       Flex    Industrial     Retail      Family      Hotel       Total      Entry(1)   Reported

1997
<S>                        <C>         <C>         <C>          <C>         <C>         <C>         <C>         <C>        <C>    
Revenue                    $25,071     $10,354     $7,320       $7,224      $5,536      $5,980      $61,485        ($92)   $61,393
Operating Expenses           9,986       3,062      1,459        2,183       2,309       1,894       20,893     ($1,935)    18,958
Net Operating Income        15,085       7,292      5,861        5,041       3,227       4,086       40,592       1,843     42,435
   Percentage of
    Total NOI                  37%         18%        15%          12%          8%         10%         100%


1996
Revenue                     $3,905        $769     $3,491       $3,746      $1,519      $4,513      $17,943                $17,943
Operating Expenses           1,697         275        469          991         601       1,698        5,731       ($465)     5,266
Net Operating Income         2,208         494      3,022        2,755         918       2,815       12,212         465     12,677
   Percentage of
     Total NOI                 18%          4%        25%          23%          7%         23%         100%


<FN>
(1)  Eliminating  entry  represents  internal market level property  management  fees included in operating  expenses to
     provide comparison to industry performance.
</FN>
</TABLE>

Rental Revenue.  Rental revenue increased  $43,450,000,  or 242%, to $61,393,000
for the year  ended  December  31,  1997,  from  $17,943,000  for the year ended
December 31,  1996.  The  increase  included  growth in revenue from the office,
office/flex,   industrial,   retail,   multi-family   and  hotel  Properties  of
$21,166,000,  $9,585,000,  $3,829,000,  $3,478,000,  $4,017,000 and  $1,467,000,
respectively.  Of the rental  revenue  for the year  ended  December  31,  1997,
$48,030,000  represents  rental  revenue  generated  from the  acquisition of 20
properties  (the "1996  Acquisitions")  in the third and fourth quarters of 1996
and the  acquisition  of 89 properties  during the year ended  December 31, 1997
(the "1997  Acquisitions").  The  increase in rental  revenue for the year ended
December 31, 1997, was partially offset by a decrease in revenue due to the 1996
sale  of two  industrial  properties  and  the  1997  sales  of  sixteen  retail
properties.

Fees and Reimbursements.  Fees and reimbursements  revenue consists primarily of
property  management fees,  asset management fees and lease  commissions paid to
the  Company  under  property  and asset  management  agreements.  This  revenue
increased  $408,000,  or 131%, to $719,000 for the year ended December 31, 1997,
from  $311,000  for the year ended  December 31,  1996.  The increase  primarily
consisted of increases in asset management fees of $131,000, property management
fees of $257,000 and lease  commissions of $20,000.  The Company's  contract was
expanded to include asset management fees in 1997.

Interest and Other Income.  Interest and other income,  which consists primarily
of  interest  on cash  investments  and  mortgage  loans  receivable,  increased
$722,000,  or 67%, to  $1,802,000  for the year ended  December 31,  1997,  from
$1,080,000  for the year ended December 31, 1996. The increase was primarily due
to a $1,040,000  increase in interest income as a result of higher invested cash
balances  and a $365,000  increase in interest  income from the Grunow  mortgage
loan  receivable.  This  increase in interest  income is  partially  offset by a
$649,000 reduction in interest and other income due to the payoff of the Hovpark
mortgage loan receivable in January 1997.

Equity in Earnings of  Associated  Companies.  Equity in earnings of  Associated
Companies  increased  $1,145,000,  or 72%,  to  $2,743,000  for the  year  ended
December 31, 1997,  from  $1,598,000 for the year ended December 31, 1996.  This
increase  was  primarily  due to an  increase  in the net  operating  income  of
Glenborough  Hotel Group  ("GHG") due to the lease of the  Scottsdale  Hotel and
from a $1,381,000 gain on the liquidation of Atlantic Pacific Assurance Company,
Limited ("APAC",  a Bermuda  corporation  formed to underwrite certain insurable
risks of certain  GLB  predecessor  partnerships  and related  entities)  and an
increase in  transaction  fees  earned by GC. The  increase is offset by reduced
management  fees in 1997 as a result of the sales of  several  properties  under
management  and  partnership  liquidations,  as  well as the  write-off  of GC's
unamortized balance of its investment in a management contract.

                                       22
<PAGE>

Net Gain on  Sales  of  Rental  Properties.  The net  gain on  sales  of  rental
properties of $839,000  during the year ended  December 31, 1997,  resulted from
the  sales of  sixteen  retail  properties.  The net  gain on  sales  of  rental
properties of $321,000  during the year ended  December 31, 1996,  resulted from
the sale of two self-storage facilities from the Company's industrial portfolio.

Gain on  Collection  of Mortgage  Loan  Receivable.  The gain on  collection  of
mortgage  loan  receivable of $652,000  during the year ended  December 31, 1997
resulted from the collection of the Hovpark mortgage loan receivable which had a
net carrying value of $6,700,000.  The payoff amount totaled $6,863,000 in cash,
plus a $500,000 note receivable,  which, net of legal costs,  resulted in a gain
of $652,000.

Property Operating Expenses.  Property operating expenses increased $13,692,000,
or 260%, to $18,958,000  for the year ended December 31, 1997,  from  $5,266,000
for the year ended December 31, 1996. Of this increase,  $14,687,000  represents
property operating  expenses  attributable to the 1996 Acquisitions and the 1997
Acquisitions,  which was slightly offset by the reduction in expenses  resulting
from the 1996 sale of two  industrial  properties  and the 1997 sales of sixteen
retail properties.

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased  $1,926,000,  or 138%, to $3,319,000  for the year ended  December 31,
1997,  from  $1,393,000  for the year ended  December 31, 1996.  The increase is
primarily due to increased  salary and overhead  costs  resulting  from the 1996
Acquisitions and the 1997 Acquisitions.

Depreciation  and   Amortization.   Depreciation   and  amortization   increased
$10,298,000,  or 225%, to $14,873,000 for the year ended December 31, 1997, from
$4,575,000  for the year ended  December 31, 1996. The increase is primarily due
to depreciation and amortization  associated with the 1996  Acquisitions and the
1997 Acquisitions.

Interest Expense.  Interest expense increased $5,755,000, or 147%, to $9,668,000
for the year  ended  December  31,  1997,  from  $3,913,000  for the year  ended
December  31, 1996.  Substantially  all of the increase was the result of higher
average  borrowings  during the year ended December 31, 1997, as compared to the
year ended December 31, 1996, due to new debt and the assumption of debt related
to the 1996 Acquisitions and the 1997 Acquisitions.

Loss on early  extinguishment  of debt. Loss on early  extinguishment of debt of
$843,000 during the year ended December 31, 1997, resulted from the write-off of
unamortized  loan fees  related to the $50 million  secured  line of credit from
Wells Fargo Bank which was replaced  with a new $250 million  unsecured  line of
credit (the "Acquisition  Credit Facility") from Wells Fargo Bank. Loss on early
extinguishment  of debt of $186,000  during the year ended  December  31,  1996,
resulted from the write-off of unamortized  loan fees related to the $10,000,000
line of credit from  Imperial Bank which was paid-off with proceeds from the $50
million secured line of credit from Wells Fargo Bank.

Comparison  of the  historical  year ended  December 31, 1996 to the as adjusted
year ended  December 31, 1995.  

Set forth below is a discussion  comparing the historical  results of operations
for the year ended  December 31, 1996 to the results of operations  for the year
ended  December  31,  1995  adjusted  to  reflect  the  Consolidation  as if the
Consolidation had occurred on January 1, 1994.

Following is a table of net operating  income by property type, for  comparative
purposes, presenting the results for the year ended December 31, 1996 and the as
adjusted year ended December 31, 1995.

                                       23
<PAGE>

<TABLE>
<CAPTION>
                                         Results of Operations by Property Type
                  Historical Year Ended December 31, 1996 and As Adjusted Year Ended December 31, 1995

                                                               Multi-                  Property   Eliminating    Total
                           Office    Industrial    Retail      Family       Hotel       Total      Entry(1)    Reported

1996 Historical
<S>                     <C>         <C>         <C>         <C>          <C>         <C>          <C>         <C>        
Revenue                 $3,905,000  $4,260,000  $3,746,000  $1,519,000   $4,513,000  $17,943,000              $17,943,000
Operating Expenses       1,697,000     744,000     991,000     601,000    1,698,000    5,731,000  ($465,000)    5,266,000
Net Operating Income     2,208,000   3,516,000   2,755,000     918,000    2,815,000   12,212,000    465,000    12,677,000
   Percentage of
   Total NOI                   18%         29%         23%          7%          23%         100%

1995 As Adjusted
Revenue                 $1,280,000  $4,133,000  $3,366,000    $782,000   $3,934,000  $13,495,000              $13,495,000
Operating Expenses         599,000     775,000     814,000     448,000    1,718,000    4,354,000  ($270,000)    4,084,000
Net Operating Income       681,000   3,358,000   2,552,000     334,000    2,216,000    9,141,000    270,000     9,411,000
   Percentage of
   Total NOI                    7%         37%         28%          4%          24%         100%

<FN>
(1)  Eliminating  entry  represents  internal market level property  management  fees included in operating  expenses to
     provide comparison to industry performance.
</FN>
</TABLE>

Rental Revenue.  Rental Revenue increased by $4,448,000,  or 33%, to $17,943,000
for the year ended December 31, 1996 from  $13,495,000  for the as adjusted year
ended December 31, 1995. The increase consisted of increases in revenue from the
office,  industrial,  retail,  multi-family  and hotel properties of $2,625,000,
$127,000,  $380,000,  $737,000 and  $579,000,  respectively.  Moreover,  of this
increase, $4,442,000 represents rental revenue generated from the acquisition in
1996 of 20 properties (the "1996 Acquisitions").  The increase was offset by the
elimination  of revenue from two industrial  properties  which were sold in June
1996. These properties represented annual revenue of approximately $600,000.

Fees and Reimbursements.  Fees and reimbursements  revenue consists primarily of
asset  management  fees paid to the  Company  by a  controlled  partnership  and
increased slightly to $311,000 in 1996 from $260,000 in 1995.

Interest  and Other  Income.  Interest and other  income  consists  primarily of
interest on mortgage loans  receivable  and increased  slightly to $1,080,000 in
1996 from $982,000 in 1995.

Equity in Earnings of  Associated  Companies.  Equity in earnings of  Associated
Companies  decreased  slightly  from  $1,691,000  in 1995 to $1,598,000 in 1996,
primarily  resulting from the acquisition of the UCT and Bond Street  Properties
by the Company from entities  controlled by the Associated  Companies.  Prior to
the  acquisition by the Company of these  Properties,  the  partnerships  owning
these  Properties  paid all their fees and  reimbursed  all their related salary
costs to GC.

Net Gain on Sale of  Rental  Properties.  Gain on sale of rental  properties  of
$321,000  during  1996  resulted  from  the sale of two  properties  held in the
Company's industrial portfolio.

Property   Operating   Expenses.   Property   operating  expenses  increased  by
$1,182,000,  or 29%,  to  $5,266,000  in the year ended  December  31, 1996 from
$4,084,000  for the as adjusted year ended  December 31, 1995. Of this increase,
$1,722,000  represents expenses of the 1996 Acquisitions,  offset in part by the
reduction in expenses resulting from the sale of two industrial properties.

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased  $410,000,  or 42%, from  $983,000 in 1995 to $1,393,000 in 1996.  The
increase is due in part to  increased  overhead  costs  resulting  from the 1996
Acquisitions,  including a portion of the transaction costs relating to the 1996
Acquisitions.

Depreciation and Amortization. Depreciation and amortization increased $921,000,
or 25%,  to  $4,575,000  in 1996  from  $3,654,000  in 1995.  The  increase  was
primarily  due  to  depreciation  and  amortization  associated  with  the  1996
Acquisitions.

                                       24
<PAGE>

Interest  Expense.   Interest  expense  increased  by  $1,146,000,  or  41%,  to
$3,913,000  in the year  ended  December  31,  1996  from  $2,767,000  in the as
adjusted year ended December 31, 1995. Substantially all of the increase was the
result of  higher  average  borrowings  during  1996 as  compared  to 1995.  The
increased  borrowings  in 1996 were used to finance the cash portion of the 1996
Acquisitions.

Consolidation Costs. Consolidation costs in 1996 consist of the costs associated
with  preparing,  printing  and  mailing  the  Prospectus/Consent   Solicitation
Statement and other documents related to the Consolidation,  and all other costs
incurred in the forwarding of the  Prospectus/Consent  Solicitation Statement to
investors.

Litigation  Costs.  Litigation  costs  consist  of 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 proposed
settlement in one case.

Loss on early  extinguishment  of debt. Loss on early  extinguishment of debt of
$186,000  during the year ended December 31, 1996 resulted from the write-off of
unamortized loan fees when the $10,000,000 Imperial Bank line of credit was paid
off with proceeds from the Wells Fargo Bank line of credit.

Comparison of the historical year ended December 31, 1996 to the historical year
ended December 31, 1995.

Rental Revenue.  Rental Revenue increased by $2,489,000,  or 16%, to $17,943,000
in 1996 from $15,454,000 in 1995. Of this increase, $4,442,000 represents rental
revenue generated from the 1996 Acquisitions.  The increase in 1996 revenues was
offset by the elimination of revenue from two industrial  properties  which were
sold in June 1996.  The increase in rental revenue was also offset by a decrease
in hotel revenue due to the change in the  operational  structure of the hotels.
As discussed above,  three of the original hotels were owned and operated by the
GRT  Predecessor  entities  prior to 1996 and  accordingly,  the  revenue of the
hotels is included  in the 1995  statement  of  operations.  However,  under the
current  structure,  the  Company  owns the hotels  but  leases  them to GHG and
accordingly,  the 1996 statement of operations  reflects only the lease payments
due under the operating  leases.  For the year ended December 31, 1996,  each of
the four  originally  owned hotels  increased their ADR (Average Daily Rate) and
REVPAR (Revenue Per Available Room).

Fees and Reimbursements and Equity in Earnings of Associated Companies. Fees and
reimbursements  revenue  decreased to $311,000  for the year ended  December 31,
1996 from  $16,019,000 for the year ended December 31, 1995;  equity in earnings
of the Associated  Companies increased to $1,598,000 for the year ended December
31,  1996  from  zero  for the year  ended  December  31,  1995.  As  previously
discussed,  the primary reason for the difference  between 1996 and 1995 results
is the  segregation in 1996 of the operations of the Associated  Companies,  and
the resulting  recognition  of earnings from them using the equity method by the
Company.  In 1995,  the earnings of the Associated  Companies were  consolidated
with the partnerships participating in the Consolidation.

Interest and Other Income.  Interest and other income decreased  $1,618,000,  or
60%, in 1996 to  $1,080,000  from  $2,698,000 in 1995.  This  decrease  resulted
primarily from the lower note receivable balance in 1996,  primarily as a result
of the  early  prepayment  of a note  receivable  in April  1995  and the  early
repayment in January and June of 1995 of three of the four notes  received  from
the  sale of the  Laurel  Cranford  buildings.  Also,  in  1996,  cash  balances
decreased primarily as a result of the prepayment of the investor notes payable,
payment of  declared  dividends  and the  payment of costs  associated  with the
Consolidation.

Net Gain on Sale of  Rental  Properties.  Gain on sale of rental  properties  of
$321,000  during  1996  resulted  from  the sale of two  properties  held in the
Company's industrial portfolio.

Property Operating Expenses.  Property operating expenses decreased  $3,310,000,
or 39%,  to  $5,266,000  in 1996  from  $8,576,000  in  1995.  Of the  decrease,
$4,993,000 is primarily the result of the change in the operational structure of
the hotels, as previously  discussed.  The decrease was offset by an increase of
$1,722,000 associated with the operating expenses of the 1996 Acquisitions.

General and  Administrative.  General and  administrative  expenses decreased to
$1,393,000 in 1996 from  $15,947,000  in 1995.  The decrease is due primarily to
the  segregation  in 1996 of the  operations  of the  Associated  Companies,  as
previously discussed.

Depreciation and Amortization. Depreciation and amortization remained relatively
constant, decreasing to $4,575,000 in 1996 from $4,762,000 in 1995. Depreciation
and amortization in 1995 includes the amortization of the management

                                       25
<PAGE>

contracts, which are now reflected in the results of the Associated Companies in
1996.   Depreciation  and   amortization  in  1996  includes   depreciation  and
amortization related to the 1996 Acquisitions.

Interest Expense.  Interest expense increased $1,784,000,  or 84%, to $3,913,000
in 1996 from  $2,129,000  in 1995.  Substantially  all of the  increase  was the
result of  higher  average  borrowings  during  1996 as  compared  to 1995.  The
increased borrowings were used to finance the 1996 Acquisitions.

Liquidity and Capital Resources

For the year ended  December 31,  1997,  cash  provided by operating  activities
increased by  $19,940,000  to $24,078,000 as compared to $4,138,000 for the same
period in 1996. The increase is primarily due to an increase in earnings  before
depreciation  and  amortization of $31,303,000 due to the 1996  Acquisitions and
1997  Acquisitions and the one-time  payment in 1996 of consolidation  costs and
litigation costs in the aggregate amount of $7,237,000.  Cash used for investing
activities increased by $507,409,000 to $569,242,000 for the year ended December
31, 1997, as compared to  $61,833,000  for the same period in 1996. The increase
is primarily due to the 1997 Acquisitions. This increase was partially offset by
the collection of the Hovpark mortgage loan receivable and the proceeds from the
1997 sales of sixteen retail properties.  Cash provided by financing  activities
increased by $494,416,000 to $548,879,000  for the year ended December 31, 1997,
as  compared  to  $54,463,000  for the same period in 1996.  This  increase  was
primarily  due to the net proceeds from the March 1997  Offering,  the July 1997
Offering and the October 1997 Offering (as defined  below) and the proceeds from
new debt reduced by the repayment of prior debt.

The Company  expects to meets its short-term  liquidity  requirements  generally
through its working capital,  its Acquisition Credit Facility (as defined below)
and cash  generated by  operations.  As of December 31, 1997, the Company had no
material  commitments for capital  improvements.  Planned  capital  improvements
consist of tenant improvements, expenditures necessary to lease and maintain the
Properties and expenditures for furniture and fixtures and building improvements
at the hotel properties.

The Company  believes that its cash generated by operations  will be adequate to
meet operating  requirements  and to make  distributions in accordance with REIT
requirements in both the short and the long-term.  In addition to cash generated
by operations,  the  Acquisition  Credit  Facility  provides for working capital
advances.  However,  there can be no  assurance  that the  Company's  results of
operations  will not fluctuate in the future and at times affect (i) its ability
to meet its operating requirements and (ii) the amount of its distributions.

The  Company's  principal  sources of  funding  for  acquisitions,  development,
expansion and renovation of properties  include an unsecured  Acquisition Credit
Facility,  permanent  secured debt financing,  public  unsecured debt financing,
public  and  private  equity  and debt  issuances,  the  issuance  of  Operating
Partnership Units and cash flow provided by operations.

Mortgage loans  receivable  decreased  from  $9,905,000 at December 31, 1996, to
$3,692,000  at December 31, 1997.  This decrease was primarily due to the payoff
of the  Hovpark  mortgage  loan  receivable  which had a net  carrying  value of
$6,700,000,  and scheduled  principal  payments on the Laurel Cranford  mortgage
loan receivable. The reduction in mortgage loans receivable was partially offset
by $491,000 of draws made by the borrower on the leasing and  interest  reserves
related to the Grunow mortgage loan receivable.

Mortgage  loans  payable  increased  from  $54,584,000  at December 31, 1996, to
$148,139,000  at December 31, 1997.  This increase  primarily  resulted from the
assumption of mortgage  loans totaling  $60,628,000 in connection  with the 1997
Acquisitions,  the funding of $3,289,000 of secured loans from Wells Fargo Bank,
and the funding of a $60 million  secured loan.  These  increases were partially
offset by the payoff of a  $6,120,000  term loan which was secured by ten of the
retail properties that were sold and the payoff of $22,960,000 of mortgage loans
and scheduled principal payments on other mortgage debt.

In April 1997, the Operating  Partnership  entered into a $40 million  unsecured
loan with Wells Fargo Bank to fund the acquisition of the CIGNA  Properties (the
"CIGNA Acquisition  Financing").  The CIGNA Acquisition  Financing had a term of
three months (extendible to six months at the Company's  option),  interest at a
variable annual rate equal to 175 basis points above 30-day LIBOR, was unsecured
and was guaranteed by the Company. Required payments under the CIGNA Acquisition
Financing were monthly, interest only.

In June 1997,  Wells  Fargo had  substantially  completed  underwriting  and due
diligence  for a $60  million  mortgage  loan to the Company  (the "$60  Million
Mortgage") to be secured by the Lennar Properties,  the Riverview Property,  the
Centerstone  Property and five of the CIGNA  Properties.  In the interim,  Wells
Fargo funded a $60 million unsecured

                                       26
<PAGE>

"bridge" loan (the "$60 Million  Unsecured Bridge Loan"),  which was used to (i)
repay all principal and accrued interest under the $40 million CIGNA Acquisition
Financing,  and (ii) reduce the outstanding  balance under the Line of Credit by
approximately $20 million.

The $60  Million  Unsecured  Bridge  Loan was  paid-off  in July  1997  from the
proceeds of the July 1997 Offering and the $60 Million  Mortgage was obtained in
September 1997.  This loan has a 25-year term,  bears interest at an annual rate
of 7.5% (which is fixed until 2007) and requires monthly  principal and interest
payments. The proceeds from this loan were used to fund acquisitions.

In September  1997, the Company closed a $114 million  unsecured loan (the "$114
Million Interim  Unsecured  Loan") with Wells Fargo Bank. This loan had a 90-day
term with two 90-day extension options,  interest at a fixed annual rate of 7.5%
and required monthly interest-only payments. The proceeds of this loan were used
to fund a portion of the  purchase  price for the T. Rowe Price  Properties.  In
October 1997,  the Company repaid the $114 Million  Interim  Unsecured Loan with
net proceeds from the October 1997 Offering (defined below).

The  Company had a $50 million  secured  line of credit  provided by Wells Fargo
Bank (the "Line of  Credit").  Outstanding  borrowings  under the Line of Credit
were  $21,307,000 at December 31, 1996. In December 1997, the Company repaid the
outstanding  balance  under the Line of Credit and  replaced  it with a new $250
million unsecured line of credit as discussed below.

In December  1997, the Company  replaced its $50 million  secured line of credit
with a new $250  million  unsecured  line of  credit  (the  "Acquisition  Credit
Facility")  with Wells Fargo Bank. The  Acquisition  Credit Facility has a three
year term with an option to extend the term for an additional 10 years and bears
interest  on a sliding  scale  ranging  from LIBOR plus 1.1% to LIBOR plus 1.3%,
which  represents a rate that is lower by at least 0.45% than the rate under the
Company's  previous $50 million secured line of credit.  The Acquisition  Credit
Facility  agreement  provides  that if the  Company's  debt  securities  receive
certain  ratings  from  at  least  two  rating  agencies,  as  specified  in the
Acquisition  Credit  Facility  agreement,  the interest  rate will decrease to a
sliding  scale  ranging from LIBOR plus 0.80% to LIBOR plus 1.15%,  depending on
the rating.  Draws under the Acquisition  Credit Facility have been used to fund
acquisitions.

In January 1998,  the Company  closed a $150 million loan  agreement  with Wells
Fargo Bank (the "Interim  Loan").  The Interim Loan bears interest at LIBOR plus
1.75%  and has a term of three  months  with an  option  to  extend  the term an
additional   three  months.   The  purpose  of  the  Interim  Loan  is  to  fund
acquisitions.

At December 31, 1997, the Company's total indebtedness  included fixed-rate debt
of $140,333,000 (including $85,672,000 subject to  cross-collateralization)  and
floating-rate  indebtedness of $87,966,000.  Approximately  32% of the Company's
total assets,  comprising 45  properties,  is encumbered by debt at December 31,
1997.

In January 1997 and May 1997,  the Company filed shelf  registration  statements
with the Securities and Exchange Commission (the "SEC") to register $250 million
and $350 million, respectively, of equity securities of the Company. In November
1997, the Company filed a shelf registration  statement with the SEC to register
an additional $1 billion of equity securities of the Company (the "November 1997
Shelf Registration  Statement").  The November 1997 Shelf Registration Statement
was declared  effective by the SEC on December 18, 1997. After the completion of
the March 1997,  July 1997,  October 1997 and January 1998 Offerings (as defined
below),  the  Company  has the  capacity  pursuant  to the  November  1997 Shelf
Registration  Statement to issue up to  approximately  $801.2  million in equity
securities.

In March 1997, the Company  completed a public  offering of 3,500,000  shares of
its Common Stock at a price of $20.25 per share (the "March 1997 Offering"). The
net proceeds from the offering of approximately  $66.1 million were used to fund
acquisitions  and to repay  approximately  $24.9 million of the then outstanding
balance under the Company's previous secured line of credit.

In July 1997, the Company completed a public offering of 6,980,000 shares of its
Common Stock at a price of $22.625 per share (the "July 1997 Offering"). The net
proceeds  from the offering of  approximately  $149.2  million were used to fund
acquisitions and to repay debt.

In October 1997, the Company completed a public offering of 11,300,000 shares of
its Common Stock at a price of $25.00 per share (the "October  1997  Offering").
The net proceeds from the offering of approximately  $267.3 million were used to
fund acquisitions, to repay approximately $142.8 million of indebtedness and for
general corporate purposes.

                                       27
<PAGE>

In January 1998, the Company completed a public offering of 11,500,000 shares of
7 3/4% Series A  Convertible  Preferred  Stock (the  "January  1998  Convertible
Preferred Stock Offering"). The 11,500,000 shares were sold at a per share price
of $25.00 for net proceeds of  approximately  $276  million,  which were used to
repay the outstanding  balance under the Company's  Acquisition Credit Facility,
to fund  certain  subsequent  property  acquisitions  and for general  corporate
purposes.  The  shares are  convertible  at any time at the option of the holder
thereof into shares of Common Stock at an initial conversion price of $32.83 per
share of Common  Stock  (equivalent  to a  conversion  rate of 0.7615  shares of
Common Stock for each share of Series A Convertible Preferred Stock), subject to
adjustment in certain circumstances.

