GLENBOROUGH REALTY TRUST INC
10-K, 1999-03-18
REAL ESTATE
Previous: CONTROL DEVICES INC, SC 14D9/A, 1999-03-18
Next: SEPARATE ACCOUNT FIVE OF ITT HARTFORD LIFE & ANNUITY INS CO, 24F-2NT, 1999-03-18




 
 
                                                         
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

(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, 1998
                                       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,             New York Stock Exchange
               $.001 par value

        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 10, 1999,  the aggregate  market value of the voting stock held
by nonaffiliates of the registrant was $532,582,829.  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 10, 1999,  31,739,539  shares of Common Stock ($.001 par value)
and 11,500,000  shares of 7-1/4% Series A Convertible  Preferred Stock $.001 par
value) were outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE:
 
     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 7, 1999.

EXHIBITS:The index of exhibits is contained in Part IV herein on page number 77.


                                     Page 1
<PAGE>


                                TABLE OF CONTENTS



                                                                   Page No.
                         PART I

Item  1       Business                                                3
Item  2       Properties                                              6
Item  3       Legal Proceedings                                      13
Item  4       Submission of Matters to a Vote of Security 
              Holders                                                15

                         PART II

Item  5       Market for Registrant's Common Stock and 
              Related Stockholder Matters                            15
Item  6       Selected Financial Data                                16
Item  7       Management's Discussion and Analysis of 
              Financial Condition and Results of Operations          20
Item  8       Financial Statements and Supplementary Data            36
Item  9       Changes in and Disagreements with Accountants 
              on Accounting and Financial Disclosure                 36

                         PART III

Item 10       Directors and Executive Officers of the 
              Registrant                                             37
Item 11       Executive Compensation                                 37
Item 12       Security Ownership of Certain Beneficial 
              Owners and Management                                  37
Item 13       Certain Relationships and Related Transactions         37
 
                         PART IV

Item 14       Exhibits, Financial Statements, Schedules and 
              Reports on Form 8-K                                    38

                                     Page 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,   acquisition,   expansion  and
development of various types of income-producing  properties. As of December 31,
1998,  the Company  owned and  operated  186  income-producing  properties  (the
"Properties," and each a "Property").  The Properties are comprised of 54 office
Properties,  49  office/flex  Properties,  30 industrial  Properties,  13 retail
Properties,  37 multi-family  Properties and 3 hotel  Properties,  located in 24
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 $.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 87.25% limited  partner
interest at December 31, 1998. The Company  operates the assets  acquired in the
Consolidation and in subsequent  acquisitions (see further discussion below) and
intends to continue to invest in income-producing  property directly and through
joint  ventures.  In addition,  the  Associated  Companies  may acquire  general
partner  interests in other real estate  limited  partnerships.  The Company has
elected  to  qualify  as a REIT  under the  Internal  Revenue  Code of 1986,  as
amended.  The common and preferred  stock of the Company (the "Common Stock" and
the "Preferred  Stock",  respectively) are listed on the New York Stock Exchange
("NYSE") under the trading symbols "GLB" and "GLB Pr A", respectively.

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

     Acquired 20  properties in 1996, 90 properties in 1997 and 69 properties in
     1998. In addition,  the Company has acquired two  properties  subsequent to
     December 31, 1998. The total acquired Properties consist of an aggregate of
     approximately  15.7 million  rentable  square feet of office,  office/flex,
     industrial and retail space,  9,638 multi-family units and 227 hotel suites
     and had  aggregate  acquisition  costs,  including  capitalized  costs,  of
     approximately $1.8 billion.

     From January 1, 1996 to the date of this filing,  sold 35 properties  which
     were  comprised  of one office  property,  seven  properties,  to  redeploy
     capital into  properties  the Company  believes have  characteristics  more
     suited to its overall growth strategy and operating goals.

     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 $287.5 million.

     Issued $150 million of unsecured  7.625% Series A Senior Notes which mature
     on March 15, 2005.


                                     Page 3
<PAGE>

     Entered into 4 development alliances to which the Company has made advances
     of  approximately  $33 million and a loan of $35 million as of December 31,
     1998.

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,   serves  as  general   partner  of  various  real  estate  limited
partnerships  (the  "Managed  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  Company  owns 100% of the  38,000  shares  (representing  95% of total out-
standing  shares)  of  non-voting  preferred  stock  of  GC.  Four  individuals,
including  Sandra L.  Boyle  and  Frank E.  Austin,  executive  officers  of the
Company,  own 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 $1.58 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 equal to $159.24 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 $159.24 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.  Glenborough  Hotel Group ("GHG"),  through June 1998,
leased  the six  Country  Suites by  Carlson  hotels  owned by the  Company  and
operated them for its own account. In June 1998, two of the hotels were sold and
the other four hotels  were leased to other  operators.  GHG also  operated  one
other  Country  Suites by Carlson  hotel  through June 30, 1998,  and two resort
condominium hotels through April 30, 1998, under separate  contracts.  In August
1998, GHG acquired an interest in a real estate joint venture.

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


                                     Page 4
<PAGE>

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.

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.

Employees

As  of  December  31,  1998,  the  Company  and  the  Associated  Companies  had
approximately 535 full-time employees.

Competition

For Tenants
The Company's  Properties compete for tenants 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's properties are located.

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,  over-building and
other  external  factors  could  adversely  affect the ability of the Company to
attract and retain tenants.

For Acquisitions of Real Estate
The Company 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.  In  competing  for such
acquisitions,  the Company has not given value  guarantees  in  connection  with
Operating Partnership units or stock issued in such acquisitions.

For Capital
The  Company  competes  with other REITs and  investors  and owners for debt and
equity  financing.  The Company's  ability to attract debt and equity capital at
favorable  rates  is  impacted  in part by its  positioning  in the  marketplace
relative to similar  investments.  Factors  impacting this include,  among other
things, the perceived quality of the Company's portfolio and the risk adjustment
sources of capital  give to the returns they expect from their  investments.  In
competing  for  capital,  the Company has not  entered  into any forward  equity
commitments or other  arrangements which would subject the Company to risks tied
to changes in the market value of its equity securities.

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.  Available  cash is kept to a  minimum  by  using
available  funds to reduce the  outstanding  balance on the Company's  unsecured
line of credit and drawing on it when necessary.

Other Factors

The Company's ability to achieve  operational and capital targets is impacted by
economic  conditions in the markets in which its  Properties  are located and by
broader factors such as prevailing  interest rates and the general  availability
of  capital  at  favorable  rates,  both  debt  and  equity,   for  real  estate
investments.  Local  economic  downturns may adversely  effect the occupancy and
rental rates of the Company's Properties. A lack of available capital may hinder
the Company's  acquisition and development  program or cause it to look to other
types  of  transactions,   such  as  asset  redeployments,  to  generate  needed
liquidity.


                                     Page 5
<PAGE>

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.

Item 2.  Properties

The Location and Type of the Company's Properties

The Company's  186  Properties  are  diversified  by type (office,  office/flex,
industrial,  retail,  multi-family and hotel) and are located in four geographic
regions and 24 states within the United States comprising 35 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, 1998.
<TABLE>
<CAPTION>

                       Office       Office/Flex     Industrial       Retail      Multi-Family
                       Square          Square         Square         Square         Units       Hotel Rooms       No. of
Region                 Footage        Footage         Footage       Footage                                     Properties
- ------------------   ------------   -------------   ------------  -------------  -------------  -------------  -------------
<S>                  <C>            <C>             <C>           <C>            <C>            <C>            <C>

West                     885,857      2,051,831       1,427,744      394,222           958           283            58
Midwest                1,877,099        872,596       1,067,884      377,157           670             -            36
East                   2,759,270        845,510         945,220       45,546         1,385             -            46
South                  1,478,883        790,582         657,232      422,240         6,340           132            46
                     ------------   -------------   ------------  -------------  -------------  -------------  -------------

Total                  7,001,109      4,560,519       4,098,080    1,239,165         9,353           415           186
                     ============   =============   ============  =============  =============  =============  =============

No. of Properties             54             49              30           13            37             3

Average Occupancy             92%            90%             98%          94%           93%           57%
</TABLE>
 
For the years ended December 31, 1998, 1997 and 1996, no tenant  contributed 10%
or more of the total rental revenue of the Company.  The largest tenant's annual
rent was approximately 1.9% of total rental revenues for the year ended December
31, 1998. A complete  listing of Properties owned by the Company at December 31,
1998 is included as part of Schedule III in Item 14.

Office Properties

The Company owns 54 office  Properties  with total  rentable  square  footage of
7,001,109.  The  office  Properties  range in size from  14,255  square  feet to
570,151  square feet,  and have lease 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.  Certain of the leases
provide for rent  increases  that are either fixed or based on a consumer  price
index  ("CPI").  As of December  31, 1998,  the average  occupancy of the office
Properties was 92%.


                                     Page 6
<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.

<TABLE>
<CAPTION>

                                              Office Properties
                                        Historical Rent and Occupancy
                    
                                                                     Average Effective       Total Effective
                       Total Rentable       Average Occupancy          Base Rent per         Annual Base Rent
Year                   Area (Sq. Ft.)                                Leased Sq. Ft.(1)        ($000s)(2) (3)
                                                                            (3)
- ------------------    -----------------    --------------------     --------------------    -----------------
<S>                   <C>                  <C>                      <C>                     <C>  

1998                       7,001,109                 92%                $   16.04              $  103,314
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

(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)  In any given year, base rents are presented on an annualized basis based on results since the acquisition
     for properties that were acquired during the year.
</TABLE>

The following table sets forth the contractual  lease expirations for leases for
the office Properties as of December 31, 1998.

<TABLE>
<CAPTION>

                                              Office Properties (5)
                                                Lease Expirations
                                                                                             Percentage of Total
                         Number of           Rentable Square         Annual Base Rent         Annual Base Rent
Expiration Year       Expiring Leases      Footage Subject to         Under Expiring           Represented by
                                             Expiring Leases          Leases ($000s)         Expiring Leases (1)
- ------------------    -----------------    --------------------     --------------------    --------------------
<S>                   <C>                  <C>                      <C>                     <C> 

1999 (4)                     234                  1,114,169             $    15,678                 14.7%
2000                         144                  1,064,151                  18,451                 17.3
2001                         166                    960,697                  16,588                 15.6
2002                         100                    978,477                  18,129                 17.0
2003                          81                    406,689                   7,825                  7.4
Thereafter                   113                  1,695,936                  29,783                 28.0
                      =================    ====================     ====================    ====================
Total                        838                  6,220,119 (2)         $   106,454 (3)            100.0%
                      =================    ====================     ====================    ====================

(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 1998,  and thus differs from "Total  Effective  Annual Base Rent" in the  preceding  table,
     which is based on 1998 rents.  
(4)  Includes  leases that have initial  terms of less than one year.  
(5)  Numbers exclude the corporate headquarters building.
</TABLE>

Office/Flex Properties

The Company owns 49 office/flex  Properties  aggregating  4,560,519 square feet.
The  office/flex  Properties  are  designed  for a  combination  of  office  and
warehouse uses with greater than 10% of the rentable  square footage  containing
office finish. The office/flex  Properties range in size from 27,414 square feet
to 300,894 square feet, and have lease terms ranging from one to 23 years.  Most
of the  office/flex  leases are  "triple  net"  leases  whereby  the


                                     Page 7
<PAGE>

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.  Certain of these leases call for fixed or CPI-based rent  increases.
As of December 31, 1998, the average occupancy of the office/flex Properties was
90%.

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
                                                                     Average Effective       Total Effective
                       Total Rentable       Average Occupancy          Base Rent per         Annual Base Rent
Year (4)               Area (Sq. Ft.)                               Leased Sq. Ft. (1)        ($000s)(2) (3)
                                                                            (3)
- ------------------    -----------------    --------------------     --------------------    -------------------
<S>                   <C>                  <C>                      <C>                     <C>  

1998                       4,560,519                 90%                $    7.61              $   31,235
1997                       3,523,695                 91                      7.17                  22,991
1996                         247,506                 96                      5.50                   1,307

(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) In any given year,  base rents are presented on an annualized  basis based on results since the acquisition for
    properties that were acquired during the year.
(4) Prior  to 1996,  Properties  currently  classified  as  Office/Flex  Properties  were  included  in  Industrial
    Properties. See Industrial Properties table below.
</TABLE>

The following table sets forth the contractual  lease expirations for leases for
the office/flex Properties as of December 31, 1998.

<TABLE>
<CAPTION>

                                             Office/Flex Properties
                                                Lease Expirations
                                                                                             Percentage of Total
                         Number of           Rentable Square         Annual Base Rent         Annual Base Rent
Expiration Year       Expiring Leases      Footage Subject to         Under Expiring           Represented by
                                             Expiring Leases          Leases ($000s)         Expiring Leases (1)
- ------------------    -----------------    --------------------     --------------------    ----------------------
<S>                   <C>                  <C>                      <C>                     <C> 

1999                         188                    915,672             $     6,565                 20.6%
2000                         105                    641,225                   4,714                 14.8
2001                         102                    677,313                   4,928                 15.5
2002                          32                    417,161                   3,447                 10.9
2003                          46                    480,707                   4,488                 14.1
Thereafter                    29                    833,279                   7,674                 24.1
                      =================    ====================     ====================    ======================
Total                        502                  3,965,357 (2)         $    31,816 (3)            100.0%
                      =================    ====================     ====================    ======================

(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 1998, and thus differs from "Total  Effective  Annual Base Rent" in the preceding  table,  which is based
    on 1998 rents.
</TABLE>


                                     Page 8
<PAGE>

Industrial Properties

The Company owns 30 industrial Properties aggregating 4,098,080 square feet. The
industrial  Properties  are  designed  for  warehouse,  distribution  and  light
manufacturing,  ranging in size from 32,500 square feet to 474,426  square feet.
As of December 31, 1998, 16 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, 1998,
the average occupancy of the industrial Properties was 98%.

Four of the single-tenant Properties are leased to 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.  Each
lease gives the respective tenant a purchase option exercisable on March 1, 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 25
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. Certain of these leases call for fixed or CPI-based rent increases.

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
                                                                     Average Effective       Total Effective
                       Total Rentable       Average Occupancy          Base Rent per         Annual Base Rent
Year (4)               Area (Sq. Ft.)                                Leased Sq. Ft.(1)        ($000s)(2) (3)
                                                                            (3)
- ------------------    -----------------    --------------------     --------------------    -------------------
<S>                   <C>                  <C>                      <C>                     <C> 

1998                       4,098,080                 98%                $    3.91              $   15,703
1997                       3,533,510                 97                      3.36                  11,516
1996                       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

(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) In any given year,  base rents are presented on an annualized  basis based on results since the acquisition for
    properties that were acquired during the year.
(4) Prior  to 1996,  Properties  currently  classified  as  Office/Flex  Properties  were  included  in  Industrial
    Properties.
</TABLE>
The following table sets forth the contractual  lease expirations for leases for
the industrial Properties as of December 31, 1998.


                                     Page 9
<PAGE>

<TABLE>
<CAPTION>

                                              Industrial Properties
                                                Lease Expirations
                                                                                             Percentage of Total
                         Number of           Rentable Square         Annual Base Rent         Annual Base Rent
Expiration Year       Expiring Leases      Footage Subject to         Under Expiring           Represented by
                                             Expiring Leases          Leases ($000s)         Expiring Leases (1)
- ------------------    -----------------    --------------------     --------------------    ----------------------
<S>                   <C>                  <C>                      <C>                     <C> 

1999                          23                    411,592             $     1,830                 10.7%
2000                          20                    402,674                   1,700                 10.0
2001                          19                    394,519                   1,708                 10.0
2002                          17                    555,261                   2,369                 13.9
2003                           5                    214,275                   1,005                  5.9
Thereafter                    12                  1,946,599                   8,428                 49.5
                      =================    ====================     ====================    ======================
Total                         96                  3,924,920 (2)         $    17,040 (3)            100.0%
                      =================    ====================     ====================    ======================

(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 1998, and thus differs from "Total  Effective  Annual Base Rent" in
    the preceding table, which is based on 1998 rents.
</TABLE>

Retail Properties

The Company owns 13 retail  Properties  with total  rentable  square  footage of
1,239,165.  The leases for the retail  Properties have terms ranging from one to
40 years. Eleven of the retail Properties, representing 1,156,079 square feet or
93% 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, 1998, the average occupancy of the retail Properties
was 94%.

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.

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
                                                                     Average Effective       Total Effective
                       Total Rentable       Average Occupancy          Base Rent per         Annual Base Rent
Year                   Area (Sq. Ft.)                                Leased Sq. Ft.(1)        ($000s)(2) (3)
                                                                            (3)
- ------------------    -----------------    --------------------     --------------------    -------------------
<S>                   <C>                  <C>                      <C>                     <C>  

1998                       1,239,165                 94%                $    8.75              $   10,192
1997                         979,088                 96                      7.98                   7,501
1996                         630,700                 96                      7.82 (4)               4,726
1995                         285,658                 95                     10.76                   2,915
1994                         285,722                 94                     10.76                   2,890

(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.


                                    Page 10
<PAGE>

(3) In any given year,  base rents are presented on an annualized  basis based on results since the acquisition for
    properties that were acquired during the year.
(4) Average  effective base rent per leased square foot declined in 1996 due to the  acquisition of properties with
    lower base rents.
</TABLE>

The following table sets forth the contractual  lease expirations for the retail
Properties as of December 31, 1998.

<TABLE>
<CAPTION>

                                                Retail Properties
                                                Lease Expirations
                                                                                             Percentage of Total
                         Number of           Rentable Square         Annual Base Rent         Annual Base Rent
Expiration Year       Expiring Leases      Footage Subject to         Under Expiring           Represented by
                                             Expiring Leases          Leases ($000s)         Expiring Leases (1)
- ------------------    -----------------    --------------------     --------------------    ----------------------
<S>                   <C>                  <C>                      <C>                     <C>  

1999                          69                    151,979             $     1,898                 17.4%
2000                          37                     72,344                     918                  8.4
2001                          63                    165,263                   1,792                 16.5
2002                          15                     26,301                     359                  3.3
2003                          23                    109,795                     993                  9.1
Thereafter                    49                    632,678                   4,930                 45.3
                      =================    ====================     ====================    ======================
Total                        256                  1,158,360 (2)         $    10,890 (3)            100.0%
                      =================    ====================     ====================    ======================

(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 1998, and thus differs from "Total  Effective  Annual Base Rent" in
    the preceding table which is based on 1998 rents.
</TABLE>

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, 1994.

<TABLE>
<CAPTION>

                               Capitalized Tenant Improvements and Leasing Commissions

                                                   1998             1997         1996           1995           1994
<S>                                             <C>                <C>         <C>             <C>            <C> 

Office Properties
Square footage renewed or re-leased                579,904         174,354       39,706         79,745         18,384
Capitalized tenant improvements and
    commissions ($000s)                         $    4,263         $   850     $    617  (1)   $   468        $    58
    Average per square foot of renewed or
    re-leased space                             $     7.35         $  4.87     $  15.54  (1)   $  5.87        $  3.18

Office/Flex Properties
Square footage renewed or re-leased                876,490         138,658        9,000            (2)            (2)
Capitalized tenant improvements and
    commissions ($000s)                         $    3,232         $   418     $     23            (2)            (2)
    Average per square foot of renewed or
    re-leased space                             $     3.69         $  3.01     $   2.56            (2)            (2)

                                                     continued
</TABLE>


                                    Page 11
<PAGE>

<TABLE>
<CAPTION>

                         Capitalized Tenant Improvements and Leasing Commissions - continued

                                                   1998             1997         1996           1995           1994
<S>                                             <C>               <C>          <C>            <C>            <C> 

Industrial Properties
Square footage renewed or re-leased               307,896         198,055       60,000        141,523         89,000
Capitalized tenant improvements and
    commissions ($000s)                         $     370         $   235      $    51        $   114        $    60
    Average per square foot of renewed or
    re-leased space                             $    1.20         $  1.19      $  0.85        $  0.81        $  0.67

Retail Properties
Square footage renewed or re-leased                45,894          12,080       32,998         33,294         46,833
Capitalized tenant improvements and
    commissions ($000s)                         $     283         $    42      $    83        $    98        $    59
    Average per square foot of renewed or
    re-leased space                             $    6.16   (3)   $  3.51      $  2.53        $  2.94        $  1.25

All Properties
Square footage renewed or re-leased             1,810,184         523,147      141,704        254,562        154,217
Capitalized tenant improvements and
    commissions ($000s)                         $   8,148         $ 1,545      $   774        $   680        $   177
    Average per square foot of renewed or
    re-leased space                             $    4.50         $  2.95      $  5.46        $  2.67        $  1.14

(1) 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 one property.  The lease was extended 10 years and expires in 2010.
(2) Prior  to 1996,  Properties  currently  classified  as  Office/Flex  Properties  were  included  in  Industrial
    Properties.
(3) The significant  increase in capitalized  tenant  improvements  and commissions in 1998 over the previous years
    is primarily  the result of accrued  tenant  improvements  to be provided to a tenant who will not occupy until
    January 1999.  The square  footage for this tenant is not included in the square  footage  renewed or re-leased
    as this tenant does not yet occupy the space.
</TABLE>

Multi-Family Properties

The Company owns 37 multi-family Properties, aggregating 9,353 units. 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, 1998, the multi-family  Properties
were approximately 93% 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.


                                    Page 12
<PAGE>

<TABLE>
<CAPTION>

                                           Multi-Family Properties
                                        Historical Rent and Occupancy
                                                                     Average Effective       Total Effective
                                            Average Occupancy          Base Rent per         Annual Base Rent
Year                    Total Units                                 Leased Unit (1) (3)       ($000s)(2) (3)
- ------------------    -----------------    --------------------     --------------------    -------------------
<S>                   <C>                  <C>                      <C>                     <C>  

1998                        9,353                   93%                 $     618              $   64,507
1997                        2,251                   95                        619                  15,884
1996                          642                   94                        598 (4)               4,328
1995                          104                   94                        630                     739
1994                          104                   98                        632                     774

(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) In any given year,  base rents are presented on an annualized  basis based on results since the acquisition for
    properties that were acquired during the year.
(4) Average  effective  monthly base rent per unit declined in 1996 due to the acquisition of properties with lower
    base rents.
</TABLE>

Hotel Properties

Through June 1998,  the Company  leased the six Country Suites by Carlson hotels
that it owned to GHG who operated them for its own account. In June 1998, two of
the  hotels  were  sold and the  other  four  hotels  were  leased  to two other
operators.  In  December  1998,  one of the four  hotels  was sold to one of the
operators and two other hotels are in contract to be sold to the other  operator
in March 1999. The buyer has an option to extend the closing of the sale to June
1999 and it is  anticipated  that the buyer will  exercise  that  option.  These
leases terminate upon the closing of the sales of the properties.