In March 1998,  the  Operating  Partnership,  as to which the Company is general
partner,  issued  $150  million  of 7 5/8%  Senior  Notes  (the  "Notes")  in an
unregistered  144A  offering.  The  Notes  mature  on  March  15,  2005,  unless
previously  redeemed.  Interest on the Notes is payable semiannually on March 15
and  September 15,  commencing  September  15, 1998.  The Operating  Partnership
intends to use the net  proceeds of the offering to repay  substantially  all of
the outstanding balance under the Interim Loan.

Inflation

Substantially  all  of  the  leases  at  the  retail   Properties   provide  for
pass-through to tenants of certain operating costs, including real estate taxes,
common area  maintenance  expenses,  and insurance.  Leases at the  multi-family
properties  generally  provide for an initial  term of one month or one year and
allow  for  rent  adjustments  at the  time of  renewal.  Leases  at the  office
Properties  typically  provide for rent  adjustment and  pass-through of certain
operating  expenses  during the term of the lease.  All of these  provisions may
permit  the  Company to  increase  rental  rates or other  charges to tenants in
response to rising prices and therefore,  serve to reduce the Company's exposure
to the adverse effects of inflation.

Forward Looking Statements; Factors That May Affect Operating Results

This Report on Form 10-K contains forward looking  statements within the meaning
of Section 27A of the  Securities  Act of 1933 and Section 21E of the Securities
and  Exchange  Act  of  1934,   including  statements  regarding  the  Company's
expectations,  hopes,  intentions,  beliefs and strategies regarding the future.
Forward looking statements include statements regarding potential  acquisitions,
the  anticipated   performance  of  future   acquisitions,   recently  completed
acquisitions  and existing  properties,  and statements  regarding the Company's
financing  activities.  All forward looking statements included in this document
are based on  information  available  to the Company on the date  hereof.  It is
important to note that the Company's actual results could differ materially from
those stated or implied in such forward looking statements.  Some of the factors
that could cause actual results to differ materially are set forth below.

POTENTIAL INABILITY TO MANAGE EXPANSION DUE TO ADDITION OF NEW PROPERTIES

The  Company  is  currently  experiencing  a period of rapid  growth.  Since the
Consolidation on December 31, 1995, the Company has invested  approximately $1.2
billion in properties,  as of the date of this filing.  The Company's ability to
manage  its  growth  effectively  will  require  it to  apply  successfully  its
experience  managing its  existing  portfolio to new markets and to an increased
number of properties. There can be no assurance that the Company will be able to
manage these  operations  effectively.  The Company's  inability to  effectively
manage its expansion  could have an adverse  effect on the Company's  results of
operations and financial condition.

ACQUISITIONS COULD ADVERSELY AFFECT OPERATIONS

Consistent  with its growth  strategy,  the Company is continually  pursuing and
evaluating  potential  acquisition  opportunities,  and is  from  time  to  time
actively considering the possible acquisition of specific properties,  which may
include properties  managed or controlled by one of the Associated  Companies or
owned by  affiliated  parties.  It is possible that one or more of such possible
future  acquisitions,  if completed,  could adversely affect the Company's funds
from  operations or cash  available for  distribution,  in the short term or the
long term or both,  or increase the Company's  debt, or be perceived  negatively
among investors such that such an acquisition  could be followed by a decline in
the market value of the Common Stock.

                                       28
<PAGE>

POTENTIAL ADVERSE EFFECT ON OPERATIONS DUE TO ASSUMPTION OF GENERAL PARTNER
LIABILITIES

The Company and its  predecessors  have acquired a number of their properties by
acquiring  partnerships  that own the properties or by first  acquiring  general
partnership  interests  and at a later date  acquiring the  properties,  and the
Company may pursue  acquisitions in this manner in the future.  When the Company
uses this acquisition  technique,  a subsidiary of the Company becomes a general
partner. As a general partner the Company's  subsidiary becomes generally liable
for  the  debts  and  obligations  of  the  partnership,   including  debts  and
obligations that may be contingent or unknown at the time of the acquisition. In
addition,  the Company's  subsidiary  assumes  obligations under the partnership
agreements,  which may include obligations to make future  contributions for the
benefit of other partners. The Company undertakes detailed due diligence reviews
to  ascertain  the nature and extent of  obligations  that its  subsidiary  will
assume when it becomes a general partner, but there can be no assurance that the
obligations  assumed will not exceed the Company's estimates or that the assumed
liabilities  will  not  have an  adverse  effect  on the  Company's  results  of
operations or financial condition.  In addition, an Associated Company may enter
into management  agreements  pursuant to which it assumes certain obligations as
manager of properties. There can be no assurance that these obligations will not
have an adverse  effect on the  Associated  Companies'  results of operations or
financial  condition,  which could  adversely  affect the value of the Company's
preferred stock interest in those companies.

UNCERTAINTY RELATED TO ACQUISITIONS THROUGH TENDER OFFERS

The  Company  may,  as part  of its  growth  strategy,  acquire  properties  and
portfolios  of  properties  through  tender offer  acquisitions  of interests in
public and private  partnerships and other REITs.  Tender offers often result in
competing tender offers, as well as litigation  initiated by limited partners in
the  subject   partnerships  or  by  competing  bidders.  Due  to  the  inherent
uncertainty of litigation,  the Company could be subject to adverse judgments in
substantial amounts. As the Company has not yet attempted an acquisition through
the  tender  offer  process,  and  because  of  competing  offers  and  possible
litigation,  there can be no assurance that, if undertaken, the Company would be
successful  in  acquiring  properties  through a tender offer or that the tender
offer process would not result in litigation and a significant  judgment adverse
to the Company.

POTENTIAL ADVERSE CONSEQUENCES OF TRANSACTIONS INVOLVING CONFLICTS OF INTEREST

The Company has  acquired,  and from time to time may acquire,  properties  from
partnerships that Robert Batinovich,  the Company's Chairman and Chief Executive
Officer,  and Andrew  Batinovich,  the Company's  President and Chief  Operating
Officer,  control,  and in  which  they  and  members  of  their  families  have
substantial  interests.  These transactions involve or will involve conflicts of
interest.  These transactions may provide substantial  economic benefits such as
the payments or unit issuances, relief or deferral of tax liabilities, relief of
primary or  secondary  liability  for debt,  and  reduction in exposure to other
property-related  liabilities.  Despite the presence of  appraisals  or fairness
opinions  or review by parties who have no  interest  in the  transactions,  the
transactions  will not be the product of arm's-length  negotiation and there can
be no assurance that these  transactions  will be as favorable to the Company as
transactions  that the Company  negotiates  with  unrelated  parties or will not
result in undue  benefit to Robert and Andrew  Batinovich  and  members of their
families.  Neither Robert  Batinovich nor Andrew  Batinovich has guaranteed that
any  properties  acquired  from  entities they control or in which they or their
families have a significant  interest will be as profitable as other investments
made by the Company or will not result in losses.

DEPENDENCE ON EXECUTIVE OFFICERS

The Company is  dependent  on the efforts of Robert and Andrew  Batinovich,  its
Chief  Executive  Officer  and  its  President  and  Chief  Operating   Officer,
respectively,  and of its other executive officers.  The loss of the services of
any of them could  have an  adverse  effect on the  results  of  operations  and
financial  condition  of the  Company.  Both Robert and Andrew  Batinovich  have
entered into employment agreements with the Company.

MATERIAL TAX RISKS

The Company has elected to be treated as a REIT under the Internal  Revenue Code
of 1986,  as  amended  (the  "Code"),  commencing  with its  taxable  year ended
December 31, 1996. No assurance can be given,  however, that the Company will be
able to operate in a manner  which will  permit it to  maintain  its status as a
REIT. Qualification as a REIT involves the satisfaction of numerous requirements
(some on an annual and quarterly basis)  established  under highly technical and
complex  Code  provisions  for which only  limited  judicial  or  administrative
interpretation exists, and involves the

                                       29
<PAGE>

determination of various factual matters and  circumstances  not entirely within
the Company's control. The Company receives nonqualifying  management fee income
and owns nonqualifying preferred stock in the Associated Companies. As a result,
the Company may  approach  the income and asset test limits  imposed by the Code
and could be at risk of not satisfying  those tests. In order to avoid exceeding
the asset test limit,  for example,  the Company may have to reduce its interest
in the  Associated  Companies.  The Company is relying on the opinion of its tax
counsel  regarding  its ability to qualify as a REIT.  This legal opinion is not
binding on the Internal Revenue Service ("IRS").

CONSEQUENCES OF FAILURE TO QUALIFY AS A REIT

If the  Company  were to fail to  qualify  as a REIT in any  taxable  year,  the
Company  would be subject  to  federal  income  tax  (including  any  applicable
alternative  minimum tax) on its taxable  income at corporate  rates.  Moreover,
unless entitled to relief under certain statutory  provisions,  the Company also
would be  disqualified  from  treatment  as a REIT for the  four  taxable  years
following the year during which  qualification  is lost.  This  treatment  would
reduce the net earnings of the Company  available for investment or distribution
to  stockholders  because of the additional tax liability to the Company for the
years involved.  In addition,  distributions to stockholders  would no longer be
required to be made.

Even if the  Company  continues  to  qualify  as a REIT,  it will be  subject to
certain federal, state and local taxes on its income and property.

POSSIBLE CHANGES IN TAX LAWS; EFFECT ON THE MARKET VALUE OF REAL ESTATE
INVESTMENTS

Income tax treatment of REITs may be modified,  prospectively or  retroactively,
by legislative,  judicial or administrative action at any time. No assurance can
be given that legislation, regulations,  administrative interpretations or court
decisions  will not  significantly  change  the tax  laws  with  respect  to the
qualification  as a  REIT  or  the  federal  income  tax  consequences  of  this
qualification.  In addition to any direct  effects the changes  might have,  the
changes  might  also  indirectly  affect  the  market  value of all real  estate
investments,  and  consequently  the  ability  of the  Company  to  realize  its
investment objectives.

POTENTIAL LIABILITY DUE TO ENVIRONMENTAL MATTERS

Under  federal,  state and local laws,  ordinances and  regulations  relating to
protection  of the  environment  ("Environmental  Laws"),  a current or previous
owner or operator of real estate may be liable for contamination  resulting from
the  presence or discharge  of  petroleum  products or other  hazardous or toxic
substances at such  property,  and may be required to  investigate  and clean-up
such  contamination  at such property or such  contamination  which has migrated
from  such  property.   Such  laws  typically   impose  liability  and  clean-up
responsibility  without  regard to whether the owner or operator knew of, or was
responsible  for, the presence of such  contamination,  and the liability  under
such  laws has been  interpreted  to be joint  and  several  unless  the harm is
divisible and there is a reasonable basis for allocation of  responsibility.  In
addition,  the owner or operator of a property may be subject to claims by third
parties based on personal injury,  property damage and/or other costs, including
investigation  and clean-up costs,  resulting from  environmental  contamination
present at or emanating from such property.  Environmental  Laws may also impose
restrictions  on the manner in which a property may be used or transferred or in
which   businesses  may  be  operated,   and  these   restrictions  may  require
expenditures.  Under the  Environmental  Laws,  any person who  arranges for the
transportation,  disposal or treatment of hazardous or toxic substances may also
be liable for the costs of  investigation  or clean-up of such substances at the
disposal  or  treatment  facility,  whether or not such  facility is or ever was
owned or operated by such person.

Although tenants of the Properties  owned by the Company  generally are required
by their leases to operate in compliance with all applicable federal,  state and
local  environmental  laws,  ordinances  and  regulations  and to indemnify  the
Company against any environmental liability arising from the tenants' activities
on the Properties,  the Company could  nevertheless be subject to  environmental
liability  relating to its management of the  Properties or strict  liability by
virtue of its ownership interest in the Properties and there can be no assurance
that the tenants  would  satisfy  their  indemnification  obligations  under the
leases.  There can be no assurance  that any  environmental  assessments  of the
Properties owned by the Company,  properties being considered for acquisition by
the  Company,  or the  properties  owned  by  the  partnerships  managed  by the
Associated Companies have revealed all potential environmental liabilities, that
any prior owner or prior or current  operator of such  properties did not create
an  environmental  condition  not known to the Company or that an  environmental
condition does not otherwise exist as to any one or more of such properties that
could  have an  adverse  effect  on the  Company's  results  of  operations  and
financial  condition,  either directly (with respect to properties  owned by the
Company),  or  indirectly  (with  respect to  properties  owned by  partnerships
managed by an Associated Company) by adversely affecting the financial condition
of the Associated  Company and thus the value of the Company's  preferred  stock
interest in the Associated Company. Moreover, there can be no assurance that (i)
future  environmental  laws,  ordinances or regulations will not have an adverse
effect on the Company's  results of operations  and financial  condition or (ii)
the current  environmental  condition of such properties will not be affected by
tenants and occupants of such properties, by the condition of land or operations
in the vicinity of the properties  (such as the presence of underground  storage
tanks), or by third parties unrelated to the Company.

ENVIRONMENTAL ASSESSMENTS AND POTENTIAL LIABILITY DUE TO ASBESTOS-CONTAINING
MATERIALS

Environmental  Laws  also  govern  the  presence,  maintenance  and  removal  of
asbestos-containing  building materials  ("ACM").  Such laws require that ACM be
properly  managed and maintained,  that those who may come into contact with ACM
be  adequately  apprised and trained,  and that special  precautions,  including
removal or other  abatement,  be undertaken in the event ACM is disturbed during
renovation or demolition of a building. Such laws may impose fines and penalties
on building  owners or operators  for failure to comply with these  requirements
and may allow  third  parties to seek  recovery  from  owners or  operators  for
personal injury associated with exposure to asbestos fibers.

All of the Properties  presently owned by the Company have been subject to Phase
I environmental  assessments by independent environmental  consultants.  Some of
the Phase I environmental  assessments recommended further investigations in the
form of Phase  II  environmental  assessments,  including  soil and  groundwater
sampling,  and all of these investigations have been completed by the Company or
are in the process of being  completed.  Certain of the Properties  owned by the
Company  have been  found to  contain  ACMs.  The  Company  believes  that these
materials  have  been  adequately  contained  and  that  an ACM  operations  and
maintenance  program  has  been  implemented  or  is in  the  process  of  being
implemented for the Properties found to contain ACMs.

Some,  but not all,  of the  properties  owned by  partnerships  managed  by the
Associated  Companies have been subject to Phase I environmental  assessments by
independent environmental  consultants.  The Associated Companies determine on a
case-by-case basis whether to obtain Phase I environmental  assessments on these
properties  and  whether to  undertake  further  investigation  or  remediation.
Certain  of  these  properties  contain  ACMs.  In  each  case  the  responsible
Associated Company believes that these materials have been adequately  contained
and that an ACM operations and maintenance  program has been implemented for the
properties found to contain ACMs.

POTENTIAL ENVIRONMENTAL LIABILITY RESULTING FROM UNDERGROUND STORAGE TANKS

Some of the Properties,  as well as properties  previously owned by the Company,
are leased or have been leased, in part, to owners and operators of dry cleaners
that operate  on-site dry cleaning  plants,  auto care centers,  or to owners or
operators of other  businesses  that use,  store or otherwise  handle  petroleum
products  or other  hazardous  or  toxic  substances.  Some of these  Properties
contain,  or may have  contained,  underground  storage tanks for the storage of
petroleum  products and other hazardous or toxic  substances.  These  operations
create a potential for the release of

                                       30
<PAGE>

petroleum  products  or  other  hazardous  or  toxic  substances.  Some  of  the
Properties  are  adjacent to or near other  properties  that have  contained  or
currently contain  underground storage tanks used to store petroleum products or
other  hazardous  or toxic  substances.  Several  of the  Properties  have  been
contaminated with petroleum products or other hazardous or toxic substances from
on-site operations or operations on adjacent or nearby properties.  In addition,
certain of the  Properties  are on, or are adjacent to or near other  properties
upon which others,  including  former owners or tenants of the Properties,  have
engaged or may in the future  engage in  activities  that may release  petroleum
products or other hazardous or toxic substances.

POTENTIAL ADVERSE EFFECTS OF ENVIRONMENTAL LIABILITIES ON OPERATING COSTS AND
ABILITY TO BORROW

The Company's  operating  costs may be affected by the obligation to pay for the
cost of  complying  with  existing  Environmental  Laws  as well as the  cost of
complying  with future  legislation.  In  addition,  the  presence of  petroleum
products or other hazardous or toxic  substances at any of the Properties  owned
by the  Company,  or the  failure  to  remediate  such  property  properly,  may
adversely affect the Company's  ability to borrow by using such real property as
collateral.  The cost of defending  against  claims of liability and the cost of
complying  with  Environmental  Laws,  including  investigation  or  clean-up of
contaminated  property,  could materially adversely affect the Company's results
of operations and financial condition.

GENERAL RISKS OF OWNERSHIP AND FINANCING OF REAL ESTATE

The Company is subject to risks  generally  incidental  to the ownership of real
estate,  including changes in general economic or local  conditions,  changes in
supply of or demand for similar or competing  properties in an area,  the impact
of environmental  protection laws, changes in interest rates and availability of
financing  which may render the sale or  financing  of a property  difficult  or
unattractive,  changes in tax, real estate and zoning laws,  and the creation of
mechanics' liens or similar  encumbrances  placed on the property by a lessee or
other parties without the Company's  knowledge and consent.  Should any of these
events  occur,  there  could be an adverse  effect on the  Company's  results of
operations and financial condition.

                                       31
<PAGE>

POTENTIAL INABILITY TO GROW DUE TO LIMITED AVAILABILITY OF AND COMPETITION
FOR REAL ESTATE ACQUISITIONS

The Company's growth is dependent upon  acquisitions.  There can be no assurance
that properties  will be available for  acquisition  or, if available,  that the
Company will be able to purchase  such  properties on favorable  terms.  If such
acquisitions  are not available it could have a negative impact on the growth of
the  Company,  which  could have an  adverse  effect on the  performance  of the
Company's Common Stock.  Furthermore,  the Company faces  competition from other
businesses,  individuals, fiduciary accounts and plans and other entities in the
acquisition,  operation  and  sale  of its  properties.  Some  of the  Company's
competitors  are larger and have greater  financial  resources than the Company.
This  competition  may result in a higher cost for properties the Company wishes
to purchase.

POTENTIAL ADVERSE EFFECTS ON OPERATIONS DUE TO COMPETITION FOR TENANTS

The  Company is subject to the risk that when  space  becomes  available  at its
properties the leases may not be renewed,  the space may not be let or relet, or
the  terms  of  the  renewal  or  reletting  (including  the  cost  of  required
renovations  or  concessions  to tenants) may be less  favorable to the Company.
Although  the Company has  established  annual  property  budgets  that  include
estimates of costs for  renovation  and reletting  expenses that it believes are
reasonable in light of each property's situation, no assurance can be given that
these estimates will sufficiently cover these expenses. If the Company is unable
to promptly lease all or  substantially  all of the space at its properties,  if
the rental rates are  significantly  lower than  expected,  or if the  Company's
reserves for these  purposes  prove  inadequate,  then there could be an adverse
effect on the Company's results of operations and financial condition.

POTENTIAL ADVERSE EFFECTS ON OPERATIONS DUE TO TENANTS' DEFAULTS

The ability of the Company to manage its assets is subject to federal bankruptcy
laws and state laws affecting  creditors' rights and remedies  available to real
property  owners.  In the event of the  financial  failure  or  bankruptcy  of a
tenant,  there can be no assurance that the Company could  promptly  recover the
tenant's premises from the tenant or from a trustee or  debtor-in-possession  in
any bankruptcy  proceeding filed by or against that tenant,  or that the Company
would  receive rent in the  proceeding  sufficient  to cover its  expenses  with
respect to the premises. In the event of the bankruptcy of a tenant, the Company
will be subject to the provisions of the federal  bankruptcy code, which in some
instances  may  restrict  the amount and  recoverability  of claims  held by the
Company  against the tenant.  If any tenant  defaults on its  obligations to the
Company, there could be an adverse effect on the Company's results of operations
and financial condition.

GENERAL RISKS ASSOCIATED WITH MANAGEMENT, LEASING AND BROKERAGE CONTRACTS

The Company is subject to the risks  associated  with the  property  management,
leasing and brokerage  businesses.  These risks include the risk that management
contracts or service  agreements may be  terminated,  that contracts will not be
renewed upon expiration or will not be renewed on terms  consistent with current
terms,  and  that  leasing  and  brokerage   activity   generally  may  decline.
Acquisition  of properties by the Company from the  Associated  Companies  could
result in a decrease in revenues to the Associated Companies and a corresponding
decrease in  dividends  received by the Company from the  Associated  Companies.
Each of these developments could have an adverse effect on the Company's results
of operations and financial condition.

To  maintain  the  Company's  status as a REIT while  realizing  income from the
Company's  third-party  management  business,  the capital stock of  Glenborough
Hotel  Group,  a Nevada  corporation  ("GHG")  and  Glenborough  Corporation,  a
California corporation ("GC," and together with GHG, the "Associated Companies")
(which  conduct the  Company's  third-party  management,  leasing and  brokerage
businesses)  is divided into two classes.  All of the voting common stock of the
Associated Companies,  representing 5% of the total equity of GC, and 25% of the
total equity of GHG, is held by  individual  stockholders.  Nonvoting  preferred
stock  representing  the  remaining  equity of each  Associated  Company is held
entirely by the  Company.  Although  the Company  holds a majority of the equity
interest in each Associated Company,  the Company is not able to elect directors
of any  Associated  Company  and,  consequently,  the  Company has no ability to
influence the day-to-day decisions of each entity.

ADVERSE EFFECTS ON OPERATIONS DUE TO UNINSURED LOSS

The  Company  or  in  certain   instances   tenants  of  the  properties   carry
comprehensive  liability,  fire  and  extended  coverage  with  respect  to  the
Company's  properties,  with policy specification and insured limits customarily
carried for similar  properties.  There are,  however,  certain  types of losses
(such as from  earthquakes  and floods)  that may be either  uninsurable  or not
economically insurable.  Further, certain of the properties are located in areas
that are subject to earthquake  activity and floods.  Should a property  sustain
damage as a result of an earthquake  or flood,  the Company may

                                       32
<PAGE>

incur  losses due to insurance  deductibles,  co-payments  on insured  losses or
uninsured losses. Should an uninsured loss occur, the Company could lose some or
all of its capital investment,  cash flow and anticipated profits related to one
or more properties,  which could have an adverse effect on the Company's results
of operations and financial condition.

INABILITY TO VARY PORTFOLIO DUE TO ILLIQUIDITY OF REAL ESTATE

Real estate  investments are relatively  illiquid and,  therefore,  will tend to
limit the ability of the Company to vary its  portfolio  promptly in response to
changes in economic or other  conditions.  In addition,  the Code and individual
agreements with sellers of properties  place limits on the Company's  ability to
sell properties,  which may adversely affect returns to holders of Common Stock.
Forty-two  of the  properties  owned by the Company  were  acquired on terms and
conditions  under which they can be disposed of only in a like-kind  exchange or
other non-taxable transaction.

POTENTIAL LIABILITY UNDER THE AMERICANS WITH DISABILITIES ACT

As of January 26, 1992, all of the Company's  properties  were required to be in
compliance  with  the  Americans  With  Disabilities  Act (the  "ADA").  The ADA
generally  requires that places of public  accommodation  be made  accessible to
people with disabilities to the extent readily  achievable.  Compliance with the
ADA  requirements  could require removal of access  barriers and  non-compliance
could  result in  imposition  of fines by the  federal  government,  an award of
damages to private  litigants  and/or a court order to remove  access  barriers.
Because of the limited  history of the ADA, the impact of its application to the
Company's  properties,  including the extent and timing of required renovations,
is uncertain.  Pursuant to certain lease  agreements  with tenants in certain of
the "single-tenant" Properties, the tenants are obligated to comply with the ADA
provisions.  If the Company's costs are greater than  anticipated or tenants are
unable  to meet  their  obligations,  there  could be an  adverse  effect on the
Company's results of operations and financial condition.

POTENTIAL ADVERSE EFFECTS ON OPERATIONS OF DEVELOPMENT JOINT VENTURES

The  Company  may from time to time  enter  into joint  ventures  with  selected
developers  ("JV  Partners") for the purpose of developing new projects in which
such JV Partner  has, in the opinion of  management,  significant  expertise  or
experience.  Such projects  generally  require  various  governmental  and other
approvals,  the receipt of which cannot be assured. Such development  activities
may entail certain risks,  including the risk that: (i) the expenditure of funds
on and devotion of management's time to projects which may not come to fruition;
(ii)  construction  costs of a project may exceed original  estimates,  possibly
making the project uneconomical;  (iii) occupancy rates and rents at a completed
project  may  be  less  than  anticipated;  and  (iv)  expenses  at a  completed
development may be higher than  anticipated.  In addition,  JV Partners may have
significant  control over the operation of the joint venture assets.  Therefore,
such  investments  may, under certain  circumstances,  involve risks such as the
possibility that the JV Partner might become bankrupt, have economic or business
interests or goals that are inconsistent  with the business interest or goals of
the Company,  or be in a position to take action contrary to the instructions or
the requests of the Company or contrary to the Company's policies or objectives.
Consequently,  actions by a JV Partner might result in subjecting property owned
by the joint  venture to  additional  risk.  Although  the Company  will seek to
maintain  sufficient  control  of any  joint  venture  to permit  the  Company's
objectives to be achieved,  it may be unable to take action without the approval
of its JV Partners or its JV Partners  could take  actions  binding on the joint
venture without the Company's consent. Additionally,  should a JV Partner become
bankrupt the Company  could become  liable for such JV Partner's  share of joint
venture  liabilities.  These risks may result in a development project having an
adverse effect on the Company's result of operations and financial condition.

ADDITIONAL CAPITAL REQUIREMENTS; POSSIBLE ADVERSE EFFECTS ON HOLDERS OF
EQUITY SECURITIES

The  Company's  future  growth  depends in large part upon its  ability to raise
additional  capital on  satisfactory  terms or at all. There can be no assurance
that the  Company  will be able to  raise  sufficient  capital  to  achieve  its
objectives. If the Company were to raise additional capital through the issuance
of additional equity securities,  or securities  convertible into or exercisable
for equity securities,  the interests of holders of the Common Stock or of other
equity securities of the Company could be diluted. Likewise, the Company's Board
of Directors is authorized to cause the Company to issue  preferred stock in one
or more series and to determine the distributions and voting and other rights of
the  preferred  stock.  Accordingly,  the Board of Directors  may  authorize the
issuance of preferred stock with voting,  distribution  and other similar rights
which  could be dilutive  to or  otherwise  adversely  affect the  interests  of
holders of Common Stock or of other  equity  securities  of the Company.  If the
Company were to raise  additional  capital through debt  financing,  the Company
will be subject to the risks described below,  among others. See "Other Risks --
Debt Financing."

                                       33
<PAGE>

LIMITATION ON OWNERSHIP OF COMMON STOCK MAY PRECLUDE ACQUISITION OF CONTROL

Provisions  of the  Company's  Charter  are  designed  to assist the  Company in
maintaining  its   qualification   as  a  REIT  under  the  Code  by  preventing
concentrated ownership of the Company which might jeopardize REIT qualification.
Among  other  things,   these  provisions  provide  that  (a)  any  transfer  or
acquisition of Common Stock (or preferred  stock, as the case may be) that would
result in the  disqualification  of the Company as a REIT under the Code will be
void,  and (b) if any  person  attempts  to acquire  shares of Common  Stock (or
shares of preferred stock, as the case may be) that after the acquisition  would
cause  the  person  to own or to be  deemed  to own,  by  operation  of  certain
attribution  rules set out in the Code,  an amount of Common Stock and preferred
stock in excess of a  predetermined  limit,  which,  pursuant  to Board  action,
currently  is 9.9% of the value of the  outstanding  shares of Common  Stock and
preferred  stock  (the  "Ownership  Limitation"  and as to the  Common  Stock or
preferred  stock,  the  transfer of which would cause any person to actually own
Common Stock and  preferred  stock in excess of the  Ownership  Limitation,  the
"Excess Shares"),  the transfer shall be void and the Common Stock (or preferred
stock,  as the case may be)  subject  to the  transfer  shall  automatically  be
transferred  to  an  unaffiliated  trustee  for  the  benefit  of  a  charitable
organization  designated  by the Board of Directors of the Company until sold by
the trustee to a third party or purchased by the Company. Robert Batinovich, his
spouse and children  (including  Andrew  Batinovich) and individuals or entities
whose  ownership  of  Common  Stock  is  attributed  to  Robert   Batinovich  in
determining  the number of shares of Common  Stock owned by him for  purposes of
compliance with Section 856 of the Code (the  "Attributed  Owners"),  are exempt
from these  restrictions,  but are prohibited  from  acquiring  shares of Common
Stock or preferred stock if, after the acquisition,  they would own in excess of
9.9% of the  outstanding  shares  of  Common  Stock and  preferred  stock.  This
limitation  on the  ownership of Common Stock and  preferred  stock may have the
effect of precluding the  acquisition of control of the Company by a third party
without the consent of the Board of Directors.  If the Board of Directors waives
the  Ownership  Limitation  for any person,  the Ownership  Limitation  shall be
proportionally  and automatically  reduced with regard to all other persons such
that no five  persons may own more than 50% of the value of the Common Stock and
preferred stock (the aggregate Ownership Limitations as to all of these persons,
as adjusted, the "Adjusted Ownership Limitation").

LOSSES RELATING TO CONSOLIDATION

Two lawsuits were filed  contesting  the fairness of the  Consolidation,  one in
California state court and one in federal court. A settlement of the state court
action was approved by the court, but objectors to the settlement  appealed that
approval.  On February 17, 1998,  the Court of Appeals  rejected the  objectors'
contentions and upheld the  settlement.  The objectors filed with the California
Supreme  Court a  petition  for  review,  which  was  denied  on May  21,  1998.
Plaintiffs in the federal court action court  stipulated to a stay of the action
pending  resolution  of the state  court  action.  Pursuant  to the terms of the
settlement in the State court action, pending final resolution of these matters,
the  Company  has paid  one-third  of the  $855,000  settlement  amount  and the
remaining two-thirds is being held in escrow.
 
From time to time,  the Company is involved in other  litigation  arising out of
its  business  activities.  It is possible  that this  litigation  and the other
litigation  previously described could result in significant losses in excess of
amounts reserved, which could have an adverse effect on the Company's results of
operations and the financial condition of the Company.

INVOLVEMENT OF SENIOR MANAGEMENT IN PREVIOUS CHAPTER 11 REORGANIZATION

Robert and Andrew  Batinovich,  two of the senior officers of the Company,  were
also  senior  members of a  management  team that  formed a publicly  registered
limited partnership in 1986 to consolidate a number of predecessor partnerships.
That public  partnership  was involved in litigation  with its primary  creditor
and, in order to prevent foreclosure,  filed a petition for reorganization under
Chapter  11 of the  United  States  Bankruptcy  Code in May of 1992.  The public
partnership,  which owns an  approximate  1.7% limited  partner  interest in the
Operating  Partnership along with other substantial real estate assets, and less
than  0.5%  interest  in  the  Company,  settled  the  litigation  and  obtained
confirmation of a plan of reorganization in January 1994.

DEBT FINANCING; RISK THAT CASH FLOW IS INSUFFICIENT FOR DEBT SERVICE
REQUIREMENTS; RISK THAT DEBT RESTRICTIONS WILL AFFECT OPERATIONS; RISK OF
INABILITY TO REPAY INDEBTEDNESS AT MATURITY

                                       34
<PAGE>

The Company intends to incur  additional  indebtedness in the future,  including
through borrowings under a credit facility, to finance property acquisitions. As
a result,  the  Company  expects  to be subject  to risks  associated  with debt
financing,  including the risk that interest  rates may increase,  the risk that
the Company's cash flow will be  insufficient  to meet required  payments on its
debt and the risk that the Company may be unable to  refinance or repay the debt
as it comes due. The Company's current $250 million unsecured Acquisition Credit
Facility with Wells Fargo Bank, N.A. provides that  distributions may not exceed
90% of  funds  from  operations  and  that,  in the  event of a  failure  to pay
principal  or  interest  on  borrowings  thereunder  when  due  (subject  to any
applicable  grace  period),  the  Company and its  subsidiaries  may not pay any
distributions  on the Common  Stock or the  Preferred  Stock.  If the Company is
unable to obtain  acceptable  financing to repay  indebtedness at maturity,  the
Company may have to sell  properties to repay  indebtedness or properties may be
foreclosed upon, which could have an adverse effect on the Company's  results of
operations and financial condition.  Also, as of December 31, 1997,  $79,168,000
of the  Company's  total  indebtedness  was secured by mortgages  that  included
cross-collateralization provisions.

ADVERSE EFFECTS ON OPERATIONS DUE TO FLUCTUATIONS IN INTEREST RATES

As of December 31, 1997, the Company had approximately $88.0 million of variable
rate  indebtedness,  which bears  interest  at a floating  rate.  Therefore,  an
increase  in interest  rates will have an adverse  effect on the  Company's  net
income and results of operations.

THE COMPANY'S INDEBTEDNESS POLICY IS SUBJECT TO CHANGE BY THE BOARD OF DIRECTORS

While  the  Company's  current  policy  is to  maintain  a debt to Total  Market
Capitalization  (as defined  below) ratio of 30%, the  Company's  organizational
documents  limit the  Company's  ability to incur  additional  debt if the total
debt,  including the additional  debt,  would exceed 50% of the Borrowing  Base,
defined as the greater of Fair Market Value or Total Market Capitalization.  The
debt  limitation in the Company's  Charter can only be amended by an affirmative
vote  of the  majority  of all  outstanding  stock  entitled  to  vote  on  such
amendment.  Fair Market Value is based upon the value of the Company's assets as
determined by an independent  appraiser.  Total Market Capitalization is the sum
of the market value of the Company's outstanding capital stock, including shares
issuable on exercise of redemption  options by holders of units of the Operating
Partnership,  plus debt. An exception is made for  refinancings  and  borrowings
required to make  distributions  to  maintain  the  Company's  status as a REIT.
Subject  to  these  limitations   contained  in  the  Company's   organizational
documents,  the Company's Board of Directors may change its indebtedness  policy
without a vote of the  stockholders.  If the Company  changes  its  indebtedness
policy,  the  Company  could  become  more  highly  leveraged,  resulting  in an
increased  risk of default on the  obligations of the Company and in an increase
in debt service requirements that could adversely affect the financial condition
and results of  operations  of the Company.  In  addition,  in light of the debt
restrictions set forth in the Company's  organizational  documents, it should be
noted that a change in the value of the Common Stock could affect the  Borrowing
Base as defined in such documents,  and therefore the Company's ability to incur
additional indebtedness,  even though such change in the Common Stock's value is
unrelated to the Company's liquidity.

UNCERTAINTY DUE TO BOARD OF DIRECTORS' ABILITY TO CHANGE INVESTMENT POLICIES

The  Company's  Board of  Directors  may change the  investment  policies of the
Company  without  a  vote  of  the  stockholders.  If the  Company  changes  its
investment  policies,  the risks and  potential  rewards of an investment in the
Company may also change. In addition,  the methods of implementing the Company's
investment policies may vary as new investment techniques are developed.

EFFECT OF MARKET INTEREST RATES ON PRICE OF COMMON STOCK

One of the factors that may  influence  the market price of the shares of Common
Stock in public markets will be the annual yield on the price paid for shares of
Common Stock from  distributions by the Company.  An increase in market interest
rates  may lead  prospective  purchasers  of the  Common  Stock to seek a higher
annual yield from their investments. Such circumstances may adversely affect the
market price of the Common Stock.

IMPACT OF YEAR 2000 COMPLIANCE COSTS ON OPERATIONS

The  Company  utilizes a number of  computer  software  programs  and  operating
systems across its entire organization, including applications used in financial
business systems and various  administrative  functions.  To the extent that the
Company's  software   applications   contain  source  code  that  is  unable  to
appropriately interpret the upcoming calendar year "2000" and beyond, some level
of  modification,  or replacement of such  applications  will be necessary.  The
Company has completed its  identification of applications that are not yet "Year
2000"   compliant  and  has  commenced   modification  or  replacement  of  such
applications,  as  necessary.  Given  information  known at this time  about the
Company's systems that are  non-compliant,  coupled with the Company's  ongoing,
normal  course-of-business  efforts to upgrade or replace critical  systems,  as
necessary,  management  does not expect Year 2000  compliance  costs to have any
material  adverse  impact on the  Company's  liquidity  or  ongoing  results  of
operations.  No  assurance  can be  given,  however,  that all of the  Company's
systems will be Year 2000  compliant or that  compliance  costs or the impact of
the Company's failure to achieve  substantial Year 2000 compliance will not have
a  material  adverse  effect on the  Company's  future  liquidity  or results of
operations.

SHARES AVAILABLE FOR FUTURE SALE

No prediction can be made as to the effect,  if any, that future sales of shares
of Common Stock or future  conversions  or exercises  of  securities  for future
sales,  including  shares of Common Stock  issuable  upon  exchange of Operating
Partnership  units, will have on the market price of the Common Stock prevailing
from  time to  time.  Sales of  substantial  amounts  of  Common  Stock,  or the
perception  that such sales could occur,  may  adversely  affect the  prevailing
market price for the Common Stock.

Item 8.       Financial Statements and Supplementary Data

The response to this item is submitted as a separate  section of this Form 10-K.
See Item 14.

Item 9.       Changes in and Disagreements with Accountants on Accounting
              and Financial Disclosure

None.

                                       35
<PAGE>

                                    PART III

Item 10.      Directors and Executive Officers of the Registrant

The  information  required  by Item 10 is  incorporated  by  reference  from the
Company's definitive proxy statement for its annual stockholders'  meeting to be
held on May 14, 1998.

Item 11.      Executive Compensation

The  information  required  by Item 11 is  incorporated  by  reference  from the
Company's definitive proxy statement for its annual stockholders'  meeting to be
held on May 14, 1998.

Item 12.      Security Ownership of Certain Beneficial Owners and Management

The  information  required  by Item 12 is  incorporated  by  reference  from the
Company's definitive proxy statement for its annual stockholders'  meeting to be
held on May 14, 1998.

Item 13.      Certain Relationships and Related Transactions

The  information  required  by Item 13 is  incorporated  by  reference  from the
Company's  definitive proxy statement for its annual stockholders  meeting to be
held on May 14, 1998.

                                       36
<PAGE>

                                     PART IV

Item 14. Exhibits, Financial Statements, Schedules and Reports 
         on Form 8-K
                                                                        Page No.
(a)  (1) Financial Statements

         Report of Independent Public Accountants                             39

         Glenborough Realty Trust Incorporated Consolidated Balance Sheets    40

         Glenborough Realty Trust Incorporated and GRT Predecessor
              Entities Consolidated and  Combined Statements of Operations    41

         Glenborough Realty Trust Incorporated and GRT Predecessor
              Entities Statements of Equity                                   42

         Glenborough Realty Trust Incorporated and GRT Predecessor
              Entities Consolidated and Combined Statements of Cash Flows     43

         Notes to Financial Statements                                        45

     (2) Financial Statement Schedules

         Schedule III - Real Estate and Accumulated Depreciation              63

         Schedule IV - Mortgage Loans Receivable, Secured by Real Estate      70

     (3) Exhibits to Financial Statements

         Glenborough Hotel Group, Consolidated Financial Statements as 
              of  December 31, 1997 and 1996                                  74

         The Exhibit Index attached hereto is hereby incorporated by 
              reference to this Item.                                         83

(b)  Reports on Form 8-K (incorporated herein by reference)

               On October 17,  1997,  the  Company  filed a report on Form 8-K/A
               with respect to the  acquisition of the T. Rowe Price  Properties
               and the Advance Properties.

               On October 17,  1997,  the  Company  filed a report on Form 8-K/A
               with respect to the acquisition of the Citibank Park Property.

               On October 17, 1997,  the Company filed a report on Form 8-K with
               respect to the Press Release for the quarter ended  September 30,
               1997 earnings.

               On October 23, 1997,  the Company filed a report on Form 8-K with
               respect to the October 1997 Offering.

               On  November 7, 1997,  the Company  filed a report on Form 8-K to
               provide certain additional ownership and operational  information
               concerning the Company and the properties  owned or managed by it
               as of September 30, 1997.

               On November 10, 1997, the Company filed a report on Form 8-K with
               respect to the acquisition of the Copley Properties.

               On December 18, 1997, the Company filed a report on Form 8-K with
               respect to the Press Release dated December 10, 1997.

               On December 31, 1997, the Company filed a report on Form 8-K with
               respect to the acquisition of the Thousand Oaks Property.

                                       37
<PAGE>

               On January 6, 1998,  the Company  filed a report on Form 8-K with
               respect to the Acquisition Credit Facility and the acquisition of
               the Opus Portfolio.

               On January 9, 1998, the Company filed a report on Form 8-K/A with
               respect to the acquisition of the Copley Properties.

               On January 12,  1998,  the  Company  filed a report on Form 8-K/A
               with respect to the acquisition of the Thousand Oaks Property.

               On January 12,  1998,  the  Company  filed a report on Form 8-K/A
               with  respect  to  the   Acquisition   Credit  Facility  and  the
               acquisition of the Opus Portfolio.

               On January 12, 1998,  the Company filed a report on Form 8-K with
               respect to the  acquisitions  of the Marion Bass  Portfolio,  the
               Windsor Portfolio, Bryant Lake and the CRI Properties.

               On January 12, 1998,  the Company filed a report on Form 8-K with
               respect to the January 1998 Offering.

               On January 22, 1998,  the Company filed a report on Form 8-K with
               respect to the Press Release for the year ended December 31, 1997
               earnings.

               On January 27, 1998,  the Company filed a report on Form 8-K with
               respect to the January 1998 Offering.

               On February 20, 1998,  the Company  filed a report on Form 8-K to
               provide certain additional ownership and operational  information
               concerning the Company and the properties  owned or managed by it
               as of December 31, 1997.

               On March 3,  1998,  the  Company  filed a report on Form 8-K with
               respect to the sale of GRC Airport Associates' sole property.

               On March 12,  1998,  the Company  filed a report on Form 8-K with
               respect to the acquisition of the San Mateo Headquarters.

               On March 24, 1998,  the Company filed a report on Form 8-K/A with
               respect to the sale of GRC Airport Associates' sole property.


                                       38
<PAGE>





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Shareholders of
GLENBOROUGH REALTY TRUST INCORPORATED:


We have audited the  accompanying  consolidated  balance  sheets of  GLENBOROUGH
REALTY  TRUST  INCORPORATED,  as of  December  31,  1997 and 1996,  the  related
consolidated  statements of operations,  stockholders' equity and cash flows for
the years ended  December  31, 1997 and 1996,  and the  combined  statements  of
operations,  stockholders' equity and cash flows of the GRT Predecessor Entities
for the year ended December 31, 1995. These  consolidated and combined financial
statements  and the schedules  referred to below are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated  and  combined  financial  statements  and  schedules  based on our
audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the consolidated financial position of GLENBOROUGH REALTY
TRUST INCORPORATED,  as of December 31, 1997 and 1996, the consolidated  results
of its  operations  and its cash flows for the years ended December 31, 1997 and
1996,  and  the  combined  results  of  operations  and  cash  flows  of the GRT
Predecessor  Entities for the year ended  December 31, 1995, in conformity  with
generally accepted accounting principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
consolidated   and  combined   financial   statements  taken  as  a  whole.  The
accompanying schedules listed in the index to financial statements and schedules
are  presented  for the purpose of complying  with the  Securities  and Exchange
Commission's  rules and are not a required  part of the basic  consolidated  and
combined  financial  statements.  These  schedules  have been  subjected  to the
auditing procedures applied in our audits of the basic consolidated and combined
financial  statements  and, in our  opinion,  are fairly  stated in all material
respects in relation to the basic consolidated and combined financial statements
taken as a whole.



ARTHUR ANDERSEN LLP



San Francisco, California
January 21, 1998 (except with respect to
matters discussed in Note 14, as to which
the date is March 20, 1998)


                                       39
<PAGE>

<TABLE>
<CAPTION>

                                               GLENBOROUGH REALTY TRUST INCORPORATED
                                                    CONSOLIDATED BALANCE SHEETS
                                                     December 31, 1997 and 1996
                                                (in thousands, except share amounts)



 
                                                                                            1997                   1996
         <S>                                                                           <C>                   <C>
         ASSETS
         Investments in real estate, net of accumulated depreciation
             of $41,213 and $28,784 in 1997 and 1996, respectively                     $   825,218           $    161,945
         Investments in Associated Companies                                                10,948                  6,765
         Mortgage loans receivable, net of reserve for loss of
             $863 in 1996                                                                    3,692                  9,905
         Cash and cash equivalents                                                           5,070                  1,355
         Other assets                                                                       20,846                  5,550

                  TOTAL ASSETS                                                         $   865,774           $    185,520

         LIABILITIES AND STOCKHOLDERS' EQUITY
         Liabilities:
           Mortgage loans                                                              $   148,139           $     54,584
           Secured bank line                                                                    --                 21,307
           Unsecured bank line                                                              80,160                     --
           Other liabilities                                                                11,091                  3,198
              Total liabilities                                                            239,390                 79,089

         Commitments and contingencies                                                          --                     --
         Minority interest                                                                  46,261                  8,831

         Stockholders' Equity:
         Common Stock, 31,547,256 and 9,661,553 shares
           issued and outstanding at December 31, 1997
           and 1996, respectively                                                               31                     10
         Additional paid-in capital                                                        592,739                105,952
         Deferred compensation                                                                (210)                  (399)
         Retained earnings (deficit)                                                       (12,437)                (7,963)
              Total stockholders' equity                                                   580,123                 97,600

                  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                           $   865,774           $    185,520




<FN>
                                    See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       40
<PAGE>

<TABLE>
<CAPTION>
                                               GLENBOROUGH REALTY TRUST INCORPORATED
                                                    AND GRT PREDECESSOR ENTITIES
                                         CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
                                        For the years ended December 31, 1997, 1996 and 1995
                                              (in thousands, except per share amounts)


                                                                         Glenborough              Glenborough             GRT
                                                                        Realty Trust             Realty Trust         Predecessor
                                                                        Incorporated             Incorporated          Entities
                                                                        Consolidated             Consolidated          Combined
                                                                             1997                     1996                1995
         REVENUE
         <S>                                                             <C>                     <C>                 <C>         
             Rental revenue                                              $    61,393             $    17,943         $     15,454
             Fees and reimbursements, including $719,
                $311 and $2,995 from affiliates in 1997,
                1996 and 1995, respectively                                      719                     311               16,019
             Interest and other income                                         1,802                   1,080                2,698
             Equity in earnings of Associated Companies                        2,743                   1,598                   --
             Net gain on sales of rental properties                              839                     321                   --
             Gain on collection of mortgage loan receivable                      652                      --                   --
                Total revenue                                                 68,148                  21,253               34,171

         EXPENSES
             Property operating expenses                                      18,958                   5,266                8,576
             General and administrative                                        3,319                   1,393               15,947
             Depreciation and amortization                                    14,873                   4,575                4,762
             Interest expense                                                  9,668                   3,913                2,129
             Provision for loss on investments in real estate,
               real estate partnerships and mortgage loans receivable             --                      --                1,876
             Consolidation costs                                                  --                   6,082                   --
             Litigation costs                                                     --                   1,155                   --
                Total expenses                                                46,818                  22,384               33,290

         Income (loss) from operations before provision for
             income taxes, minority interest and extraordinary item           21,330                  (1,131)                 881
         Provision for income taxes                                               --                      --                 (357)
         Minority interest                                                    (1,119)                   (292)                  --
         Net income (loss) before extraordinary item                          20,211                  (1,423)                 524
         Extraordinary item:
         Loss on early extinguishment of debt                                   (843)                   (186)                  --
         Net income (loss)                                               $    19,368             $    (1,609)        $        524

         Basic Per share Data:
         Net income (loss) before extraordinary item                     $      1.12             $     (0.21)
         Extraordinary item                                                    (0.04)                  (0.03)
         Net income (loss)                                               $      1.08             $     (0.24)
         Basic weighted average shares outstanding                        17,982,817               6,632,707

         Diluted Per share Data:
         Net income (loss) before extraordinary item                     $      1.09             $     (0.21)
         Extraordinary item                                                    (0.04)                  (0.03)
         Net income (loss)                                               $      1.05             $     (0.24)
         Diluted weighted average shares outstanding                      19,517,543               6,751,259

<FN>
                                    See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       41
<PAGE>

<TABLE>
<CAPTION>
                                                                      GLENBOROUGH REALTY TRUST INCORPORATED
                                                                          AND GRT PREDECESSOR ENTITIES
                                                                              STATEMENTS OF EQUITY
                                                              For the Years Ended December 31, 1997, 1996 and 1995
                                                                                 (in thousands)

                                                          GRT Predecessor Entities Combined
                                                                   Additional   Receivable    Retained
                                  General    Limited      Common     Paid-in       from       Earnings
                                  Partner   Partners      Stock      Capital    Stockholder   (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                        (117)   (10,507)        --          --           --          --      (10,624)
Redemption of shares                   --         --         (2)     (6,613)          --      (6,533)     (13,148)
Repayment of
    Stockholder advances, net          --         --         --          --        8,763          --        8,763
Net income (loss)                      17      1,751         --          --           --      (1,244)         524
Issuance of investor
    notes in exchange
    for units of limited
    partnership interest               --     (2,483)        --          --           --          --       (2,483)
Equity in consolidation
    attributable to
    minority interest                  --     (7,962)        --          --           --          --       (7,962)
Consolidation and
    issuance of shares              1,830    (66,136)        (3)         --           --       8,681      (55,628)
BALANCE AT
DECEMBER 31, 1995                      --         --         --          --           --          --           --
Issuance of common stock to
    directors and officers             --         --         --          --           --          --           --
Issuance of common stock,
    net of offering costs of $4,046    --         --         --          --           --          --           --
Distributions                          --         --         --          --           --          --           --
Net loss                               --         --         --          --           --          --           --
BALANCE AT
DECEMBER 31, 1996                      --         --         --          --           --          --           --
Amortization of deferred
    compensation                       --         --         --          --           --          --           --
Issuance of common stock,
    net of offering costs of $28,785   --         --         --          --           --          --           --
Issuance of common stock
    related to acquisitions            --         --         --          --           --          --           --
Adjustment to fair value of
    minority interest                  --         --         --          --           --          --           --
Distributions                          --         --         --          --           --          --           --
Net income                             --         --         --          --           --          --           --
BALANCE AT
DECEMBER 31, 1997                $     --  $      --      $  --    $     --    $      --     $    --     $     --

</TABLE>
<TABLE>
<CAPTION>

                                              Glenborough Realty Trust Incorporated
                                                       Additional  Deferred   Retained
                                     Common Stock        Paid-in    Compen-   Earnings
                                  Shares   Par Value     Capital    sation    (Deficit)     Total
<S>                                  <C>    <C>     <C>           <C>       <C>         <C>
BALANCE AT
DECEMBER 31, 1994                    --     $   --  $        --   $     --  $      --   $       --
Distributions                        --         --           --         --         --           --
Redemption of shares                 --         --           --         --         --           --
Repayment of
    Stockholder advances, net        --         --           --         --         --           --
Net income (loss)                    --         --           --         --         --           --
Issuance of investor
    notes in exchange
    for units of limited
    partnership interest             --         --           --         --         --           --
Equity in consolidation
    attributable to
    minority interest                --         --           --         --         --           --
Consolidation and
    issuance of shares            5,754          6       55,622         --         --       55,628
BALANCE AT
DECEMBER 31, 1995                 5,754          6       55,622         --         --       55,628
Issuance of common stock to
    directors and officers           35         --          525       (399)        --          126
Issuance of common stock,
    net of offering costs 
    of $4,046                     3,873          4       49,805         --         --       49,809
Distributions                        --         --           --         --     (6,354)      (6,354)
Net loss                             --         --           --         --     (1,609)      (1,609)
BALANCE AT
DECEMBER 31, 1996                 9,662         10      105,952       (399)    (7,963)      97,600
Amortization of deferred
    compensation                     --         --           --        189         --          189
Issuance of common stock,
    net of offering costs 
    of $28,785                   21,780         21      482,491         --         --      482,512
Issuance of common stock
    related to acquisitions         105         --        2,655         --         --        2,655
Adjustment to fair value of
    minority interest                --         --        1,641         --         --        1,641
Distributions                        --         --           --         --    (23,842)     (23,842)
Net income                           --         --           --         --     19,368       19,368
BALANCE AT
DECEMBER 31, 1997                31,547     $   31   $  592,739    $  (210)  $(12,437)   $ 580,123

<FN>
                    See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       42
<PAGE>

<TABLE>
<CAPTION>
                                                             GLENBOROUGH REALTY TRUST INCORPORATED
                                                                 AND GRT PREDECESSOR ENTITIES
                                                      CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS
                                                     For the years ended December 31, 1997, 1996 and 1995
                                                                        (in thousands)