Item 3.  Legal Proceedings

Blumberg.  The Company  settled a class action  complaint  filed on February 21,
1995 in  connection  with the  Consolidation.  Certain  parties  objected to the
settlement,  but the  settlement  has been  approved  (or review  denied) by the
Superior  Court of the  State of  California  in and for San Mateo  County,  the
California state court of appeals,  and the California  Supreme Court. In August
1998 the  objecting  parties  filed a  petition  for writ of  certiorari  in the
Supreme Court of the United States.  The Company and the  co-defendants  filed a
brief in opposition to the petition.  The Supreme Court of the United States has
not yet granted or denied the petition

The plaintiff in the case is Anthony E. Blumberg,  an investor in Equitec B, one
of the Partnerships included in the Consolidation,  on behalf of himself and all
others (the  "Blumberg  Action")  similarly  situated.  The  defendants  are GC,
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 Glenborough Corporation was excessive and was done
without appraisal of Glenborough Corporation'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


                                    Page 13
<PAGE>

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  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.  On August 18, 1998,  the  objectors
filed a  petition  for writ of  certiorari  in the  Supreme  Court of the United
States. On September 18, 1998, the Company and the  co-defendants  filed a brief
in opposition  to the petition.  The Supreme Court has not yet granted or denied
the petition.

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 in the BEJ
Action have  voluntarily  stayed the action  pending  resolution of the Blumberg
Action.

The  plaintiffs  in the BEJ  Action  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
Partnerships  included in the Consolidation 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.  In view  of the  denial  of the
objector's  petition for review in the Blumberg Action,  among other things, 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,


                                    Page 14
<PAGE>

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, 1998.

                                     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 January 28,  1998,  the  Company's
7-3/4% Series A Convertible  Preferred Stock began trading on the NYSE at $25.00
per share under the symbol "GLB Pr A". On December 31, 1998,  the closing prices
of  the  Company's   Common  and  Preferred   Stock  were  $20.375  and  $18.25,
respectively. On March 10, 1999, the last reported sales prices per share of the
Company's  Common  Stock  and  Preferred  Stock on the NYSE  were  $17.6875  and
$17.9375,  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.
<TABLE>
<CAPTION>

                                     Common Stock              Preferred Stock
Quarterly Period                   High          Low          High          Low
<S>                            <C>            <C>          <C>         <C>    

1996
First Quarter (1)              $   14.375     $    12.00      (2)           (2)
Second Quarter                      15.25         13.375      (2)           (2)
Third Quarter                       14.75         13.375      (2)           (2)
Fourth Quarter                     17.625         13.625      (2)           (2)
1997
First Quarter                  $    20.50     $    16.75      (2)           (2)
Second Quarter                      25.25         19.375      (2)           (2)
Third Quarter                     28.1875        22.3125      (2)           (2)
Fourth Quarter                     30.125          24.25      (2)           (2)
1998
First Quarter                  $    31.75     $   26.125   $   27.00    $    25.50
Second Quarter                     31.875        25.5625      26.875         24.00
Third Quarter                     27.9375         20.625     25.4375        19.875
Fourth Quarter                    21.8125          18.75       20.25         17.00
1999
First Quarter (3)              $   19.875     $  16.5625   $  18.625    $  16.8125

(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 10, 1999.
</TABLE>

Holders

The  approximate  number of  holders  of record of the  shares of the  Company's
Common Stock and Preferred Stock was 12,600 and 3,300, respectively, as of March
10, 1999.


                                    Page 15
<PAGE>

Distributions

Since the Consolidation, the Company has paid regular quarterly distributions to
holders of its Common and Preferred  Stock.  During the years ended December 31,
1996, 1997 and 1998, the Company  declared  and/or paid the following  quarterly
distributions:

<TABLE>
<CAPTION>


                                         Common Stock                                Preferred Stock
                            ----------------------------------------     ----------------------------------------
                             Distributions             Total             Distributions              Total
Quarterly Period               Per share           Distributions           Per share            Distributions
- ------------------------    ----------------    --------------------     ---------------     --------------------
<S>                         <C>                 <C>                      <C>                 <C>  
1996
First Quarter                  $   0.30            $   1,726,000               (1)                   (1)
Second Quarter                 $   0.30            $   1,737,000               (1)                   (1)
Third Quarter                  $   0.30            $   2,891,000               (1)                   (1)
Fourth Quarter                 $   0.32            $   3,092,000               (1)                   (1)
1997
First Quarter                  $   0.32            $   4,222,000               (1)                   (1)
Second Quarter                 $   0.32            $   6,456,000               (1)                   (1)
Third Quarter                  $   0.32            $  10,072,000               (1)                   (1)
Fourth Quarter                 $   0.42            $  13,250,000               (1)                   (1)
1998
First Quarter                  $   0.42            $  13,251,000            $   0.34 (1)        $   3,910,000 (1)
Second Quarter                 $   0.42            $  13,308,000            $   0.48            $   5,570,312
Third Quarter                  $   0.42            $  13,330,000            $   0.48            $   5,570,313
Fourth Quarter                 $   0.42            $  13,339,000            $   0.48            $   5,570,313

(1) The Company's Preferred Stock did not begin trading on the NYSE until January 28, 1998.
</TABLE>

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

Sales of unregistered securities by the Company during 1998 are described in the
Company's  Quarterly Reports on Form 10-Q for the quarters ended March 31, 1998,
June 30, 1998 and September 30, 1998.

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,  1998,   1997,   1996  and  1995.
          Consolidated  operating data is presented for the years ended December
          31, 1998, 1997 and 1996, and As Adjusted  consolidated  operating data
          is presented  for the years ended  December 31, 1995 and 1994.  The As
          Adjusted  data  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.  As Adjusted data is presented to provide  amounts
          which are comparable to the consolidated  results of operations of the
          Company for the years ended December 31, 1998, 1997 and 1996.


                                    Page 16
<PAGE>

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

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>

                                                      As of and for the Year Ended December 31,
                               ----------------------------------------------------------------------------------------
                               Historical   Historical   Historical  As Adjusted   Historical  As Adjusted   Historical
                                  1998         1997         1996        1995          1995        1994          1994
                               ------------ ----------- ----------- ------------- ----------- ------------- -----------
                                                        (In thousands, except per share data)
<S>                            <C>          <C>         <C>         <C>           <C>         <C>           <C>

Operating Data:                                                                                              
 Rental Revenue.........        $  227,956   $  61,393   $  17,943    $ 13,495      $ 15,454    $ 12,867      $ 13,797
 Fees and reimbursements             2,802         719         311         260        16,019         260        13,327
 Interest and other income           4,607       1,802       1,080         982         2,698       1,109         3,557
 Equity in earnings of
     Associated Companies            1,314       2,743       1,598       1,691             -       1,649             -
 Total Revenues(1)......           241,475      68,148      21,253      16,428        34,171      15,885        30,681
 Property operating expenses        74,079      18,958       5,266       4,084         8,576       3,673         6,782
 General and administrative         11,038       3,319       1,393         983        15,947         954        13,454
 Interest expense.......            53,289       9,668       3,913       2,767         2,129       2,767         1,140
 Depreciation and
   Amortization.........            50,194      14,873       4,575       3,654         4,762       3,442         4,041
 Income (loss) from operations
   before minority interest and     48,552      21,330      (1,131)      4,077           524      (2,721)        1,580
   extraordinary items..
 Net income (loss) before
   Preferred Stock                  44,602      19,368      (1,609)      3,796           524      (3,093)        1,580
   dividends(2).........
 Diluted amounts per common                                                                                  
   share (3):
   Net income (loss) before
     extraordinary items        $     0.79   $     1.09  $    (0.21)  $   0.66             -    $  (0.47)            -
   Net income (loss)....              0.75         1.05       (0.24)      0.66             -       (0.54)            -
   Distributions(4).....              1.68         1.38        1.22       1.20             -        1.20             -
Balance Sheet Data:                                                                                          
 Net investment in real estate  $1,742,439   $ 825,218   $ 161,945           -      $ 77,574           -      $ 63,994
 Mortgage loans receivable,
   net..................            42,420       3,692       9,905           -         7,465           -        19,953
 Total assets...........         1,879,016     865,774     185,520           -       105,740           -       117,321
 Total debt.............           922,097     228,299      75,891           -        36,168           -        17,906
 Stockholders' equity...           828,533     580,123      97,600           -        55,628           -        80,558
                                                                                                             
Other Data:                                                                                                  
 EBIDA(5)...............        $  151,562   $  44,380   $  14,273    $      -      $  9,291    $      -      $ 10,269
 Cash flow provided by (used                                                                                 
   for):                                                                                                     
   Operating activities.            76,421      24,078       4,138       4,656       (10,608)      5,742        22,426
   Investing activities.          (613,840)   (569,242)    (61,833)      3,263         8,656       1,710        (1,947)
   Financing activities.           536,706     548,879     (54,463)     (7,933)      (17,390)     (6,408)       (2,745)
 FFO(6).................            79,920      36,087      11,491       9,638         7,162       9,536         9,129
 CAD(7),(8).............            68,357      32,335      10,497       8,856         3,237       8,754         6,919
 Debt to total market
   capitalization(9)....             47.5%       18.5%       29.5%           -             -           -             -
 Ratio of Earnings to Fixed
  Charges (10)                        1.87        3.21        0.71           -           1.41          -           2.58
 Ratio of Earnings to Fixed
  Charges and Preferred
  Dividends(11)                       1.36        3.21        0.71           -          1.41           -          2.58

(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.
</TABLE>


                                    Page 17
<PAGE>

(3) Diluted amounts include the 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 common share for the years ended December 31,
    1998, 1997 and 1996 consist of  distributions  declared for the periods then
    ended.  As  adjusted  distributions  per common  share 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 (in thousands):

<TABLE>
<CAPTION>

                                                           The Company                  GRT Predecessor Entities
                                                 -----------------------------------    ------------------------
                                                                     For the Year Ended December 31,
                                                 ---------------------------------------------------------------
                                                 Historical   Historical  Historical     Historical  Historical
                                                    1998         1997        1996           1995        1994
                                                 ----------- ----------- -----------    ----------- ------------
<S>                                              <C>         <C>         <C>            <C>         <C> 

                   Net income (loss).......       $  44,602   $  19,368   $  (1,609)     $     524   $   1,580
                   Extraordinary items.....           1,400         843         186              -           -
                   Minority interest.......           2,550       1,119         292              -           -
                   Interest expense........          53,289       9,668       3,913          2,129       1,140
                   Depreciation and                  50,194      14,873       4,575          4,762       4,041
                   amortization
                   Net gain (loss) on sales of
                      real estate assets...          (4,796)     (1,491)       (321)             -           -
                   Loss on interest rate
                      protection agreement.           4,323           -           -              -           -
                   Consolidation and                      -           -       7,237              -           -
                   litigation costs
                   Loss provisions.........               -           -           -          1,876       3,508
                                                 =========== =========== ===========    =========== ============
                   EBIDA...................       $ 151,562   $  44,380   $  14,273      $   9,291   $  10,269
                                                 =========== =========== ===========    =========== ============
</TABLE>
(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.


                                    Page 18
<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  outstand-
    ing common stock and convertible units, based upon the closing prices of the
    Common Stock of $20.375,  $29.625 and $17.625 on December 31, 1998, 1997 and
    1996, respectively,  plus the liquidation value of the Company's outstanding
    Preferred Stock based on the  liquidation  preference per share of $25.00 on
    December 31, 1998.

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

(11)The ratio of earnings to fixed charges and  preferred  dividends is computed
    as  net  income  (loss)  from  operations,   before  minority  interest  and
    extraordinary items, plus fixed charges (excluding capitalized interest) and
    preferred  dividends,  divided by fixed  charges.  Fixed charges  consist of
    interest costs including amortization of deferred financing costs.

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, 1998 and the
year ended December 31, 1998 (dollars in thousands):

<TABLE>
<CAPTION>

                                                                                                                  Year to
                                                 March 31,        June 30,        Sept 30,        Dec 31,          Date
                                                    1998            1998            1998           1998            1998
                                                -------------   -------------   -------------  --------------  --------------
<S>                                             <C>             <C>             <C>            <C>             <C>   

Income from operations before minority
    interest and extraordinary item             $    12,891     $    14,517     $    11,145    $     9,999     $      48,552
Depreciation and amortization                        10,009          10,934          14,309         14,782            50,034
Preferred dividends                                  (3,910)         (5,570)         (5,570)        (5,570)          (20,620)
Net (gain) loss on sales of real estate assets       (1,446)           (693)            250         (2,907)           (4,796)
Loss on interest rate protection agreement                -               -               -          4,323             4,323
Costs of terminated stock offering                        -               -               -            247               247
Adjustment to reflect FFO of Associated
    Companies (1)                                       210             174           1,163            633             2,180
                                                -------------   -------------   -------------  --------------  --------------

FFO                                             $    17,754     $    19,362     $    21,297    $    21,507     $      79,920
                                                =============   =============   =============  ==============  ==============
</TABLE>


                                    Page 19
<PAGE>

<TABLE>
<CAPTION>

<S>                                            <C>              <C>             <C>            <C>             <C>  
Amortization of deferred financing fees                 418             174             406            565             1,563
Capital reserve                                      (1,088)           (330)            (69)         2,440               953
Capital expenditures                                 (1,122)         (2,870)         (3,789)        (6,298)          (14,079)
                                                -------------   -------------   -------------  --------------  --------------

CAD                                             $    15,962     $    16,336     $    17,845    $    18,214     $      68,357
                                                =============   =============   =============  ==============  ==============

Distributions per share (2)                     $      0.42     $      0.42     $      0.42    $      0.42     $        1.68
                                                =============   =============   =============  ==============  ==============

Diluted weighted average common shares
    outstanding                                  34,372,364      34,868,905      36,261,228     36,191,009        35,576,210
                                                =============   =============   =============  ==============  ==============

(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, 1998, were paid on January 15, 1999.
</TABLE>

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

The following  discussion and analysis of the financial condition and results of
operations  of the  Company  should  be read in  conjunction  with the  selected
financial  data  in  Item  6  and  the  Consolidated   Financial  Statements  of
Glenborough Realty Trust Incorporated,  including the notes thereto, included in
Item 14.

Results of Operations

Comparison  of the year ended  December 31, 1998 to the year ended  December 31,
1997.

Following is a table of net operating  income by property type, for  comparative
purposes, presenting the results for the years ended December 31, 1998 and 1997.

<TABLE>
<CAPTION>

                                      Results of Operations by Property Type
                                  For the Years Ended December 31, 1998 and 1997
                                                  (in thousands)

                                      Office/                              Multi-                 Property    Eliminating   Total
                           Office       Flex     Industrial    Retail      Family      Hotel       Total      Entry(1)    Reported
<S>                       <C>         <C>        <C>           <C>         <C>         <C>        <C>         <C>        <C>
1998
Rental Revenue            $117,746     $36,987      $16,104    $12,072    $40,865     $4,182     $227,956           -    $227,956
Operating Expenses          44,775      10,898        3,609      3,840     17,235        967       81,324     ($7,245)     74,079
Net Operating Income        72,971      26,089       12,495      8,232     23,630      3,215      146,632       7,245     153,877
   Percentage of
    Total NOI                  50%         18%           8%         6%        16%         2%         100%


1997
Rental 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%


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

Rental Revenue. Rental revenue increased $166,563,000,  or 271%, to $227,956,000
for the year  ended  December  31,  1998,  from  $61,393,000  for the year ended
December 31,  1997.  The  increase  included  growth in revenue from the office,
office/flex,  industrial,  retail and  multi-family  Properties of  $92,675,000,
$26,633,000, $8,784,000,


                                    Page 20
<PAGE>

$4,848,000 and $35,329,000,  respectively. These increases were partially offset
by a $1,798,000  decrease in revenue from the hotel  Properties  due to the 1998
sales of two  hotels.  Rental  revenue  for the year ended  December  31,  1998,
included  $17,404,000  of rental revenue  generated  from the  acquisition of 20
properties  in 1996 (the "1996  Acquisitions"),  $96,130,000  of rental  revenue
generated   from  the   acquisition   of  90   properties  in  1997  (the  "1997
Acquisitions") and $104,254,000 of rental revenue generated from the acquisition
of 69 properties in 1998 (the "1998 Acquisitions").

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 from  unconsolidated
entities. This revenue increased $2,083,000, or 290%, to $2,802,000 for the year
ended December 31, 1998, from $719,000 for the year ended December 31, 1997. The
change  consists  primarily of increased  lease  commissions  from an affiliated
entity and fees resulting from the sale of managed properties.

Interest and Other Income.  Interest and other income increased  $2,805,000,  or
156%, to $4,607,000  for the year ended December 31, 1998,  from  $1,802,000 for
the year ended  December 31, 1997.  This increase is primarily due to $1,749,000
of interest income on a mortgage loan receivable secured by Gateway Center which
originated  on June 30,  1998.  In  addition,  in  1998,  the  Company  invested
approximately  $20  million  in the  securities  of a  private  REIT  which  was
accounted  for  using  the  equity  method.  In  1998,  the  Company  recognized
approximately $990,000 as equity in the earnings of this private REIT.

Equity in Earnings of Associated  Companies.  Equity in earnings from Associated
Companies  decreased  $1,429,000,  or 52%,  to  $1,314,000  for the  year  ended
December 31, 1998,  from  $2,743,000  for the year ended  December 31, 1997. The
decrease is primarily due to a decrease in earnings from GHG resulting  from the
June 30, 1998  cancellation of GHG's hotel leases with the Company.  The Company
cancelled  the  leases  with GHG when it sold two of its  hotels  and leased the
other four hotels to other  operators.  In December  1998,  one of the remaining
four  hotels  was  sold to one of the  operators  and two  other  hotels  are in
contract to be sold to those operators in March 1999. This decrease is partially
offset by  transaction  fees earned by GC related to the  disposition of several
properties under its management.

Net Gain on Sales of Real  Estate  Assets.  The net gain on sales of real estate
assets of $4,796,000 during the year ended December 31, 1998,  resulted from the
sales of one  office  property,  two  office/flex  properties,  four  industrial
properties,  one  multi-family  property  and three  hotel  properties  from the
Company's  portfolio.  This net gain was partially offset by a $3.1 million loss
on the sale of the Company's investment in the securities of a private REIT. The
net gain on sales of real  estate  assets  of  $839,000  during  the year  ended
December  31, 1997,  resulted  from the sales of 16 retail  properties  from the
Company's 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 a mortgage  loan  receivable  which had a net
carrying  value of  $6,700,000.  The payoff amount  totaled  $6,863,000,  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 $55,121,000,
or 291%, to $74,079,000 for the year ended December 31, 1998,  from  $18,958,000
for the year ended  December  31,  1997.  This  increase  primarily  consists of
$22,750,000  attributable to the 1997 Acquisitions and $31,997,000  attributable
to the 1998 Acquisitions.

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased  $7,719,000,  or 233%, to $11,038,000  for the year ended December 31,
1998,  from  $3,319,000  for the year ended  December 31, 1997.  The increase is
primarily due to increased  salary and overhead  costs  resulting  from the 1997
Acquisitions and 1998 Acquisitions.  As a percentage of rental revenue,  general
and  administrative  expenses  actually  decreased  from 5.4% for the year ended
December 31, 1997 to 4.8% for the year ended December 31, 1998.

Depreciation  and   Amortization.   Depreciation   and  amortization   increased
$35,321,000,  or 237%, to $50,194,000 for the year ended December 31, 1998, from
$14,873,000  for the year ended December 31, 1997. The increase is primarily due
to depreciation and amortization  associated with the 1997 Acquisitions and 1998
Acquisitions.


                                    Page 21
<PAGE>

Interest  Expense.   Interest  expense  increased   $43,621,000,   or  451%,  to
$53,289,000  for the year ended December 31, 1998,  from $9,668,000 for the year
ended  December  31, 1997.  Substantially  all of the increase was the result of
higher average  borrowings  during the year ended December 31, 1998, as compared
to the year ended  December 31, 1997, due to new debt and the assumption of debt
related to the 1997 Acquisitions and 1998 Acquisitions.

Loss on Interest Rate  Protection  Agreement.  During 1998, the Company  entered
into a  forward  interest  rate  agreement  to  lock in the  risk-free  interest
component of a portion of a secured  mortgage to be issued in October 1998.  The
10-year Treasury rates decreased during the term of the hedge. During the fourth
quarter of 1998,  the Company  recorded an expense for its payment of $4,323,000
to terminate a portion of the forward interest rate agreement in connection with
a reduction in the amount of the mortgage to be issued. The Company's payment of
$6,244,000 in settlement of the remaining  portion of the forward  interest rate
agreement will offset the reduced financing costs of the $248.8 million mortgage
issued in October 1998.

Loss on Early  Extinguishment  of Debt. Loss on early  extinguishment of debt of
$1,400,000  during the year ended  December  31,  1998,  consists of  prepayment
penalties  and the write-off of  unamortized  loan fees upon the early payoff of
debt.  Various loans were paid-off early when more favorable terms were obtained
through new financing  (discussed below) and upon the sale of one of the hotels.
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 a $50
million secured line of credit which was replaced with a $250 million  unsecured
line of credit (the "Credit Facility") from a commercial bank.

Net Income and Earnings Per Share (EPS).  Net income increased  $25,234,000,  or
130%, to $44,602,000 for the year ended December 31, 1998, from  $19,368,000 for
the year ended December 31, 1997.  However,  Basic EPS decreased $0.32 per share
and Diluted EPS decreased  $0.30 per share for the year ended December 31, 1998,
from the year ended  December 31, 1997.  The  decreases in Basic and Diluted EPS
are due to a decrease in Net Income Available to Common  Stockholders  resulting
from the  dividends  payable to preferred  stockholders  in 1998.  There were no
preferred  stock  dividends  paid  in  1997  as  there  was no  preferred  stock
outstanding until January 1998.