                                                                Glenborough             Glenborough                GRT
                                                               Realty Trust            Realty Trust            Predecessor
                                                               Incorporated            Incorporated             Entities
                                                               Consolidated            Consolidated             Combined
                                                                   1997                    1996                   1995
Cash flows from operating activities:
<S>                                                          <C>                     <C>                    <C>        
     Net income (loss)                                       $     19,368            $     (1,609)          $       524
     Adjustments to reconcile net
       income (loss) to net cash provided
       by (used for) operating activities:
         Depreciation and amortization                             14,873                   4,575                 4,762
         Amortization of loan fees, included
           in interest expense                                        221                     193                    --
         Provision for loss on investments
           in real estate, real estate partnerships
           and mortgage loans receivable                               --                      --                 1,876
         Minority interest in income from operations                1,119                     292                    --
         Equity in earnings of Associated
           Companies                                               (2,743)                 (1,598)                   --
         Net gain on sales of rental properties                      (839)                   (321)                   --
         Gain on collection of mortgage loan receivable              (652)                     --                    --
         Loss on early extinguishment of debt                         843                     186                    --
         Amortization of deferred compensation                        189                      --                    --
         Consolidation costs                                           --                   6,082                    --
         Litigation costs                                              --                   1,155                    --
         Changes in certain assets and liabilities, net            (8,301)                 (4,817)              (17,770)

         Net cash provided by (used for)
           operating activities                                    24,078                   4,138               (10,608)

Cash flows from investing activities:
     Net proceeds from sales of rental properties                  12,950                   2,882                    --
     Additions to rental property                                (586,965)                (62,286)               (3,925)
     Additions to mortgage loans receivable                        (1,855)                 (2,694)                   --
     Principal receipts on mortgage loans receivable                8,068                     254                12,581
     Investments in Associated Companies                           (3,700)                 (1,890)                   --
     Distributions from Associated Companies                        2,260                   1,901                    --

         Net cash provided by (used for)
           investing activities                                  (569,242)                (61,833)                8,656



<FN>
                                                                          (continued)

                                                 See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       43
<PAGE>

<TABLE>
<CAPTION>
                                                             GLENBOROUGH REALTY TRUST INCORPORATED
                                                                 AND GRT PREDECESSOR ENTITIES
                                                CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS - continued
                                                     For the years ended December 31, 1997, 1996 and 1995
                                                                        (in thousands)

                                                                Glenborough             Glenborough                GRT
                                                               Realty Trust            Realty Trust            Predecessor
                                                               Incorporated            Incorporated             Entities
                                                               Consolidated            Consolidated             Combined
                                                                  1997                     1996                  1995
Cash flows from financing activities:
<S>                                                          <C>                     <C>                    <C>         
     Proceeds from borrowings                                $    467,689            $     52,599           $      8,910
     Repayment of borrowings                                     (375,909)                (35,593)               (14,050)
     Payment of investor notes                                         --                  (2,483)                    --
     Distributions to minority interest holders                    (1,571)                   (526)                    --
     Repayments from Stockholder, net                                  --                      --                  8,763
     Distributions                                                (23,842)                 (6,354)               (10,624)
     Redemption of shares                                              --                      --                (10,389)
     Proceeds from issuance of stock, net of
        offering costs                                            482,512                  46,820                     --
 
         Net cash provided by (used for)
           financing activities                                   548,879                  54,463                (17,390)

Net increase (decrease) in cash and cash equivalents                3,715                  (3,232)               (19,342)

Cash and cash equivalents at beginning of year                      1,355                   4,587                 23,929

Cash and cash equivalents at end of year                     $      5,070            $      1,355           $      4,587

Supplemental disclosure of cash flow information:

     Cash paid for interest                                  $      9,373            $      3,270           $      1,951

Supplemental Disclosure of Non-Cash
    Investing and Financing activities:

Acquisition of real estate through assumption of
    first trust deed notes payable.                          $     60,628            $     25,200           $         --

Acquisition of real estate through issuance of
    shares of common stock and Operating
    Partnership units                                        $     42,177            $      3,749           $         --

Conversion of shares of common stock into
    investor notes payable                                   $         --            $         --           $      2,483

Conversion of equity to minority interest                    $         --            $         --           $      7,962

Consolidation and issuance of shares of common
    stock in exchange for limited partnership units
    and common stock in GRT Predecessor Entities             $         --            $         --           $     55,628

Refinancing of debt                                          $         --            $         --           $     28,200

Acquisition of real estate through foreclosure and
    assumption of first trust deed note payable              $         --            $         --           $      3,908


<FN>
                                                 See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       44
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
                          AND GRT PREDECESSOR ENTITIES

                   Notes to Consolidated Financial Statements
                           December 31, 1997 and 1996



Note 1.      ORGANIZATION

Glenborough Realty Trust Incorporated (the "Company") was organized in the State
of  Maryland  on August 26,  1994.  The Company has elected to qualify as a real
estate  investment  trust ("REIT")  under the Internal  Revenue Code of 1986, as
amended (the "Code").  The Company completed a consolidation with certain public
California limited partnerships and other entities (the "Consolidation") 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. The Consolidation occurred on December 31, 1995, and the Company
commenced operations on January 1, 1996.

Subsequent to the  Consolidation  on December 31, 1995, and through December 31,
1997, the following  Common Stock  transactions  occurred:  (i) 35,000 shares of
Common Stock were issued to officers and directors as stock  compensation;  (ii)
25,446,000  shares were issued in four separate public equity  offerings;  (iii)
312,606 shares were issued in connection with various acquisitions;  and (iv) 59
shares  were  retired,  resulting  in total  shares of Common  Stock  issued and
outstanding at December 31, 1997, of 31,547,256.  In addition,  fully  converted
shares issued and  outstanding  (including  2,365,409  partnership  units in the
Operating Partnership) totaled 33,912,665 at December 31, 1997.

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  Articles of  Incorporation  provide for certain
restrictions   on  the  transfer  of  the  Common   Stock  to  prevent   further
concentration of stock ownership.

The  Company,  through  several  subsidiaries,   is  engaged  primarily  in  the
ownership,   operation,   management,   leasing,   acquisition,   expansion  and
development  of  various  income-producing   properties.   The  Company's  major
consolidated  subsidiary,  in which it holds a 1% general partner interest and a
91.48% limited partner interest at December 31, 1997, is Glenborough Properties,
L.P.  (the  "Operating  Partnership").  As of December 31, 1997,  the  Operating
Partnership,  directly  and  through  various  subsidiaries  in which it and the
Company own 100% of the ownership interests, controls a total of 128 real estate
projects and 2 mortgage loans receivable.

As of December 31, 1997, the Company also holds 100% of the non-voting preferred
stock of the following two Associated Companies (the "Associated Companies"):

     Glenborough  Corporation  ("GC") is the  general  partner of  several  real
     estate  limited  partnerships  and provides  asset and property  management
     services for these  partnerships (the "Controlled  Partnerships").  It also
     provides partnership administration,  asset management, property management
     and  development  services  under  a  long  term  contract  to a  group  of
     unaffiliated  partnerships which include five public partnerships sponsored
     by Rancon  Financial  Corporation,  an unaffiliated  corporation  which has
     significant  real  estate  assets in the Inland  Empire  region of Southern
     California  (the  "Rancon  Partnerships").   The  services  to  the  Rancon
     Partnerships  were  previously   provided  by  Glenborough   Inland  Realty
     Corporation  ("GIRC"),  a  California  corporation,  which  merged  with GC
     effective June 30, 1997. GC also provides property  management services for
     a limited portfolio of property owned by other  unaffiliated third parties.
     In the merger between GC and GIRC, the Company received  preferred stock of
     GC in exchange for its preferred  stock of GIRC,  on a  one-for-one  basis.
     Following the merger,  the Company holds the same  preferences with respect
     to dividends and liquidation distributions paid by GC as it previously held
     with respect to GC and GIRC combined.

     Glenborough  Hotel Group ("GHG")  leases the five Country Suites by Carlson
     hotels owned by the Company and operates them for its own account.  It also
     operates two Country  Suites By Carlson  hotels and two resort  condominium
     hotels under separate contracts.


                                       45
<PAGE>

Note 2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation
The  accompanying   financial  statements  present  the  consolidated  financial
position  of the  Company as of December  31,  1997 and 1996,  the  consolidated
results of operations and cash flows of the Company for the years ended December
31, 1997 and 1996, and the combined  results of operations and cash flows of the
GRT  Predecessor  Entities  for  the  year  ended  December  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.

Reclassification
Certain 1996  balances have been  reclassified  to conform with the current year
presentation.

Use 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.

New Accounting Pronouncements
In June 1997,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial Accounting  Standards No. 131 (SFAS 131),  "Disclosures about Segments
of an Enterprise and Related Information," which will be effective for financial
statements  issued for fiscal years  beginning after December 15, 1997. SFAS 131
will require the Company to report certain financial and descriptive information
about its reportable  operating segments,  segments for which separate financial
information is available  that is evaluated  regularly by management in deciding
how to allocate resources and in assessing performance. For these segments, SFAS
131 will require the Company to report profit and loss, certain specific revenue
and expense items and assets. It also requires  disclosures about each segment's
products and services,  geographic areas of operation and major  customers.  The
Company  will  adopt  the  disclosures  required  by SFAS  131 in the  financial
statements for the year ended December 31, 1998.

Investments in Real Estate
Investments in real estate 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.  Estimated  fair value:  (i) is based upon the
Company's  plans  for the  continued  operation  of each  property;  and (ii) is
computed using estimated sales price, as determined by prevailing  market values
for comparable  properties and/or the use of capitalization  rates multiplied by
annualized  rental  income  based  upon  the  age,  construction  and use of the
building.  The  fulfillment  of the  Company's  plans  related  to  each  of its
properties  is  dependent  upon,  among other  things,  the presence of economic
conditions  which will  enable the  Company to  continue to hold and operate the
properties  prior to their eventual sale. Due to  uncertainties  inherent in the
valuation process and in the economy,  it is reasonably possible that the actual
results  of  operating  and  disposing  of the  Company's  properties  could  be
materially different than current expectations.

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

The useful lives are as follow:

              Buildings and Improvements               10 to 40 years
              Tenant Improvements                      Term of the related lease
              Furniture and Equipment                  5 to 7 years

                                       46
<PAGE>

Investments in Associated Companies
The Company's  investments in the  Associated  Companies are accounted for using
the equity method, as discussed further in Note 4.

Mortgage Loans Receivable
The  Company  monitors  the  recoverability  of its loans  and notes  receivable
through  ongoing contact with the borrowers to ensure timely receipt of interest
and principal  payments,  and where appropriate,  obtains financial  information
concerning  the  operation  of the  properties.  Interest on  mortgage  loans is
recognized as revenue as it accrues  during the period the loan is  outstanding.
Mortgage loans receivable will be evaluated for impairment if it becomes evident
that the  borrower is unable to meet its debt  service  obligations  in a timely
manner and cannot  satisfy its payments  using sources other than the operations
of the property  securing the loan. If it is concluded  that such  circumstances
exist,  then the loan will be considered to be impaired and its recorded  amount
will be reduced to the fair value of the collateral securing it. Interest income
will  also  cease to  accrue  under  such  circumstances.  Due to  uncertainties
inherent in the valuation  process,  it is  reasonably  possible that the amount
ultimately  realized from the Company's  collection on these receivables will be
different than the recorded amounts.

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.

Fair Value of Financial Instruments
Statement of Financial  Accounting  Standards No. 107 requires  disclosure about
fair value for all financial instruments. Based on the borrowing rates currently
available to the Company,  the carrying amount of debt  approximates fair value.
Cash and cash equivalents consist of demand deposits and certificates of deposit
with financial institutions. The carrying amount of cash and cash equivalents as
well as the mortgage loans receivable described above, approximates fair value.

Deferred Financing and Other Fees
Fees  paid in  connection  with  the  financing  and  leasing  of the  Company's
properties  are  amortized  over the term of the related notes payable or leases
and are included in other assets.

Minority Interest
Minority  interest  represents  the  7.52%  limited  partner  interests  in  the
Operating Partnership not held by the Company.

Revenues
All leases are classified as operating  leases.  Rental revenue is recognized as
earned over the terms of the related leases.

For the years ended  December 31, 1997 and 1996, no tenants  represented  10% or
more of rental  revenue of the  Company.  For the year ended  December 31, 1995,
rental   revenue  from  two   properties   leased  to  one  tenant   represented
approximately 10% of the Company's total rental revenue.

Fees and reimbursements  revenue consists of property  management fees, overhead
administration  fees, and transaction  fees from the  acquisition,  disposition,
refinance, leasing and construction supervision of real estate.

Revenues  are  recognized  only after the Company is  contractually  entitled to
receive  payment,  after the  services  for which the fee is received  have been
provided,  and after the ability and timing of payments are  reasonably  assured
and predictable.

Scheduled  rent  increases are based  primarily on the Consumer Price Index or a
similar factor. Material incentives paid, if any, by the Company to a tenant are
amortized as a reduction of rental income over the life of the related lease.

The Company  recognizes  contingent  rental  income after the related  target is
achieved,  consistent with EITF 98-9, "Accounting for Contingent Rent in Interim
Financial Periods."

Income Taxes
The  Company  has made 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  shareholders.   REITs  are  subject  to  a  number  of
organizational and operational

                                       47
<PAGE>

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,  the
provisions  for which  have been  included  in the  accompanying  1995  combined
results of operations of the GRT Predecessor Entities.

Earnings Per Share
In 1997,  the  Company  adopted  the  disclosure  requirements  of SFAS No. 128,
"Earnings  per Share." SFAS 128 requires the  disclosure  of basic  earnings per
share and modified  existing  guidance for computing diluted earnings per share.
Earnings per share for all periods  presented  have been  restated to conform to
the new standard. For additional required disclosures, see Note 9.

Note 3.   INVESTMENTS IN REAL ESTATE

The cost and accumulated  depreciation of real estate investments as of December
31, 1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                              Buildings and         Total          Accumulated           Net
1997:                         Land            Improvements           Cost         Depreciation     Recorded Value
<S>                         <C>                <C>               <C>              <C>              <C>        
Office properties           $   62,442         $ 282,129         $  344,571       $   (9,310)      $   335,261
Office/Flex properties          46,496           163,606            210,102           (3,274)          206,828
Industrial properties           20,903            88,802            109,705           (7,503)          102,202
Retail properties               16,687            50,447             67,134           (5,845)           61,289
Multi-family properties         19,512            71,288             90,800           (1,780)           89,020
Hotel properties                 5,587            38,532             44,119          (13,501)           30,618
Total                       $  171,627         $ 694,804         $  866,431       $  (41,213)      $   825,218

1996:
Office properties           $    9,721         $  39,582         $   49,303       $   (4,224)      $    45,079
Office/Flex properties           2,326             9,163             11,489             (624)           10,865
Industrial properties            4,293            23,633             27,926           (5,533)           22,393
Retail properties               16,578            30,681             47,259           (6,164)           41,095
Multi-family properties          5,652            17,440             23,092             (510)           22,582
Hotel properties                 5,586            26,074             31,660          (11,729)           19,931
Total                       $   44,156         $ 146,573         $  190,729       $  (28,784)      $   161,945
</TABLE>

In  February  1997,  the  Company  acquired  a  163-suite  hotel  property  (the
"Scottsdale  Hotel"),  which began  operations in January 1996 and is located in
Scottsdale,  Arizona. The total acquisition cost,  including  capitalized costs,
was approximately  $12.1 million,  which consisted of approximately $4.6 million
of mortgage debt assumed, and the balance in cash. The cash portion was financed
through advances under the Company's  previous secured line of credit from Wells
Fargo Bank (the "Line of Credit") (see Note 6). The Scottsdale Hotel is marketed
as a Country Inn and Suites by Carlson.

In April  1997,  the Company  acquired  from two  limited  partnerships  and one
limited liability company managed by affiliates of Lennar Partners,  a portfolio
of three properties,  aggregating approximately 282,000 square feet (the "Lennar
Properties").  The total  acquisition  cost,  including  capitalized  costs, was
approximately  $23.2  million,  which was paid in cash from the  proceeds of the
March 1997 Offering (see Note 13). The Lennar  Properties  consist of one office
property  located in Virginia and one  office/flex  property and one  industrial
property, each located in Massachusetts.

In April 1997, the Company acquired from a private seller a 227,129 square foot,
15-story  office  building  located in  Bloomington,  Minnesota (the  "Riverview
Property").  The  total  acquisition  cost,  including  capitalized  costs,  was
approximately  $20.5 million,  of which  approximately $16.3 million was paid in
cash from the proceeds of the March 1997 Offering (see Note 13), and the balance
was paid in cash from borrowings under the Line of Credit.

                                       48
<PAGE>

In April 1997, the Company  acquired from seven  partnerships  and their general
partner,  a Southern  California  syndicator,  a portfolio of eleven properties,
aggregating   approximately   523,000  square  feet,  together  with  associated
management  interests  (the  "E&L  Properties").  The  total  acquisition  cost,
including capitalized costs, was approximately $22.2 million, which consisted of
(i)  approximately  $12.8 million of mortgage debt assumed;  (ii)  approximately
$6.7  million  in the  form  of  352,197  partnership  units  in  the  Operating
Partnership (based on an agreed per unit value of $19.075);  (iii) approximately
$633,000 in the form of 33,198  shares of Common Stock of the Company  (based on
an agreed per share value of  $19.075);  and (iv) the balance in cash.  The cash
portion was paid from borrowings under the Line of Credit.  Of the $12.8 million
of mortgage debt assumed in the acquisition, approximately $8.9 million was paid
off on May 1,  1997,  through a draw on the Line of Credit.  The E&L  Properties
consist of one office property,  nine office/flex  properties and one industrial
property, all located in Southern California.

In April 1997, the Company acquired from two partnerships  formed and managed by
affiliates of CIGNA, a portfolio of six  properties,  aggregating  approximately
616,000 square feet and 224  multi-family  units (the "CIGNA  Properties").  The
total acquisition cost,  including  capitalized  costs, was approximately  $45.4
million,  which was paid  entirely  in cash from the  proceeds  of a $40 million
unsecured  loan from Wells  Fargo Bank (see Note 6) and a draw under the Line of
Credit.  The CIGNA  Properties  are  located in four  states and  consist of two
office  properties,   two  office/flex  properties,  a  shopping  center  and  a
multi-family property.

In June 1997, the Company  acquired from Carlsberg  Realty,  Inc. a portfolio of
three  properties,  aggregating  approximately  245,600  square  feet  (the "CRI
Properties").  The total  acquisition  cost,  including  capitalized  costs, was
approximately  $14.8  million,  which was paid entirely in cash from  borrowings
under the Line of Credit.  The CRI  Properties  consist  of one office  property
located in California and one office/flex  property and one industrial property,
each  located  in  Arizona.  The CRI  Properties  had been  managed  by GC since
December 1996.

In June 1997,  the Company sold from its retail  portfolio six Atlanta Auto Care
Center properties and nine of the ten QuikTrip properties for an aggregate sales
price of approximately  $12 million.  The proceeds from the sale of the QuikTrip
properties  were used to fund the  acquisition of the  Centerstone  Property (as
discussed  below)  and the  proceeds  from  the  sale of the  Auto  Care  Center
properties  were used to  paydown  the Line of Credit  and to payoff a  mortgage
loan. The remaining  QuikTrip  property was sold on October 1, 1997, for a sales
price of approximately $1.1 million. The sales generated a net gain of $839,000.

In July 1997, the Company acquired an office property  containing 157,579 square
feet (the  "Centerstone  Property")  located  in Irvine,  California.  The total
acquisition cost, including  capitalized costs, was approximately $30.4 million,
which  consisted  of (i)  approximately  $5.5  million  in the  form of  275,000
partnership  units in the  Operating  Partnership  (based on an agreed  per unit
value of $20.00);  and (ii) the balance in cash from a combination of borrowings
under  the Line of Credit  and the net  proceeds  from the sale of the  QuikTrip
retail properties (as discussed above).

In  September  1997,  the  Company   acquired  a  portfolio  of  27  properties,
aggregating approximately 2,888,000 square feet (the "T. Rowe Price Properties")
from five limited  partnerships,  two general partnerships and one private REIT,
each  organized  by  affiliates  of T. Rowe  Price  Associates,  Inc.  The total
acquisition cost, including capitalized costs, was approximately $146.8 million,
which was paid  entirely in cash from the proceeds of a $114  million  unsecured
loan from  Wells  Fargo  Bank (see Note 6),  approximately  $23  million  of the
proceeds  from a $60 million  secured loan from Wells Fargo Bank (see Note 6), a
$6.5 million  draw on the Line of Credit and the balance from the proceeds  from
the July 1997  Offering (see Note 13). The T. Rowe Price  Properties  consist of
four  office  properties,   twelve  office/flex  properties,   eight  industrial
properties and three retail properties located in 12 states.

In  September  1997,  the  Company  acquired  a  portfolio  of  ten  properties,
aggregating  755,006  square  feet (the  "Advance  Properties")  from a group of
partnerships  affiliated with The Advance Group of Bedminster,  New Jersey.  The
total acquisition cost,  including  capitalized costs, was approximately  $103.0
million,  which  consisted of (i)  approximately  $7.4 million of mortgage  debt
assumed;  (ii)  approximately  $13.6 million in the form of 599,508  partnership
units in the  Operating  Partnership  (based  on an  agreed  per  unit  value of
$22.625);  (iii)  approximately

                                       49
<PAGE>

$37 million of the  proceeds  from a $60 million  secured  loan from Wells Fargo
Bank  (see  Note 6);  and (iv) the  balance  in cash.  The cash  portion  of the
acquisition  was paid with  proceeds  from the July 1997 Offering (see Note 13).
The Advance  Properties  consist of five office  properties,  three  office/flex
properties and two industrial properties.  Nine of the properties are located in
New Jersey and one is located in Maryland. Concurrent with this acquisition, the
Company  invested  $2,985,000  in  exchange  for a  50%  ownership  interest  in
Advance/GLB  Development Partners, LLC (the "Joint Venture"), a Delaware limited
liability  company  formed  by  the  Company  and  The  Advance  Group  for  the
development  of selected new  projects.  The Joint Venture owns 57 acres of land
suitable for office and  office/flex  development  of up to 560,000 square feet.
The Company  accounts for its  investment  in the Joint Venture using the equity
method as the Company has a  significant  ownership  interest.  At December  31,
1997, the Company's  investment in the Joint Venture  totaled  $7,251,000 and is
included in other assets.

In September 1997, the Company  acquired a 147,978  square-foot  office building
("Citibank  Park") located in Las Vegas,  Nevada.  The total  acquisition  cost,
including capitalized costs, was approximately $23.3 million, which consisted of
(i) approximately  $1.66 million in the form of 61,222  partnership units in the
Operating  Partnership  (based on an agreed per unit value of  $27.156);  (ii) a
$19.4 million draw on the Line of Credit, and (iii) the balance in cash.

In October 1997, the Company  acquired  eight  properties,  aggregating  766,269
square feet, from six separate  limited  partnerships in which affiliates of AEW
Capital  Management,  L.P.  (successors in interest to one or more affiliates of
Copley Advisors Inc.) serve as general partners (the "Copley  Properties").  The
total acquisition cost,  including  capitalized  costs, was approximately  $63.7
million, which was paid entirely in cash. The Copley Properties are comprised of
two industrial properties located in Tempe, Arizona and Anaheim, California, and
six  office/flex  properties,  one in Columbia,  Maryland and five in Las Vegas,
Nevada.

In  November  1997,  the  Company  acquired  a 171,789  square-foot  office/flex
building in Eden Prairie, Minnesota ("Bryant Lake"), from Outlook Income Fund 9,
a limited  partnership  in which GC was the  managing  general  partner.  Robert
Batinovich was co-general  partner of Outlook Income Fund 9 and held an economic
interest  therein equal to an approximate  0.83% limited  partnership  interest.
Because  of this  affiliation,  and  consistent  with  the  Company's  Board  of
Directors'  policy,  neither Robert  Batinovich nor Andrew Batinovich voted when
the Board of Directors  considered  and acted to approve this  acquisition.  The
price paid for Bryant Lake equaled 100% of the appraised  value as determined by
an independent  appraiser.  The total  acquisition cost,  including  capitalized
costs, was approximately $9.4 million,  comprising approximately $4.6 million in
the form of cash and the balance in the form of assumption of debt.

In December  1997, the Company  acquired an office  complex  consisting of three
office buildings,  aggregating  418,457 square feet ("Thousand Oaks"). The total
acquisition cost, including  capitalized costs, was approximately $51.3 million,
which  was paid  entirely  in cash,  including  cash from  borrowings  under the
Acquisition Credit Facility (see Note 6). The Thousand Oaks property includes 10
acres  suitable  for the  development  of 182,000  square feet of office  space.
Thousand Oaks is located in Memphis, Tennessee.

In December  1997,  the Company  acquired four  office/flex  properties  and one
office property (the "Opus Portfolio") aggregating 289,874 square feet from four
limited  liability  companies  affiliated with Opus  Properties,  LLC. The total
acquisition cost, including  capitalized costs, was approximately $27.9 million,
all of  which  was  paid in cash,  including  cash  from  borrowings  under  the
Acquisition Credit Facility.  Four of the Opus Portfolio  properties are located
in or near Tampa, Florida, and one is located in Denver, Colorado.

In December 1997, the Company  acquired 10 multi-family  properties (the "Marion
Bass Portfolio") aggregating 1,385 units from various limited partnerships, each
of whose general partner is Marion Bass Real Estate Group. The total acquisition
cost, including  capitalized costs, was approximately $58.3 million,  comprising
$23.5  million of assumed  debt and the  balance  in cash,  including  cash from
borrowings  under  the  Acquisition  Credit  Facility.  Of  the 10  Marion  Bass
Portfolio properties,  six are located in Charlotte,  North Carolina, two are in
Monroe,  North  Carolina,  one  is in  Raleigh,  North  Carolina  and  one is in
Pineville, North Carolina.

                                       50
<PAGE>

In  December  1997,  the  Company  issued,   subject  to  a  rescission   right,
approximately  $14.1  million  in the form of 433,362  partnership  units in the
Operating  Partnership and 72,564 shares of Common Stock (based on an agreed per
unit and per  share  value of  $27.896,  respectively,  which  was  equal to the
average  closing price of the  Company's  Common Stock for the ten business days
preceding the closing) and paid approximately $200,000 in cash to acquire all of
the limited  partnership  interests  of GRC  Airport  Associates,  a  California
limited  partnership  ("GRCAA").  GRCAA's sole asset consisted of one industrial
property ("Skypark") that was subject to a binding sales agreement,  which, upon
completion,  was anticipated to generate net cash proceeds of $14.1 million.  By
virtue of interests  held  directly or indirectly  in GRCAA,  Robert  Batinovich
received   consideration   of   approximately   $2.2  million  and  GC  received
consideration  of approximately  $1.7 million for the GRCAA limited  partnership
interests  in the  form  of  partnership  units  in the  Operating  Partnership.
Consistent  with  the  Company's  Board of  Directors'  policy,  neither  Robert
Batinovich nor Andrew  Batinovich  voted when the Board of Directors  considered
and acted to approve this  transaction.  The sale of GRCAA's property to a third
party was completed in February 1998. See Note 14 for further discussion.

The Company has entered into a definitive agreement to sell the Shannon Crossing
retail property for $3.1 million.  In connection with this sale, the Company has
agreed to lend $6.2 million to the buyer under a construction  loan with a fixed
interest  rate of 8%,  to be funded as  needed.  As of the date of this  filing,
approximately  $1.1 million has been funded under this  construction  loan.  The
sale of Shannon  Crossing will not be completed until the fourth quarter of 1998
as its sale is currently  precluded by the terms of the mortgage loan secured by
the property.

As of December 31, 1997, approximately $13 million of escrow deposits for future
acquisitions of properties are included in rental property.

The Company leases its commercial and industrial  property under  non-cancelable
operating lease  agreements.  Future minimum rents to be received as of December
31, 1997 are as follows (in thousands):

              Year Ending
              December 31,
                  1998                           $   17,160
                  1999                               13,131
                  2000                               13,393
                  2001                               12,109
                  2002                                6,174
                  Thereafter                         24,123
                                                 $   86,090

Note 4.   INVESTMENTS IN ASSOCIATED COMPANIES

The Company accounts for its investments in the Associated Companies (as defined
in Note 1) using the equity  method as a  substantial  portion  of the  economic
benefits of the  Associated  Companies flow to the Company by virtue of its 100%
non-voting preferred stock interest in each of the Associated  Companies,  which
interests   constitute   substantially   all   of  the   Associated   Companies'
capitalization.  Two of the holders of the voting  common  stock of  Glenborough
Corporation  and one of the holders of the voting  common  stock of  Glenborough
Hotel Group are  officers  of the  Company;  however,  the Company has no direct
voting or management  control of either  Glenborough  Corporation or Glenborough
Hotel Group.  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 on cash flow allocation percentages.
Distributions received from the Associated Companies are recorded as a reduction
of the Company's investments.

                                       51
<PAGE>

As of December 31, 1997 and 1996,  the Company had the following  investments in
the Associated Companies (in thousands):

                                           GC(1)           GHG            Total
                                        ---------      ---------       ---------
Investment at December 31, 1995        $   3,810      $   1,368       $   5,178

Contributions                              1,690            200           1,890

Distributions                             (1,810)           (91)         (1,901)

Equity in earnings                         1,571             27           1,598
                                        ---------      ---------       ---------
Investment at December 31, 1996            5,261          1,504           6,765

Contribution                               3,700             --           3,700

Distributions                             (2,129)          (131)         (2,260)

Equity in earnings                         1,687          1,056           2,743
                                        ---------      ---------       ---------
Investment at December 31, 1997        $   8,519      $   2,429       $  10,948
                                        =========      =========       =========

(1) All amounts presented for GC represent  combined amounts for GC and GIRC due
    to the June 30, 1997 merger, as previously discussed in Note 1.

Summary  condensed  balance sheet  information as of December 31, 1997 and 1996,
and the  condensed  statements  of  operations  for the years  then ended are as
follows (in thousands):
<TABLE>
<CAPTION>

                                                                   Balance Sheets
                                                       GC (1)                           GHG
                                                 As of December 31,              As of December 31,
                                                1997            1996            1997           1996
                                             -----------     -----------     -----------    ----------
<S>                                          <C>             <C>             <C>            <C>     
Investments in management contracts, net     $  8,108        $  6,756        $    354       $    430
Other Assets                                    3,631           1,930           3,381          1,825
                                             ===========     ===========     ===========    ==========
Total assets                                 $ 11,739        $  8,686        $  3,735       $  2,255
                                             ===========     ===========     ===========    ==========

Notes payable                                $  1,483        $  2,383        $     37       $     61
Other liabilities                               1,764           1,016             962            692
                                             -----------     -----------     -----------    ----------
Total liabilities                               3,247           3,399             999            753

Stockholders' equity                            8,492           5,287           2,736          1,502
                                             ===========     ===========     ===========    ==========
Total liabilities and stockholders' equity   $ 11,739        $  8,686        $  3,735       $  2,255
                                             ===========     ===========     ===========    ==========
</TABLE>
<TABLE>
<CAPTION>

                                                              Statements of Operations
                                                       GC (1)                           GHG
                                                 For the year ended              For the year ended
                                                    December 31,                    December 31,
                                                1997            1996            1997           1996
                                             -----------     -----------     -----------    ----------
<S>                                          <C>             <C>             <C>            <C>     
Revenue                                      $ 15,105        $ 11,375        $ 14,857       $  9,952
Expenses                                       13,331           9,723          13,457          9,925
                                             ===========     ===========     ===========    ==========
Net income                                   $  1,774        $  1,652        $  1,400       $     27
                                             ===========     ===========     ===========    ==========
</TABLE>

                                       52
<PAGE>

(1) All amounts presented for GC represent  combined amounts for GC and GIRC due
to the June 30, 1997 merger, as previously  discussed in Note 1. Included in the
revenues of GC for the year ended  December  31, 1997 is a fee of  approximately
$1.7 million earned in connection with the GRCAA transaction discussed in Note 3
above.

Note 5.   MORTGAGE LOANS RECEIVABLE

The Company held a first  mortgage  loan with a principal  balance of $7,563,000
and a carrying  value of $6,700,000  at December 31, 1996,  secured by an office
and research complex in Eatontown, New Jersey. The loan had an original maturity
date of November 1, 1996 with interest only payable monthly at the fixed rate of
eight percent (8%) per annum.  In 1995, due to the  uncertainty  surrounding the
borrower's  ability  to  payoff  the  note  receivable  upon its  November  1996
maturity,  the Company  recorded a $863,000 loss provision on this mortgage loan
receivable  to reduce  its  carrying  value to the  estimated  fair value of the
underlying  property.  In  December  1996,  the  maturity  date was  extended to
February 1, 1997.  On January 28, 1997,  the borrower  paid off the note.  Total
proceeds of the payoff were $7,352,000,  net of collection costs, resulting in a
gain on collection of $652,000.

At December 31, 1997,  the Company held a first  mortgage  loan in the amount of
$507,000 secured by an industrial property in Los Angeles, California. The terms
of the note include  interest  accruing at eight  percent (8%) per annum for the
first  twenty-four  months  (ended June 1996) and at nine percent (9%) per annum
for the next sixty months until the note matures in June 2001.  Monthly payments
of  principal  and  interest,  computed  based  on a  thirty  year  amortization
schedule, commenced January 1995 and continue until maturity.

In 1996,  the  Operating  Partnership  entered into a Loan  Agreement and Option
Agreement  (the  "Option  Agreement")  with  Carlsberg  Properties,  LTD.  ("the
Borrower").  The loan amount was $3,600,000,  of which  $2,694,000 was initially
disbursed to the Borrower and $906,000 was held by the Operating  Partnership as
leasing and interest reserves.  On June 18, 1997, the Loan Agreement was amended
to include an additional  advance to the borrower of $250,000  which was applied
in its entirety to the interest reserve,  resulting in an amended loan amount of
$3,850,000 and an increase in the interest reserve of $250,000.  During the year
ended  December 31, 1997,  $491,000 of reserves  were  disbursed to the borrower
which  resulted in an  outstanding  balance at December 31, 1997, of $3,185,000.
The loan is secured by a 48,000 square foot medical building in Phoenix, Arizona
(the "Grunow  Building"),  and matures on November 19, 1999,  with interest only
payable  monthly at the fixed rate of eleven percent (11%) per annum  calculated
on the full amount of the loan.  The Option  Agreement  provides  the  Operating
Partnership  the option to purchase the Grunow  Building on either the second or
third  anniversary  of the closing date of November 19, 1996, for the greater of
i) the then  outstanding  loan  balance  plus  $50,000  or ii) the  value of the
Secured Property as defined in the Option Agreement.

Contractually  due principal  payments of the mortgage  loans  receivable are as
follows (in thousands):

                Year Ending
                December 31,
                    1998                      $        5
                    1999                           3,190
                    2000                               5
                    2001                             492
                    2002                              --
                    Thereafter                        --
                                               ----------
                    Total                     $    3,692
                                               ==========

Note 6.   SECURED AND UNSECURED LIABILITIES

The Company had the  following  mortgage  loans,  bank lines,  and notes payable
outstanding as of December 31, 1997 and 1996 (in thousands):

                                       53
<PAGE>

                                                            1997          1996 

Secured $50 million  line of credit with a bank with
variable  interest  rates of LIBOR  plus  1.75%  and
prime rate,  monthly  interest  only  payments and a
maturity  date of July 14,  1998,  with an option to
extend for 10 years.  In December 1997, the line was
paid-off  when the Company  obtained a $250  million
unsecured line of credit  (discussed  below).           $       --     $  21,307

Unsecured  $250  million  line of credit with a bank
("Acquisition  Credit  Facility")  with  a  variable
interest  rate ranging  between LIBOR plus 1.10% and
LIBOR  plus  1.30%  (7.07% at  December  31,  1997),
monthly  interest  only payments and a maturity date
of December 22, 2000,  with one option to extend for
10 years.                                                   80,160            --

Secured loan with a bank with a fixed  interest rate
of 7.50%, monthly principal and interest payments of
$443 and a maturity  date of  October  1, 2022.  The
loan is secured by ten properties  with an aggregate
net carrying value of $111,372 at December 31, 1997.
See below for further discussion.                           59,724            --

Secured  loan  with a bank  with  variable  interest
rates of LIBOR  plus  2.375%  and  prime  rate  plus
0.50%, monthly interest only payments and a maturity
date of July 14, 1998. The loan was paid off in June
1997 upon the sale of the  properties  securing  the
loan.                                                           --         6,120

Secured  loan with an  investment  bank with a fixed
interest  rate of 7.57%,  monthly  principal  (based
upon a 25-year  amortization)  and interest payments
of $149 and a maturity date of January 1, 2006.  The
loan is secured by nine properties with an aggregate
net  carrying   value  of  $37,711  and  $39,298  at
December  31,  1997 and 1996,  respectively.                19,444        19,744

Secured loans with various lenders, bearing interest
at fixed rates between 7.63% and 9.25%, with monthly
principal and interest  payments  ranging between $9
and $62 and maturing at various  dates through April
1, 2012.  These loans are secured by properties with
an  aggregate  net  carrying  value of  $66,353  and
$30,441 at December 31, 1997 and 1996, respectively.        30,519        17,581

Secured loans with various banks bearing interest at
variable rates  (ranging  between 7.46% and 8.18% at
December 31, 1997),  monthly  principal and interest
payments  ranging between $4 and $46 and maturing at
various dates  through May 1, 2017.  These loans are
secured by properties with an aggregate net carrying
value of $17,246 and $6,975 at December 31, 1997 and
1996, respectively.                                          7,806         3,807

Secured loans with various lenders, bearing interest
at fixed rates between 7.25% and 7.85%, with monthly
principal and interest  payments  ranging between $5
and  $55  and  maturing  at  various  dates  through
December 1, 2030. These loans are secured by Housing
and Urban  Development  properties with an aggregate
net carrying value of $41,862 and $9,491 at December
31, 1997 and 1996, respectively.                            30,646         7,332


Total                                                   $  228,299     $  75,891

                                       54
<PAGE>

In April 1997, the Operating  Partnership  entered into a $40 million  unsecured
loan with Wells Fargo Bank to fund the acquisition of the CIGNA  Properties (the
"CIGNA Acquisition  Financing").  The CIGNA Acquisition  Financing had a term of
three months (extendible to six months at the Company's  option),  interest at a
variable annual rate equal to 175 basis points above 30-day LIBOR, was unsecured
and was guaranteed by the Company. Required payments under the CIGNA Acquisition
Financing were monthly, interest only.

In June 1997,  Wells  Fargo had  substantially  completed  underwriting  and due
diligence  for a $60  million  mortgage  loan to the Company  (the "$60  Million
Mortgage") to be secured by the Lennar Properties,  the Riverview Property,  the
Centerstone  Property and five of the CIGNA  Properties.  In the interim,  Wells
Fargo funded a $60 million  unsecured  "bridge" loan (the "$60 Million Unsecured
Bridge  Loan"),  which was used to (i) repay all principal and accrued  interest
under  the  $40  million  CIGNA  Acquisition  Financing,  and  (ii)  reduce  the
outstanding balance under the Line of Credit by approximately $20 million.

The $60  Million  Unsecured  Bridge  Loan was  paid-off  in July  1997  from the
proceeds of the July 1997  Offering  (see Note 13) and was replaced with the $60
Million Mortgage in September 1997. This loan has a 25-year term, bears interest
at a fixed annual rate of 7.5%, and requires  monthly  payments of principal and
interest.  Proceeds  from  the $60  Million  Mortgage  were  used  to  fund  the
acquisitions of the T. Rowe Price Properties and the Advance Properties.

In September  1997, the Company closed a $114 million  unsecured loan (the "$114
Million Interim  Unsecured  Loan") with Wells Fargo Bank. This loan had a 90-day
term with two 90-day extension options,  interest at a fixed annual rate of 7.5%
and required monthly interest-only payments. The proceeds of this loan were used
to fund a portion of the  purchase  price for the T. Rowe Price  Properties.  In
October 1997,  the Company repaid the $114 Million  Interim  Unsecured Loan with
net proceeds from the October 1997 Offering (see Note 13).

In December  1997, the Company  replaced its $50 million  secured line of credit
with a new $250  million  unsecured  line of  credit  (the  "Acquisition  Credit
Facility")  with Wells Fargo Bank. The  Acquisition  Credit Facility has a three
year term with an option to extend the term for an additional 10 years and bears
interest  on a sliding  scale  ranging  from LIBOR plus 1.1% to LIBOR plus 1.3%,
which  represents a rate that is lower by at least 0.45% than the rate under the
Company's  previous $50 million  secured line of credit.  In connection with the
repayment of the $50 million secured line of credit, the Company expensed, as an
extraordinary  item,  the  unamortized  deferred  costs  incurred  to obtain the
secured line of credit of $843,000.  Draws under the Acquisition Credit Facility
were used to fund acquisitions as discussed in Note 3.

The required  principal  payments on the Company's  debt for the next five years
and thereafter are as follows (in thousands):

                Year Ending
                December 31,
                    1998                   $   5,562
                    1999                       3,893
                    2000                      84,900
                    2001                       2,914
                    2002                       3,148
                    Thereafter               127,882
                                            ---------
                    Total                  $ 228,299
                                            =========

Note 7.   RELATED PARTY TRANSACTIONS

Fee and  reimbursement  income  earned by the  Company  and the GRT  Predecessor
Entities from related partnerships totaled $719,000, $311,000 and $2,995,000 for
the years ended December 31, 1997, 1996 and 1995, respectively, and consisted of
property  management  fees  and/or  asset  management  fees for the years  ended
December 31, 1997 and 1996, and property management fees, asset management fees,
reimbursements and related expenses for the year ended December 31, 1995.

                                       55
<PAGE>

Note 8.   PROVISION FOR LOSS ON INVESTMENTS IN REAL ESTATE, REAL ESTATE
          PARTNERSHIPS AND MORTGAGE LOANS RECEIVABLE

The loss  provisions  recorded  during the year ended  December 31, 1995 were as
follows:

Reduction in the carrying value of the New
Jersey note receivable to the value of collateral                  $   863

Reduction in value of the GC investments in real
estate partnerships to estimated net realizable value                  955

Other                                                                   58
                                                                    -------
Total                                                              $ 1,876
                                                                    =======

Note 9.   EARNINGS PER SHARE

In March 1997,  the Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 128 (SFAS 128),  "Earnings Per Share." SFAS
No.  128  requires  the  disclosure  of basic  earnings  per share and  modifies
existing  guidance  for  computing  diluted  earnings  per share.  Under the new
standard,  basic earnings per share is computed as earnings  divided by weighted
average  shares,  excluding  the  dilutive  effects of stock  options  and other
potentially dilutive securities.  The effective date of SFAS No. 128 is December
15, 1997.  Earnings per share for all periods  presented  have been  restated to
conform  to the new  standard  as follows  (in  thousands,  except for  weighted
average shares and per share amounts):

                                                      Years ending December 31,
                                                         1997          1996  
Net income - Basic                                       19,368       (1,609)
Minority interest                                         1,119           -- (1)
Net income - Diluted                                     20,487       (1,609)

Weighted average shares:
Basic                                                17,982,817    6,632,707
Stock options                                           281,365      118,552
Convertible Operating Partnership Units               1,253,361           -- (1)
Diluted                                              19,517,543    6,751,259

Basic earnings per share                                   1.08        (0.24)
Diluted earnings per share                                 1.05        (0.24)(1)

(1) Diluted  earnings per share for the year ended  December 31, 1996,  does not
include the conversion of units of the Operating  Partnership  into common stock
(570,364 weighted average units outstanding) as the effect is anti-dilutive.

Note 10.  CONSOLIDATION AND LITIGATION COSTS

The consolidation costs included in the Company's December 31, 1996 consolidated
statement of operations included accounting fees as well as 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,  broker-dealer  fact
sheets, printing, postage, travel, meetings, legal and other 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 litigation  costs included in the Company's  December 31, 1996  consolidated
statement of  operations  included the legal fees  incurred in  connection  with
defending two class action  complaints  filed by investors in certain of the

                                       56
<PAGE>

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
(see Note 12).

Note 11.  STOCK COMPENSATION PLAN

In May 1996, the Company  adopted an employee stock  incentive plan (the "Plan")
to provide  incentives to attract and retain high quality executive officers and
key employees.  Certain amendments to the Plan were ratified and approved by the
stockholders   of  the  Company  at  the  Company's   1997  Annual   Meeting  of
Stockholders.  The Plan,  as  amended,  provides  for the grant of (i) shares of
Common Stock of the Company, (ii) options, stock appreciation rights ("SARs") or
similar  rights with an exercise or conversion  privilege at a fixed or variable
price related to the Common Stock and/or the passage of time,  the occurrence of
one or more  events,  or the  satisfaction  of  performance  criteria  or  other
conditions, or (iii) any other security with the value derived from the value of
the Common Stock of the Company or other securities  issued by a related entity.
Such awards include,  without  limitation,  options,  SARs,  sales or bonuses of
restricted  stock,  dividend  equivalent  rights ("DERs"),  Performance Units or
Preference  Shares.  The total number of shares of Common Stock  available under
the Plan is equal to the  greater  of  1,140,000  shares or 8% of the  number of
shares  outstanding  determined  as of the day  immediately  following  the most
recent issuance of shares of Common Stock or securities  convertible into shares
of Common Stock;  provided that the maximum aggregate number of shares of Common
Stock available for issuance under the Plan may not be reduced.  For purposes of
calculating  the number of shares of Common Stock  available under the Plan, all
classes  of  securities  of the  Company  and  its  related  entities  that  are
convertible  presently  or in the future by the  security  holder into shares of
Common Stock or which may  presently or in the future be exchanged for shares of
Common Stock pursuant to redemption  rights or otherwise,  shall be deemed to be
outstanding shares of Common Stock. Notwithstanding the foregoing, the aggregate
number of shares  as to which  incentive  stock  options,  one type of  security
available under the Plan, may be granted under the Plan may not exceed 1,140,000
shares.  The Company accounts for the fair value of the options and bonus grants
in accordance with APB Opinion No. 25. As of December 31, 1997, 35,000 shares of
bonus  grants  have been  issued  under the Plan.  The fair  value of the shares
granted  have  been  recorded  as  deferred  compensation  in  the  accompanying
financial statements and will be charged to earnings ratably over the respective
vesting periods that range from 2 to 5 years. As of December 31, 1997, 1,708,200
options to purchase shares of Common Stock have been granted. The exercise price
of each option  granted is greater  than or equal to the  per-share  fair market
value of the  Common  Stock on the date the  option  is  granted.  To date,  all
options  granted  have been at exercise  prices equal to or higher than the fair
market  value of the  shares on the grant  date,  and as such,  no  compensation
expense  has been  recognized  as  accounted  for under APB  Opinion No. 25. The
options vest over periods  between 1 and 6 years,  and have a maximum term of 10
years.

In October 1995, the Financial  Accounting  Standards Board issued  Statement of
Financial Accounting Standards No. 123 "Accounting for Stock-based Compensation"
(SFAS 123).  As permitted by SFAS 123, the Company has not changed its method of
accounting  for  stock  options  but  has  provided  the   additional   required
disclosures.  Had compensation cost for the Company's  stock-based  compensation
plans  been  determined  based on the fair  value at the grant  dates for awards
under those plans  consistent with the method of SFAS No. 123, the Company's net
income and earnings  per share would have been reduced to the pro forma  amounts
indicated below (in thousands except for per share amounts).

<TABLE>
<CAPTION>
                                                                  1997               1996

<S>                           <C>                                <C>               <C>    
Net income (loss)             As reported                        19,368            (1,609)
                              SFAS No. 123 Adjustment            (1,947)               (3)
                              Pro forma                          17,421            (1,612)

Basic earnings per share      As reported                          1.08             (0.24)
                              SFAS No. 123 Adjustment             (0.11)               --
                              Pro forma                            0.97             (0.24)

Diluted earnings per share    As reported                          1.05             (0.24)
                              SFAS No. 123 Adjustment             (0.10)               --
                              Pro forma                            0.95             (0.24)
</TABLE>

                                       57
<PAGE>

A summary of the status of the  Company's  stock  option plan as of December 31,
1997 and 1996, and changes during the years then ended is presented in the table
below:
<TABLE>
<CAPTION>

                                                     1997                                         1996
                                    ----------------------------------------     ----------------------------------------
                                                        Weighted Average                             Weighted Average
                                       Shares            Exercise Price             Shares            Exercise Price
                                    --------------    ----------------------     -------------     ----------------------
<S>                                     <C>                <C>                      <C>                 <C>
Outstanding at beginning of year        796,000            $     15.00                   --
Granted                                 912,200            $     26.29              796,000             $    15.00
Exercised                                    --                     --                   --                     --
Purchased                                    --                     --                   --                     --
                                    --------------    ----------------------     -------------     ----------------------
Outstanding at end of year            1,708,200            $     21.03              796,000             $    15.00
Exercisable at end of year              356,000            $     27.29                   --                     --
</TABLE>

The following table summarizes  information  about stock options  outstanding at
December 31, 1997:
<TABLE>
<CAPTION>

                                                 OPTIONS OUTSTANDING                                  OPTIONS EXERCISABLE
                             -------------------------------------------------------------   -------------------------------------
                                  Number           Weighted-average         Weighted-             Number             Weighted-
                              Outstanding at          remaining              average          Exercisable at          average
                                 12/31/97          contractual life       exercise price         12/31/97          exercise price
                             -----------------   ---------------------   -----------------   -----------------   -----------------
Range of Exercise Prices

<S>                                <C>                 <C>                   <C>                     <C>             <C>      
$15.00 to $20.25                   884,000             8.63 years            $   15.45               6,000           $   15.00
$20.38 to $24.56                    62,000             8.27 years            $   22.76                   -                  -
$25.00 to $30.00                   762,200             9.76 years            $   27.36             350,000           $   27.50
                             -----------------   ---------------------   -----------------   -----------------   -----------------
                                 1,708,200                                   $   21.03             356,000           $   27.29
</TABLE>

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the   following   weighted-average
assumptions  used for  grants  during  1997  and  1996,  respectively:  expected
dividend  yield of 5.28%  and 8.5%,  expected  volatility  of  27.90%  and 5.0%,
weighted average  risk-free  interest rate of 5.74% and 6.3%, and expected lives
of 10, 7, 5 and 2 years. Based on these  assumptions,  the weighted average fair
value of options granted would be calculated as $4.52 in 1997 and $0.02 in 1996.

Note 12.  COMMITMENTS AND CONTINGENCIES

Environmental Matters. The Company follows a policy of monitoring its properties
for the presence of hazardous or toxic  substances.  The Company is not aware of
any  environmental  liability with respect to the  properties  that would have a
material  adverse  effect  on the  Company's  business,  assets  or  results  of
operations.  There  can  be no  assurance  that  such a  material  environmental
liability  does not exist.  The  existence  of any such  material  environmental
liability  could have an adverse  effect on the Company's  results of operations
and cash flow.

General Uninsured Losses.  The Company carries  comprehensive  liability,  fire,
flood,  extended coverage and rental loss insurance with policy  specifications,
limits and deductibles  customarily carried for similar  properties.  There are,
however,  certain types of extraordinary losses which may be either uninsurable,
or not economically insurable. Further, certain of the properties are located in
areas that are subject to earthquake activity.  Should a property sustain damage
as a result of an  earthquake,  the  Company may incur  losses due to  insurance
deductibles,  co-payments  on  insured  losses or  uninsured  losses.  Should an
uninsured loss occur,  the Company could lose its investment in, and anticipated
profits and cash flows from, a property.

Litigation.  Prior to the  completion  of the  Consolidation,  two lawsuits were
filed in 1995  contesting the fairness of the  Consolidation,  one in California
State court and one in federal court.  The  complaints in both actions  alleged,
among  other  things,  breaches  by  the  defendants  of  fiduciary  duties  and
inadequate disclosures. The State court action was settled and, upon appeal, the
settlement was affirmed by the State court on February 17, 1998. Pursuant to the
terms of the settlement in the State court action,  pending appeal,  the Company
has  paid  one-third  of  the

                                       58
<PAGE>

$855,000 settlement amount and the remaining two-thirds is being held in escrow.
In the  federal  action,  the court in  December  of 1995  deferred  all further
proceedings  pending a ruling in the State  court  action.  Following  the State
court  decision  approving  the  settlement,  the  defendants  filed a motion to
dismiss the federal court action.  The Company believes that it is very unlikely
that this  litigation  would result in a liability that would exceed the accrued
liability by a material  amount.  However,  given the inherent  uncertainties of
litigation,  there  can be no  assurance  that the  ultimate  outcomes  of these
actions will be favorable to the Company.

Note 13.  PUBLIC STOCK OFFERINGS

In October 1996, the Company  completed the "October 1996 Offering" of 3,666,000
shares of Common Stock.  The 3,666,000  shares were sold at a per share price of
$13.875  for  total  proceeds  of  $47,814,000  (net of 6%  underwriting  fee of
$3,052,000.  Approximately $1,100,000 in other costs were incurred in connection
with the October 1996 Offering.