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

<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
<S>                        <C>        <C>        <C>           <C>         <C>         <C>       <C>        <C>         <C>
1997
Rental 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
Rental 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%


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


                                    Page 22
<PAGE>

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  in  1996  (the  "1996  Acquisitions")  and  the  acquisition  of  90
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,  roperty 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  nd  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.

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


                                    Page 23
<PAGE>

Acquisitions.  As a percentage  of rental  revenue,  general and  administrative
expenses  actually  decreased  from 7.8% for the year ended December 31, 1996 to
5.4% for the year ended December 31, 1997.

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.

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
$843,000  during the year ended December 31, 1997,  resulted from the write- off
of unamortized  loan fees related to a $50 million  secured line of credit which
was  replaced  with a new $250  million  unsecured  line of credit (the  "Credit
Facility")  from a  commercial  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 a $10,000,000 line of credit from Imperial Bank
which was paid-off with proceeds from a $50 million  secured line of credit from
a commercial bank.

Liquidity and Capital Resources

Cash Flows
For the year ended  December 31,  1998,  cash  provided by operating  activities
increased by  $63,123,000 to $87,482,000 as compared to $24,359,000 in 1997. The
increase is primarily due to an increase in net income (before  depreciation and
amortization,  minority interest and net gain on sales of real estate assets and
collection  of  mortgage  loan  receivable)  of  $60,023,000  due  to  the  1997
Acquisitions and 1998 Acquisitions. Cash used for investing activities increased
by $44,598,000 to $613,840,000 for the year ended December 31, 1998, as compared
to $569,242,000 in 1997. The increase is primarily due to the 1998 Acquisitions,
investments in  development  and additions to mortgage  loans  receivable.  This
increase was partially offset by the collection of a mortgage loan receivable in
1997 and the proceeds from the 1998 sales of real estate  assets.  Cash provided
by financing  activities  decreased by $22,953,000 to $525,645,000  for the year
ended December 31, 1998, as compared to  $548,598,000  in 1997.  This change was
primarily due to a decrease in net proceeds from the issuance of stock. In 1998,
the Company  completed one offering of Preferred  Stock (as discussed  below) as
compared  to threeb  offerings  of Common  Stock in 1997.  The  majority of this
decrease is offset by an increase in proceeds from new debt.

The Company  expects to meets its short-term  liquidity  requirements  generally
through its working  capital,  its Credit  Facility (as defined  below) and cash
generated  by  operations.  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 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  Credit  Facility,
permanent  secured debt financing,  public unsecured debt financing,  public and


                                    Page 24
<PAGE>

private  equity and debt  issuances,  the issuance of  partnership  units in the
Operating Partnership and cash flow provided by operations.

Mortgage Loans Receivable
Mortgage loans  receivable  increased  from  $3,692,000 at December 31, 1997, to
$42,420,000 at December 31, 1998. This increase was primarily due to a loan made
by the Company  under a development  alliance (as discussed  below) which had an
outstanding  balance (including accrued interest) of $35,336,000 at December 31,
1998, and a $3,600,000 loan made by the Company to the buyer of one of the hotel
properties.

Secured and Unsecured Financing
Mortgage  loans payable  increased  from  $148,139,000  at December 31, 1997, to
$708,578,000 at December 31, 1998. This increase resulted from the assumption of
mortgage loans totaling approximately $358.9 million in connection with the 1998
Acquisitions  and new financing of  approximately  $248.8  million (as discussed
below).  These  increases were partially  offset by the payoff of  approximately
$42.1 million of mortgage loans in connection  with 1998 sales of properties and
refinancing  of debt, and scheduled  principal  payments of  approximately  $6.5
million on other mortgage debt.

The Company has an unsecured line of credit  provided by a commercial  bank (the
"Credit Facility").  Outstanding  borrowings under the Credit Facility decreased
from  $80,160,000 at December 31, 1997, to $63,519,000 at December 31, 1998. The
$80,160,000  balance  outstanding  at December 31, 1997, was paid off in January
1998 with proceeds from the January 1998  Convertible  Preferred  Stock Offering
(discussed  below).  In  December  1998,  due in part to an  overall  slowing of
acquisition activity,  the Company reduced its Credit Facility from $250 million
to $100 million.  As part of the modification,  certain covenants that relate to
the  Company's  development  activity  were  changed and the  interest  rate was
modified  to LIBOR  plus  1.38% to  1.75%.  This  rate is an  increase  over the
previous  rate of LIBOR  plus  1.10%  to 1.30%  which  was a  direct  result  of
increased credit spreads in the market.

In January 1998, the Company  closed a $150 million loan with a commercial  bank
(the "Interim Loan").  The Interim Loan had a term of three months with interest
at LIBOR plus 1.75%.  The purpose of the Interim Loan was to fund  acquisitions.
The Interim Loan was paid off in March 1998 with  proceeds  from the issuance of
$150 million of unsecured Series A Senior Notes (discussed below).

In June  1998,  the  Company  obtained  a $150  million  unsecured  loan  from a
commercial bank (the "Bridge Loan") which had a variable  interest rate of LIBOR
plus 1.3%,  and a maturity  date of  December  31,  1998.  Approximately  $147.7
million  was drawn under the Bridge Loan to fund  acquisitions  and  development
activities.  The Company  paid off this loan on October  30, 1998 with  proceeds
from the $248.8 million financing discussed below.

In October 1998, the Company  obtained  $248.8 million of financing  which has a
term of ten years, bears interest at a fixed rate of 6.125% (effective  interest
rate of 6.50%) and is secured by 35 properties. The proceeds were used to retire
the $150 million Bridge Loan which had a December 31, 1998 maturity date, to pay
off four  mortgage  loans and to reduce  the  outstanding  balance of the Credit
Facility.

At December 31, 1998, the Company's total indebtedness  included fixed-rate debt
of $733,348,000 (including $390,461,000 subject to cross-collateralization)  and
floating-rate  indebtedness of $188,749,000  (including  $114,950,000 subject to
cross-collateralization).  Approximately  61% of  the  Company's  total  assets,
comprising 114 properties, is encumbered by debt at December 31, 1998.

It is the  Company's  policy to manage its  exposure to  fluctuations  in market
interest  rates  through  the use of fixed rate debt  instruments  to the extent
possible.  At December 31, 1998,  approximately 20% of the Company's outstanding
debt,  including  amounts  borrowed under the Credit  Facility,  were subject to
variable  rates.  The Company may,  from time to time,  enter into interest rate
protection  agreements  intended  to hedge the cost of new  borrowings  that are
reasonably  assured of completion.  It is not the Company's  policy to engage in
hedging   activities  for  previously   outstanding   debt  instruments  or  for
speculative  purposes.  At December 31, 1998, the Company was not a party to any
open interest rate protection agreements.


                                    Page 25
<PAGE>

Equity and Debt Offerings
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" or the "January 1998 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
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  unsecured  7.625%  Series A 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  used the net  proceeds  of the  offering  to repay the  outstanding
balance under the Interim Loan.  In May 1998,  the Company filed a  registration
statement with the Securities  and Exchange  Commission  (the "SEC") to exchange
all  outstanding  Notes (the "Old  Notes") for Notes which have been  registered
under the Securities Act of 1933 (the "New Notes"). The form and term of the New
Notes are  substantially  identical to the Old Notes in all  material  respects,
except that the New Notes are registered under the Securities Act, and therefore
are not  subject  to  certain  transfer  restrictions,  registration  rights and
related special interest provisions applicable to the Old Notes.

In January 1997 and May 1997,  the Company filed shelf  registration  statements
with 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,  the Company had the
capacity pursuant to the November 1997 Shelf Registration  Statement to issue up
to approximately $801.2 million in equity securities.

In  January  1999,  the  Operating  Partnership  and the  Company  filed a shelf
registration  statement  with  the SEC (the  "January  1999  Shelf  Registration
Statement")  to  register  $300  million  of debt  securities  of the  Operating
Partnership  and to  carry  forward  the  remaining  $801.2  million  in  equity
securities of the Company from the November 1997 Shelf  Registration  Statement.
The January 1999 Shelf Registration  Statement was declared effective by the SEC
on January 25, 1999.  Therefore,  the Operating Partnership and the Company have
the capacity pursuant to the January 1999 Shelf Registration  Statement to issue
up to $300 million in debt  securities and $801.2 million in equity  securities,
respectively.

Development Alliances
The  Company  has  formed 4  development  alliances  to  which it has  committed
approximately  $42  million for the  development  of  approximately  1.4 million
square  feet of  office,  office/flex  and  distribution  properties  and  2,050
multi-family units in North Carolina,  Colorado,  Texas, New Jersey,  Kansas and
Michigan.  As of December 31, 1998, the Company has advanced  approximately  $33
million.  Under these development  alliances,  the Company has certain rights to
purchase the properties upon completion of development and, thus,  through these
alliances,  the Company could acquire an additional  1.4 million  square feet of
commercial  properties and 2,050 multi-family units over the next five years. In
addition,  the  Company  has loaned  approximately  $35  million  under  another
development  alliance to continue the  build-out of a 1,200 acre  master-planned
development in Denver, Colorado.

Inflation
Substantially  all of the  leases  at the  office/flex,  industrial  and  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


                                    Page 26
<PAGE>

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.

The Limited Availability of and Competition for Real Estate Acquisitions May 
Restrict Our Ability to Grow
Our  growth  depends,  in  part,  upon  acquisitions.  We  cannot  be sure  that
properties will be available for  acquisition or, if available,  that we will be
able to purchase those properties on favorable terms. The unavailability of such
acquisitions  could  limit our growth.  Furthermore,  we face  competition  from
several other businesses, individuals, fiduciary accounts and plans and entities
in the  acquisition,  operation and sale of properties.  Some of our competitors
are larger than we are and have  greater  financial  resources  than we do. This
competition  could cause the cost of  properties we wish to purchase to rise. If
we are unable to  continue  to grow  through  acquisitions,  then our results of
operations and financial condition could be negatively impacted.

Competition for Tenants Could Adversely Affect Our Operations
When space becomes  available at our properties,  the leases may not be renewed,
the  space  may not be  leased or  re-leased,  or the  terms of the  renewal  or
re-lease (including the cost of required  renovations or concessions to tenants)
may be less  favorable to us than the prior lease.  We have  established  annual
property  budgets that include  estimates of costs for renovation and re-leasing
expenses.  We  believe  that these  estimates  are  reasonable  in light of each
property's  situation;  however,  no assurance can be given that these estimates
will sufficiently cover these expenses.  If we cannot lease all or substantially
all  of  the  space  at  our  properties  promptly,  if  the  rental  rates  are
significantly  lower than expected,  or if our reserves for these purposes prove
inadequate,  then our results of  operations  and financial  condition  could be
negatively impacted.

Tenants' Defaults Could Adversely Affect Our Operations
Our ability to manage our assets is subject to federal bankruptcy laws and state
laws that limit creditors' rights and remedies available to real property owners
to collect  delinquent  rents.  If a tenant  becomes  insolvent or bankrupt,  we
cannot be sure that we could  recover the premises  from the tenant  promptly or
from a trustee or  debtor-in-possession in any bankruptcy proceeding relating to
that tenant. We also cannot be sure that we would receive rent in the proceeding
sufficient  to cover our  expenses  with  respect to the  premises.  If a tenant
becomes  bankrupt,  the  federal  bankruptcy  code  will  apply,  which  in some
instances may restrict the amount and  recoverability  of our claims against the
tenant.  A tenant's  default on its obligations to us could adversely affect our
results of operations and financial condition.

Cash Flow May Be Insufficient for Debt Service Requirements
We intend to incur  indebtedness  in the future,  including  through  borrowings
under our Credit Facility,  to finance property  acquisitions.  As a result,  we
expect to be subject  to the  following  risks  associated  with debt  financing
including:

     that interest rates may increase;
     that our cash flow may be insufficient to meet required payments on
     our debt; and
     that we may be unable to refinance or repay the debt as it comes due.


                                    Page 27
<PAGE>

Debt Restrictions May Affect Operations and Negatively Affect Our Ability to 
Repay Indebtedness at Maturity
Our current $100 million  unsecured  Credit  Facility  contains  provisions that
restrict the amount of distributions we can make. These provisions  provide that
distributions  may not exceed the lesser of (i) 90% of funds from  operations or
(ii) the minimum amount that the Company must distribute to its  stockholders in
order to avoid  federal tax  liability  and remain  qualified  as a REIT.  If we
cannot obtain  acceptable  financing to repay  indebtedness at maturity,  we may
have to sell  properties to repay  indebtedness  or properties may be foreclosed
upon,  which  could  adversely  affect  our  results  of  operations,  financial
condition  and  ability  to  service  debt.  Also,  as  of  December  31,  1998,
approximately  $505.4  million  of  our  total  indebtedness   included  secured
mortgages with  cross-collateralization  provisions.  In the event of a default,
the holders of this indebtedness may seek to foreclose upon properties which are
not the primary  collateral for their loan. This may, in turn,  accelerate other
indebtedness secured by these properties.  Foreclosure of properties would cause
a loss to us of income and asset value.

Fluctuations in Interest Rates May Adversely Affect Our Operations
As of  December  31,  1998,  we had  approximately  $188.7  million of  variable
interest  rate  indebtedness.  Accordingly,  an increase in interest  rates will
adversely affect our net income and results of operations.

Management of Newly Acquired Properties Could Be Difficult
Since the  Consolidation on December 31, 1995, and through December 31, 1998, we
acquired  approximately  $1.8  billion  in  properties.   To  manage  these  new
properties  effectively,  we have sought to  successfully  apply our  experience
managing our existing  portfolio to expanded  markets and to an increased number
of properties.  The  assimilation  of these  properties is a continuing  process
whose  success  cannot  be  assured  indefinitely.  Should we  encounter  future
difficulties in managing these newly acquired  properties,  this could adversely
affect our results of operations and financial condition.

Acquisitions Could Adversely Affect Operations
Consistent with our growth strategy,  we are continually pursuing and evaluating
potential  acquisition  opportunities.   From  time  to  time  we  are  actively
considering the possible acquisition of specific  properties,  which may include
properties managed by GC or owned by affiliated parties. It is possible that one
or more of such possible  future  acquisitions,  if completed,  could  adversely
affect our results of operations and financial condition.

Assumption of General Partner Liabilities May Adversely Affect Operations
We and our  predecessors  have  acquired  a number of  properties  by  acquiring
interests in partnerships  that own the properties or by first acquiring general
partnership  interests and acquiring  properties from the partnership at a later
date. We may pursue  acquisitions in this manner in the future. When we use this
acquisition technique, a subsidiary of the Company may become a general partner.
As a general  partner,  such subsidiary  would become  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.  We undertake  detailed due diligence  reviews to ascertain the nature
and extent of  obligations  that the  subsidiary  will  assume when it becomes a
general  partner,  but we cannot be sure the obligations  assumed may exceed our
estimates. Also, we cannot be sure that the assumed liabilities will not have an
adverse  effect on our results of operations or financial  condition and ability
to service debt. In addition, GC or another subsidiary may enter into management
agreements  pursuant  to which it assumes  certain  obligations  as a manager of
properties.  These  obligations may have an adverse effect on such  subsidiary's
results of operations or financial  condition,  which could adversely affect our
results of operations and financial conditions.

Potential Adverse  Consequences of Transactions  Involving Conflicts of Interest
We  have  acquired,  and  from  time  to  time  may  acquire,   properties  from
partnerships that Robert  Batinovich,  our Chairman and Chief Executive Officer,
and Andrew Batinovich,  our 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
also may provide  substantial  economic  benefits to those  individuals such as:


                                    Page 28
<PAGE>

     payments or issuances of partnership units in the Operating Partnership,
     relief or deferral of tax liabilities,
     relief of primary or secondary liability for debt, and
     reduction in exposure to other property-related liabilities.

Our  policy  provides  that  interested  directors  may not vote with  regard to
transactions in which they have a substantial  interest.  These transactions may
only be  completed  if they are  approved  by a  majority  of the  disinterested
directors, with the interested directors abstaining. Despite this policy and 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.  These  transactions may not be as favorable to us as
transactions  that we negotiate with unrelated  parties and they could result in
undue  benefit to Robert and Andrew  Batinovich  and members of their  families.
None of these parties has guaranteed that any properties  acquired from entities
they control or in which they have a significant  interest will be as profitable
as other investments made by us or will not result in losses.

Dependence on Executive Officers
We depend on the efforts of Robert  Batinovich,  our Chief Executive Officer and
Andrew Batinovich,  our President and Chief Operating Officer,  and of our other
executive  officers.  The  loss of the  services  of any of them  could  have an
adverse effect on our results of operations and financia condition.  Both Robert
and Andrew Batinovich have entered into employment agreements with the Company.

Potential Liability Due to Environmental Matters
Under  federal,  state and local laws 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 on the property. These
owners may be required to  investigate  and  clean-up the  contamination  on the
property as well as the  contamination  which has  migrated  from the  property.
Environmental  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 the  contamination.  This  liability  may 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.  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.  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 those  substances  at the  disposal or  treatment
facility,  whether or not the  facility is or ever was owned or operated by that
person.

Tenants of our  properties  generally are required by their leases to operate in
compliance with all applicable  Environmental  Laws, and to indemnify us against
any  environmental  liability  arising from their  activities on the properties.
However,  we  could  be  subject  to  environmental  liability  relating  to our
management  of the  properties  or strict  liability by virtue of our  ownership
interest in the properties.  Also tenants may not satisfy their  indemnification
obligations under the leases. We are also subject to the risk that:

     any   environmental   assessments  of  our  properties,   properties  being
     considered for  acquisition,  or the properties  owned by the  partnerships
     managed  by  GC  may  not  have   revealed  all   potential   environmental
     liabilities,
     any prior owner or prior or current  operator of such  properties  may have
     created an environmental condition not known to us, or
     an  environmental  condition may  otherwise  exist as to any one or more of
     such properties.

Any one of these  conditions  could  have an  adverse  effect on our  results of
operations and financial  condition or ability to service debt,  either directly
(with  respect to our  properties),  or  indirectly  (with respect to properties
owned by partnerships managed by GC). Any condition adversely


                                    Page 29
<PAGE>

affecting the financial condition of GC could adversely affect us by diminishing
the value of our interest in GC. Moreover, future environmental laws, ordinances
or  regulations  may  have an  adverse  effect  on our  results  of  operations,
financial condition and ability to service debt. Also, the current environmental
condition of those  properties  may be affected by tenants and  occupants of the
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 us.

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

All of the  properties  that we  presently  own  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.
We  have  completed  all of  these  investigations  or are  in  the  process  of
completing  them.   Certain  of  our  properties  have  been  found  to  contain
asbestos-containing  building  materials.  We believe that these  materials have
been  adequately  contained  and  we  have  implemented  an  asbestos-containing
building materials  operations and maintenance  program for the properties found
to contain asbestos-containing building materials.

Some, but not all, of the properties  owned by  partnerships  managed by GC have
been subject to Phase I environmental  assessments by independent  environmental
consultants.  GC  determines 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
asbestos-containing  building  materials.  In each case GC  believes  that these
materials   have   been   adequately    contained   and   has   implemented   an
asbestos-containing  building materials  operations and maintenance  program has
been  implemented  for  the  properties  found  to  contain  asbestos-containing
building materials.

Potential Environmental Liability Resulting From Underground Storage Tanks
Some of our properties, as well as properties that we have previously owned, are
leased or have been leased to owners or operators of businesses  that use, store
or otherwise handle petroleum  products or other hazardous or toxic  substances.
These  businesses  include dry cleaners that operate on-site dry cleaning plants
and auto care centers.  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 those  substances.  Some of our  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 our properties  have been  contaminated  with these  substances  from
on-site operations or operations on adjacent or nearby properties.  In addition,
certain of our  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 engage in activities that may release petroleum products or other
hazardous or toxic substances.

Environmental  Liabilities May Adversely  Affect  Operating Costs and Ability to
Borrow
The obligation to pay for the cost of complying with existing Environmental Laws
as  well as the  cost of  complying  with  future  legislation  may  affect  our
operating  costs.  In  addition,  the  presence of  petroleum  products or other
hazardous  or toxic  substances  at any of our  properties,  or the  failure  to
remediate those properties properly,  may adversely affect our ability to borrow
by using those properties 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 our results of operations and financial condition.


                                    Page 30
<PAGE>

General Risks of Ownership of Real Estate
We are subject to risks  generally  incidental  to the ownership of real estate.
These risks include:

     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 our knowledge and consent.

Should any of these events occur, our results of operations and financial 
condition could be adversely affected.

General Risks Associated With Management, Leasing and Brokerage Contracts
We are subject to the risks generally  associated with the property  management,
leasing and brokerage businesses. These risks include the risk that:

     management contracts or service agreements may be terminated;
     contracts  will not be renewed  upon  expiration  or will not be renewed on
     terms consistent with current terms; and
     leasing and brokerage activity generally may decline.

In addition,  our acquisition of properties from  partnerships  managed by GC or
another subsidiary could result in a decrease in revenues to such subsidiary and
a corresponding decrease in dividends received by us from such subsidiary.  Each
of these  developments could have an adverse effect on our results of operations
and financial condition.

To maintain our status as a REIT while  realizing  income from GC's  third-party
management business, the capital stock of GC is divided into two classes. All of
the voting common stock of GC,  representing 5% of GC's total equity, is held by
individual  stockholders.  Nonvoting  preferred stock representing the remaining
equity  of GC is  held  entirely  by the  Operating  Partnership.  Although  the
Operating  Partnership  holds a majority of the equity interest in GC, it is not
able to elect GC's directors and, consequently,  we have no ability to influence
GC's day-to-day decisions.

Uninsured Losses May Adversely Affect Operations
We, or in certain  instances,  tenants of the  properties,  carry  comprehensive
liability,  fire and  extended  coverage  with respect to the  properties.  This
coverage has policy  specification  and insured limits  customarily  carried for
similar properties.  However,  certain types of losses (such as from earthquakes
and floods) 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,  we  may  incur  losses  due  to  insurance  deductibles,
co-payments  on insured  losses or uninsured  losses.  Should an uninsured  loss
occur,  we could  lose  some or all of our  capital  investment,  cash  flow and
anticipated  profits  related  to one or more  properties.  This  could  have an
adverse effect on our results of operations and financial condition.

Illiquidity of Real Estate May Limit Our Ability to Vary Our Portfolio
Real estate  investments are relatively  illiquid and,  therefore,  will tend to
limit our  ability to vary our  portfolio  promptly  in  response  to changes in
economic or other conditions. In addition, the Internal Revenue Code of 1986, as
amended (the "Code"), and individual agreements with sellers of properties place
limits on our ability to sell  properties.  Eighty- five of our properties  were
acquired on terms and  conditions  under which they can be disposed of only in a
like-kind  exchange  or other  non-taxable  transaction.  The  agreed  upon time
periods  for  these  restrictions  on  dispositions  vary  from  transaction  to
transaction.


                                    Page 31
<PAGE>

Potential Liability Under the Americans With Disabilities Act
As of January 26, 1992, all of our properties  were required to be in compliance
with the Americans With  Disabilities  Act. The Americans With  Disabilities Act
generally  requires that places of public  accommodation  be made  accessible to
people with disabilities to the extent readily  achievable.  Compliance with the
Americans With  Disabilities  Act  requirements  could require removal of access
barriers.  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 Americans  With
Disabilities Act, the impact of its application to our properties, including the
extent and timing of  required  renovations,  is  uncertain.  Pursuant  to lease
agreements  with  tenants  in  certain of the  "single-tenant"  properties,  the
tenants  are  obligated  to comply  with the  Americans  With  Disabilities  Act
provisions.  If our costs are greater than  anticipated or tenants are unable to
meet their obligations,  our results of operations and financial condition could
be adversely affected.

Development Alliances May Adversely Affect Operations
We may, from time to time, enter into alliances with selected developers for the
purpose of  developing  new  projects in which  these  developers  have,  in the
opinion of  management,  significant  expertise or  experience.  These  projects
generally require various governmental and other approvals, the receipt of which
cannot be assured.  These development  activities also may entail certain risks,
including the risk that:

     management  may expend  funds on and devote time to projects  which may not
     come to fruition;
     construction  costs of a project may exceed  original  estimates,  possibly
     making the project uneconomical;
     occupancy  rates  and  rents  at a  completed  project  may  be  less  than
     anticipated; and
     expenses at a completed development may be higher than anticipated.

In addition,  the partners in development alliances may have significant control
over the operation of the alliance  project.  Therefore,  these investments may,
under  certain  circumstances,  involve risks such as the  possibility  that the
partner might:

     become bankrupt;
     have economic or business interests or goals that are inconsistent with our
     business interest or goals; or
     be in a position to take action contrary to our instructions or requests or
     contrary to our policies or objectives.

Consequently,  actions  by a partner in a  development  alliance  might  subject
property  owned by the  alliance to  additional  risk.  Although we will seek to
maintain  sufficient  control of any  alliance  to permit our  objectives  to be
achieved,  we  may  be  unable  to  take  action  without  the  approval  of our
development  alliance partners.  Conversely,  our development  alliance partners
could take  actions  binding on the alliance  without our consent.  In addition,
should a partner in a  development  alliance  become  bankrupt  we could  become
liable for the  partner's  share of the project's  liabilities.  These risks may
result in a development  project  adversely  affecting our results of operations
and financial condition.

Material Tax Risks
Since 1996,  we have operated as a REIT under the Code.  However,  we may not be
able to  maintain  our status as a REIT.  To  qualify as a REIT we must  satisfy
numerous  requirements (some on an annual and quarterly basis) established under
highly  technical  and  complex  Code  provisions.   Only  limited  judicial  or
administrative  interpretation  exists for these  provisions  and  involves  the
determination of various factual matters and  circumstances  not entirely within
our  control.   We  receive   nonqualifying   management   fee  income  and  own
nonqualifying  preferred  stock in  certain  subsidiaries.  As a result,  we may
approach the income and asset test limits  imposed by the Code.  There is a risk
that we may not satisfy these tests.  In order to avoid exceeding the asset test
limit, for example,  we may have to reduce our interest in our subsidiaries.  We
are relying on the opinion of our tax counsel  regarding  our ability to qualify
as a REIT. This legal opinion,  however,  is not binding on the Internal Revenue
Service ("IRS").


                                    Page 32
<PAGE>

Consequences of Failure to Qualify as a REIT
If the Company fails to qualify as a REIT in any taxable year, the Company would
be subject to federal  income tax on its taxable income at corporate  rates.  In
addition,  the Company also may be disqualified from treatment as a REIT for the
four taxable years  following  the year in which the Company  failed to qualify.
This would reduce our net earnings  available for investment or  distribution to
stockholders because of the additional tax liability.  In addition,  the Company
would no longer be required to make distributions to stockholders.

Even if the  Company  continues  to  qualify  as a REIT,  it will be  subject to
certain federal, state and local taxes on our 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  by  legislative,  judicial  or
administrative  action at any time. These changes may be applied to past as well
as future operations. Legislation,  regulations,  administrative interpretations
or court decisions may significantly change the tax laws with respect to (1) the
qualification  as a REIT or (2) the  federal  income  tax  consequences  of this
qualification.  In addition, the changes might also indirectly affect the market
value of all real estate  investments,  and  consequently our ability to realize
our investment objectives.

Additional Capital Requirements; Possible Adverse Effects on Holders of Equity
Our ability to continue our growth pattern  established in 1996-1998,  which was
funded largely through the raising of equity capital, depends in large part upon
our ability to raise additional capital in the future on satisfactory  terms. If
we  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  Company's  shares of Common  Stock  could be
diluted. Likewise, our Board of Directors is authorized to issue Preferred Stock
and to determine the rights of the Preferred  Stock.  Accordingly,  the Board of
Directors may  authorize  the issuance of Preferred  Stock with rights which may
dilute or otherwise  adversely  affect the interests of holders of the Company's
shares of Common Stock. If we raise  additional  capital through debt financing,
we will be subject to the risks described below, among others.

Our  Indebtedness  Restrictions  May  Adversely  Affect  Our  Ability  to  Incur
Indebtedness
Our  organizational  documents limit our ability to incur additional debt if the
total debt,  including the additional  debt,  would exceed 50% of the "Borrowing
Base." This debt limitation in our Charter can only be amended by an affirmative
vote  of the  majority  of all  outstanding  stock  entitled  to  vote  on  such
amendment.  The term  "Borrowing  Base" is defined as the greater of Fair Market
Value or Total Market Capitalization.  Fair Market Value is based upon the value
of  our  assets  as  determined  by  an  independent  appraiser.   Total  Market
Capitalization is the sum of the market value of our outstanding  capital stock,
including shares issuable on exercise of redemption  options by holders of units
of the limited partnership, plus debt. An exception is made for refinancings and
borrowings  required to make  distributions to maintain our status as a REIT. In
light of these debt restrictions,  it should be noted that a change in the value
of our common stock could affect the Borrowing  Base,  and therefore our ability
to incur additional indebtedness,  even though such change in the common stock's
value is unrelated to our liquidity.

Limitation  on  Ownership  of Common  Stock And  Stockholder's  Rights  Plan May
Preclude Acquisition of Control
Provisions  of  our  Charter  are  designed  to  assist  us in  maintaining  our
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:

     any transfer or  acquisition  of our common or  preferred  stock that would
     result in our disqualification as a REIT under the Code will be void; and
     if any person  attempts to acquire shares of our common or preferred  stock
     that  after the  acquisition  would  cause  the  person to own an amount of
     common stock and preferred stock in excess of a predetermined  limit,  such
     acquisitions would be void.

                                    Page 33
<PAGE>

Ownership is determined by operation of certain attribution rules set out in the
Code.  Pursuant to Board action, the limit currently is 9.9% of the value of the
outstanding   shares  of  common  stock  and  preferred  stock  (the  "Ownership
Limitation").  The common stock or  preferred  stock the transfer of which would
cause any person to violate  the  Ownership  Limitation,  is  referred to as the
"Excess Shares." A transfer that would violate the Ownership  Limitation will be
void and the  common  stock or  preferred  stock  subject to the  transfer  will
automatically  be  transferred to an  unaffiliated  trustee for the benefit of a
charitable  organization  designated by the Board of Directors until sold by the
trustee to a third party or purchased by us. This limitation on the ownership of
common stock and preferred  stock may preclude 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 will 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.  Certain other provisions contained in our
Charter and Bylaws may also have the effect of  discouraging  a third party from
making an acquisition  proposal for the Company and may thereby inhibit a change
in  control  in the  Company  even if a change in  control  would be in the best
interests of the stockholders.

In addition,  in July 1998, the Board of Directors adopted a stockholder  rights
plan.  Under the plan, we declared a dividend of rights on our common stock. The
rights issued under the plan will be triggered,  with certain exceptions, if and
when any person or group acquires,  or commences a tender offer to acquire,  15%
or more of our shares.  The rights plan is intended to prevent  abusive  hostile
takeover attempts by requiring a potential acquirer to negotiate the terms of an
acquisition  with the Board of Directors.  However,  it could have the effect of
deterring or preventing an acquisition of the Company, even if a majority of our
stockholders  would be in favor of such  acquisition,  and  could  also have the
effect of making it more  difficult for a person or group to gain control of the
Company or to change existing management.

Losses Relating to Consolidation
We were created through the merger of eight  partnerships and a corporation (the
"Consolidation").  Prior to the  Consolidation,  two lawsuits were filed in 1995
contesting the fairness of the Consolidation,  one in California State court and
one in federal  court.  We have been named as a defendant  in each of the suits.
The  complaints in both actions  alleged,  among other  things,  breaches by the
defendants of fiduciary duties and inadequate disclosures.  The California State
court action was settled and, upon appeal,  the  settlement  was affirmed by the
State  Court of Appeals on February  17,  1998.  The  objectors  petitioned  the
California Supreme Court for review, which was denied on May 21, 1998. On August
18, 1998,  the objectors  filed with the United States  Supreme Court a petition
for writ of certiorari.  On September 18, 1998, the defendants  filed a brief in
opposition to the objectors'  petition for writ of certiorari,  and on September
25, 1998, the objectors filed a reply in support of their  petition.  The United
States  Supreme Court has not yet ruled on the petition for writ of  certiorari.
Pursuant to the terms of the  settlement in the  California  State court action,
pending appeal, we have paid one-third of the $855,000 settlement amount and the
remaining  two-thirds are being held in escrow. In the federal court action, the
court in December of 1995 deferred all further  proceedings  pending a ruling in
the California State court action. The federal court action has been voluntarily
stayed  pending final outcome of the California  State court action.  We believe
that it is very unlikely that this  litigation  would result in a liability that
would exceed our accrued  liability  by a material  amount.  However,  given the
inherent  uncertainties  of  litigation,  we cannot  be sure  that the  ultimate
outcomes of these actions will be favorable to us.

From  time  to time we are  involved  in  other  litigation  arising  out of our
business activities. Certain other claims and lawsuits have arisen against us in
our normal course of business. 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 our  results  of
operations and financial condition.

Uncertainty Due to the Board of Directors' Ability to Change Investment Policies
The Board of Directors may change our investment  policies without a vote of the
stockholders. If our investment policies change, the risks and potential rewards
of an  investment  in the shares may also change.  In  addition,  the methods of
implementing our investment  policies may vary as new investment  techniques are
developed.


                                    Page 34
<PAGE>

Effect of Market Interest Rates on Price of Common Stock
The  annual  yield on the  price  paid  for  shares  of our  common  stock  from
distributions by the Company may influence the market price of the shares of our
common stock in public  markets.  An increase in market  interest rates may lead
prospective  purchasers  of our common stock to seek a higher  annual yield from
their  investments.  This may  adversely  affect the market  price of our common
stock.

Shares Available for Future Sale
We cannot predict the effect,  if any, that future sales of shares of our common
stock or future  conversions  or exercises of  securities  for future sales will
have on the market price of our common stock.  Sales of  substantial  amounts of
our common stock, or the perception  that such sales could occur,  may adversely
affect the prevailing market price for our common stock.

Impact of Year 2000 Compliance Costs on Operations
State of Readiness.  We use a number of computer software programs and operating
systems across our entire  organization.  These  programs and systems  primarily
comprise (i)  information  technology  systems ("IT  Systems")  (i.e.,  software
programs and computer operating  systems) that serve our management  operations,
and (ii) embedded systems such as devices used to control, monitor or assist the
operation  of equipment  and  machinery  systems  (e.g.,  HVAC,  fire safety and
security)  at our  properties  ("Property  Systems").  To the  extent  that  our
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 these applications will be necessary.

     IT Systems.  Employing a team made up of internal personnel and third-party
     consultants,  we have completed our identification of IT Systems, including
     hardware components,  that are not yet Year 2000 compliant.  To the best of
     our  knowledge  based on available  information  and a reasonable  level of
     inquiry and investigation, we have completed such upgrading of such systems
     that we believe are called for under the  circumstances,  and in accordance
     with  prevailing  industry  practice.  We have commenced a testing  program
     which we  anticipate  will be completed  during 1999.  In addition,  we are
     currently  communicating  with third  parties  with whom we do  significant
     business, such as financial institutions, tenants and vendors, to determine
     their readiness for Year 2000 compliance.

     Property Systems. Employing a team made up of internal personnel and third-
     party  consultants,  we have also completed our  identification of Property
     Systems,  including  hardware  components,  that  are  not  yet  Year  2000
     compliant. We have commenced such upgrading of such systems that we believe
     are called for under the circumstances,  based on available information and
     a reasonable  level of inquiry and  investigation,  and in accordance  with
     prevailing  industry practice.  Upon completion of such upgrading,  we will
     initiate a testing  program  which we anticipate  will be completed  during
     1999.  To the best of our  knowledge,  there are no Property  Systems,  the
     failure of which would have a material effect on our operations.

Costs of Addressing Our Year 2000 Issues.  Given the  information  known at this
time about our systems that are non-compliant,  coupled with our ongoing, normal
course-of-business efforts to upgrade or replace critical systems, as necessary,
we do not expect Year 2000 compliance  costs to have any material adverse impact
on our liquidity or ongoing results of operations.  The costs of such assessment
and remediation will be paid as an operating expense.

Risks of Our Year 2000 Issues.  In light of our assessment and upgrading efforts
to date,  and assuming  completion of the planned,  normal  course-of-  business
upgrades and  subsequent  testing,  we believe that any residual  Year 2000 risk
will be limited to non-critical business applications and support hardware,  and
to short-term  interruptions  affecting Property Systems which, if they occur at
all, will not be material to our overall operations.  We believe that all of our
systems will be Year 2000  compliant  and that  compliance  will not  materially
adversely  affect our future  liquidity or results of  operations  or ability to
service debt, but we cannot give absolute assurance that this is the case.


                                    Page 35
<PAGE>

Our Contingency Plans. We are currently developing our contingency plans for all
operations to address the most reasonably likely worst case scenarios  regarding
Year 2000 compliance.  Such plans,  however, will recognize material limitations
on our  ability  to plan for  major  regional  or  industrial  failures  such as
regional power outages or regional or industrial  communications  breakdowns. We
expect such contingency plans to be completed during 1999.

Item 7A. Qualitative and Quantitative Information About Market Risk

Interest Rates
The  Company's  primary  market risk  exposure  is to changes in interest  rates
obtainable  on its  mortgage  loans  receivable  and its secured  and  unsecured
borrowings.  The Company does not believe that changes in market  interest rates
will have a material impact on the performance or fair value of its portfolio of
mortgage loans receivable.

It is the  Company's  policy to manage its  exposure to  fluctuations  in market
interest rates for its borrowings through the use of fixed rate debt instruments
to  the  extent  that  reasonably  favorable  rates  are  obtainable  with  such
arrangements.  Approximately  20% and  38% of the  Company's  outstanding  debt,
including  amounts borrowed under the Credit Facility,  were subject to variable
rates at December  31, 1998 and 1997,  respectively.  In  addition,  the average
interest rate on the Company's debt decreased from 7.49% at December 31, 1997 to
7.08% at December 31, 1998.  The Company  reviews  interest rate exposure in the
portfolio  quarterly  in an  effort  to  minimize  the  risk  of  interest  rate
fluctuations.  The  Company  does not have any other  material  market-sensitive
financial  instruments.  It is not the  Company's  policy to  engage in  hedging
activities for previously  outstanding  debt  instruments or for  speculative or
trading purposes.

The Company may enter into forward  interest  rate,  or similar,  agreements  to
hedge specific  anticipated debt issuances where management believes the risk of
adverse  changes in market rates is significant.  Under a forward  interest rate
agreement, if the referenced interest rate increases, the Company is entitled to
a receipt in  settlement  of the agreement  that  economically  would offset the
higher  financing  cost of the debt  issued.  If the  referenced  interest  rate
decreases, the Company makes payment in settlement of the agreement, creating an
expense that  economically  would offset the reduced  financing cost of the debt
issued.  At  December  31,  1998,  the  Company  was not a party to any  forward
interest rate or similar agreements.

The table below provides  information about the Company's financial  instruments
that are sensitive to changes in interest rates. For debt obligations, the table
presents  principal cash flows and related  weighted  average  interest rates by
expected  maturity dates.  Weighted average variable rates are based on rates in
effect at the reporting date.

<TABLE>
<CAPTION>

                                                  Expected Maturity Date
                         -------------------------------------------------------------------------
                                                                                                                Fair
                            1999        2000        2001         2002        2003     Thereafter      Total     Value
                                                      (in thousands)
<S>                     <C>          <C>         <C>          <C>         <C>         <C>          <C>          <C>

Secured Fixed            $   11,775  $   63,174  $  15,857    $   14,748  $  38,365   $   439,429  $  583,348   $583,348
Average interest rate         7.33%      6.89%       7.92%         7.47%      7.64%         6.86%       6.97%    

Secured Variable         $  115,074  $    9,484  $      24    $       26  $      28   $       594  $  125,230   $125,230
Average interest rate         6.75%      7.45%       7.26%         7.26%      7.26%         7.26%       6.81%

Unsecured Fixed          $        -  $       -   $       -    $        -  $       -   $   150,000  $  150,000   $150,000
Average interest rate             -          -           -             -          -         7.63%       7.63%

Unsecured Variable       $        -  $   63,519  $       -    $        -  $       -   $         -  $   63,519   $ 63,519
Average interest rate             -      7.40%           -             -          -             -       7.40%
</TABLE>

The Company  believes that the interest  rates given in the table for fixed rate
borrowings  approximate  the  rates  the  Company  could  currently  obtain  for
instruments  of similar  terms and  maturities  and that the fair values of such
instruments approximate carrying value at December 31, 1998.


                                    Page 36
<PAGE>

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.

                                    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 7, 1999.

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 7, 1999.

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 7, 1999.

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 7, 1999.

                                    Page 37
<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

         Consolidated Balance Sheets at December 31, 1998 and 1997         40

         Consolidated Statements of Operations for the years ended 
         December 31, 1998, 1997 and 1996                                  41

         Consolidated Statements of Stockholders' Equity for the 
         years ended December 31, 1998, 1997 and 1996                      42

         Consolidated Statements of Cash Flows for the years ended 
         December 31, 1998, 1997 and 1996                                  43

         Notes to Consolidated Financial Statements                        45

     (2) Financial Statement Schedules

         Schedule III - Real Estate and Accumulated Depreciation           63

         Schedule IV - Mortgage Loans Receivable, Secured by Real Estate   73

     (3) Exhibits to Financial Statements

         The Exhibit Index attached hereto is hereby incorporated by 
         reference to this Item.                                           77

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

          On October 27, 1998,  the Company filed a report on Form 8-K
          with  respect to  Supplemental  Information  for the quarter
          ended September 30, 1998.

          On January 27, 1999,  the Company filed a report on Form 8-K
          with  respect to  Supplemental  Information  for the quarter
          ended December 31, 1998.



                                    Page 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, 1998 and 1997,  and the related
consolidated  statements of operations,  stockholders' equity and cash flows for
the years ended December 31, 1998, 1997 and 1996. These  consolidated  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 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, 1998 and 1997,  and the  consolidated
results of its  operations  and its cash flows for the years ended  December 31,
1998,  1997  and  1996,  in  conformity  with  generally   accepted   accounting
principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
consolidated  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  financial  statements.  These
schedules have been subjected to the auditing  procedures  applied in our audits
of the basic consolidated  financial  statements and, in our opinion, are fairly
stated in all material respects in relation to the basic consolidated  financial
statements taken as a whole.