In March 1997,  the Company  completed  the "March 1997  Offering"  of 3,500,000
shares of Common Stock.  The 3,500,000  shares were sold at a per share price of
$20.25  for  total  proceeds  of  $66,955,000  (net  of 6%  underwriting  fee of
$3,920,000).  Approximately  $916,000 in other costs were incurred in connection
with the March 1997 Offering.

In July 1997, the Company completed the "July 1997 Offering" of 6,980,000 shares
of Common Stock.  The 6,980,000 shares were sold at a per share price of $22.625
for total proceeds of  $149,965,300  (net of  underwriting  fees of $7,957,200).
Approximately  $810,000 in other costs were incurred in connection with the July
1997 Offering.

In October 1997, the Company completed the "October 1997 Offering" of 11,300,000
shares of Common Stock. The 11,300,000  shares were sold at a per share price of
$25.00  for  total  proceeds  of  $268,092,500  (net  of  underwriting  fees  of
$14,407,500).  Approximately $772,000 in other costs were incurred in connection
with the October 1997 Offering.

Following  are  unaudited  proforma  statements of operations of the Company for
each of the years ended December 31, 1997 and 1996 giving effect to the 1997 and
1996 offerings and related acquisitions (including those discussed in Note 3) as
if they had been completed on January 1, 1996 (in thousands  except for weighted
average shares and per share amounts):
<TABLE>
<CAPTION>

                                                                     1997                       1996
                                                                 (Unaudited)                (Unaudited)
                                                               ----------------          ----------------
REVENUE
<S>                                                            <C>                       <C>
Rental revenue                                                  $   118,286               $   111,862
Equity in earnings of Associated Companies                            2,861                     1,627
Fees, interest and other income                                       2,471                     1,133
                                                               ----------------          ----------------
Total Revenue                                                       123,618                   114,622
                                                               ----------------          ----------------

OPERATING EXPENSES
Property operating expenses                                          37,366                    35,611
General and administrative                                            4,558                     3,134
Depreciation and amortization                                        23,607                    21,950
Interest expense                                                     16,700                    15,363
                                                               ----------------          ----------------
Total Operating Expenses                                             82,231                    76,058
                                                               ----------------          ----------------

Income from operations before minority interest                      41,387                    38,564
Minority interest                                                    (2,646)                   (2,720)
                                                               ================          ================
Net income                                                      $    38,741               $    35,844
                                                               ================          ================

Basic net income per share                                      $      1.23               $      1.14
                                                               ================          ================
Diluted net income per share                                    $      1.21               $      1.12
                                                               ================          ================
Basic weighted average shares outstanding                        31,547,256                31,547,256
                                                               ================          ================
Diluted weighted average shares outstanding                      34,338,513                34,338,513
                                                               ================          ================
</TABLE>

                                       59
<PAGE>

Note 14.  SUBSEQUENT EVENTS

In  January  1998,  the  Company  acquired a  portfolio  of 13  suburban  office
properties and one  office/flex  property (the "Windsor  Portfolio")  located in
eight states.  The Company  acquired the Windsor  Portfolio  from Windsor Realty
Fund II, L.P., of which Windsor  Advisor,  LLC is the general partner and DuPont
Pension Fund Investments and Gid/S&S Limited  Partnership are limited  partners,
and other  entities  affiliated  with  Windsor  Realty Fund II, L.P. The Windsor
Portfolio  properties  aggregate  3,383,240 net rentable square feet, located in
the eastern  and  mid-western  United  States and are  concentrated  in suburban
Washington,  D.C., Chicago,  Atlanta, Boston,  Philadelphia,  Tampa, Florida and
Cary, North Carolina.  The total acquisition cost, including  capitalized costs,
was approximately $423.2 million,  comprised of (i) approximately $160.5 million
in assumption of debt; (ii)  approximately  $150.0 million in borrowings under a
$150  million  loan  agreement  with  Wells  Fargo Bank (the  "Interim  Loan" as
discussed below); and (iii) the balance in cash,  including cash from borrowings
under  the  Acquisition   Credit  Facility  (see  Note  6).  Subsequent  to  the
acquisition,  approximately  $68 million of the  assumed  debt was paid off with
proceeds from the January 1998  Convertible  Preferred  Stock Offering  (defined
below).

In January 1998, the Company sold a  multi-family  property for a sales price of
$4.95 million. This sale generated a net gain of approximately  $947,000 and net
proceeds of approximately $2.1 million.  The proceeds from the sale will be used
to fund future  acquisitions.  The sale was an all-cash sale and the Company has
no continuing  obligations or involvement with this property.  Accordingly,  the
Company recognized the sale under the full accrual method of accounting.

In January 1998,  the Company  closed a $150 million loan  agreement  with Wells
Fargo Bank (the "Interim  Loan").  The Interim Loan bears interest at LIBOR plus
1.75%  and has a term of three  months  with an  option  to  extend  the term an
additional  three  months.  The  purpose  of the  Interim  Loan  was to fund the
acquisition of the Windsor Portfolio as discussed above.

In January 1998, the Company completed a public offering of 11,500,000 shares of
7 3/4% Series A  Convertible  Preferred  Stock (the  "January  1998  Convertible
Preferred Stock Offering"). The 11,500,000 shares were sold at a per share price
of $25.00  for net  proceeds  of  approximately  $276  million.  The  shares are
convertible  at any time at the option of the  holders  thereof  into  shares of
Common Stock at an initial  conversion price of $32.83 per share of Common Stock
(equivalent to a conversion rate of 0.7615 shares of Common Stock for each share
of Series A  Convertible  Preferred  Stock),  subject to  adjustment  in certain
circumstances.  Except in certain instances  relating to the preservation of the
Company's  status as a REIT, the 7 3/4% Series A Convertible  Preferred Stock is
not  redeemable  prior to January 16, 2003. On and after  January 16, 2003,  the
Series A Preferred Stock may be redeemed at the option of the Company,  in whole
or in part,  initially at 103.88% of the liquidation  preference per share,  and
thereafter  at prices  declining to 100% of the  liquidation  preference  on and
after  January  16,  2008,  plus in each case  accumulated,  accrued  and unpaid
dividends,  if any, to the redemption date. A portion of this additional capital
was used to repay the outstanding balance under the Company's Acquisition Credit
Facility.  The remaining proceeds will be used to fund the pending  acquisitions
discussed in Note 15 and for general corporate purposes.  Approximately $211,000
in  other  costs  have  been  incurred  in  connection  with  the  January  1998
Convertible Preferred Stock Offering.

In February 1998,  GRCAA sold its sole property to an  unaffiliated  third party
for a  price  of  $24  million,  $2  million  of  which  is  conditioned  on the
purchaser's  success  in  its  efforts  to  purchase  the  Operator's  leasehold
interest.   If  the  purchaser's   efforts  are  successful  and  the  Operating
Partnership  collects the  additional  $2 million,  then the Company will pay $2
million of additional  consideration to the former partners of GRCAA in the form
of either (at the option of such former  partners) cash,  Operating  Partnership
Units or stock. The proceeds from the sale of the Property were deposited into a
deferred  exchange  account  and will be  applied  to the  acquisition  of other
properties  on a  tax-deferred  basis  pursuant to Section  1031 of the Internal
Revenue  Code.  No gain or loss on the sale of the property  will be realized by
the Company.

In February  1998,  the Company  acquired a 161,468  square foot office  complex
("Capitol  Center")  located in Des Moines,  Iowa. The total  acquisition  cost,
including  capitalized costs, was approximately $12.3 million,  comprising:  (i)
$116,000 in the form of 3,874  partnership  units in the  Operating  Partnership
(based on an agreed per unit value of $30.00 and (ii) the balance in cash.

                                       60
<PAGE>

In February  1998,  the Company sold an industrial  property to an  unaffiliated
third  party  for  $930,000.  The sale  generated  a net  gain of  approximately
$247,000 and net proceeds of approximately  $359,000. The proceeds from the sale
will be used to fund future acquisitions.  The sale was an all-cash sale and the
Company  has no  continuing  obligations  or  involvement  with  this  property.
Accordingly,  the Company will  recognize the sale under the full accrual method
of accounting.

In March 1998, the Company  acquired a 15-story office  property  located in San
Mateo, California (the "San Mateo Headquarters"),  which contains 139,109 square
feet and currently houses the Company's corporate headquarters,  from Prudential
Insurance  Company of America.  The San Mateo  Headquarters  property includes a
contiguous  parking garage.  The total acquisition cost,  including  capitalized
costs, was approximately $34.7 million and was paid in cash, including cash from
borrowings under the Acquisition Credit Facility.

In March 1998,  the Operating  Partnership  issued $150 million of 7 5/8% Senior
Notes (the "Notes") in an unregistered 144A offering.  The Notes mature on March
15,  2005,  unless  previously  redeemed.  Interest on the Notes will be payable
semiannually  on March 15 and September 15,  commencing  September 15, 1998. The
Notes may be redeemed at any time at the option of the Operating Partnership, in
whole or in part,  at a redemption  price equal to the sum of (i) the  principal
amount of the Notes being redeemed plus accrued  interest to the redemption date
and (ii) the Make-Whole  Amount,  as defined,  if any. The Notes will be general
unsecured and unsubordinated obligations of the Operating Partnership,  and will
rank pari passu with all other unsecured and unsubordinated  indebtedness of the
Operating  Partnership.  The Notes will be  subordinated  to  secured  borrowing
arrangements that the Operating  Partnership has and from time to time may enter
into  with  various  banks and other  lenders,  and to the prior  claims of each
secured  mortgage  lender to any specific  property  which  secures any lender's
mortgage.  As of December 31,  1997,  such secured  arrangements  and  mortgages
aggregated  approximately $148.1 million.  The Operating  Partnership intends to
use the net proceeds from the issuance of the Notes to repay  substantially  all
of the outstanding balance under the Interim Loan.

Note 15. PENDING ACQUISITIONS

The Company has entered into a  definitive  agreement to acquire all of the real
estate assets of Prudential-Bache/ Equitec Real Estate Partnership, a California
limited  partnership  (the "Pru-Bache  Portfolio") in which the managing general
partner  is  Prudential-Bache  Properties,  Inc.,  and in  which  GC and  Robert
Batinovich have served as co-general  partners since March 1994, but do not hold
a  material  equity or  economic  interest.  Because  of this  affiliation,  and
consistent  with  the  Company's  Board of  Directors'  policy,  neither  Robert
Batinovich nor Andrew  Batinovich  voted when the Board of Directors  considered
and acted to approve this acquisition.  The total  acquisition  cost,  including
capitalized costs, is expected to be approximately $43.6 million, which is to be
paid  entirely in cash.  The  Pru-Bache  Portfolio  is  comprised of four office
buildings   aggregating  405,825  square  feet  and  one  office/flex   property
containing  121,645  square  feet.  The  largest  of  these  properties  are  in
Rockville, Maryland (186,680 square feet) and Memphis, Tennessee (100,901 square
feet),  with the remaining  properties  located in  Sacramento,  California  and
Kirkland,  Washington.  This acquisition is subject to a number of contingencies
including approval of the acquisition by a majority vote of the limited partners
of Prudential-Bache/Equitec Real Estate Partnership,  satisfactory completion of
due diligence and customary  closing  conditions.  As a result,  there can be no
assurance that this acquisition will be completed.

The Company is  negotiating  the terms of an agreement to acquire a portfolio of
eight office  properties and four retail properties  aggregating  741,913 square
feet and three multi-family  properties containing 670 units (the "Eaton & Lauth
Portfolio")  from a number of partnerships in which  affiliates of Eaton & Lauth
serve as general partners.  The total acquisition  cost,  including  capitalized
costs,  is  expected  to  be  approximately  $90.0  million,   comprising:   (i)
approximately  $32.0  million of net  assumed  debt;  (ii)  approximately  $21.1
million of equity which will consist of: (a)  approximately  $4.3 million in the
form of shares of Common Stock of the Company  (based on a negotiated  per share
value of $25.00); and (b) approximately $16.8 million in the form of partnership
units in the  Operating  Partnership  (based on a  negotiated  per unit value of
$25.00);  and (iii) the balance in cash. The Eaton & Lauth Portfolio  properties
are located in the Indianapolis,  Indiana area. This acquisition is subject to a
number of  contingencies  including  the  negotiation  of terms of a  definitive
agreement,  approval of the assumption of loans,

                                       61
<PAGE>

satisfactory completion of due diligence and customary closing conditions.  As a
result, there can be no assurance that this acquisition will be completed.

Note 16. UNAUDITED QUARTERLY RESULTS OF OPERATIONS

The following represents an unaudited summary of quarterly results of operations
for the year ended December 31, 1997 (in thousands,  except for weighted average
shares and per share amounts):
<TABLE>
<CAPTION>

                                                                                Quarter Ended                       
                                                        March 31,        June 30,       September 30,      December 31,
                                                          1997             1997             1997               1997  
REVENUE
<S>                                               <C>               <C>               <C>               <C>        
     Rental revenue                               $      7,907      $     11,784      $    16,209       $    25,493
     Fees and reimbursements                               187               180              204               148
     Interest and other income                             344               269              554               635
     Equity in earnings of
        Associated Companies                               145               458            1,339               801
     Net gain on sales of rental properties                 --               570              (15)              284
     Gain on collection of mortgage loan
        receivable                                         154               498               --                --
        Total revenue                                    8,737            13,759           18,291            27,361

EXPENSES
     Property operating expenses                         2,382             3,663            5,237             7,676
     General and administrative                            651               723              657             1,288
     Depreciation and amortization                       1,537             2,507            4,823             6,006
     Interest expense                                    1,573             2,227            2,616             3,252
        Total expenses                                   6,143             9,120           13,333            18,222

Income from operations before minority
     interest and extraordinary item                     2,594             4,639            4,958             9,139

Minority interest                                         (231)             (398)             (60)             (430)
Net income before extraordinary item                     2,363             4,241            4,898             8,709
Extraordinary item:
Loss on early extinguishment of debt                        --                --               --              (843)

Net income                                        $      2,363      $      4,241      $     4,898       $     7,866

Basic Per Share Data:
Net income before extraordinary item              $       0.23      $       0.32      $      0.25       $      0.30
Extraordinary item                                          --                --               --             (0.03)
Net income                                        $       0.23      $       0.32      $      0.25       $      0.27

Basic weighted average shares outstanding           10,089,331        13,188,504       19,395,779        29,033,945

Diluted Per Share Data:
Net income before extraordinary item              $       0.23      $       0.32      $      0.24       $      0.29
Extraordinary item                                          --                --               --             (0.03)
Net income                                        $       0.23      $       0.32      $      0.24       $      0.26

Diluted weighted average shares outstanding         10,256,129        13,432,442       21,132,947        31,450,823

<FN>
Per share amounts do not  necessarily  sum to per share amounts for the year as weighted  average shares  outstanding  are
measured for each period  presented, rather than solely for the entire year.
</FN>
</TABLE>

                                       62
<PAGE>

<TABLE>
<CAPTION>
                                         GLENBOROUGH REALTY TRUST INCORPORATED
                                SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                   December 31, 1997
                                                    (in thousands)


           COLUMN A                COLUMN B               COLUMN C               COLUMN D         

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to          Subsequent to       
                                                       Company (1)            Acquisition (6)     
                                                               Buildings                          
                                                                  and                             
     Description                 Encumbrances      Land      Improvements     Improvements        
- --------------------------------------------------------------------------------------------------

Office Properties:
<S>                                  <C>          <C>           <C>              <C>     
    4500 Plaza, UT (8)               $  875       $ 1,192       $  4,606         $    667
    Warner Village, CA                   --           558          2,232               24
    Globe Building, WA                   --           375          1,501              165
    One Professional Square, NE          --           285          1,142              112
    Vintage Pointe, AZ                2,087           738          2,950              130
    Tradewinds Financial, AZ             --           303          1,214               22
    Dallidet Center, CA                  --           676          2,703               11
    Hillcrest Office Plaza, CA           --           330          1,319              146
    Academy Prof. Center, CA             --           467          1,866              107
    University Tech Center, CA           --         2,011          8,046              450
    Montgomery Exec. Center, MD          --         1,919          7,676              288
    Post Oak Place, TX                   --           395          1,579               26
    Gatehall, NJ                         --         1,857          7,427               46
    Buschwood III, FL                    --         1,472          5,890               42
    25 Independence Blvd., NJ            --         4,535         18,141               60
    Morristown Medical Offices, NJ       --           517          1,832                6
    Frontier Executive Quarters I, NJ    --         4,189         33,892               99
    Frontier Executive Quarters II, NJ   --           629          5,091               15
    Bridgewater Exec. Quarters, NJ    4,487         2,069          7,337               25
    Citibank Park, NV                    --         4,611         18,442              107
    Temple Terrace, FL                   --         1,782          6,949               18
    Thousand Oaks, TN                    --        10,741         40,355              190
    Regency Westpointe, NE (8)          (5)           530          3,147              834
    Centerstone Plaza, CA               (4)         6,066         24,265               88
    Woodlands Plaza, MO                 (4)         1,107          4,426              143
    700 South Washington, VA            (4)         1,974          7,894               53
    Riverview Office Tower, MN          (4)         4,083         16,333              409
    Westford Corporate Center, MA       (4)         2,078          8,310               68
    Bond Street, MI                      --           716          2,147              189
</TABLE>
<TABLE>
<CAPTION>

           COLUMN A                               COLUMN E                COLUMN F        COLUMN G          COLUMN H

                                            Gross Amount Carried
                                            at December 31, 1997
                                                 Buildings                                  (1)              Life
                                                    and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------

Office Properties:
<S>                                  <C>         <C>          <C>         <C>                 <C>           <C>      
    4500 Plaza, UT (8)               $ 1,123     $  5,342     $   6,465   $  2,629            3/86          1-30 yrs.
    Warner Village, CA                   558        2,256         2,814        114           10/96          1-30 yrs.
    Globe Building, WA                   375        1,666         2,041         86           10/96          1-30 yrs.
    One Professional Square, NE          285        1,254         1,539         67           10/96          1-30 yrs.
    Vintage Pointe, AZ                   738        3,080         3,818        159           11/96          1-30 yrs.
    Tradewinds Financial, AZ             304        1,235         1,539         62           11/96          1-30 yrs.
    Dallidet Center, CA                  677        2,713         3,390        136           11/96          1-30 yrs.
    Hillcrest Office Plaza, CA           330        1,465         1,795         74           11/96          1-30 yrs.
    Academy Prof. Center, CA             481        1,959         2,440         49            4/97          1-30 yrs.
    University Tech Center, CA         2,086        8,421        10,507        142            6/97          1-30 yrs.
    Montgomery Exec. Center, MD        1,928        7,955         9,883        135            9/97          1-30 yrs.
    Post Oak Place, TX                   396        1,604         2,000         27            9/97          1-30 yrs.
    Gatehall, NJ                       1,865        7,465         9,330        124            9/97          1-30 yrs.
    Buschwood III, FL                  1,479        5,925         7,404         99            9/97          1-30 yrs.
    25 Independence Blvd., NJ          4,547       18,189        22,736        304            9/97          1-30 yrs.
    Morristown Medical Offices, NJ       518        1,837         2,355         31            9/97          1-30 yrs.
    Frontier Executive Quarters I, NJ  4,200       33,980        38,180        566            9/97          1-30 yrs.
    Frontier Executive Quarters II, NJ   631        5,104         5,735         85            9/97          1-30 yrs.
    Bridgewater Exec. Quarters, NJ     2,075        7,356         9,431        122            9/97          1-30 yrs.
    Citibank Park, NV                  4,628       18,532        23,160        155            9/97          1-30 yrs.
    Temple Terrace, FL                 1,786        6,963         8,749         58           12/97          1-30 yrs.
    Thousand Oaks, TN                 10,741       40,545        51,286        336           12/97          1-30 yrs.
    Regency Westpointe, NE (8)           530        3,981         4,511      1,491            6/87          5-30 yrs.
    Centerstone Plaza, CA              6,077       24,342        30,419        407            7/97          1-30 yrs.
    Woodlands Plaza, MO                1,114        4,562         5,676        183            4/97          1-30 yrs.
    700 South Washington, VA           1,981        7,940         9,921        199            4/97          1-30 yrs.
    Riverview Office Tower, MN         4,095       16,730        20,825        424            4/97          1-30 yrs.
    Westford Corporate Center, MA      2,091        8,365        10,456        209            4/97          1-30 yrs.
    Bond Street, MI                      716        2,336         3,052        106            9/96          1-40 yrs.

</TABLE>

                                                      (continued)


                                       63
<PAGE>

<TABLE>
<CAPTION>
                                         GLENBOROUGH REALTY TRUST INCORPORATED
                                SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                   December 31, 1997
                                                    (in thousands)

           COLUMN A                COLUMN B               COLUMN C               COLUMN D

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to          Subsequent to
                                                       Company (1)            Acquisition (6)
                                                               Buildings                    
                                                                  and                       
     Description                 Encumbrances      Land      Improvements     Improvements
- ----------------------------------------------------------------------------------------------------
Office Properties continued:
<S>                                <C>           <C>          <C>                <C>    
   University Club Tower, MO            --       $ 4,087      $  14,519          $ 1,472
   Windsor Portfolio (7)                --            --         13,036               --
- ----------------------------------------------------------------------------------------------------
         Office Total                             62,292        276,267            6,012
- ----------------------------------------------------------------------------------------------------
Office/Flex Properties:
   Park 100 - Building 42, IN (8)       --           712          3,286             (560)
   Rancho Bernardo, CA                  --           518          2,072               55
   Hoover Industrial, AZ                --           322          1,290               14
   Walnut Creek Industrial. TX     $ 1,407           773          3,093                3
   Chatsworth Ind. Park, CA            833           253          1,014               74
   Sandhill Industrial Park, CA      1,753           563          2,254              104
   San Dimas Industrial Ctr., CA       591           237            947               49
   Glassell Industrial Center, CA    1,273           658          2,630              264
   Kraemer Industrial Park, CA       1,425           384          1,537               90
   Magnolia Industrial, AZ              --           310          1,241               58
   The Business Park, GA                --         1,478          5,912               52
   Newport Business Center, FL          --           651          2,604               31
   Oakbrook Corners, GA                 --         1,052          4,209               36
   Baseline Business Park, AZ           --           882          3,527               27
   Cypress Creek Business Ctr., FL      --           872          3,490               76
   Scripps Terrace, CA                  --           676          2,685               15
   Riverview Industrial Park, MN        --           837          3,348               19
   Winnetka Industrial Center, MN       --         1,184          4,737               27
   Kent Business Park, WA               --         1,206          4,822               46
   Valley Business Park, CO             --         1,757          7,027               39
   Tierrasanta Research Park, CA        --         1,297          5,189              249
   Germantown Business Center, MD       --         1,438          5,753               19
   Fox Hollow Business Quarters, NJ     --         1,572          2,358               10
   Fairfield Business Quarters, NJ   2,903           816          3,479                3
   Columbia Warehouse, MD               --           391          1,565                7

</TABLE>
<TABLE>
<CAPTION>

           COLUMN A                               COLUMN E                COLUMN F        COLUMN G          COLUMN H

                                            Gross Amount Carried
                                            at December 31, 1997
                                                 Buildings                                  (1)              Life
                                                    and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
Office Properties continued:
<S>                                <C>         <C>            <C>         <C>                 <C>           <C>      
   University Club Tower, MO       $   4,087   $   15,991     $  20,078   $    731            7/96          1-40 yrs.
   Windsor Portfolio (7)                  --       13,036        13,036         --              (7)               (7)
- -----------------------------------------------------------------------------------------------------------------------
         Office Total                 62,442      282,129       344,571      9,310
- -----------------------------------------------------------------------------------------------------------------------
Office/Flex Properties:
   Park 100 - Building 42, IN (8)        712        2,726         3,438        643           10/86          5-25 yrs.
   Rancho Bernardo, CA                   518        2,127         2,645        109           10/96          1-30 yrs.
   Hoover Industrial, AZ                 322        1,304         1,626         66           10/96          1-30 yrs.
   Walnut Creek Industrial. TX           774        3,095         3,869        155           10/96          1-30 yrs.
   Chatsworth Ind. Park, CA              264        1,077         1,341         27            4/97          1-30 yrs.
   Sandhill Industrial Park, CA          584        2,337         2,921         58            4/97          1-30 yrs.
   San Dimas Industrial Ctr., CA         246          987         1,233         25            4/97          1-30 yrs.
   Glassell Industrial Center, CA        704        2,848         3,552         71            4/97          1-30 yrs.
   Kraemer Industrial Park, CA           401        1,610         2,011         40            4/97          1-30 yrs.
   Magnolia Industrial, AZ               322        1,287         1,609         32            6/97          1-30 yrs.
   The Business Park, GA               1,485        5,957         7,442        100            9/97          1-30 yrs.
   Newport Business Center, FL           654        2,632         3,286         44            9/97          1-30 yrs.
   Oakbrook Corners, GA                1,057        4,240         5,297         71            9/97          1-30 yrs.
   Baseline Business Park, AZ            886        3,550         4,436         60            9/97          1-30 yrs.
   Cypress Creek Business Ctr., FL       876        3,562         4,438         64            9/97          1-30 yrs.
   Scripps Terrace, CA                   678        2,698         3,376         43            9/97          1-30 yrs.
   Riverview Industrial Park, MN         841        3,363         4,204         56            9/97          1-30 yrs.
   Winnetka Industrial Center, MN      1,190        4,758         5,948         79            9/97          1-30 yrs.
   Kent Business Park, WA              1,211        4,863         6,074         82            9/97          1-30 yrs.
   Valley Business Park, CO            1,765        7,058         8,823        117            9/97          1-30 yrs.
   Tierrasanta Research Park, CA       1,303        5,432         6,735         98            9/97          1-30 yrs.
   Germantown Business Center, MD      1,442        5,768         7,210         96            9/97          1-30 yrs.
   Fox Hollow Business Quarters, NJ    1,576        2,364         3,940         39            9/97          1-30 yrs.
   Fairfield Business Quarters, NJ       817        3,481         4,298         58            9/97          1-30 yrs.
   Columbia Warehouse, MD                393        1,570         1,963         13           10/97          1-30 yrs.
 
                                                      (continued)
</TABLE>


                                       64
<PAGE>

<TABLE>
<CAPTION>

                                         GLENBOROUGH REALTY TRUST INCORPORATED
                                SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                   December 31, 1997
                                                    (in thousands)

           COLUMN A                COLUMN B               COLUMN C               COLUMN D         

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to          Subsequent to       
                                                       Company (1)            Acquisition (6)     
                                                               Buildings                          
                                                                  and                             
     Description                 Encumbrances      Land      Improvements     Improvements        
- --------------------------------------------------------------------------------------------------
Office/Flex Properties continued:
<S>                                      <C>      <C>          <C>                 <C>   
   Palms Business Centre North, NV       --       $ 2,483      $   7,067           $   35
   Palms Business Centre South, NV       --         4,119          9,610               51
   Palms Business Centre III, NV         --         3,970         10,207               53
   Palms Business Centre IV, NV          --           623          3,272               16
   Post Palms, NV                        --         2,513          9,453               44
   Bryant Lake Business Center, MN       --         1,883          7,531              135
   ADS Alliance Data Systems, CO         --         1,331          3,354               10
   Fingerhut Call Center Facility, FL    --         1,184          3,282                9
   PrimeCo Call Center Facility, FL      --           947          3,418               10
   Atlantic Tech @ Regency, FL           --         1,117          4,302               11
   Clark Avenue, PA                      --           646          2,584               14
   Dominguez Industrial, CA              --           665          2,662              168
   Dunn Way Industrial, CA               --           400          1,601              166
   Monroe Industrial, CA              $ 733           275          1,101               58
   Upland Industrial, CA                 --           144            576               64
   Fisher-Pierce, MA                    (4)           715          2,860               16
   Woodlands Tech Center, MO            (4)           943          3,773              138
   Lake Point Business Park, FL         (4)         1,336          5,343               99
- --------------------------------------------------------------------------------------------------
         Office/Flex Total                         46,133        162,065            1,904
- --------------------------------------------------------------------------------------------------
Industrial Properties:
   Case Equipment Corp.:
    Kansas City, KS (8)                  --           383          3,264           (1,397)
    Memphis, TN (8)                      --           305          2,583           (1,106)
   Park 100 - Building 46, IN (8)        --            --             --              211
   Mercantile I, TX                      --           783          3,133              118
   Quaker Industrial, TX                 --           103            412               40
   Pinewood Industrial, TX               --           144            577                6
   Fifth Street, AZ                      --           630          2,522              135
   Airport Perimeter Bus. Park, GA       --           482          1,928               17
   Springdale Commerce Ctr., CA          --         1,025          4,101               23

</TABLE>
<TABLE>
<CAPTION>
           COLUMN A                               COLUMN E                COLUMN F        COLUMN G          COLUMN H

                                            Gross Amount Carried
                                            at December 31, 1997
                                                 Buildings                                  (1)              Life
                                                    and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
Office/Flex Properties continued:
<S>                                  <C>         <C>          <C>          <C>               <C>            <C>      
   Palms Business Centre North, NV   $ 2,492     $  7,093     $   9,585    $    59           10/97          1-30 yrs.
   Palms Business Centre South, NV     4,134        9,646        13,780         80           10/97          1-30 yrs.
   Palms Business Centre III, NV       3,984       10,246        14,230         85           10/97          1-30 yrs.
   Palms Business Centre IV, NV          626        3,285         3,911         27           10/97          1-30 yrs.
   Post Palms, NV                      2,522        9,488        12,010         79           10/97          1-30 yrs.
   Bryant Lake Business Center, MN     1,907        7,642         9,549         63           11/97          1-30 yrs.
   ADS Alliance Data Systems, CO       1,334        3,361         4,695         28           12/97          1-30 yrs.
   Fingerhut Call Center Facility, FL  1,187        3,288         4,475         27           12/97          1-30 yrs.
   PrimeCo Call Center Facility, FL      949        3,426         4,375         29           12/97          1-30 yrs.
   Atlantic Tech @ Regency, FL         1,119        4,311         5,430         36           12/97          1-30 yrs.
   Clark Avenue, PA                      649        2,595         3,244         43            9/97          1-30 yrs.
   Dominguez Industrial, CA              697        2,798         3,495         71            4/97          1-30 yrs.
   Dunn Way Industrial, CA               427        1,740         2,167         43            4/97          1-30 yrs.
   Monroe Industrial, CA                 282        1,152         1,434         28            4/97          1-30 yrs.
   Upland Industrial, CA                 155          629           784         16            4/97          1-30 yrs.
   Fisher-Pierce, MA                     718        2,873         3,591         72            4/97          1-30 yrs.
   Woodlands Tech Center, MO             949        3,905         4,854        105            4/97          1-30 yrs.
   Lake Point Business Park, FL        1,344        5,434         6,778        137            4/97          1-30 yrs.
- -----------------------------------------------------------------------------------------------------------------------
         Office/Flex Total            46,496      163,606       210,102      3,274
- -----------------------------------------------------------------------------------------------------------------------
Industrial Properties:
   Case Equipment Corp.:
    Kansas City, KS (8)                  236        2,014         2,250        558            3/84            50 yrs.
    Memphis, TN (8)                      187        1,595         1,782        442            3/84            50 yrs.
   Park 100 - Building 46, IN (8)         --          211           211         94           10/86          5-25 yrs.
   Mercantile I, TX                      783        3,251         4,034        179           10/96          1-30 yrs.
   Quaker Industrial, TX                 103          452           555         23           10/96          1-30 yrs.
   Pinewood Industrial, TX               144          583           727         30           10/96          1-30 yrs.
   Fifth Street, AZ                      654        2,633         3,287         65            6/97          1-30 yrs.
   Airport Perimeter Bus. Park, GA       484        1,943         2,427         33            9/97          1-30 yrs.
   Springdale Commerce Ctr., CA        1,030        4,119         5,149         69            9/97          1-30 yrs.

                                                      (continued)
</TABLE>


                                       65
<PAGE>

<TABLE>
<CAPTION>

                                         GLENBOROUGH REALTY TRUST INCORPORATED
                                SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                   December 31, 1997
                                                    (in thousands)

           COLUMN A                COLUMN B               COLUMN C               COLUMN D         

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to          Subsequent to       
                                                       Company (1)            Acquisition (6)     
                                                               Buildings                          
                                                                  and                             
     Description                 Encumbrances      Land      Improvements     Improvements        
- --------------------------------------------------------------------------------------------------
Industrial Properties continued:
<S>                                   <C>         <C>           <C>               <C>    
   Atlantic Industrial, GA               --       $   967       $  3,866          $    22
   Coronado Industrial, CA               --           708          2,831               16
   Glenn Avenue Business Ctr., IL        --           563          2,250               12
   Wood Dale Business Center, IL         --           601          2,403               13
   Burnham Industrial Warehouse, FL      --           591          2,366               14
   Bonnie Lane Business Center, IL       --           735          2,938               16
   Jencraft Industrial, NJ               --         1,323          4,975               16
   Eatontown Industrial, NJ              --           763          1,963                7
   E. Anaheim, CA                        --         1,474          3,282               18
   Fairmont Commerce Center, AZ          --           732          2,928               14
   Benicia Industrial Park, CA (8)      (5)         1,037          4,787               66
   Navistar International:
    W. Chicago, IL (8)                  (5)         1,289         10,941           (4,618)
    Baltimore, MD (8)                   (5)           577          4,911           (2,100)
   Belshaw Industrial, CA               530           103            520               46
   Southworth-Milton, MA                (4)         1,913          7,652               43
   Skypark, CA                        7,428         3,899         17,802               --
   Sea Tac II, WA (2) (8)                --           712          1,474             (178)
- --------------------------------------------------------------------------------------------------
         Industrial Total                          21,842         96,409           (8,546)
- --------------------------------------------------------------------------------------------------
Retail Properties:
   Auburn North, WA                      --         1,099          4,397              162
   Piedmont Plaza, FL                    --         1,308          5,233               43
   River Run Shopping Ctr., FL           --         1,422          5,687               41
   Goshen Plaza, MD                      --           989          3,958               22
   Westbrook Commons, IL                 --         3,053         12,213               68
   Sonora Plaza, CA                   4,965         1,945          7,781               18
   Shannon Crossing, GA (8)             (5)         2,488          2,075              360
   Westwood Plaza, FL (8)               (5)         2,599          5,110              563
   Park Center, CA (2) (8)               --         1,748          3,296             (544)
- --------------------------------------------------------------------------------------------------
        Retail Total                               16,651         49,750              733
- --------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>

           COLUMN A                               COLUMN E                COLUMN F        COLUMN G          COLUMN H

                                            Gross Amount Carried
                                            at December 31, 1997
                                                 Buildings                                  (1)              Life
                                                    and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
Industrial Properties continued:
<S>                                 <C>          <C>         <C>          <C>                <C>           <C>      
   Atlantic Industrial, GA          $   971      $ 3,884     $   4,855    $    65            9/97          1-30 yrs.
   Coronado Industrial, CA              711        2,844         3,555         47            9/97          1-30 yrs.
   Glenn Avenue Business Ctr., IL       565        2,260         2,825         38            9/97          1-30 yrs.
   Wood Dale Business Center, IL        603        2,414         3,017         40            9/97          1-30 yrs.
   Burnham Industrial Warehouse, FL     594        2,377         2,971         40            9/97          1-30 yrs.
   Bonnie Lane Business Center, IL      738        2,951         3,689         49            9/97          1-30 yrs.
   Jencraft Industrial, NJ            1,326        4,988         6,314         83            9/97          1-30 yrs.
   Eatontown Industrial, NJ             765        1,968         2,733         33            9/97          1-30 yrs.
   E. Anaheim, CA                     1,480        3,294         4,774         27           10/97          1-30 yrs.
   Fairmont Commerce Center, AZ         735        2,939         3,674         24           10/97          1-30 yrs.
   Benicia Industrial Park, CA (8)      978        4,912         5,890      1,866            7/86          5-30 yrs.
   Navistar International:
    W. Chicago, IL (8)                  793        6,819         7,612      1,892            3/84            50 yrs.
    Baltimore, MD (8)                   356        3,032         3,388        839            3/84            50 yrs.
   Belshaw Industrial, CA               134          535           669         13            4/97          1-30 yrs.
   Southworth-Milton, MA              1,922        7,686         9,608        192            4/97          1-30 yrs.
   Skypark, CA                        3,899       17,802        21,701        443           12/97            30 yrs.
   Sea Tac II, WA (2) (8)               712        1,296         2,008        319            2/86          5-25 yrs.
- -----------------------------------------------------------------------------------------------------------------------
         Industrial Total            20,903       88,802       109,705      7,503
- -----------------------------------------------------------------------------------------------------------------------
Retail Properties:
   Auburn North, WA                   1,099        4,559         5,658        229           10/96          1-30 yrs.
   Piedmont Plaza, FL                 1,317        5,267         6,584        132            4/97          1-30 yrs.
   River Run Shopping Ctr., FL        1,428        5,722         7,150         95            9/97          1-30 yrs.
   Goshen Plaza, MD                     994        3,975         4,969         66            9/97          1-30 yrs.
   Westbrook Commons, IL              3,067       12,267        15,334        204            9/97          1-30 yrs.
   Sonora Plaza, CA                   1,947        7,797         9,744        390           11/96          1-30 yrs.
   Shannon Crossing, GA (8)           2,488        2,435         4,923      1,581           10/88          3-14 yrs.
   Westwood Plaza, FL (8)             2,599        5,673         8,272      2,523            1/88          3-23 yrs.
   Park Center, CA (2) (8)            1,748        2,752         4,500        625            9/86          5-25 yrs.
- -----------------------------------------------------------------------------------------------------------------------
        Retail Total                 16,687       50,447        67,134      5,845
- -----------------------------------------------------------------------------------------------------------------------

                                                      (continued)
</TABLE>

                                       66
<PAGE>

<TABLE>
<CAPTION>
                                         GLENBOROUGH REALTY TRUST INCORPORATED
                                SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                   December 31, 1997
                                                    (in thousands)


           COLUMN A                COLUMN B               COLUMN C               COLUMN D         

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to          Subsequent to       
                                                       Company (1)            Acquisition (6)     
                                                               Buildings                          
                                                                  and                             
     Description                 Encumbrances      Land      Improvements     Improvements        
- --------------------------------------------------------------------------------------------------
Multi-family Properties:
<S>                             <C>              <C>          <C>                <C>     
   Summer Breeze, CA (8)        $     2,578      $  1,857     $    2,138         $    217
   Sahara Gardens, NV                    --         1,871          7,500              215
   Sharonridge I & II, NC             1,756           518          2,071               24
   Wendover Glen, NC                  2,497           586          2,346               27
   The Oaks, NC                       2,341           662          2,649               31
   The Landing on Farmhurst, NC       3,131           826          3,306               39
   The Courtyard, NC                  1,595           431          1,723               20
   Sabal Point I, II & III, NC           --         3,650         14,602              169
   Willow Glen, NC                    2,412           809          3,236               37
   Arrowood Crossing I & II, NC       6,504         1,805          7,222               83
   The Chase (Commonwealth), NC       3,190           771          3,083               35
   The Chase (Monroe), NC                --         1,015          4,062               47
   Villas de Mission, NV              7,220         1,924          7,695               99
   Overlook, AZ                         (4)         2,259          9,036              104
- --------------------------------------------------------------------------------------------------
        Multi-family Total                         18,984         70,669            1,147
- --------------------------------------------------------------------------------------------------
Hotel Properties:
   Country Inn by Carlson:
     San Antonio, TX                     --           784          2,032               99
   Country Inn & Suites by Carlson:
     Scottsdale, AZ                   4,457            --         12,059               61
   Country Suites by Carlson:
     Arlington, TX (8)                  (5)         1,527          5,346            1,336
     Irving, TX (2) (8)                  --           972          3,850           (1,027)
     Ontario, CA (8)                    (5)         1,224          5,576              367
     Tucson, AZ (8)                     (5)         1,048          7,600            1,265
- --------------------------------------------------------------------------------------------------
        Hotel Total                                 5,555         36,463            2,101
- --------------------------------------------------------------------------------------------------
        Combined Total          $   228,299     $ 171,457     $  691,623         $  3,351
==================================================================================================
</TABLE>
<TABLE>
<CAPTION>

           COLUMN A                               COLUMN E                COLUMN F        COLUMN G          COLUMN H

                                            Gross Amount Carried
                                            at December 31, 1997
                                                 Buildings                                  (1)              Life
                                                    and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
Multi-family Properties:
<S>                               <C>          <C>          <C>           <C>                <C>           <C>      
   Summer Breeze, CA (8)          $   1,857    $   2,355    $    4,212    $     407          1/95          3-18 yrs.
   Sahara Gardens, NV                 1,872        7,714         9,586          385         10/96          1-30 yrs.
   Sharonridge I & II, NC               542        2,071         2,613           17         12/97          1-30 yrs.
   Wendover Glen, NC                    613        2,346         2,959           20         12/97          1-30 yrs.
   The Oaks, NC                         693        2,649         3,342           22         12/97          1-30 yrs.
   The Landing on Farmhurst, NC         865        3,306         4,171           28         12/97          1-30 yrs.
   The Courtyard, NC                    451        1,723         2,174           14         12/97          1-30 yrs.
   Sabal Point I, II & III, NC        3,819       14,602        18,421          122         12/97          1-30 yrs.
   Willow Glen, NC                      846        3,236         4,082           27         12/97          1-30 yrs.
   Arrowood Crossing I & II, NC       1,888        7,222         9,110           60         12/97          1-30 yrs.
   The Chase (Commonwealth), NC         806        3,083         3,889           26         12/97          1-30 yrs.
   The Chase (Monroe), NC             1,062        4,062         5,124           34         12/97          1-30 yrs.
   Villas de Mission, NV              1,924        7,794         9,718          390         10/96          1-30 yrs.
   Overlook, AZ                       2,274        9,125        11,399          228          4/97          1-30 yrs.
- ------------------------------------------------------------------------------------------------------------------------
        Multi-family Total           19,512       71,288        90,800        1,780
- ------------------------------------------------------------------------------------------------------------------------
Hotel Properties:
   Country Inn by Carlson:
     San Antonio, TX                    785        2,130         2,915          126          8/96          3-30 yrs.
   Country Inn & Suites by Carlson:
     Scottsdale, AZ                      --       12,120        12,120          594          2/97          3-30 yrs.
   Country Suites by Carlson:
     Arlington, TX (8)                1,610        6,599         8,209        3,751         12/86          7-25 yrs.
     Irving, TX (2) (8)                 954        2,841         3,795          798         10/86          5-25 yrs.
     Ontario, CA (8)                  1,145        6,022         7,167        3,260         11/86          5-30 yrs.
     Tucson, AZ (8)                   1,093        8,820         9,913        4,972         12/86          7-25 yrs.
- ------------------------------------------------------------------------------------------------------------------------
        Hotel Total                   5,587       38,532        44,119       13,501
- ------------------------------------------------------------------------------------------------------------------------
        Combined Total          $ $ 171,627    $ 694,804    $  866,431    $  41,213
========================================================================================================================

                                                      (continued)
</TABLE>

                                       67
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                December 31, 1997
                                 (in thousands)


(1) Initial  cost  and  date  acquired  by  GRT  Predecessor  Entities,   where
    applicable.
(2) The Company holds a participating  first mortgage  interest in the property.
    In accordance with GAAP, the Company is accounting for the property as 
    though it holds fee title.
(3) The aggregate cost for Federal income tax purposes is $711,995.
(4) Pledged as security for Wells Fargo Bank Secured Loan - $59,724.
(5) Pledged as security for loan with an investment bank -- $19,444.
(6) Bracketed amounts represent reductions to carrying value in prior years.
(7) Initial Cost  represents  escrow deposit  related to the  acquisition of the
    Windsor Portfolio which occurred in January 1998 (see Note 14).
(8) Initial  Cost  represents  original  book value  carried  forward  from the
    financial statements of the GRT Predecessor Entities.


                                       68
<PAGE>

<TABLE>
<CAPTION>

                                      GLENBOROUGH REALTY TRUST INCORPORATED

                                                December 31, 1997
                                                  (in thousands)


Reconciliation of gross amount at which real estate was carried for the years ended December 31:
 
 
                                                                   1997               1996               1995  
                                                                ----------         ----------         ----------
Investments in real estate:

<S>                                                            <C>                <C>                <C>       
  Balance at beginning of year                                 $  190,729         $  102,451         $   83,449
 
   Additions during year:
    Property acquisitions                                         687,523             89,653             17,151
    Improvements                                                    2,691              1,572              1,851

   Retirements/sales                                              (14,512)            (2,947)                --
                                                                ----------         ----------         ----------
  Balance at end of year                                       $  866,431         $  190,729         $  102,451
                                                                ==========         ==========         ==========

Accumulated Depreciation:

  Balance at beginning of year                                 $   28,784         $   24,877         $   19,455

   Additions during year:
    Depreciation                                                   14,496              4,305              2,254
    Acquisitions                                                      443                 --              3,168

   Retirements/sales                                               (2,510)              (398)                --
                                                                ----------         ----------         ----------
  Balance at end of year                                       $   41,213         $   28,784         $   24,877
                                                                ==========         ==========         ==========
</TABLE>

                                       69
<PAGE>

<TABLE>
<CAPTION>
                                         GLENBOROUGH REALTY TRUST INCORPORATED
                            SCHEDULE IV - MORTGAGE LOANS RECEIVABLE, SECURED BY REAL ESTATE

                                                   December 31, 1997
                                                    (in thousands)

           COLUMN A                 COLUMN B         COLUMN C                     COLUMN D                         COLUMN E


      Description of Loan            Current         Maturity                     Periodic
     and Securing Property        Interest Rate        Date                     Payment Terms                     Prior Liens

<S>                                   <C>            <C>                 <C>                                      <C>
     First Mortgage Loan              9%             6/1/01              Monthly interest and principal           None
       Industrial property,                                              payments, based on a thirty
       Los Angeles, CA                                                   year amortization


     First Mortgage Loan              11%           11/19/99             Monthly interest only payments           None
       Medical building                                                  commencing January 1, 1997
       Phoenix, AZ                                                       Principal due upon maturity

</TABLE>
<TABLE>
<CAPTION>

           COLUMN A                COLUMN F       COLUMN G           COLUMN H
                                                                  Principal Amount
                                                                  of Loans Subject
      Description of Loan            Face         Carrying         to Delinquent
     and Securing Property          Amount         Amount      Principal or Interest

<S>                              <C>             <C>                   <C>
     First Mortgage Loan         $   553         $   507               None
       Industrial property,
       Los Angeles, CA


     First Mortgage Loan           3,850           3,185 (1)           None
       Medical building
       Phoenix, AZ


Total                            $ 4,403         $ 3,692


<FN>
(1) The loan amount is $3,850,000, of which $2,694,000 was initially disbursed to the borrower and
    $906,000 was held by the Company as leasing and interest reserves. In 1997, $491,000 of the
    leasing and interest reserves were drawn by the borrower.
</FN>
</TABLE>

                                       70
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED
         SCHEDULE IV - MORTGAGE LOANS RECEIVABLE, SECURED BY REAL ESTATE

                                December 31, 1997
                                 (in thousands)


The following is a summary of changes in the carrying  amount of mortgage  loans
for the years ended December 31, 1997, 1996 and 1995 (in thousands):

                                      1997              1996              1995
                                   ---------         ---------         ---------
Balance at beginning of year      $   9,905         $   7,465         $  19,953
 
Additions during year:
   New mortgage loans                   491             2,694                7

Deductions during year:
   Loss provision                        --                --             (863)
   Collections of principal          (6,704)             (254)         (11,632)
                                   ---------         ---------         ---------
Balance at end of year            $   3,692         $   9,905         $  7,465
                                   =========         =========         =========

                                       71
<PAGE>

                           UNCONSOLIDATED SUBSIDIARY

Due  to  the  lessee-lessor  relationship  between  GHG  and  the  Company,  the
Securities and Exchange Commission requires disclosures  concerning GHG as if it
were a  registrant.  Accordingly,  the  financial  statements  of GHG have  been
included  in the Annual  Report on Form 10-K of the  Company  for the year ended
December  31,  1997,  and  such  financial   statements   follow  the  Company's
Consolidated Financial Statements in Item 14.

GLENBOROUGH HOTEL GROUP

Background

Glenborough  Hotel  Group  ("GHG")  was  organized  in the  state of  Nevada  on
September 23, 1991. As of December 31, 1997, GHG operates hotel properties owned
by the  Company  under five  separate  percentage  leases and  manages two hotel
properties  owned by  affiliates.  The  Company  owns  100% of the 50  shares of
non-voting  preferred  stock  of GHG  and  three  individuals,  including  Terri
Garnick,  an  executive  officer of the  Company,  each own 33 1/3% of the 1,000
shares of voting common stock of GHG.

In April 1997,  the management  contract of one of the previously  managed hotel
properties was terminated due to the sale of the property.
 
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.

Through  July  1997,  GHG also  owned  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 the  Company's
predecessor  partnerships and related  entities.  As anticipated,  in July 1997,
APAC was liquidated and GHG received a liquidating distribution of approximately
$2,136,000.  GHG has  recognized  a gain of  approximately  $1,381,000  over its
investment basis and costs of liquidation.  GHG had accounted 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
five  hotels  leased from the Company and fees  received  for (i)  managing  two
hotels owned by two partnerships  and (ii) managing the homeowners  associations
and rental pools for the resort condominium hotel properties as discussed above.

The  boards  of  directors  of GHG  declared  and paid the  following  quarterly
dividends for the year ending December 31, 1997:
<TABLE>
<CAPTION>

                                         1st Quarter    2nd Quarter     3rd Quarter     4th Quarter        Total
<S>                                      <C>            <C>              <C>             <C>            <C>       
Preferred dividends to the Company       $   7,500      $   7,500        $   7,500       $   7,500      $   30,000
Additional dividends to the Company         30,938         30,938           30,938          30,938         123,752
Total dividends to the Company              38,438         38,438           38,438          38,438         153,752
Dividends to others                         10,312         10,312           10,312          10,312          41,248
Total dividends                          $  48,750      $  48,750        $  48,750       $  48,750      $  195,000

<FN>
(1) Dividends  for the fourth  quarter of 1997 were declared and paid in January 1998.
</FN>
</TABLE>

Results of Operations

Hotel  revenue,  which  represents  the revenue earned on the five hotels leased
from the Company,  increased  $3,917,000,  or 52%, to  $11,380,000  for the year
ended December 31, 1997,  from  $7,463,000 for the year ended December 31, 1996.
This increase is primarily due to the acquisition of the San Antonio Hotel lease
in August 1996 and the  acquisition  of the  Scottsdale  Hotel lease in February
1997.

Fee revenue and salary  reimbursements of $2,060,000  represents the fees earned
for managing two hotels and two resort condominium hotels. The decrease from the
year ended  December 31, 1996, to the year ended December 31,

                                       72
<PAGE>

1997,  is primarily  due to the change in ownership of one of the managed  hotel
properties (see discussion  above) which resulted in GHG no longer managing this
hotel as of April 1997.

The gain on the  liquidation  of APAC resulted from the July 1997 receipt by GHG
of  a  liquidating  distribution  of  approximately  $2,136,000  which,  net  of
liquidation costs, resulted in a gain of $1,381,000 over its investment basis of
$755,000. GHG had accounted for its investment in APAC using the cost method due
to its  anticipated  liquidation.  The gain on  liquidation  was not  subject to
income taxes.

The primary expenses associated with the leased hotels are room expenses,  lease
payments,  sales and marketing,  property general and administrative,  and other
operating expenses,  including utilities,  maintenance and insurance. All leased
hotel  expenses  increased  from the year ended  December 31, 1996,  to the year
ended  December  31,  1997,  due to the  acquisition  of two hotels as discussed
above.

The only direct  expenses  incurred in connection with the management of the two
hotels and two resort  condominium  hotel  properties  are salaries and benefits
which  decreased  $340,000  from the year ended  December 31, 1996,  to the year
ended  December 31, 1997.  This  decrease is primarily due to the sale of one of
the managed hotel properties which resulted in GHG no longer managing this hotel
as of April 1997.

General and  administrative  costs represent the overhead costs  associated with
administering   the   business  of  GHG.   Such  costs   primarily   consist  of
administrative  salaries and benefits,  rent,  legal fees and  accounting  fees.
These  costs  increased  $109,000,  or 11%,  to  $1,104,000  for the year  ended
December  31, 1997,  from  $995,000  for the year ended  December 31, 1996.  The
increase is primarily due to higher salaries and benefits  related to the growth
of GHG.