ARTHUR ANDERSEN LLP



San Francisco, California
March 15, 1999



                                    Page 39
<PAGE>

         See accompanying notes to consolidated financial statements

                   
<PAGE>

<TABLE>
<CAPTION>

                                                GLENBOROUGH REALTY TRUST INCORPORATED

                                                    CONSOLIDATED BALANCE SHEETS
                                                  As of December 31, 1998 and 1997
                                                (in thousands, except share amounts)


                                                                                   1998                  1997
                                                                               --------------        --------------
<S>                                                                            <C>                   <C>   

ASSETS
     Rental property, net of accumulated depreciation of
       $72,951 and $40,349 in 1998 and 1997, respectively                      $   1,720,579         $     799,501
     Real estate held for sale, net of accumulated depreciation
       of $9,918 and $864 in 1998 and 1997, respectively                              21,860                25,717
     Investments in Development                                                       35,131                 7,251
     Investments in Associated Companies                                               8,807                10,948
     Mortgage loans receivable                                                        42,420                 3,692
     Cash and cash equivalents                                                         4,357                 5,070
     Other assets                                                                     45,862                13,595
                                                                               --------------        --------------

         TOTAL ASSETS                                                          $   1,879,016         $     865,774
                                                                               ==============        ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
     Mortgage loans                                                            $     708,578         $     148,139
     Unsecured Series A Senior Notes                                                 150,000                     -
     Unsecured bank line                                                              63,519                80,160
     Other liabilities                                                                28,921                11,091
                                                                               --------------        --------------
       Total liabilities                                                             951,018               239,390
                                                                               --------------        --------------

Commitments and contingencies                                                              -                     -

Minority interest                                                                     99,465                46,261

Stockholders' Equity:
     Common stock, 31,758,915 and 31,547,256 shares issued
       and outstanding at December 31, 1998 and 1997, respectively
                                                                                          32                    31
     Preferred stock, 11,500,000 shares issued and outstanding
       at December 31, 1998                                                               11                     -
     Additional paid-in capital                                                      865,692               593,702
     Deferred compensation                                                              (181)                 (210)
     Retained earnings (deficit)                                                     (37,021)              (13,400)
                                                                               --------------        --------------
       Total stockholders' equity                                                    828,533               580,123
                                                                               --------------        --------------

           TOTAL LIABILITIES AND STOCKHOLDERS'
              EQUITY                                                           $   1,879,016         $     865,774
                                                                               ==============        ==============
                            See accompanying notes to consolidated financial statements
</TABLE>


                                    Page 40
<PAGE>

<TABLE>
<CAPTION>

                                        GLENBOROUGH REALTY TRUST INCORPORATED
                                        CONSOLIDATED STATEMENTS OF OPERATIONS
                                 For the years ended December 31, 1998, 1997 and 1996
                                       (in thousands, except per share amounts)

                                                                     1998               1997              1996
                                                                ----------------   ----------------  ----------------
<S>                                                             <C>                <C>               <C>  
 
 REVENUE
       Rental revenue                                           $     227,956      $      61,393     $     17,943
       Fees and reimbursements from affiliates                          2,802                719              311
       Interest and other income                                        4,607              1,802            1,080
       Equity in earnings of Associated Companies                       1,314              2,743            1,598
       Net gain on sales of real estate assets                          4,796                839              321
       Gain on collection of mortgage loan receivable                       -                652                -
                                                                ----------------   ----------------  ----------------
         Total revenue                                                241,475             68,148           21,253
                                                                ----------------   ----------------  ----------------

  EXPENSES
       Property operating expenses                                     74,079             18,958            5,266
       General and administrative                                      11,038              3,319            1,393
       Depreciation and amortization                                   50,194             14,873            4,575
       Interest expense                                                53,289              9,668            3,913
       Loss on interest rate protection agreement                       4,323                  -                -
       Consolidation costs                                                  -                  -            6,082
       Litigation costs                                                     -                  -            1,155
                                                                ----------------   ----------------  ----------------
         Total expenses                                               192,923             46,818           22,384
                                                                ----------------   ----------------  ----------------

  Income (loss) from operations before minority interest and
       extraordinary item                                              48,552             21,330           (1,131)
  Minority interest                                                    (2,550)            (1,119)            (292)
                                                                ----------------   ----------------  ----------------
  Net income (loss) before extraordinary item                          46,002             20,211           (1,423)
  Extraordinary item:
  Loss on early extinguishment of debt                                 (1,400)              (843)            (186)
                                                                ----------------   ----------------  ----------------
  Net income (loss)                                                    44,602             19,368           (1,609)
  Preferred dividends                                                 (20,620)                 -                -
                                                                ================   ================  ================
  Net income (loss) available to Common Stockholders            $      23,982      $      19,368     $     (1,609)
                                                                ================   ================  ================

  Basic Per Share Data:
  Net income (loss) available to Common Stockholders before
       extraordinary item                                       $       0.80       $       1.12      $     (0.21)
  Extraordinary item                                                   (0.04)             (0.04)           (0.03)
                                                                ----------------   ----------------  ----------------
  Net income (loss) available to Common Stockholders            $       0.76       $       1.08      $     (0.24)
                                                                ================   ================  ================
  Basic weighted average shares outstanding                        31,661,810         17,982,817        6,632,707
                                                                ================   ================  ================

  Diluted Per Share Data:
  Net income (loss) available to Common Stockholders before
       extraordinary item                                       $       0.79       $       1.09      $     (0.21)
  Extraordinary item                                                   (0.04)             (0.04)           (0.03)
                                                                ----------------   ----------------  ----------------
  Net income (loss) available to Common Stockholders            $       0.75       $       1.05      $     (0.24)
                                                                ================   ================  ================
  Diluted weighted average shares outstanding                     35,576,210          19,517,543        6,751,259
                                                                ================   ================  ================

       See accompanying notes to consolidated financial statements


</TABLE>


                                    Page 41
<PAGE>

<TABLE>
<CAPTION>

                                               GLENBOROUGH REALTY TRUST INCORPORATED
                                           CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                        For the years ended December 31, 1998, 1997 and 1996
                                                           (in thousands)

                                           Common Stock        Preferred Stock
                                       --------------------- ---------------------
                                                                               Additional     Deferred      Retained
                                                   Par                 Par     Paid-in        Compen-       Earnings
                                       Shares     Value      Shares    Value   Capital        sation        (Deficit)    Total
                                       --------------------- ------------------------------------------------ ----------------------
<S>                                    <C>        <C>        <C>       <C>     <C>            <C>           <C>          <C>

Balance at December 31, 1995              5,754     $  6          -    $   -    $   56,585    $       -     $    (963)   $   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          -        -       106,915         (399)       (8,926)       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         -        -       593,702         (210)      (13,400)      580,123
                                       --------------------- ------------------------------------------------ ----------------------
Issuance of preferred stock, net of
    offering costs of $12,813                 -         -    11,500       11       274,676            -             -       274,687
Issuance of common stock related to                                      
    acquisitions                            136         1         -        -         3,389            -             -         3,390
Exercise of stock options                    22         -         -        -           344            -             -           344
Conversion of Operating Partnership
    units into common stock
                                             52         -         -        -             -            -             -             -
Amortization of deferred compensation                                    
                                              -         -         -        -             -           91             -            91
Issuance of common stock to director                                     
                                              2         -         -        -            62          (62)            -             -
Unrealized loss on marketable                                                                    
    securities                                -         -         -        -             -            -           (34)          (34)
Adjustment to fair value of minority                                     
    interest                                  -         -         -        -        (6,481)           -             -        (6,481)
Distributions                                 -         -         -        -             -            -       (68,189)      (68,189)
Net income                                    -         -         -        -             -            -        44,602        44,602
                                       --------------------- ------------------------------------------------ ----------------------
Balance at December 31, 1998             31,759     $  32    11,500     $ 11    $  865,692    $    (181)   $  (37,021)  $   828,533
                                       ===================== ================================================ ======================

       See accompanying notes to consolidated financial statements

</TABLE>


                                    Page 42
<PAGE>

<TABLE>
<CAPTION>


                                        GLENBOROUGH REALTY TRUST INCORPORATED
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 For the years ended December 31, 1998, 1997 and 1996
                                                    (in thousands)

                                                                       1998               1997               1996
                                                                  ---------------    ---------------     --------------
<S>                                                               <C>                <C>                 <C> 

Cash flows from operating activities:
     Net income (loss)                                            $      44,602      $      19,368       $     (1,609)
     Adjustments to reconcile net income (loss) to
       net cash provided by operating activities:
         Depreciation and amortization                                   50,194             14,873              4,575
         Amortization of loan fees, included in
           interest expense                                               1,563                221                193
         Minority interest in income from operations                      2,550              1,119                292
         Equity in earnings of Associated
           Companies                                                     (1,314)            (2,743)            (1,598)
         Net gain on sales of real estate assets                         (4,796)              (839)              (321)
         Gain on collection of mortgage loan receivable                                                   
                                                                              -               (652)                 -
         Loss on early extinguishment of debt                             1,400                843                186
         Amortization of deferred compensation                               91                189                  -
         Consolidation costs                                                  -                  -              6,082
         Litigation costs                                                     -                  -              1,155
         Changes in certain assets and liabilities, net                 (6,808)             (8,020)            (4,253)
                                                                  ---------------    ---------------     --------------
           Net cash provided by operating activities                     87,482             24,359              4,702
                                                                  ---------------    ---------------     --------------

Cash flows from investing activities:
     Net proceeds from sales of real estate assets                       73,339             12,950              2,882
     Additions to real estate assets                                   (626,161)          (586,965)           (62,286)
     Investments in Development                                         (25,745)                 -                  -
     Additions to mortgage loans receivable                             (39,613)            (1,855)            (2,694)
     Principal receipts on mortgage loans receivable                        885              8,068                254
     Investments in Associated Companies                                      -             (3,700)            (1,890)
     Distributions from Associated Companies                              3,455              2,260              1,901
                                                                  ---------------    ---------------     --------------
           Net cash used for investing activities                      (613,840)          (569,242)           (61,833)
                                                                  ---------------    ---------------     --------------

Cash flows from financing activities:
     Proceeds from borrowings                                           696,618            467,689             52,599
     Repayment of borrowings                                           (511,696)          (375,909)           (35,593)
     Payments into lender impound accounts, net                         (11,061)              (281)              (564)
     Proceeds from issuance of Series A Senior Notes
                                                                        150,000                  -                  -
     Payment of investor notes                                                -                  -             (2,483)
     Distributions to minority interest holders                          (5,058)            (1,571)              (526)
     Distributions                                                      (68,189)           (23,842)            (6,354)
     Exercise of stock options                                              344                  -                  -
     Proceeds from issuance of stock, net of offering costs
                                                                        274,687            482,512             46,820
                                                                  ---------------    ---------------     --------------
         Net cash provided by financing activities                      525,645            548,598             53,899
                                                                  ---------------    ---------------     --------------

                                                     continued

       See accompanying notes to consolidated financial statements

</TABLE>


                                    Page 43
<PAGE>

<TABLE>
<CAPTION>


                                        GLENBOROUGH REALTY TRUST INCORPORATED
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
                                 For the years ended December 31, 1998, 1997 and 1996
                                                    (in thousands)

                                                                       1998               1997               1996
                                                                  ---------------    ---------------     --------------
<S>                                                               <C>                <C>                 <C>  

Net increase (decrease) in cash and cash equivalents              $        (713)     $       3,715       $      (3,232)

Cash and cash equivalents at beginning of year                            5,070              1,355               4,587
                                                                  ---------------    ---------------     --------------

Cash and cash equivalents at end of year                          $       4,357      $       5,070       $       1,355
                                                                  ===============    ===============     ==============

Supplemental disclosure of cash flow information:

     Cash paid for interest (net of capitalized interest of
         $1,108 in 1998)                                          $      46,608      $       9,373       $       3,270
                                                                  ===============    ===============     ==============

Supplemental disclosure of Non-Cash Investing and Financing
     Activities:

     Acquisition of real estate through assumption of first
         trust deed notes payable                                 $     358,876      $      60,628       $      25,200
                                                                  ===============    ===============     ==============

     Acquisition of real estate through issuance of shares
         of common stock and Operating Partnership units
                                                                  $      52,621      $      42,177       $       3,749
                                                                  ===============    ===============     ==============

     Unrealized loss on marketable securities                     $         (34)     $           -       $           -
                                                                  ===============    ===============     ==============

       See accompanying notes to consolidated financial statements


</TABLE>


                                    Page 44
<PAGE>



                        GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997

                        
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,
1998, the following  Common Stock  transactions  occurred:  (i) 37,000 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)
448,172 shares were issued in connection with various acquisitions;  (iv) 22,407
shares were issued in connection  with the exercise of employee  stock  options;
(v) 51,686  shares  were issued in  connection  with the  exchange of  Operating
Partnership units and (vi) 59 shares were retired,  resulting in total shares of
Common Stoc issued and outstanding at December 31, 1998, of 31,758,915. Assuming
the issuance of 4,217,886  shares of Common Stock  issuable  upon  redemption of
4,217,886  partnership  units  in the  Operating  Partnership,  there  would  be
35,976,801 shares of Common Stock outstanding as of December 31, 1998.

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 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. Shares of Preferred Stock issued
and outstanding at December 31, 1998 totaled 11,500,000.

In July 1998, the Company's Board of Directors adopted a stockholder rights plan
which is intended to protect the Company's stockholders in the event of coercive
or unfair takeover tactics,  or an unsolicited attempt to acquire control of the
Company in a  transaction  the Board of  Directors  believes  is not in the best
interests of the  stockholders.  Under the plan, the Company declared a dividend
of  Rights  on its  Common  Stock.  The  rights  issued  under  the plan will be
triggered, with certain exceptions, if and when any person or group acquires, or
commences a tender offer to acquire, 15% or more of the Company's shares.

In January 1999,  the  Company's  Board of Directors  authorized  the Company to
repurchase  up to 3.1  million  shares of its  outstanding  Common  Stock.  This
represents  approximately 10% of the Company's total  outstanding  Common Stock.
Any  such  purchases  will be made  from  time to  time in the  open  market  or
otherwise and the timing will depend on market conditions and other factors.

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 its majority owned  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
87.25% limited partner interest at December 31, 1998, is Glenborough Properties,
L.P.  (the  "Operating  Partnership").  As of December 31, 1998,  the  Operating
Partnership,  directly  and  through  various  subsidiaries  in which it and the
Company own 100% of the ownership interests, controls a total of 186 real estate
projects.

As of December 31, 1998, the Company also holds 100% of the non-voting preferred
stock of the following two Associated Companies (the "Associated Companies"):


                                    Page 45
<PAGE>
                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


     Glenborough  Corporation  ("GC") is the  general  partner of  several  real
     estate  limited  partnerships  and provides  asset and property  management
     services  for these  partnerships  (the  "Managed  Partnerships").  It also
     provides partnership administration,  asset management, property management
     and  development  services to a group of  unaffiliated  partnerships  which
     include   three  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").

     Glenborough Hotel Group ("GHG"),  through June 1998, leased the six Country
     Suites by Carlson hotels owned by the Company and operated them for its own
     account.  In June  1998,  two of the  hotels  were sold and the other  four
     hotels were leased to other operators.  GHG also operated one other Country
     Suites by Carlson hotel through June 30, 1998,  and two resort  condominium
     hotels through April 30, 1998,  under separate  contracts.  In August 1998,
     GHG acquired an interest in a real estate joint venture.

Note 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation
The  accompanying   financial  statements  present  the  consolidated  financial
position of the Company and its wholly owned or  controlled  subsidiaries  as of
December 31, 1998 and 1997, and the consolidated  results of operations and cash
flows of the Company for the years ended  December 31, 1998,  1997 and 1996. All
intercompany  transactions,  receivables  and payables  have been  eliminated in
consolidation.

Reclassification
Certain prior year 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
Statement of Financial  Accounting  Standards  (SFAS) No. 133,  "Accounting  for
Derivative Instruments and Hedging Activities" was issued in June 1998. SFAS No.
133 is effective  for fiscal  years  beginning  after June 15,  1999,  and early
adoption is permitted.  SFAS No. 133 provides  comprehensive  guidelines for the
recognition  and   measurement  of  derivatives   and  hedging   activities  and
specifically  requires all  derivatives  to be recorded on the balance  sheet at
fair  value.   Management  is  evaluating   the  effects,   if  any,  that  this
pronouncement  will  have  on the  Company's  consolidated  financial  position,
results of operations and financial statement position.

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:


                                    Page 46
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


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

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 such 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.

Marketable Securities
The Company records its marketable  securities at fair value.  Unrealized  gains
and losses on securities are reported as a separate  component of  stockholders'
equity and realized gains and losses are included in net income.  As of December
31, 1998,  marketable  securities with a fair value of approximately  $2,639,000
were included in other assets on the accompanying consolidated balance sheet.

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.
Certain assumed debt  instruments have been recorded at a premium based upon the
stated rate on the  instrument and the then  available  borrowing  rates for the
Company.  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.

Derivative Financial Instruments
The  Company  may use  derivative  financial  instruments  in the event  that it
believes such  instruments  will be an effective  hedge against  fluctuations in
interest  rates  on  a  specific  anticipated  borrowing.  Derivative  financial
instruments  such as forward rate  agreements or interest rate swaps may be used
in this capacity.  To the extent such instruments do not qualify as hedges, they
will be accounted  for on a  mark-to-market  basis and recorded in earnings each
period as  appropriate.  The cost of terminated  instruments  not  qualifying as
hedges  will  be  recorded  in  earnings  in the  period  they  are  terminated.
Instruments  which  qualify as hedges upon  obtaining  the related  debt will be
recorded as a premium or discount on the related debt  principal  and  amortized
into earnings over the life of the debt instrument.  If the hedged instrument is
retired  early,  the  unamortized  discount  or premium  will be  included  as a
component of the calculation of gain or loss on retirement.

At December  31,  1998,  the Company was not a party to any open  interest  rate
protection agreements.



                                    Page 47
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


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.

Investments in Development Alliances
The  Company,  through  mezzanine  loans and  equity  contributions,  invests in
various  development  alliances with projects currently under  development.  The
interest on advances and other direct  project costs incurred by the Company are
capitalized  to the  investment  since  such  funds  are  used  for  development
purposes. See Note 6 for further discussion.

Minority Interest
Minority  interest  represents  the  11.75%  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, 1998, 1997 and 1996, no tenants represented 10%
or more of rental revenue of the Company.

Fees and reimbursements  revenue consists of property  management fees, overhead
administration  fees, and transaction  fees from the  acquisition,  disposition,
refinancing,  leasing  and  construction  supervision  of  real  estate  for  an
unconsolidated affiliate.

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.

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 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.

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.


                                    Page 48
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


Note 3.  INVESTMENTS IN REAL ESTATE

The cost and accumulated  depreciation of real estate investments as of December
31, 1998 and 1997 are as follows (in thousands):

<TABLE>
<CAPTION>

                                               Buildings
                                                  and                                                   Net Recorded
                                             Improve-ments                           Accumulated           Value
1998:                           Land                              Total Cost         Depreciation
                            -------------    ---------------    ---------------     ---------------    ---------------
<S>                         <C>              <C>                <C>                 <C>                <C>  

Office properties           $    92,166      $     773,018       $   865,184         $   (35,318)        $   829,866
Office/Flex properties           54,167            251,714           305,881             (11,443)            294,438
Industrial properties            21,329            115,451           136,780             (10,217)            126,563
Retail properties                20,524             72,654            93,178              (8,369)             84,809
Multi-family properties          46,590            350,011           396,601              (8,796)            387,805
Hotel properties                  2,756             24,928            27,684              (8,726)             18,958
                            =============    ===============    ===============     ===============    ===============
Total                       $   237,532      $   1,587,776       $ 1,825,308         $   (82,869)        $ 1,742,439
                            =============    ===============    ===============     ===============    ===============

1997:
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
                            =============    ===============    ===============     ===============    ===============
</TABLE>

In the first quarter of 1998, the Company acquired 22 properties which consisted
of  approximately  4.2 million  rentable square feet of office,  office/flex and
industrial  space and had aggregate  acquisition  costs,  including  capitalized
costs,  of  approximately  $520.4  million.  In addition,  the Company sold four
properties  to  redeploy  capital  into  properties  the Company  believes  have
characteristics  more suited to its overall growth strategy and operating goals.
The sold properties included one office/flex property, two industrial properties
and one multi-family property. These properties were sold for an aggregate sales
price of  $29,248,000  and  generated  an  aggregate  net gain of  approximately
$1,374,000.

In the  second  quarter  of 1998,  the  Company  acquired  35  properties  which
consisted  of  approximately   1.2  million  rentable  square  feet  of  office,
office/flex,  industrial and retail space and 7,206  multi-family  units and had
aggregate  acquisition  costs,  including  capitalized  costs, of  approximately
$410.9 million.  In addition,  the Company sold three properties,  including one
office/flex property and two hotel properties. These properties were sold for an
aggregate  sales price of $9.7 million and  generated  an aggregate  net gain of
approximately $552,000.

In the third  quarter of 1998,  the Company  acquired  eleven  properties  which
consisted  of  approximately   1.2  million  rentable  square  feet  of  office,
office/flex and industrial space and had aggregate acquisition costs,  including
capitalized costs, of approximately $67.3 million. In addition, the Company sold
one of three buildings from an office/flex property.  This building was sold for
$1.7 million and no gain or loss was recognized upon the sale.

In the fourth quarter of 1998, the Company sold four  properties,  including one
office  property,  two  industrial  properties  and one  hotel  property.  These
properties were sold for an aggregate sales price of $16.7 million and generated
an aggregate net gain of approximately $6.4 million.

The Company has entered into short-term lease agreements on the hotel properties
located in  Arlington,  Texas,  and Ontario,  California,  with two  prospective
purchasers of these properties.  These prospective  purchasers have entered into
purchase  agreements for these  properties,  with  anticipated  closing dates of
March 30, 1999.  These leases  terminate on the closing date for the sale of the
properties. The net book value of the two hotel properties aggregates


                                    Page 49
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


to $7,956,000 at December 31, 1998.  The properties  secure,  in part, a loan to
the Company with an outstanding principal balance of $13,220,000 at December 31,
1998.  Net income  earned by the Company from the two hotels  totaled  $429,000,
$598,000  and  $485,000 in the years ended  December  31,  1998,  1997 and 1996,
respectively.

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 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 (the  "Pru-Bache  Portfolio").  The total  acquisition  cost,
including  capitalized  costs,  is expected to be  approximately  $49.9 million,
which is to be paid entirely in cash.  The Pru-Bache  Portfolio  comprises  four
office buildings  aggregating  405,825 square feet and one office/flex  property
containing   121,645  square  feet.  This  acquisition  is  subject  to  certain
contingencies,  including  customary  closing  conditions  and the resolution of
litigation  relating to the proposed  acquisition,  to which neither the Company
nor the Operating Partnership is a party.

The Company leases its commercial and industrial  property under  non-cancelable
operating lease  agreements.  Future minimum rents to be received as of December
31, 1998 are as follows (in thousands):


      Year Ending
      December 31,
      1999                           $  144,106
      2000                              120,681
      2001                               99,952
      2002                               76,651
      2003                               56,473
      Thereafter                        140,058
                                     $  637,921

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 both of the Associated  Companies.  The
Company's 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.

As of December 31, 1998 and 1997,  the Company had the following  investments in
the Associated Companies (in thousands):
<TABLE>
<CAPTION>

                                            GC             GHG            Total 
<S>                                     <C>            <C>             <C>    
Investment at December 31, 1996         $   5,261      $   1,504       $   6,765
Contributions                               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
Distributions                              (3,252)          (203)         (3,455)
Equity in earnings (loss)                   1,533           (219)          1,314
Investment at December 31, 1998         $   6,800      $   2,007       $   8,807
</TABLE>


                                    Page 50
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


With the  termination of all leasing  contracts by June 30, 1998, the operations
of GHG have  been  substantially  reduced  and lease  income  paid by GHG to the
Company will be zero in the future.