                                       73
<PAGE>








                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




To the Stockholders of
GLENBOROUGH HOTEL GROUP:

We have audited the  accompanying  consolidated  balance  sheets of  GLENBOROUGH
HOTEL GROUP as of  December  31,  1997 and 1996,  and the  related  consolidated
statements  of  income,  stockholders'  equity and cash flows for the years then
ended.  These  consolidated  financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of GLENBOROUGH HOTEL
GROUP as of December 31, 1997 and 1996,  and the results of its  operations  and
its cash flows for the years then ended in conformity  with  generally  accepted
accounting principles.



ARTHUR ANDERSEN LLP



San Francisco, California
January 21, 1998


                                       74
<PAGE>


<TABLE>
<CAPTION>

                                            GLENBOROUGH HOTEL GROUP
                                          CONSOLIDATED BALANCE SHEETS
                                       As of December 31, 1997 and 1996
                                     (in thousands, except share amounts)


                                                                               1997                    1996
ASSETS
<S>                                                                        <C>                     <C>       
Cash and cash equivalents                                                  $    2,632              $      461
Accounts receivable                                                               472                     247
Investments in management contracts, net                                          354                     430
Rental property and equipment, net of
   accumulated depreciation of $129 and $111
   in 1997 and 1996, respectively                                                 154                     170
Investment in Atlantic Pacific Assurance Company, Limited (APAC)                   --                     755
Prepaid expenses                                                                  119                     156
Other assets                                                                        4                      36

     TOTAL ASSETS                                                          $    3,735              $    2,255

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
   Accrued lease expense                                                   $      557              $      285
   Mortgage loan                                                                   37                      61
   Other liabilities                                                              405                     407

     Total liabilities                                                            999                     753


Stockholders' Equity:
   Common stock (1,000 shares authorized,
     issued and outstanding)                                                       20                      20
   Non-voting preferred stock (50 shares
     authorized, issued and outstanding)                                           --                      --
   Additional paid-in capital                                                   1,568                   1,568
   Retained earnings                                                            1,148                     (86)

     Total stockholders' equity                                                 2,736                   1,502

     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                            $    3,735              $    2,255


                         See accompanying notes to consolidated financial statements
</TABLE>

                                       75
<PAGE>

<TABLE>
<CAPTION>
                                            GLENBOROUGH HOTEL GROUP
                                       CONSOLIDATED STATEMENTS OF INCOME
                                For the years ended December 31, 1997 and 1996
                                                (in thousands)


                                                                                 1997                   1996  
REVENUE
<S>                                                                         <C>                    <C>        
     Hotel revenue                                                          $     11,380           $     7,463
     Fees and reimbursements                                                       2,060                 2,417
     Gain on liquidation of APAC, net                                              1,381                    --
     Other revenue                                                                    36                    72
 
             Total revenue                                                        14,857                 9,952
 
EXPENSES
     Leased Hotel Properties:
        Room expenses                                                              2,841                 2,000
        Lease payments to affiliates                                               4,002                 2,507
        Sales and marketing                                                        1,213                   770
        Property general and administrative                                          991                   855
        Other operating expenses                                                   1,870                 1,036

     Managed Hotel Properties:
        Salaries and benefits                                                      1,300                 1,640

     Other Expenses:
        General and administrative                                                 1,104                   995
        Depreciation and amortization                                                 98                    99
        Interest expense                                                               4                     6

             Total expenses                                                       13,423                 9,908

Income from operations before provision
     for income taxes                                                              1,434                    44

Provision for income taxes                                                           (34)                  (17)

Net income                                                                  $      1,400           $        27



                         See accompanying notes to consolidated financial statements

</TABLE>


                                       76
<PAGE>

<TABLE>
<CAPTION>
                                                  GLENBOROUGH HOTEL GROUP
                                      CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                      For the years ended December 31, 1997 and 1996
                                               (in thousands, except shares)



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

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

Dividends                                --           --          --          --            --          (113)        (113)

Net income                               --           --          --          --            --            27           27

BALANCE at
 December 31, 1996                       50           --       1,000          20         1,568           (86)       1,502

Dividends                                --           --          --          --            --          (166)        (166)

Net income                               --           --          --          --            --         1,400        1,400
 
BALANCE at
December 31, 1997                        50     $     --       1,000     $    20     $   1,568     $   1,148    $   2,736


                               See accompanying notes to consolidated financial statements
</TABLE>


                                       77
<PAGE>

<TABLE>
<CAPTION>
                                            GLENBOROUGH HOTEL GROUP
                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                For the years ended December 31, 1997 and 1996
                                                (in thousands)


                                                                                  1997                1996
Cash flows from operating activities:
<S>                                                                         <C>                  <C>         
   Net income                                                               $      1,400         $         27
   Adjustments to reconcile net income to net cash
      provided by operating activities:
         Depreciation and amortization                                                98                   99
         Gain on liquidation of APAC, net                                         (1,381)                  --
         Changes in certain assets and liabilities                                   110                  246
 
         Net cash provided by operating activities                                   227                  372
 
Cash flows from investing activities:
   Additions to equipment                                                             (2)                  (7)
   Proceeds from liquidation of investment in APAC                                 2,136                   --

         Net cash provided by (used for) investing activities                      2,134                   (7)

Cash flows from financing activities:
   Dividends                                                                        (166)                (113)
   Capital contributions                                                              --                  200
   Repayment of borrowings                                                           (24)                 (24)

         Net cash provided by (used for) financing activities                       (190)                  63

   Net increase in cash and cash equivalents                                       2,171                  428

   Cash and cash equivalents at beginning of period                                  461                   33

   Cash and cash equivalents at end of period                               $      2,632         $        461

Supplemental disclosure of cash flow information:

         Cash paid for interest                                             $          4         $          6


                         See accompanying notes to consolidated financial statements
</TABLE>


                                       78
<PAGE>

                             GLENBOROUGH HOTEL GROUP
                   Notes to Consolidated Financial Statements

                           December 31, 1997 and 1996

Note 1.       ORGANIZATION
 
Glenborough  Hotel  Group  ("GHG")  was  organized  in the  State of  Nevada  on
September 23, 1991. As of December 31, 1997, GHG operates hotel properties owned
by Glenborough Realty Trust Incorporated  ("GLB") under five separate percentage
leases and manages two hotel  properties  owned by affiliates.  GLB owns 100% of
the 50  shares  of  non-voting  preferred  stock of GHG and  three  individuals,
including  Terri Garnick,  an executive  officer of GLB, 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  RGI's operations with
its own.

Through  July  1997,  GHG also  owned  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 GLB's  predecessor
partnerships  and  related  entities.  As  anticipated,  in July 1997,  APAC was
liquidated  and  GHG  received  a  liquidating   distribution  of  approximately
$2,136,000.  GHG has recognized a gain of $1,381,000  over its investment  basis
and costs of liquidation. GHG had accounted for its investment in APAC using the
cost method due to its anticipated liquidation.

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 December 31, 1997 and 1996,
and the consolidated results of operations and cash flows of GHG and RGI for the
years  ended  December  31,  1997  and  1996.  All  intercompany   transactions,
receivables and payables have been eliminated in the consolidation.

Use 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.

Rental  Property - 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 the term of the
contracts.

Cash Equivalents - GHG 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.

Income  Taxes -  Provision  for income  taxes is based on  financial  accounting
income.  Certain  items are reported in different  periods for tax and financial
reporting  purposes.  Timing differences arising from such items are recorded as
deferred tax assets,  net of related  valuation  reserves,  or  liabilities,  as
appropriate.

Note 3.       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.


                                       79
<PAGE>

                             GLENBOROUGH HOTEL GROUP
                   Notes to Consolidated Financial Statements

                           December 31, 1997 and 1996

Note 4.       RENTAL PROPERTY

Rental property and equipment  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  $23,000  and  $19,000 of cash flow after  deductions  for capital
reserves for the years ended December 31, 1997 and 1996, respectively.

Note 5.       MORTGAGE LOAN
 
Mortgage  loan of $37,000 at December 31, 1997,  represents  the debt secured by
the six  condominium  hotel units owned by RGI. Such debt bears  interest at 7%,
payable in monthly  installments of principal and interest totaling $2,304,  and
matures June 30, 1999.

Note 6.       THE PERCENTAGE LEASES
 
GHG is leasing the five hotels owned by GLB for a term of five years pursuant to
individual  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 room revenues (the  "Percentage  Rent").  Each hotel is separately
leased to GHG (the "lessee").  The lessee's  ability to make rent payments will,
to a large  degree,  depend  on its  ability  to  generate  cash  flow  from the
operations  of  the  hotels.  Each  Percentage  Lease  contains  the  provisions
described below.

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

During the term of each  Percentage  Lease,  the lessee is obligated to pay Base
Rent plus Percentage Rent if defined levels of revenue are earned.  Base Rent is
required  to be paid  monthly  in  advance.  Percentage  Rent is  calculated  by
multiplying fixed percentages by room revenues for each of the five 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 Consumer Price Index. Percentage Rent is due quarterly.

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

<TABLE>
<CAPTION>
                                            Hotel Lease Rent Provisions

                                            Percentage Rent
                                           incurred for the
                       Initial Annual         year ended                         Annual Percentage
Hotel                     Base Rent        December 31, 1997                       Rent Formulas                   
 
<S>                     <C>                 <C>                <C>
Ontario, CA             $   240,000         $   324,000        24% of the first  $1,668,000  of room revenue plus
                                                               40% of room revenue above  $1,668,000  and 5% of
                                                               other revenue


                                                     continued
</TABLE>

                                       80
<PAGE>

<TABLE>
<CAPTION>

                                              GLENBOROUGH HOTEL GROUP
                                    Notes to Consolidated Financial Statements

                                            December 31, 1997 and 1996




                                      Hotel Lease Rent Provisions - continued
 
                                            Percentage Rent
                                           incurred for the
                           Annual             year ended                         Annual Percentage
Hotel                     Base Rent        December 31, 1997                       Rent Formulas

<S>                     <C>                 <C>                <C>
Arlington, TX           $   360,000         $   333,000        27% of the first  $1,694,000  of room revenue plus 
                                                               42% of room revenue above  $1,694,000  and 5%
                                                               of other revenue

Tucson, AZ              $   600,000         $   682,000        40% of the first  $1,429,000  of room revenue plus 
                                                               46% of room revenue above  $1,429,000  and 5%
                                                               of other revenue

San Antonio, TX         $   312,000         $     3,000        33% of the first  $1,240,000  of room revenue plus 
                                                               40% of room revenue above  $1,240,000  and 5%
                                                               of other revenue

Scottsdale, AZ          $   720,000(1)      $   548,000        41% of the first $2,600,000 of room revenue plus
                                                               60% of room revenue above $2,600,000 and 5%
                                                               of other revenue
<FN>

(1)  Hotel was acquired in February 1997, therefore, rent incurred for the year ended December 31, 1997 was less
     than a full year's rent.
</FN>
</TABLE>
 
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 GLB, the Percentage Leases
require the lessees to pay rent,  insurance,  salaries,  utilities and all other
operating costs incurred in the operation of the Hotels.

Note 7.       DECLARATION OF DIVIDENDS
 
The board of  directors of GHG declared  and paid the  following  dividends  for
1997:
<TABLE>
<CAPTION>

                                             Preferred Stock       Common Stock           Total  

<S>    <C>                                  <C>                  <C>                 <C>         
April, 1997                                 $       38,438       $     10,312        $     48,750

July, 1997                                          38,438             10,312              48,750

October, 1997                                       38,438             10,312              48,750

January, 1998                                       38,438             10,312              48,750

Total paid from 1997 earnings               $      153,752       $     41,248        $    195,000

</TABLE>

                                       81
<PAGE>

                                   SIGNATURES


Pursuant to the  requirements of Section l3 or l5(d) of the Securities  Exchange
Act of l934,  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: September 9, 1998                  /s/ Robert Batinovich
                                               Robert Batinovich
                                               Chairman of the Board
                                               and Chief Executive Officer
 




      Date: September 9, 1998                  /s/ Andrew Batinovich
                                               Andrew Batinovich
                                               Director, President and
                                               Chief Operating Officer
 
 



      Date: September 9, 1998                  /s/ Stephen Saul
                                               Stephen Saul
                                               Chief Financial Officer
                                               (Principal Financial Officer)
 


 

      Date: September 9, 1998                  /s/ Terri Garnick
                                               Terri Garnick
                                               Senior Vice President,
                                               Chief Accounting Officer,
                                               Treasurer
                                               (Principal Accounting Officer)
 
 



      Date: September 9, 1998                  /s/ Laura Wallace
                                               Laura Wallace
                                               Director


                                       82
<PAGE>

                                  EXHIBIT INDEX


Exhibit
Number                               Exhibit Title                         

3.01      Articles of Amendment and Restatement of Articles of  Incorporation of
          the Company are  incorporated  herein by reference to the  identically
          numbered exhibit to the Company's  Registration  Statement on Form S-4
          (Registration No. 33-83506), which became effective October 26, 1995.

3.02**    Bylaws of the Company.

3.03**    The Company's  Form of Articles  Supplementary  relating to the 7 3/4%
          Series A Convertible Preferred Stock.

3.04      Second  Amended  and  Restated  Agreement  of Limited  Partnership  of
          Glenborough  Properties,  L.P. is incorporated  herein by reference to
          Exhibit  3.1 to the  Company's  Current  Report  on Form 8-K which was
          filed on November 1, 1996.

4.02      Form of Common Stock Certificate of the Company is incorporated herein
          by  reference to the  identically  numbered  exhibit to the  Company's
          Registration Statement on Form S-4 (Registration No. 33-83506),  which
          became effective October 26, 1995.

4.03      Form of 7 3/4% Series A Convertible Preferred Stock Certificate of the
          Company is  incorporated  herein by  reference  to Exhibit  4.1 to the
          Company's  Registration  Statement  on Form  8-A  which  was  filed on
          January 22, 1998.

10.02     Form of Indemnification  Agreement for existing Officers and Directors
          of the Company is incorporated  herein by reference to the identically
          numbered exhibit to the Company's  Registration  Statement on Form S-4
          (Registration No. 33-83506), which became effective October 26, 1995.

10.03*    Stock Incentive Plan of the Company  (amended and restated as of March
          20,  1997) is  incorporated  herein by reference to Exhibit 4.0 to the
          Company's Quarterly Report on Form 10-Q for the quarter ended June 30,
          1997.

10.06     Lease Agreements between Glenborough Properties,  L.P. and Glenborough
          Hotel  Group for Country  Suites-Tucson,  Country  Suites-Ontario  and
          Country  Suites-Arlington  are incorporated herein by reference to the
          identically  numbered  exhibit to the Company's  Annual Report on Form
          10-K for the year ended December 31, 1995.

10.24     Form of Indemnification  Agreement for Existing Officers and Directors
          of Glenborough Hotel Group is incorporated  herein by reference to the
          identically numbered exhibit to the Company's  Registration  Statement
          on Form  S-4  (Registration  No.  33-83506),  which  became  effective
          October 26, 1995.

10.25     Form of Indemnification  Agreement for Existing Officers and Directors
          of Glenborough Realty Corporation is incorporated  herein by reference
          to the  identically  numbered  exhibit to the  Company's  Registration
          Statement  on Form  S-4  (Registration  No.  33-83506),  which  became
          effective October 26, 1995.

10.27     Registration   Agreement   between  the  Company  and  GPA,   Ltd.  is
          incorporated  herein by reference to the identically  numbered exhibit
          to the  Company's  Annual  Report  on Form  10-K  for the  year  ended
          December 31, 1995.

10.29     Subscription Agreement between Glenborough  Properties,  L.P. and GPA,
          Ltd. is incorporated  herein by reference to the identically  numbered
          exhibit to the Company's Annual Report on Form 10-K for the year ended
          December 31, 1995.

10.31     Indemnification  Agreement for Glenborough  Realty Corporation and the
          Company,  with Robert Batinovich as indemnitor is incorporated  herein
          by  reference to the  identically  numbered  exhibit to the  Company's
          Annual Report on Form 10-K for the year ended December 31, 1995.

10.33     Agreement for contribution of Partnership Interests for the University
          Club Tower  Property is  incorporated  herein by  reference to Exhibit
          10.39  to  the   Company's   Registration   Statement   on  Form  S-11
          (Registration No. 333-09411), which was filed on August 1, 1996.

                                       83
<PAGE>

                            EXHIBIT INDEX - continued


Exhibit
Number                              Exhibit Title                              

10.34     Credit  agreement  with Wells Fargo Bank N.A.  related to  $50,000,000
          secured  revolving line of credit is incorporated  herein by reference
          to Exhibit 10.31 to the Company's  Registration Statement on Form S-11
          (Registration No. 333-09411), which was filed on August 1, 1996.

10.35     Credit  agreement with Wells Fargo Bank N.A. related to the $6,120,000
          2-year  secured  term  loan is  incorporated  herein by  reference  to
          Exhibit  10.30 to the  Company's  Registration  Statement on Form S-11
          (Registration No. 333-09411), which was filed on August 1, 1996.

10.36     Purchase  Agreement related to the acquisition of Carlsberg Plaza, one
          of the  Carlsberg  Properties is  incorporated  herein by reference to
          Exhibit  10.1 to the  Company's  Current  Report on Form 8-K which was
          filed on November 1, 1996.

10.37     Purchase Agreement related to the acquisition of Dallidet Professional
          Center,  one of the  Carlsberg  Properties is  incorporated  herein by
          reference to Exhibit 10.2 to the Company's  Current Report on Form 8-K
          which was filed on November 1, 1996.

10.38     Purchase  Agreement  related to the  acquisition  of Hillcrest  Office
          Building,  one of the Carlsberg Properties,  is incorporated herein by
          reference to Exhibit 10.3 to the Company's  Current Report on Form 8-K
          which was filed on November 1, 1996.

10.39     Purchase  Agreement  related to the  acquisition of Tradewinds  Office
          Building,  one of the Carlsberg  Properties is incorporated  herein by
          reference to Exhibit 10.4 to the Company's  Current Report on Form 8-K
          which was filed on November 1, 1996.

10.40     Purchase  Agreement related to the acquisition of Sonora Plaza, one of
          the  Carlsberg  Properties  is  incorporated  herein by  reference  to
          Exhibit  10.5 to the  Company's  Current  Report on Form 8-K which was
          filed on November 1, 1996.

10.41     Loan  Agreement  between  Glenborough  Properties,  L.P. and Carlsberg
          Properties, Ltd. for the $3,600,000 Grunow mortgage loan receivable is
          incorporated  herein by  reference  to Exhibit  10.6 to the  Company's
          Current Report on Form 8-K which was filed on November 1, 1996.

10.42     Option Agreement between  Glenborough  Properties,  L.P. and Carlsberg
          Properties,  Ltd.  for the Grunow  Medical  Building  is  incorporated
          herein by reference to Exhibit 10.7 to the Company's Current Report on
          Form 8-K which was filed on November 1, 1996.

10.43     Contribution   agreement   related  to  the  acquisition  of  the  TRP
          Properties  is  incorporated  herein by reference to Exhibit 99 to the
          Company's Current Report on Form 8-K filed on December 30, 1996.

10.44     Agreement  for  Contribution  of  Partnership   Interests  related  to
          acquisition  of the Bond  Street  Property is  incorporated  herein by
          reference to Exhibit 10.01 to the Company's  Quarterly  Report on Form
          10Q/A for the quarter ended September 30, 1996.

10.45     Second  Amendment to First  Amended and Restated  Agreement of Limited
          Partnership of Glenborough Properties,  L.P. is incorporated herein by
          reference to Exhibit 10.02 to the Company's  Quarterly  Report on Form
          10Q/A for the quarter ended September 30, 1996.

10.46     Second  Amendment to Agreement of Limited  Partnership  of GPA Bond, a
          Calif.  Limited  Partnership  is  incorporated  herein by reference to
          Exhibit 10.03 to the Company's  Quarterly Report on Form 10Q/A for the
          quarter ended September 30, 1996.

10.47     Lease Agreement between Glenborough  Properties,  L.P. and Glenborough
          Hotel Group for Country Suites - San Antonio is incorporated herein by
          reference to Exhibit 10.04 to the Company's  Quarterly  Report on Form
          10Q/A for the quarter ended September 30, 1996.

10.48     Purchase  agreement related to the acquisition of the Scottsdale Hotel
          is  incorporated  herein  by  reference  to the  identically  numbered
          exhibit to the Company's Annual Report on Form 10-K for the year ended
          December 31, 1996.

                                       84
<PAGE>

                            EXHIBIT INDEX - continued


Exhibit
Number                                 Exhibit Title                           

10.49     First  Amendment  to the  Agreement of Purchase of Sale related to the
          purchase of the Scottsdale  Hotel is incorporated  herein by reference
          to the identically  numbered exhibit to the Company's Annual Report on
          Form 10-K for the year ended December 31, 1996.

10.50     Lease Agreement related to the Scottsdale Hotel is incorporated herein
          by reference to Exhibit 10.1 to the Company's Quarterly Report on Form
          10-Q for the quarter ended March 31, 1997.

10.51     Purchase and Sale Agreement related to the T. Rowe Price Realty Income
          Fund II  acquisition  is  incorporated  herein by reference to Exhibit
          10.1 to the  Company's  Quarterly  Report on Form 10-Q for the quarter
          ended June 30, 1997.

10.52     Purchase Agreement related to the Centerstone  Property acquisition is
          incorporated  herein by  reference  to Exhibit  10.2 to the  Company's
          Quarterly Report on Form 10-Q for the quarter ended June 30, 1997.

10.53     Contribution Agreement related to the Centerstone Property acquisition
          is  incorporated  herein by reference to Exhibit 10.3 to the Company's
          Quarterly Report on Form 10-Q for the quarter ended June 30, 1997.

10.54     Purchase  Agreement  related to the CIGNA  acquisition is incorporated
          herein by reference to Exhibit 10.4 to the Company's  Quarterly Report
          on Form 10-Q for the quarter ended June 30, 1997.

10.55     Unsecured Loan Agreement with Wells Fargo Bank,  N.A. is  incorporated
          herein by reference to Exhibit 10.5 to the Company's  Quarterly Report
          on Form 10-Q for the quarter ended June 30, 1997.

10.56**   Credit  Agreement with Wells Fargo Bank, N.A.  related to $250,000,000
          unsecured revolving line of credit.

11.1      Statement re:  Computation of Per Share Earnings is shown in Note 9 of
          the Consolidated Financial Statements of the Company in Item 14.

12.1      Computation of Ratio of Earnings to Fixed Charges.

21.1**    Significant Subsidiaries of the Registrant

23.1      Consent of Arthur Andersen LLP, independent public accountants.

27.1      Financial Data Schedule

*         Indicates management contract or compensatory plan or arrangement.

**        Previously filed as part of the Company's Form 10-K for the year
          ended December 31, 1997.

                                       85
<PAGE>

<TABLE>
<CAPTION>

Exhibit 12.1

GLENBOROUGH REALTY TRUST INCORPORATED
Computation of Ratios
For the five years ended December 31, 1997
and the three months ended March 31, 1998

                                                   GRT Predecessor Entities, Combined                    The Company
                                                ----------------------------------------  -----------------------------------------
                                                                                                                          Three
                                                                                                                          Months
                                                                                                                          Ended
                                                                 Twelve Months Ended December 31,                        March 31,
                                                --------------------------------------------------------------------   ------------
                                                   1993          1994          1995          1996           1997          1998
                                                -----------   ------------  ------------  ------------   -----------   ------------
EARNINGS, AS DEFINED

<S>                                                <C>           <C>              <C>        <C>            <C>            <C>   
Net Income (Loss) before Preferred Dividends       4,418         1,580            524        (1,609)        19,368         12,213
Extraordinary items                               (2,274)           --             --           186            843             --
Federal & State income taxes                          24           176            357            --             --             --
Minority Interest                                      5            43             --           292          1,119            678
Fixed Charges                                      1,301         1,140          2,129         3,913          9,668          9,145
                                                -----------   ------------  ------------  ------------   -----------   ------------

                                                   3,474         2,939          3,010         2,782         30,998         22,036
                                                -----------   ------------  ------------  ------------   -----------   ------------

FIXED CHARGES AND PREFERRED 
   DIVIDENDS, AS DEFINED

Interest Expense                                   1,301         1,140          2,129         3,913          9,668          9,145
Preferred Dividends                                   --            --             --            --             --          3,910
                                                -----------   ------------  ------------  ------------   -----------   ------------
                                                   1,301         1,140          2,129         3,913          9,668         13,055

RATIO OF EARNINGS TO FIXED CHARGES                  2.67          2.58           1.41          0.71  (1)      3.21           2.41
                                                -----------   ------------  ------------  ------------   -----------   ------------

RATIO OF EARNINGS TO FIXED CHARGES AND 
   PREFERRED DIVIDENDS                              2.67          2.58           1.41          0.71  (1)      3.21           1.69
                                                -----------   ------------  ------------  ------------   -----------   ------------

(1) For the twelve months ended December 31, 1996, earnings were insufficient to cover fixed charges and fixed charges plus
    preferred dividends by $1,131.

</TABLE>


                                      86
<PAGE>

Exhibit 23.1
                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation of our
report dated  January 21, 1998 (except with respect to the matters  discussed in
Note 14, as to which the date is March 20, 1998) on the financial  statements of
Glenborough  Realty Trust  Incorporated and our report dated January 21, 1998 on
the  financial  statements  of  Glenborough  Hotel  Group  included in this Form
10-K/A,  into the Company's  previously filed Registration  Statements File Nos.
333-40959, 333-27677 and 333-08806.


                                          /s/ ARTHUR ANDERSEN LLP
                                          -------------------------
                                          ARTHUR ANDERSEN LLP

San Francisco, California
September 9, 1998


                                      87
<PAGE>


<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000929454
<NAME>                        GLENBOROUGH REALTY TRUST INCORPORATED
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   DEC-31-1997
<EXCHANGE-RATE>                                1.000
<CASH>                                         5,070
<SECURITIES>                                   0
<RECEIVABLES>                                  6,334
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               9,750
<PP&E>                                         866,431
<DEPRECIATION>                                 41,213
<TOTAL-ASSETS>                                 865,774
<CURRENT-LIABILITIES>                          5,583
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       31
<OTHER-SE>                                     580,092
<TOTAL-LIABILITY-AND-EQUITY>                   865,774
<SALES>                                        0
<TOTAL-REVENUES>                               68,148
<CGS>                                          0
<TOTAL-COSTS>                                  37,150
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             9,668
<INCOME-PRETAX>                                21,330
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            21,330
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                (843)
<CHANGES>                                      0
<NET-INCOME>                                   19,368
<EPS-PRIMARY>                                  1.08
<EPS-DILUTED>                                  1.05
        


</TABLE>


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