Summary  condensed  balance sheet  information as of December 31, 1998 and 1997,
and the  condensed  statements  of  operations  for the years  then ended are as
follows (in thousands):

<TABLE>
<CAPTION>

                                                                   Balance Sheets
                                                         GC                             GHG
                                                 As of December 31,              As of December 31,
                                                1998            1997            1998           1997
                                             -----------     -----------     -----------    ------------
<S>                                          <C>             <C>             <C>            <C>    
Investments in management contracts, net     $   6,332       $   8,108       $       -      $     354
Investment in real estate joint venture          2,025               -           2,025              -
Other Assets                                     2,329           3,631             318          3,381
                                             ===========     ===========     ===========    ============
Total assets                                 $  10,686       $  11,739       $   2,343      $   3,735
                                             ===========     ===========     ===========    ============

Notes payable                                $   3,525       $   1,483       $       -      $      37
Other liabilities                                  368           1,764              85            962
                                             -----------     -----------     -----------    ------------
Total liabilities                                3,893           3,247              85            999

Stockholders' equity                             6,793           8,492           2,258          2,736
                                             ===========     ===========     ===========    ============
Total liabilities and stockholders' equity   $  10,686       $  11,739       $   2,343      $   3,735
                                             ===========     ===========     ===========    ============
</TABLE>

<TABLE>
<CAPTION>

                                                              Statements of Operations
                                                         GC                             GHG
                                                 For the year ended              For the year ended
                                                    December 31,                    December 31,
                                                1998          1997 (1)          1998           1997
                                             -----------     -----------     -----------    ------------
<S>                                          <C>             <C>             <C>            <C>  
Revenue                                      $  12,549       $  15,105       $   7,393      $  14,857
Expenses                                        10,939          13,331           7,611         13,457
                                             ===========     ===========     ===========    ============
Net income (loss)                            $   1,610       $   1,774       $    (218)     $   1,400
                                             ===========     ===========     ===========    ============

 (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 disposition of a managed property owned by a related party.
</TABLE>

Note 5.  MORTGAGE LOANS RECEIVABLE

The Company's  mortgage loans receivable consist of the following as of December
31, 1998 and 1997 (dollars in thousands):
<TABLE>
<CAPTION>

                                                                                     1998                   1997
                                                                                ---------------        ---------------
<S>                                                                                <C>                    <C>    
Note  secured by an  industrial  property  in Los  Angeles,  CA,  with a fixed
interest rate of 9% and a maturity  date of June 2001.  This note was paid off
in June 1998.                                                                      $         -            $       507

Note secured by an office property in Phoenix,  AZ, with a fixed interest rate
of 11% and a maturity  date of November  1999.  As of December 31,  1998,  the
Partnership  is  committed to  additional  advances  totaling  $366 for tenant
improvements and other leasing costs.                                                    3,484                  3,185

Note secured by a hotel property in Dallas,  TX, with a fixed interest rate of
9%,  monthly  interest-only  payments  and a maturity  date of March 31, 1999,
with an option to extend for 3 months.                                                   3,600                      -
</TABLE>


                                    Page 51
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


<TABLE>
<CAPTION>
                                                                                    1998                   1997
                                                                                ---------------        ---------------
<S>                                                                                <C>                    <C>    
Note secured by Gateway  Park land located in Aurora,  CO, with a stated fixed
interest rate of 13%, quarterly  interest-only payments and a maturity date of
July 2005 (see below for further discussion).                                      $    35,336            $         -
                                                                                ---------------        ---------------

Total                                                                              $    42,420            $     3,692
                                                                                ===============        ===============
</TABLE>

In July 1998,  the Company  entered into a  development  alliance with The Pauls
Corporation (see Note 6). In addition to this development alliance,  the Company
has loaned  approximately $35 million to continue the build-out of Gateway Park.
These  advances  were made in the form of a secured  loan and  accordingly,  are
recorded as a mortgage loan receivable.

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

               Year Ending
               December 31,
               1999                      $    7,084
               2000                               -
               2001                               -
               2002                               -
               2003                               -
               Thereafter                    35,336
               Total                     $   42,420

Note 6.  DEVELOPMENT ALLIANCES AND OTHER ASSETS

The Company has formed 4 development alliances to which it has committed a total
of approximately  $42 million for the development of  approximately  1.4 million
square  feet of  office,  office/flex  and  distribution  properties  and  2,050
multi-family units in North Carolina,  Colorado,  Texas, New Jersey,  Kansas and
Michigan.  As of December 31, 1998, the Company has advanced  approximately  $33
million under these commitments.  Under these development alliances, the Company
has certain  rights to purchase the  properties  upon  completion of development
and, thus, through these alliances,  the Company could acquire an additional 1.4
million square feet of commercial  properties and 2,050  multi-family units over
the next five years.

In December  1998,  the Company sold its  investment in a private REIT for $17.4
million. At the time of sale, the Company had a book value in this investment of
$20.5 million  which  resulted in a net loss of $3.1  million.  In addition,  in
1998, the Company sold  marketable  securities  which resulted in total realized
losses of approximately  $325,000.  These losses are included in the net gain on
sales of real  estate  assets  on the  accompanying  consolidated  statement  of
operations for the year ended December 31, 1998.

Note 7.  SECURED AND UNSECURED LIABILITIES

The Company had the  following  mortgage  loans,  bank lines,  and notes payable
outstanding as of December 31, 1998 and 1997 (in thousands):

<TABLE>
<CAPTION>

                                                                                            1998          1997  
<S>                                                                                    <C>              <C>    
Secured loans with various  lenders,  net of  unamortized  discount of
$6,140,  with a fixed interest rate of 6.125%,  monthly  principal and
interest  payments  ranging between $296 and $458, and a maturity date
of November 10, 2008.  These loans are secured by 35  properties  with
an  aggregate  net  carrying  value of $408,439 at December  31, 1998.
See below for further discussion.                                                      $234,871         $    -
</TABLE>


                                    Page 52
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997

<TABLE>
<CAPTION>

                                                                                            1998          1997  
<S>                                                                                   <C>                <C> 
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 $110,129  and  $111,372 at December
31, 1998 and 1997, respectively.                                                       $ 58,942          $59,724

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 $103 and a  maturity  date of  January 1, 2006.
The loan is secured  by  properties  with an  aggregate  net  carrying
value  of  $33,506  and  $37,711  at  December   31,  1998  and  1997,
respectively.  In December  1998,  a portion of this loan was paid off
in  connection  with the sales of two  properties  which  secured  the
loan.                                                                                    13,220           19,444

Secured loans with various  lenders,  bearing  interest at fixed rates
between  6.95%  and  9.25%  (approximately   $53,469  of  these  loans
include an  unamortized  premium of  approximately  $602 which reduces
the  effective  interest  rate on those  instruments  to 6.75%),  with
monthly  principal and interest  payments  ranging between $8 and $371
and maturing at various  dates  through  October 1, 2010.  These loans
are secured by  properties  with an aggregate  net  carrying  value of
$447,444 and $66,353 at December 31, 1998 and 1997, respectively.                      261,938            30,519

Secured loans with various banks  bearing  interest at variable  rates
ranging  between  7.25% and 8.18% at December 31, 1998  (approximately
$114,950   of  these   loans   include  an   unamortized   premium  of
approximately  $1,750 which  reduces the  effective  interest  rate on
those  instruments to 6.75%),  monthly principal and interest payments
ranging  between $4 and $790 and  maturing  at various  dates  through
May 1, 2017.  These loans are secured by properties  with an aggregate
net  carrying  value of $179,438  and $17,246 at December 31, 1998 and
1997, respectively.                                                                    125,230             7,806

Secured  loans with an  investment  bank,  bearing  interest  at fixed
rates  between  7.60% and 7.85%,  with monthly  principal and interest
payments  ranging  between $11 and $22 and a maturity date of December
1, 2030.  These loans are secured by  multi-family  properties with an
aggregate  net  carrying  value of $19,060 and $41,862 at December 31,
1998 and 1997,  respectively.  In 1998, three of these loans which had
outstanding  balances  totaling $16,136 at December 31, 1997 were paid
off with proceeds from the new $248.8 million loan discussed below.                     14,377            30,646

Unsecured  $100,000  line of credit  with a bank  ("Credit  Facility")
with a  variable  interest  rate  of  LIBOR  plus  1.625%  (7.401%  at
December 31,  1998),  monthly  interest  only  payments and a maturity
date of  December  22,  2000,  with one option to extend for 10 years.
See below for further discussion.                                                       63,519            80,160
</TABLE>


                                    Page 53
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                                                           1998          1997  
<S>                                                                                   <C>               <C> 
Unsecured  Series A  Senior  Notes with a fixed  interest  rate of
7.625%,  interest  payable  semiannually on March 15 and September 15,
commencing  September  15,  1998,  and a  maturity  date of March  15,
2005. See below for further discussion.                                               $ 150,000         $      -

Total                                                                                $  922,097         $228,299
</TABLE>

In January  1998,  the  Company  closed a $150  million  loan  agreement  with a
commercial  bank (the  "Interim  Loan").  The  Interim  Loan had a term of three
months with interest at LIBOR plus 1.75%. The purpose of the Interim Loan was to
fund the  acquisition of properties as discussed in Note 3. The Interim Loan was
paid off in March 1998 with proceeds from the $150 million of unsecured Series A
Senior Notes as discussed below.

In March 1998, the Operating Partnership issued $150 million of unsecured 7.625%
Series A 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  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
are  general   unsecured  and   unsubordinated   obligations  of  the  Operating
Partnership,  and rank pari passu with all other  unsecured  and  unsubordinated
indebtedness of the Operating  Partnership.  However,  the Notes are effectively
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,  1998,  such secured
arrangements and mortgages aggregated approximately $708.6 million.

In May  1998  (declared  effective  in  November  1998),  the  Company  filed  a
registration  statement with the Securities and Exchange  Commission (the "SEC")
to exchange  all  outstanding  Notes (the "Old Notes") for Notes which have been
registered under the Securities Act of 1933 (the "New Notes"). The form and term
of the New Notes are  substantially  identical  to the Old Notes in all material
respects, except that the New Notes are registered under the Securities Act, and
therefore are not subject to certain transfer restrictions,  registration rights
and related special interest provisions applicable to the Old Notes.

In June  1998,  the  Company  obtained  a $150  million  unsecured  loan  from a
commercial bank (the "Bridge Loan") which had a variable  interest rate of LIBOR
plus 1.3%,  and a maturity  date of  December  31,  1998.  Approximately  $147.7
million was drawn under the Bridge Loan to fund  acquisitions  (as  discussed in
Note 3), and to fund  development  advances.  The  Company  paid off the loan on
October 30, 1998,  with  proceeds  from the new $248.8  million  loan  discussed
below.

In October 1998, the Company  obtained  $248.8 million of financing  which has a
term of ten years,  bears  interest at a fixed rate of 6.125% and was secured by
36  properties.  The  proceeds  were used to retire the  Company's  $150 million
Bridge Loan maturing  December 31, 1998,  to pay off four mortgage  loans and to
reduce the  outstanding  balance  of the  Credit  Facility.  In  December  1998,
approximately  $7.4 million of this financing was paid off and one  multi-family
property was released as security.  This multi-family  property was then used as
security for the new $7.5 million loan discussed below.

In connection  with obtaining the $248.8 million of financing  discussed  above,
the Company entered into an interest rate protection agreement intended to hedge
against potential  increases in the risk-free interest rate prior to closing the
loan.  The  Company  elected to reduce the final loan  amount and the  risk-free
interest rate that the interest rate protection  agreement was intended to hedge
declined during the period of the agreement.  As a result of these factors,  the
Company was  required to  terminate a portion of the  protection  agreement at a
loss of  $4,323,000,  which was recorded as an  operating  expense in the fourth
quarter of 1998. The $6,244,000 cost of the remaining  portion of the protection
agreement, which was terminated upon closing of the loan, has been recorded as a
discount on the

                                    Page 54
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997

outstanding  principal  amount of the loan and will be amortized  as  additional
interest expense over the remaining life.

In December 1998, the Company  obtained a $7.5 million loan from a bank which is
secured by a multi-family  property,  bears interest at a variable rate of prime
minus 0.50%  (7.25% at December  31,  1998) and has a maturity  date of December
22,2000.

In December 1998, due in part to an overall slowing of acquisition activity, the
Company reduced its Credit  Facility from $250 million to $100 million.  As part
of the modification,  certain covenants that relate to the Company's development
activity  were changed and the interest rate was modified to LIBOR plus 1.38% to
1.75%.  This rate is an increase  over the previous  rate of LIBOR plus 1.10% to
1.30% which was a direct result of rates obtainable in the market.

Some of the Company's  properties are held in limited  partnerships  and limited
liability  companies in order to provide bankruptcy remote borrowers for certain
lenders.  Such limited partnerships and limited liability companies are included
in the  consolidated  financial  statements  of the Company in  accordance  with
Generally Accepted Accounting Principles ("GAAP").

The required  principal  payments on the Company's  debt for the next five years
and thereafter, as of December 31, 1998, are as follows (in thousands):

            Year Ending
            December 31,
            1999                  $  126,849
            2000                     136,177
            2001                      15,881
            2002                      14,774
            2003                      38,393
            Thereafter               590,023
            Total                 $  922,097

Note 8.   RELATED PARTY TRANSACTIONS

Fee and reimbursement income earned by the Company from related entities totaled
$2,802,000,  $719,000 and $311,000 for the years ended  December 31, 1998,  1997
and 1996,  respectively,  and  consisted  of  property  management  fees,  asset
management fees and other fee income.  In addition,  for the year ended December
31, 1998, the Company paid GC property management fees and salary reimbursements
totaling  $1,273,000  for  management of a portfolio of  residential  properties
owned by the Company.

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):


                                    Page 55
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


<TABLE>
<CAPTION>

                                                                         Years ended
                                                                        December 31,
                                                      --------------------------------------------------
                                                          1998              1997               1996
                                                      -------------     --------------     -------------
<S>                                                   <C>               <C>                <C>    
Net income (loss) available to common
     Stockholders - Basic                             $     23,982      $     19,368       $     (1,609)
Minority interest                                            2,550             1,119                  -  (1)
                                                      -------------     --------------     -------------
Net income (loss) available to common
     Stockholders - Diluted                           $     26,532      $     20,487       $     (1,609)
                                                      -------------     --------------     -------------

Weighted average shares:
Basic                                                   31,661,810        17,982,817          6,632,707
Stock options                                              503,729           281,365            118,552
Convertible Operating Partnership Units                  3,410,670         1,253,361                  -  (1)
                                                      -------------     --------------     -------------
Diluted                                                 35,576,210        19,517,543          6,751,259
                                                      -------------     --------------     -------------

Basic earnings per share                              $       0.76      $       1.08       $      (0.24)
Diluted earnings per share                            $       0.75      $       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 antidilutive.
</TABLE>


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 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


                                    Page 56
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


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, 1998,
37,000 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,
1998, 2,868,293 options to purchase shares of Common Stock were outstanding. The
exercise price of each  incentive  stock 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 and, as such, no compensation  expense has been recognized.  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>

                                                                 1998                 1997                 1996
                                                            ----------------     ----------------     ----------------
<S>                           <C>                           <C>                  <C>                  <C>    
Net income (loss)             As reported                        23,982               19,368                (1,609)
                              SFAS No. 123 Adjustment            (1,428)              (1,947)                   (3)
                                                            ----------------     ----------------     ----------------
                              Pro forma                          22,554               17,421                (1,612)

Basic earnings per share      As reported                          0.76                 1.08                 (0.24)
                              SFAS No. 123 Adjustment             (0.05)               (0.11)                    -
                                                            ----------------     ----------------     ----------------
                              Pro forma                            0.71                 0.97                 (0.24)

Diluted earnings per share    As reported                          0.75                 1.05                 (0.24)
                              SFAS No. 123 Adjustment             (0.04)               (0.10)                    -
                                                            ----------------     ----------------     ----------------
                              Pro forma                            0.71                 0.95                 (0.24)
</TABLE>

A summary of the status of the  Company's  stock  option plan as of December 31,
1998, 1997 and 1996, and changes during the years then ended is presented in the
table below:

<TABLE>
<CAPTION>


                                         1998                             1997                            1996
                              ----------------------------     ----------------------------    ----------------------------
                                             Weighted                        Weighted Avg                       Weighted
                                Shares       Avg                Shares         Exercise          Shares           Avg
                                             Exercise                            Price                          Exercise
                                             Price                                                               Price
                              -----------    -------------     ----------    --------------    -----------    -------------
<S>                           <C>            <C>               <C>           <C>               <C>            <C>
Outstanding  at beginning of   1,708,200     $     21.03         796,000     $     15.00                -     $       -
year
Granted                        1,251,500     $     23.34         912,200     $     26.29          796,000     $    15.00
Exercised                       (22,407)     $     15.35               -     $         -                -     $       -
Forfeited/Cancelled             (69,000)     $     23.25               -     $         -                -     $       -
                              -----------    -------------     ----------    --------------    -----------    -------------
Outstanding at end of year     2,868,293     $     22.03       1,708,200     $     21.03          796,000     $    15.00
Exercisable at end of year     1,149,343     $     18.92         356,000     $     27.29                -     $       -
</TABLE>

The following table summarizes  information  about stock options  outstanding at
December 31, 1998:


                                    Page 57
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997

<TABLE>
<CAPTION>

                                                 OPTIONS OUTSTANDING                                  OPTIONS EXERCISABLE
                             -------------------------------------------------------------   --------------------------------------
                                  Number           Weighted-average         Weighted-             Number         
                              Outstanding at          remaining              average          Exercisable at      Weighted-average 
                                 12/31/98          contractual life       exercise price         12/31/98          exercise price
                             -----------------   ---------------------   -----------------   -----------------   ------------------
<S>                          <C>                 <C>                     <C>                 <C>                 <C>   

Range of Exercise Prices

$15.00 to $20.25                   865,593             7.64 years            $   15.47             781,843           $   15.05
$20.38 to $25.00                   992,350             8.41 years            $   21.74              17,500           $   20.71
$25.56 to $30.13                 1,010,350             8.78 years            $   27.93             350,000           $   27.50
                             -----------------   ---------------------   -----------------   -----------------   ------------------
                                 2,868,293                                   $   22.03           1,149,343           $   18.92
</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 1998, 1997 and 1996,  respectively:  expected
dividend yield of 6.57%, 5.28% and 8.5%, expected  volatility of 29.78%,  27.90%
and 5.0%, and weighted average risk-free interest rate of 4.61%, 5.74% and 6.3%.
Expected lives of 10, 7, 5 and 2 years were used in each of 1998, 1997 and 1996.
Based on these  assumptions,  the weighted average fair value of options granted
would  be  calculated  as  $3.90  in  1998,  $4.52  in 1997  and  $0.02 in 1996.
Compensation  cost in 1998  has  been  adjusted  by 2% to  account  for  assumed
forfeitures based on historical experience and management expectations.

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.  The objectors
filed with the California Supreme Court a petition for review,  which was denied
on May 21, 1998. On August 18, 1998, the objectors  filed a petition for writ of
certiorari in the Supreme Court of the United States. On September 18, 1998, the
Company and the co-defendants  filed a brief in opposition to the petition.  The
Supreme Court has not yet granted or denied the petition.  Pursuant to the terms
of the  settlement in the State court action,  pending  appeal,  the Company has
paid one-third of the $855,000 settlement amount and the remaining two-thirds is
being held in escrow.  In the  federal  action,  the court in  December  of 1995
deferred  all further  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.


                                    Page 58
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


Note 13.  SEGMENT INFORMATION

The Company owns a diverse portfolio of properties comprising six product types:
office, office/flex,  industrial, retail, multi-family and hotels. Each of these
product  types  represents a reportable  segment with  distinct  uses and tenant
types which require the Company to employ different management strategies.  Each
segment  contains  properties  located in various regions and markets within the
United  States.  The office  portfolio  consists  primarily  of suburban  office
buildings.  The  office/flex  portfolio  consists of  properties  designed for a
combination of office and warehouse uses. The industrial  portfolio  consists of
properties  designed for warehouse,  distribution  and light  manufacturing  for
single-tenant or multi-tenant  use. The retail portfolio  consists  primarily of
community  shopping centers  anchored with national or regional  supermarkets or
drug  stores.  The  properties  in  the  multi-family  portfolio  are  apartment
buildings  with units rented to residential  tenants on either a  month-by-month
basis or for  terms of one year or less.  The  Company's  hotel  operations  are
limited service "all-suite" properties leased to and operated by third parties.

The accounting  policies of the segments are the same as those  described in the
summary of significant accounting policies. The Company evaluates performance of
its property types based on net operating  income derived by subtracting  rental
expenses  and real estate  taxes  (operating  expenses)  from  rental  revenues.
Significant  information  used by the Company for its reportable  segments as of
and for the years ended December 31, 1998 and 1997 is as follows (in thousands):

<TABLE>
<CAPTION>

                                                                                     
1998                             Office     Office/Flex    Industrial     Retail     Multi-family     Hotel         Total
                               -----------  -------------  -----------  -----------  ------------ ------------  -------------
<S>                            <C>          <C>            <C>          <C>          <C>          <C>           <C>
Rental revenue                 $  117,746    $   36,987     $  16,104    $  12,072    $  40,865     $   4,182    $   227,956
Property operating expenses        44,775        10,898         3,609        3,840       17,235           967         81,324
                               ===========  =============  ===========  ===========  ============ ============  =============
Net operating income (NOI)     $   72,971    $   26,089     $  12,495    $   8,232    $  23,630     $   3,215    $   146,632
                               ===========  =============  ===========  ===========  ============ ============  =============

Real estate assets, net        $  829,866    $  294,438     $ 126,563    $  84,809    $ 387,805     $  18,958    $1,742,439
                               ===========  =============  ===========  ===========  ============ ============  =============

1997
Rental revenue                 $   25,071    $   10,354     $   7,320    $   7,224    $   5,536     $   5,980    $    61,485
Property operating expenses         9,986         3,062         1,459        2,183        2,309         1,894         20,893
                               ===========  =============  ===========  ===========  ============ ============  =============
Net operating income (NOI)     $   15,085    $    7,292     $   5,861    $   5,041    $   3,227     $   4,086    $    40,592
                               ===========  =============  ===========  ===========  ============ ============  =============

Real estate assets, net        $  335,261    $  206,828     $ 102,202    $  61,289    $  89,020     $  30,618    $   825,218
                               ===========  =============  ===========  ===========  ============ ============  =============
</TABLE>

The  following is a  reconciliation  of segment  revenues,  income and assets to
consolidated  revenues,  income and assets for the periods  presented  above (in
thousands):

<TABLE>
<CAPTION>

                                                           1998                 1997
                                                      ----------------     ----------------
<S>                                                   <C>                  <C>    
Total revenue for reportable segments                     $  227,956         $   61,485
Elimination of internal property management fees                   -                (92)
Other revenue (1)                                             13,519              6,755
                                                      ================     ================
Total consolidated revenues                               $  241,475         $   68,148
                                                      ================     ================

Net Income
NOI for reportable segments                               $  146,632         $   40,592
Elimination of internal property management fees               7,245              1,843
Unallocated amounts:
   Other revenue (1)                                          13,519              6,755
   General and administrative expenses                       (11,038)            (3,319)
   Depreciation and amortization                             (50,194)           (14,873)
</TABLE>


                                    Page 59
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                           1998                 1997
                                                      ----------------     ----------------
<S>                                                   <C>                  <C> 
   Interest expense                                          (53,289)            (9,668)
   Loss on interest rate protection agreement                 (4,323)                 -
                                                      ================     ================
Income from operations  before minority interest and
   extraordinary items                                    $   48,552         $   21,330
                                                      ================     ================

Assets
Total assets for reportable segments                    $  1,742,439         $  825,218
Investments in Development                                    35,131              7,251
Investments in Associated Companies                            8,807             10,948
Mortgage loans receivable                                     42,420              3,692
Cash and cash equivalents                                      4,357              5,070
Other assets                                                  45,862             13,595
                                                      ================     ================
Total consolidated assets                               $  1,879,016         $  865,774
                                                      ================     ================

(1)  Other revenue includes fee income,  interest and other income,  equity in earnings of
Associated  Companies,  net gains on sales of real estate  assets and a gain on collection
of mortgage loan receivable.
</TABLE>

Note 14.  PUBLIC STOCK OFFERING

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  Credit Facility
(as  defined  in  Note  7).  The  remaining  proceeds  were  used  to  fund  the
acquisitions discussed in Note 3 and for general corporate purposes.

Following  are  unaudited  proforma  statements of operations of the Company for
each of the years ended  December 31, 1998 and 1997 giving  effect to the equity
and debt offerings,  property acquisitions and property dispositions  (including
those  discussed  in Note 3)  completed  in 1997  and  1998 as if they  had been
completed on January 1, 1997 (in thousands  except for weighted  average  shares
and per share amounts):

<TABLE>
<CAPTION>

                                                           1998                 1997
                                                        (Unaudited)          (Unaudited)
                                                      ----------------     ----------------
<S>                                                   <C>                  <C>    
Rental revenue                                          $   257,927          $   233,352
Equity in earnings of Associated Companies                    1,262                1,998
Fees, interest and other income                               9,237                6,154
                                                      ----------------     ----------------
   Total Revenue                                            268,426              241,504
                                                      ----------------     ----------------

OPERATING EXPENSES
Property operating expenses                                  84,884               81,192
General and administrative                                   11,622                6,690
Depreciation and amortization                                52,524               48,337
Interest expense                                             63,935               62,298
Loss on interest rate protection agreement                    4,323                    -
                                                      ----------------     ----------------
   Total Operating Expenses                                 217,288              198,517
                                                      ----------------     ----------------
</TABLE>


                                    Page 60
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


<TABLE>
<CAPTION>
                                                           1998                 1997
                                                        (Unaudited)          (Unaudited)
                                                      ----------------     ----------------
<S>                                                   <C>                  <C> 
Income from operations before minority interest              51,138               42,987
Minority interest                                            (3,290)              (1,987)
                                                      ================     ================
Net income before Preferred Dividends                   $    47,848          $    41,000
                                                      ================     ================

Preferred Dividends                                         (22,281)             (22,281)
                                                      ================     ================
Net income available to common stockholders             $    25,567          $    18,719
                                                      ================     ================

Basic net income per share                              $      0.81          $      0.59
                                                      ================     ================
Diluted net income per share                            $      0.79          $      0.57
                                                      ================
                                                                           ================
Basic weighted average shares outstanding                31,758,915           31,758,915
                                                      ================     ================
Diluted weighted average shares outstanding              36,480,530           36,480,530
                                                      ================     ================
</TABLE>

Note 15.  SUBSEQUENT EVENTS

In  February  1999,  the  Company  acquired  a 285  unit  multi-family  property
("Springs of Indian  Creek")  located in Carrolton,  Texas.  The property is the
first phase of a two phase project comprising a total of 519 units. The 234 unit
second phase of the project is currently under  construction  through one of the
Company's  development  alliances  and is expected to be  completed in the first
quarter of next year. The total acquisition cost, including capitalized costs of
Phase I was approximately  $20.8 million  comprising:  (i)  approximately  $14.1
million in assumption of debt and (ii) the balance in cash.

In February  1999, the Company  acquired a 1.45-acre  parcel  containing  34,500
square feet of  industrial  buildings in Los Angeles,  California,  near the Los
Angeles International Airport. The total acquisition cost, including capitalized
costs,  was  approximately  $3.1 million,  which was paid entirely in cash.  The
property was part of a tax-deferred  Section 1031 exchange involving the sale of
an  office/flex  property as  discussed  below.  The property has been leased to
Dollar Rent-a-Car under a 15-year triple-net lease.

In January and February  1999, the Company sold six  properties,  including five
office/flex  properties and one retail property.  These properties were sold for
an  aggregate  sales  price of  approximately  $15.9  million and  generated  an
aggregate net gain of approximately $364,000.  Approximately $2.4 million of the
net proceeds were deposited into a deferred exchange account and were applied to
the  acquisition  of land discussed  above on a  tax-deferred  basis pursuant to
Section 1031 of the Internal Revenue Code.

In January 1999,  the  Company's  Board of Directors  authorized  the Company to
repurchase  up to 3.1  million  shares of its  outstanding  Common  Stock.  This
represents  approximately 10% of the Company's total  outstanding  Common Stock.
Any  such  purchases  will be made  from  time to  time in the  open  market  or
otherwise and the timing will depend on market conditions and other factors.  As
of March 9, 1999,  the Company had  purchased  70,000  shares of Common Stock at
prices ranging from $16.25 to $18.25 per share.

Note 16.  UNAUDITED QUARTERLY RESULTS OF OPERATIONS

The following represents an unaudited summary of quarterly results of operations
for the year ended December 31, 1998 (in thousands,  except for weighted average
shares and per share amounts):


                                    Page 61
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                     Notes to Consolidated Financial Statements
                             December 31, 1998 and 1997


<TABLE>
<CAPTION>

                                                                                    Quarter Ended
                                                         --------------------------------------------------------------------
                                                           March 31,       June 30, 1998       Sept 30,          Dec 31,
                                                              1998                               1998              1998
                                                         ---------------   ---------------  ---------------   ---------------
<S>                                                      <C>               <C>              <C>               <C>  
 REVENUE
       Rental revenue                                    $      45,963     $      51,619    $     65,321      $     65,053
       Fees and reimbursements from affiliates                     473               759           1,220               350
       Interest and other income                                   357               246           1,416             2,588
       Equity in earnings (loss) of Associated
          Companies                                                352               709             629              (376)
       Net gain (reduction in prior quarter gain) on
          sales of real estate assets                            1,446               693            (250)            2,907
                                                         ---------------   ---------------  ---------------   ---------------
         Total revenue                                          48,591            54,026          68,336            70,522
                                                         ---------------   ---------------  ---------------   ---------------

  EXPENSES
       Property operating expenses                              14,324            16,265          22,446            21,044
       General and administrative                                2,222             2,603           3,372             2,841
       Depreciation and amortization                            10,009            10,934          14,309            14,942
       Interest expense                                          9,145             9,707          17,064            17,373
       Loss on interest rate protection agreement                    -                 -               -             4,323
                                                         ---------------   ---------------  ---------------   ---------------
         Total expenses                                         35,700            39,509          57,191            60,523
                                                         ---------------   ---------------  ---------------   ---------------

  Income from operations before minority interest and
       extraordinary item                                       12,891            14,517          11,145             9,999
  Minority interest                                               (678)             (596)           (635)             (641)
                                                         ---------------   ---------------  ---------------   ---------------
  Net income before extraordinary item                          12,213            13,921          10,510             9,358
  Extraordinary item:
  Loss on early extinguishment of debt                               -                 -               -            (1,400)
                                                         ---------------   ---------------  ---------------   ---------------
  Net income                                                    12,213            13,921          10,510             7,958
  Preferred dividends                                           (3,910)           (5,570)         (5,570)           (5,570)
                                                         ===============   ===============  ===============   ===============
  Net income available to Common Stockholders            $       8,303     $       8,351    $      4,940      $      2,388
                                                         ===============   ===============  ===============   ===============

  Basic Per Share Data:
  Net income available to Common  Stockholders  before
       extraordinary item                                $        0.26     $        0.26    $       0.16      $       0.12
  Extraordinary item                                                 -                 -               -             (0.04)
                                                         ---------------   ---------------  ---------------   ---------------
  Net income available to Common Stockholders            $        0.26     $        0.26    $       0.16      $       0.08
                                                         ===============   ===============  ===============   ===============
  Basic weighted average shares outstanding                 31,548,706        31,648,041      31,703,963        31,743,924
                                                         ===============   ===============  ===============   ===============

  Diluted Per Share Data:
  Net income available to Common  Stockholders  before
       extraordinary item                                $        0.26     $        0.26    $       0.15      $       0.12
  Extraordinary item                                                 -                 -               -             (0.04)
                                                         ---------------   ---------------  ---------------   ---------------
  Net income available to Common Stockholders            $        0.26     $        0.26    $       0.15      $       0.08
                                                         ===============   ===============  ===============   ===============
  Diluted weighted average shares outstanding              34,372,364         34,868,905      36,261,228        36,191,009
                                                         ===============   ===============  ===============   ===============
</TABLE>

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.


                                    Page 62
<PAGE>

<TABLE>
<CAPTION>

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

                                          December 31, 1998
                                           (in thousands)


           COLUMN A                COLUMN B               COLUMN C               COLUMN D              

                                                                        Costs Capitalized (Reduced)
                                                     Initial Cost to           Subsequent to           
                                                       Company (1)             Acquisition (4)         
                                                               Buildings                               
                                                                  and                                  
     Description                 Encumbrances      Land      Improvements     Improvements             
- -------------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>          <C>               <C> 
    Tradewinds Financial, AZ        $    -       $   304       $  1,214         $     47               
    Vintage Pointe, AZ               2,067           738          2,950              213               
    400 South El Camino Real, CA        (8)        4,000         30,549            3,355               
    Academy Prof. Center, CA             -           481          1,866              100               
    Centerstone Plaza, CA               (6)        6,077         24,265              214               
    Dallidet Prof. Center, CA            -           677          2,703               51               
    University Tech Center, CA (2)       -         2,086          8,046              469               
    Warner Village Medical, CA           -           558          2,232              207               
    One Gateway Center, CO              (9)          470          9,498              195               
    Buschwood III, FL                   (8)        1,479          5,890              184               
    Park Place, FL                      (8)        1,895         12,982              266               
    Temple Terrace Bus. Center, FL       -         1,788          6,949               24               
    Ashford Perimeter, GA           21,369         1,174         42,227              158               
    Powers Ferry Landing East, GA   18,896         2,744         40,600               92               
    Capitol Center, IA                  (8)            -         11,981               72               
    Columbia Center II, IL               -           208         20,329              237               
    Embassy Plaza, IL                    -           436         15,680              457               
    Oak Brook International, IL         (8)          757         11,126              315               
    Oakbrook Terrace, IL            19,420           552         37,635              154               
    Crosspoint Four, IN                  -           394          2,847               56               
    Meridian Park, IN                    -         1,296          5,906              117               
    The Osram Building, IN               -           264          4,515               12               
    Leawood Office Building, KS      4,299         1,124         10,300               59               
    Blue Ridge Office Building, MA   2,996          734           5,877              164                 
    Bronx Park I, MA                     -           916          9,104              275               
    Marlborough Corporate Place, MA      -         5,655         55,908              368                 
    The Hartwood Building, MA        2,557           527          5,426               94               
    Westford Corporate Center, MA       (6)        2,091          8,310               55               
    Montgomery Exec. Center, MD         (8)        1,928          7,676              422               
                                           (continued)

</TABLE>
<TABLE>
<CAPTION>

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

                                                  December 31, 1998
                                                   (in thousands)


                                                    COLUMN E                 COLUMN F        COLUMN G          COLUMN H

                                   
                                              Gross Amount Carried
                                              at December 31, 1998      
                                                    Buildings                                   (1)             Life
                                                       and         (3)      Accumulated       Date           Depreciated
     Description                         Land     Improvements    Total    Depreciation     Acquired            Over
- ------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>         <C>          <C>         <C>             <C>               <C>
Office Properties:
    Tradewinds Financial, AZ          $   304     $  1,261     $   1,565   $    110           11/96          1-30 yrs.
    Vintage Pointe, AZ                    738        3,163         3,901        301           11/96          1-30 yrs.
    400 South El Camino Real, CA        4,000       33,904        37,904      1,536            3/98          1-30 yrs.
    Academy Prof. Center, CA              481        1,966         2,447        115            4/97          1-30 yrs.
    Centerstone Plaza, CA               6,077       24,479        30,556      1,242            7/97          1-30 yrs.
    Dallidet Prof. Center, CA             677        2,754         3,431        237           11/96          1-30 yrs.
    University Tech Center, CA (2)      2,086        8,515        10,601        444            6/97          1-30 yrs.
    Warner Village Medical, CA            558        2,439         2,997        202           10/96          1-30 yrs.
    One Gateway Center, CO                470        9,693        10,163        162            7/98          1-30 yrs.
    Buschwood III, FL                   1,479        6,074         7,553        302            9/97          1-30 yrs.
    Park Place, FL                      1,895       13,248        15,143        451            1/98          1-30 yrs.
    Temple Terrace Bus. Center, FL      1,788        6,973         8,761        290           12/97          1-30 yrs.
    Ashford Perimeter, GA               1,174       42,385        43,559      1,416            1/98          1-30 yrs.
    Powers Ferry Landing East, GA       2,744       40,692        43,436      1,367            1/98          1-30 yrs.
    Capitol Center, IA                      -       12,053        12,053        401            2/98          1-30 yrs.
    Columbia Center II, IL                208       20,566        20,774        707            1/98          1-30 yrs.
    Embassy Plaza, IL                     436       16,137        16,573        532            1/98          1-30 yrs.
    Oak Brook International, IL           757       11,441        12,198        399            1/98          1-30 yrs.
    Oakbrook Terrace, IL                  552       37,789        38,341      1,246            1/98          1-30 yrs.
    Crosspoint Four, IN                   394        2,903         3,297         71            4/98          1-30 yrs.
    Meridian Park, IN                   1,296        6,023         7,319        145            4/98          1-30 yrs.
    The Osram Building, IN                264        4,527         4,791        113            4/98          1-30 yrs.
    Leawood Office Building, KS         1,124       10,359        11,483        318            3/98          1-30 yrs.
    Blue Ridge Office Building, MA        734        6,041         6,775        222            3/98          1-30 yrs.
    Bronx Park I, MA                      916        9,379        10,295        299            3/98          1-30 yrs.
    Marlborough Corporate Place, MA     5,655       56,276        61,931      1,884            1/98          1-30 yrs.
    The Hartwood Building, MA             527        5,520         6,047        184            3/98          1-30 yrs.
    Westford Corporate Center, MA       2,091        8,365        10,456        488            4/97          1-30 yrs.
    Montgomery Exec. Center, MD         1,928        8,098        10,026        428            9/97          1-30 yrs.
                                              (continued)
</TABLE>



                                    Page 63
<PAGE>

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

                                               December 31, 1998
                                               (in thousands)


           COLUMN A                COLUMN B               COLUMN C               COLUMN D            

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to           Subsequent to         
                                                       Company (1)            Acquisition (4)       
                                                               Buildings                             
                                                                  and                                
     Description                  Encumbrances      Land      Improvements     Improvements           
- -----------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>          <C>                <C>    
Office Properties continued:
   Rockwall I & II, MD              $    -       $   807      $  47,259          $   263             
   Bond Street Building, MI              -           716          2,147              311             
   Riverview Office Tower, MN           (6)        4,095         16,333            1,254             
   University Club Tower, MO             -         4,087         14,519            2,535             
   Woodlands Plaza, MO                  (6)        1,114          4,426              448             
   Edinburgh Center, NC                 (8)          984         14,232              167             
   One & Three Pacific Place, NE        (8)        1,985         18,014               65             
   One Professional Square, NE           -           285          1,142              230             
   Regency Westpointe, NE (5)           (7)          530          3,147              864             
   25 Independence Blvd., NJ            (8)        4,547         18,141               51             
   Bridgewater Exec. Quarters, NJ    4,433         2,075          7,337               20             
   Executive Place, NJ                   -           944         11,347               27             
   Frontier Exec. Quarters I, NJ        (8)        4,200         33,892              242             
   Frontier Exec. Quarters II, NJ       (8)          631          5,091               65             
   Gatehall, NJ                          -         1,865          7,427              495             
   Morristown Medical Offices, NJ        -           518          1,832                6             
   Vreeland Business Ctr., NJ            -         1,863          8,714               39             
   Citibank Park, NV                    (8)        4,628         18,442              865             
   Thousand Oaks, TN                     -         9,741         40,355              962             
   Post Oak Place, TX                    -           396          1,579               85             
   4500 Plaza, UT (5)                  788         1,123          4,606              838             
   2000 Corporate Ridge, VA         20,994           909         41,096              229             
   700 South Washington, VA             (6)        1,981          7,894               53             
   Cameron Run, VA                  10,194           414         18,964              231             
   Globe Building, WA                    -           375          1,501              213             
- -----------------------------------------------------------------------------------------------------
         Office Total                             92,166        754,028           18,990             
- -----------------------------------------------------------------------------------------------------
                                     (continued)
</TABLE>
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)


                                                   COLUMN E                 COLUMN F        COLUMN G          COLUMN H
                                   
                                             Gross Amount Carried
                                             at December 31, 1998      
                                                   Buildings                                  (1)              Life
                                                      and         (3)      Accumulated       Date           Depreciated
     Description                        Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>        <C>           <C>          <C>              <C>             <C>
Office Properties continued:
   Rockwall I & II, MD               $   807    $  47,522     $  48,329    $ 1,610            1/98          1-30 yrs.
   Bond Street Building, MI              716        2,458         3,174        198            9/96          1-40 yrs.
   Riverview Office Tower, MN          4,095       17,587        21,682      1,059            4/97          1-30 yrs.
   University Club Tower, MO           4,087       17,054        21,141      1,492            7/96          1-40 yrs.
   Woodlands Plaza, MO                 1,114        4,874         5,988        353            4/97          1-30 yrs.
   Edinburgh Center, NC                  984       14,399        15,383        486            1/98          1-30 yrs.
   One & Three Pacific Place, NE       1,985       18,079        20,064        452            5/98          1-30 yrs.
   One Professional Square, NE           285        1,372         1,657        126           10/96          1-30 yrs.
   Regency Westpointe, NE (5)            530        4,011         4,541      1,679            6/87          1-30 yrs.
   25 Independence Blvd., NJ           4,547       18,192        22,739        909            9/97          1-30 yrs.
   Bridgewater Exec. Quarters, NJ      2,075        7,357         9,432        368            9/97          1-30 yrs.
   Executive Place, NJ                   944       11,374        12,318        190            8/98          1-30 yrs.
   Frontier Exec. Quarters I, NJ       4,200       34,134        38,334      1,702            9/97          1-30 yrs.
   Frontier Exec. Quarters II, NJ        631        5,156         5,787        256            9/97          1-30 yrs.
   Gatehall, NJ                        1,865        7,922         9,787        388            9/97          1-30 yrs.
   Morristown Medical Offices, NJ        518        1,838         2,356         92            9/97          1-30 yrs.
   Vreeland Business Ctr., NJ          1,863        8,753        10,616        218            6/98          1-30 yrs.
   Citibank Park, NV                   4,628       19,307        23,935        824            9/97          1-30 yrs.
   Thousand Oaks, TN                   9,741       41,317        51,058      1,746           12/97          1-30 yrs.
   Post Oak Place, TX                    396        1,664         2,060         89            9/97          1-30 yrs.
   4500 Plaza, UT (5)                  1,123        5,444         6,567      2,817            3/86          1-30 yrs.
   2000 Corporate Ridge, VA              909       41,325        42,234      1,377            1/98          1-30 yrs.
   700 South Washington, VA            1,981        7,947         9,928        465            4/97          1-30 yrs.
   Cameron Run, VA                       414       19,195        19,609        648            1/98          1-30 yrs.
   Globe Building, WA                    375        1,714         2,089        162           10/96          1-30 yrs.
- -----------------------------------------------------------------------------------------------------------------------
         Office Total                 92,166      773,018       865,184     35,318
- -----------------------------------------------------------------------------------------------------------------------
                                              (continued)
</TABLE>


                                    Page 64
<PAGE>
 
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)


           COLUMN A                COLUMN B               COLUMN C               COLUMN D             

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to           Subsequent to          
                                                       Company (1)             Acquisition (4)        
                                                               Buildings                              
                                                                  and                                 
     Description                 Encumbrances      Land      Improvements     Improvements            
- ------------------------------------------------------------------------------------------------------
<S>                                <C>           <C>           <C>                <C>  
Office/Flex Properties:
   Baseline Business Park, AZ      $     -       $   886       $  3,527           $  190              
   Hoover Industrial, AZ                 -           322          1,290               80              
   Magnolia Industrial, AZ               -           322          1,241              151              
   Chatsworth Ind. Park, CA            795           264          1,014               62              
   Dominguez Industrial, CA              -           697          2,662              137              
   Dunn Way Industrial, CA               -           427          1,601              227              
   Glassell Industrial Center, CA    1,278           704          2,630              228              
   Kraemer Industrial Park, CA       1,442           401          1,537              106              
   Monroe Industrial, CA               713           282          1,101              105              
   Rancho Bernardo, CA                   -           518          2,072               55              
   Scripps Terrace, CA                   -           678          2,685               73              
   Tierrasanta Research Park, CA        (8)        1,303          5,189              727              
   Upland Industrial, CA                 -           155            576               81              
   Gateway Eight, CO                    (9)          442          3,870               30              
   Gateway Four, CO                    (10)          523          3,517               28              
   Gateway One, CO                   2,416           402          3,608               27              
   Gateway Six, CO                     (10)          568          5,040              129              
   Northglenn Bus. Center, CO            -         1,335          3,354               37              
   Valley Business Park, CO              -         1,764          7,027              134              
   Cypress Creek Bus. Center, FL         -           876          3,490              525              
   Fingerhut Business Center, FL         -         1,188          3,282               10              
   Grand Regency Business Ctr., FL       -         1,120          4,302            1,082              
   Lake Point Business Park, FL         (6)        1,344          5,343              244              
   Newport Business Center, FL           -           654          2,604              171              
   Primeco Business Center, FL           -           950          3,418               12              
   Oakbrook Corners, GA                 (8)        1,057          4,209               98              
   The Business Park, GA                (8)        1,485          5,912              375              
   Covance Business Center, IN           -         1,405         15,109                -              
   Park 100 - Building 42, IN (5)        -           712          3,286             (522)             
                                         (continued)
</TABLE>
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)

                                                COLUMN E                COLUMN F        COLUMN G          COLUMN H

                                  
                                          Gross Amount Carried
                                          at December 31, 1998      
                                                Buildings                                  (1)              Life
                                                   and         (3)      Accumulated       Date           Depreciated
     Description                     Land     Improvements    Total    Depreciation     Acquired            Over
- --------------------------------------------------------------------------------------------------------------------
<S>                                <C>         <C>          <C>          <C>              <C>            <C> 
   Baseline Business Park, AZ      $  886      $ 3,717      $  4,603     $  193            9/97          1-30 yrs.
   Hoover Industrial, AZ              322        1,370         1,692        114           10/96          1-30 yrs.
   Magnolia Industrial, AZ            322        1,392         1,714         82            6/97          1-30 yrs.
   Chatsworth Ind. Park, CA           264        1,076         1,340         62            4/97          1-30 yrs.
   Dominguez Industrial, CA           697        2,799         3,496        166            4/97          1-30 yrs.
   Dunn Way Industrial, CA            427        1,828         2,255        112            4/97          1-30 yrs.
   Glassell Industrial Center, CA     704        2,858         3,562        166            4/97          1-30 yrs.
   Kraemer Industrial Park, CA        401        1,643         2,044         99            4/97          1-30 yrs.
   Monroe Industrial, CA              282        1,206         1,488         72            4/97          1-30 yrs.
   Rancho Bernardo, CA                518        2,127         2,645        189           10/96          1-30 yrs.
   Scripps Terrace, CA                678        2,758         3,436        137            9/97          1-30 yrs.
   Tierrasanta Research Park, CA    1,303        5,916         7,219        342            9/97          1-30 yrs.
   Upland Industrial, CA              155          657           812         41            4/97          1-30 yrs.
   Gateway Eight, CO                  442        3,900         4,342         65            7/98          1-30 yrs.
   Gateway Four, CO                   523        3,545         4,068         59            7/98          1-30 yrs.
   Gateway One, CO                    402        3,635         4,037         60            7/98          1-30 yrs.
   Gateway Six, CO                    568        5,169         5,737         97            7/98          1-30 yrs.
   Northglenn Bus. Center, CO       1,335        3,391         4,726        141           12/97          1-30 yrs.
   Valley Business Park, CO         1,764        7,161         8,925        357            9/97          1-30 yrs.
   Cypress Creek Bus. Center, FL      876        4,015         4,891        210            9/97          1-30 yrs.
   Fingerhut Business Center, FL    1,188        3,292         4,480        137           12/97          1-30 yrs.
   Grand Regency Business Ctr., FL  1,120        5,384         6,504        286           12/97          1-30 yrs.
   Lake Point Business Park, FL     1,344        5,587         6,931        345            4/97          1-30 yrs.
   Newport Business Center, FL        654        2,775         3,429        142            9/97          1-30 yrs.
   Primeco Business Center, FL        950        3,430         4,380        143           12/97          1-30 yrs.
   Oakbrook Corners, GA             1,057        4,307         5,364        219            9/97          1-30 yrs.
   The Business Park, GA            1,485        6,287         7,772        323            9/97          1-30 yrs.
   Covance Business Center, IN      1,405       15,109        16,514        294            7/98          1-30 yrs.
   Park 100 - Building 42, IN (5)     712        2,764         3,476        773           10/86          5-25 yrs.
                                        (continued)
</TABLE>


                                    Page 65
<PAGE>


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

                                                December 31, 1998
                                                 (in thousands)

           COLUMN A                  COLUMN B              COLUMN C               COLUMN D              

                                                                           Cost Capitalized (Reduced)
                                                     Initial Cost to            Subsequent to           
                                                       Company (1)              Acquisition (4)         
                                                                 Buildings                               
                                                                    and                                  
     Description                    Encumbrances      Land      Improvements     Improvements             
- -------------------------------------------------------------------------------------------------------
<S>                                  <C>            <C>          <C>                <C>   
Office/Flex Properties continued:
   Canton Business Center, MA        $ 3,318        $  796       $  6,758            $  29               
   Fisher-Pierce, MA                      (6)          718          2,860              115               
   Columbia Warehouse, MD                  -           393          1,565                9               
   Germantown Business Center, MD         (8)        1,442          5,753               17               
   Bryant Lake Business Center, MN        (8)        1,907          7,531              751               
   Riverview Industrial Park, MN           -           841          3,348              213               
   Winnetka Industrial Center, MN          -         1,189          4,737               87               
   Woodlands Tech Center, MO              (6)          949          3,773              431               
   Fairfield Business Quarters, NJ     2,794           817          3,479               67               
   Fox Hollow Bus. Quarters, NJ            -         1,576          2,358              119               
   Palms Business Center III, NV          (8)        3,984         10,207               73               
   Palms Business Center IV, NV           (8)          627          3,272               15               
   Palms Business Center North, NV        (8)        2,492          7,067               43               
   Palms Business Center South, NV        (8)        4,134          9,610              133               
   Post Palms Business Center, NV          -         2,522          9,453               65               
   Clark Avenue, PA                        -           649          2,584               20               
   Lehigh Valley Exec. Campus, PA          -         1,748         12,826              210               
   Valley Forge Corporate Center, PA       -         2,614         34,805              126               
   Walnut Creek Bus. Center, TX        1,371           774          3,093              140               
   Kent Business Park, WA                 (8)        1,211          4,822               52               
- -------------------------------------------------------------------------------------------------------
         Office/Flex Total                          54,167        244,397            7,317               
- -------------------------------------------------------------------------------------------------------
Industrial Properties:
   Fairmont Commerce Center, AZ            -           735          2,928               21               
   Fifth Street Industrial, AZ             -           654          2,522               86               
   Benicia Industrial Park, CA (5)        (7)          978          4,787              203               
   Coronado Industrial, CA                (8)          711          2,831               41               
   East Anaheim Industrial, CA            (8)        1,480          3,282               23               
                                            (continued)
</TABLE>
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)

                                                 COLUMN E                 COLUMN F        COLUMN G          COLUMN H

                                    
                                            Gross Amount Carried
                                            at  December 31, 1998      
                                                  Buildings                                  (1)              Life
                                                     and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- ----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>          <C>          <C>              <C>            <C>
Office/Flex Properties continued:
   Canton Business Center, MA        $  796      $ 6,787      $  7,583     $  233            3/98          1-30 yrs.
   Fisher-Pierce, MA                    718        2,975         3,693        168            4/97          1-30 yrs.
   Columbia Warehouse, MD               393        1,574         1,967         65           10/97          1-30 yrs.
   Germantown Business Center, MD     1,442        5,770         7,212        288            9/97          1-30 yrs.
   Bryant Lake Business Center, MN    1,907        8,282        10,189        344           11/97          1-30 yrs.
   Riverview Industrial Park, MN        841        3,561         4,402        171            9/97          1-30 yrs.
   Winnetka Industrial Center, MN     1,189        4,824         6,013        238            9/97          1-30 yrs.
   Woodlands Tech Center, MO            949        4,204         5,153        289            4/97          1-30 yrs.
   Fairfield Business Quarters, NJ      817        3,546         4,363        174            9/97          1-30 yrs.
   Fox Hollow Bus. Quarters, NJ       1,576        2,477         4,053        127            9/97          1-30 yrs.
   Palms Business Center III, NV      3,984       10,280        14,264        429           10/97          1-30 yrs.
   Palms Business Center IV, NV         627        3,287         3,914        137           10/97          1-30 yrs.
   Palms Business Center North, NV    2,492        7,110         9,602        297           10/97          1-30 yrs.
   Palms Business Center South, NV    4,134        9,743        13,877        410           10/97          1-30 yrs.
   Post Palms Business Center, NV     2,522        9,518        12,040        399           10/97          1-30 yrs.
   Clark Avenue, PA                     649        2,604         3,253        130            9/97          1-30 yrs.
   Lehigh Valley Exec. Campus, PA     1,748       13,036        14,784        436            1/98          1-30 yrs.
   Valley Forge Corporate Center, PA  2,614       34,931        37,545      1,173            1/98          1-30 yrs.
   Walnut Creek Bus. Center, TX         774        3,233         4,007        262           10/96          1-30 yrs.
   Kent Business Park, WA             1,211        4,874         6,085        247            9/97          1-30 yrs.
- ----------------------------------------------------------------------------------------------------------------------
         Office/Flex Total           54,167      251,714       305,881     11,443
- ----------------------------------------------------------------------------------------------------------------------
Industrial Properties:
   Fairmont Commerce Center, AZ         735        2,949         3,684        123           10/97          1-30 yrs.
   Fifth Street Industrial, AZ          654        2,608         3,262        153            6/97          1-30 yrs.
   Benicia Industrial Park, CA (5)      978        4,990         5,968      2,034            7/86          1-30 yrs.
   Coronado Industrial, CA              711        2,872         3,583        143            9/97          1-30 yrs.
   East Anaheim Industrial, CA        1,480        3,305         4,785        138           10/97          1-30 yrs.
                                              (continued)
</TABLE>


                                    Page 66
<PAGE>


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

                                                December 31, 1998
                                                 (in thousands)

           COLUMN A                COLUMN B               COLUMN C               COLUMN D            

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to           Subsequent to         
                                                        Company (1)            Acquisition (4)       
                                                               Buildings                             
                                                                  and                                
     Description                  Encumbrances      Land      Improvements     Improvements           
- -----------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>           <C>               <C>  
Industrial Properties continued:
   Springdale Commerce Center, CA       (8)      $ 1,030       $  4,101          $    74             
   Gateway Nine, CO                 $4,764612      4,941            214              612             
   Gateway Seven, CO                   (10)          638          5,143              183             
   Gateway Ten, CO                      (9)          524          4,762               36             
   Gateway Three, CO                   (10)          508          4,704               38             
   Gateway Two, CO                   3,890           561          4,425               35             
   Burnham Industrial Warehouse, FL      -           594          2,366               10             
   Atlantic Industrial, GA               -           634          3,866           (1,278)            
   Bonnie Lane Business Center, IL       -           738          2,938               20             
   Glenn Avenue Business Center, IL      -           565          2,250               10             
   Navistar International, IL (5)       (7)          793         10,941           (4,122)            
   Wood Dale Business Center, IL         -           603          2,403               38             
   Park 100 - Building 46, IN (5)        -             -              -              211             
   J.I. Case Equip. Corp., KS (5)        -           236          3,264           (1,250)            
   Flanders Industrial Park, MA          -           738          5,634              193             
   Forest Street Business Center, MA     -           227          1,801               27             
   Southworth-Milton, MA                (6)        1,922          7,652               78             
   Navistar International, MD (5)       (7)          356          4,911           (1,879)            
   Cottontail Distribution Center, NJ9,782         1,616         16,278               68             
   Eatontown Industrial, NJ              -           765          1,963               19             
   Jencraft Industrial, NJ              (8)        1,326          4,975               14             
   J.I. Case Equip. Corp., TN (5)        -           187          2,583             (988)            
   Mercantile I, TX                      -           783          3,133              192             
   Quaker Industrial, TX                 -           103            412               42             
   Sea Tac II, WA (5)                    -           712          1,474             (178)            
- -----------------------------------------------------------------------------------------------------
         Industrial Total                         21,329        123,270           (7,819)            
- -----------------------------------------------------------------------------------------------------
                                        (continued)
</TABLE>
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)

                                                   COLUMN E                 COLUMN F        COLUMN G          COLUMN H

                                    
                                             Gross Amount Carried
                                             at December 31, 1998      
                                                   Buildings                                  (1)              Life
                                                      and         (3)      Accumulated       Date           Depreciated
     Description                 Enc    Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>          <C>          <C>          <C>         <C>    <C>
Industrial Properties continued:
   Springdale Commerce Center, CA    $ 1,030      $ 4,175      $  5,205     $  206            9/97          1-30 yrs.
   Gateway Nine, CO                      612        5,155         5,767        103            7/98          1-30 yrs.
   Gateway Seven, CO                     638        5,326         5,964         88            7/98          1-30 yrs.   
   Gateway Ten, CO                       524        4,798         5,322         80            7/98          1-30 yrs.
   Gateway Three, CO                     508        4,742         5,250         79            7/98          1-30 yrs.
   Gateway Two, CO                       561        4,460         5,021         74            7/98          1-30 yrs.
   Burnham Industrial Warehouse, FL      594        2,376         2,970        119            9/97          1-30 yrs.
   Atlantic Industrial, GA               634        2,588         3,222        120            9/97          1-30 yrs.
   Bonnie Lane Business Center, IL       738        2,958         3,696        148            9/97          1-30 yrs.
   Glenn Avenue Business Center, IL      565        2,260         2,825        113            9/97          1-30 yrs.
   Navistar International, IL (5)        793        6,819         7,612      2,040            3/84            50 yrs.
   Wood Dale Business Center, IL         603        2,441         3,044        121            9/97          1-30 yrs.
   Park 100 - Building 46, IN (5)          -          211           211        135           10/86          5-25 yrs.
   J.I. Case Equip. Corp., KS (5)        236        2,014         2,250        598            3/84            50 yrs.
   Flanders Industrial Park, MA          738        5,827         6,565        204            3/98          1-30 yrs.
   Forest Street Business Center, MA     227        1,828         2,055         56            3/98          1-30 yrs.
   Southworth-Milton, MA               1,922        7,730         9,652        449            4/97          1-30 yrs.
   Navistar International, MD (5)        356        3,032         3,388        899            3/84            50 yrs.
   Cottontail Distribution Center, NJ  1,616       16,346        17,962        409            6/98          1-30 yrs.
   Eatontown Industrial, NJ              765        1,982         2,747         98            9/97          1-30 yrs.
   Jencraft Industrial, NJ             1,326        4,989         6,315        249            9/97          1-30 yrs.
   J.I. Case Equip. Corp., TN (5)        187        1,595         1,782        474            3/84            50 yrs.
   Mercantile I, TX                      783        3,325         4,108        328           10/96          1-30 yrs.
   Quaker Industrial, TX                 103          454           557         45           10/96          1-30 yrs.
   Sea Tac II, WA (5)                    712        1,296         2,008        391            2/86          5-25 yrs.
- -----------------------------------------------------------------------------------------------------------------------
         Industrial Total             21,329      115,451       136,780     10,217
- -----------------------------------------------------------------------------------------------------------------------

                                                                                       (continued)
</TABLE>


                                    Page 67
<PAGE>

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

                                                December 31, 1998
                                                 (in thousands)

           COLUMN A                COLUMN B               COLUMN C               COLUMN D             

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to           Subsequent to          
                                                        Company (1)            Acquisition (4)        
                                                               Buildings                              
                                                                  and                                 
     Description                 Encumbrances      Land      Improvements     Improvements            
- ------------------------------------------------------------------------------------------------------
<S>                                <C>           <C>           <C>               <C>   
Retail Properties:
   Park Center, CA (5)             $     -       $ 1,748       $  3,296           $ (502)             
   Sonora Plaza, CA                  4,891         1,948          7,781               68              
   Piedmont Plaza, FL                    -         1,317          5,233               70              
   River Run Shopping Ctr., FL           -         1,428          5,687               53              
   Westwood Plaza, FL (5)               (7)        2,599          5,110            2,745              
   Shannon Crossing, GA (5)             (7)        2,487          2,075              360              
   Westbrook Commons, IL                (8)        3,067         12,213              495              
   Broad Ripple Retail Center, IN        -           542          3,876              123              
   Cross Creek Retail Center, IN     5,019         1,516          4,351              144              
   Geist Retail Centre, IN           4,366         1,012          4,828              182              
   Woodfield Centre, IN                  -           765          4,685              187              
   Goshen Plaza, MD                      -           994          3,958               26              
   Auburn North, WA                      -         1,100          4,397            1,213              
- ------------------------------------------------------------------------------------------------------
        Retail Total                              20,523         67,490            5,164              
- ------------------------------------------------------------------------------------------------------
Multi-Family Properties:
   Overlook Apartments, AZ              (6)        2,274          9,036              181              
   Aspen Ridge, CO                   7,500           983          8,853               55              
   Stone Ridge at Vinings, GA          (11)        1,881         16,942               55              
   Woodmere Trace, GA                  (11)        1,002          9,029               25              
   Crosscreek Apartments, IN         6,287           701          9,042               41              
   Harcourt Club Apartments, IN      3,800           437          5,389               62               
   Island Club Apartments, IN       12,097           713         15,596               81              
   Arrowood Crossing I & II, NC         (8)        1,837          7,222              430              
   The Chase (Commonwealth), NC      3,167           784          3,083              163              
   The Chase (Monroe), NC               (8)        1,033          4,062              117              
   Sabal Point I, II & III, NC          (8)        3,714         14,602              583              
   Sharonridge I & II, NC            1,744           527          2,071               57              
   The Courtyard, NC                 1,584           438          1,723               85              
                                     (continued)
</TABLE>
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)

                                                   COLUMN E                COLUMN F        COLUMN G          COLUMN H
                                 
                                            Gross Amount Carried
                                            at December 31, 1998      
                                                  Buildings                                  (1)              Life
                                                     and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- ----------------------------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>          <C>         <C>               <C>            <C>
Retail Properties:
   Park Center, CA (5)              $ 1,748      $ 2,794      $  4,542    $   750            9/86          5-25 yrs.
   Sonora Plaza, CA                   1,948        7,849         9,797        652           11/96          1-30 yrs.
   Piedmont Plaza, FL                 1,317        5,303         6,620        311            4/97          1-30 yrs.
   River Run Shopping Ctr., FL        1,428        5,740         7,168        289            9/97          1-30 yrs.
   Westwood Plaza, FL (5)             2,599        7,855        10,454      2,918            1/88          1-30 yrs.
   Shannon Crossing, GA (5)           2,487        2,435         4,922      1,766           10/88          1-30 yrs.
   Westbrook Commons, IL              3,067       12,708        15,775        621            9/97          1-30 yrs.
   Broad Ripple Retail Center, IN       542        3,999         4,541         97            4/98          1-30 yrs.
   Cross Creek Retail Center, IN      1,516        4,495         6,011        111            4/98          1-30 yrs.
   Geist Retail Centre, IN            1,012        5,010         6,022        124            4/98          1-30 yrs.
   Woodfield Centre, IN                 765        4,872         5,637        118            4/98          1-30 yrs.
   Goshen Plaza, MD                     994        3,984         4,978        199            9/97          1-30 yrs.
   Auburn North, WA                   1,100        5,610         6,710        413           10/96          1-30 yrs.
- ----------------------------------------------------------------------------------------------------------------------
        Retail Total                 20,523       72,654        93,177      8,369
- ----------------------------------------------------------------------------------------------------------------------
Multi-Family Properties:
   Overlook Apartments, AZ            2,274        9,217        11,491        544            4/97          1-30 yrs.
   Aspen Ridge, CO                      983        8,908         9,891        152            6/98          1-30 yrs.
   Stone Ridge at Vinings, GA         1,881       16,997        18,878        288            6/98          1-30 yrs.
   Woodmere Trace, GA                 1,002        9,054        10,056        154            6/98          1-30 yrs.
   Crosscreek Apartments, IN            701        9,083         9,784        228            4/98          1-30 yrs.
   Harcourt Club Apartments, IN         437        5,451         5,888        136            4/98          1-30 yrs.
   Island Club Apartments, IN           713       15,677        16,390        393            4/98          1-30 yrs.
   Arrowood Crossing I & II, NC        1,837       7,652         9,489        316           12/97          1-30 yrs.
   The Chase (Commonwealth), NC        784         3,246         4,030        136           12/97          1-30 yrs.
   The Chase (Monroe), NC             1,033        4,179         5,212        177           12/97          1-30 yrs.
   Sabal Point I, II & III, NC        3,714       15,185        18,899        634           12/97          1-30 yrs.
   Sharonridge I & II, NC               527        2,128         2,655         90           12/97          1-30 yrs.
   The Courtyard, NC                    438        1,808         2,246         76           12/97          1-30 yrs.
                                                    (continued)
</TABLE>


                                    Page 68
<PAGE>

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

                                                December 31, 1998
                                                 (in thousands)

          COLUMN A                COLUMN B               COLUMN C               COLUMN D              

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to           Subsequent to          
                                                       Company (1)             Acquisition (4)        
                                                               Buildings                              
                                                                  and                                 
     Description                 Encumbrances      Land      Improvements     Improvements            
- ------------------------------------------------------------------------------------------------------
<S>                                <C>            <C>          <C>                 <C>  
Multi-Family Properties continued:
   The Landing on Farmhurst, NC    $ 3,109        $  841       $  3,306            $ 105              
   The Oaks, NC                      2,292           644          2,649              123              
   Wendover Glen, NC                 2,480           597          2,346              186              
   Willow Glen, NC                      (8)          823          3,236              150              
   Sahara Gardens, NV                   (8)        1,872          7,500              580              
   Villas De Mission, NV                (8)        1,924          7,695              282              
   Player's Club of Brentwood, TN       (8)          800          7,205               52              
   Bandera Crossing, TX                (11)          675          6,077               12              
   Bear Creek Crossing, TX             (11)          627          5,650               17              
   Cypress Creek Apartments, TX        (11)          732          6,591              214              
   The Hollows, TX                     (11)        1,390         12,518               35              
   Hunterwood, TX                      (11)          563          5,067               27              
   Hunter's Chase, TX                  (11)        2,094         18,857               46              
   Jefferson Creek, TX                 (12)        1,889         17,017               35              
   Jefferson Place, TX                 (12)        2,620         23,598               46              
   La Costa, TX                        (12)        2,826         25,453               56              
   Longspur, TX                        (11)        1,240         11,165               46              
   North Park Crossing, TX             (11)        1,147         10,332               25              
   Silver Vale Crossing, TX            (11)        1,111         10,006               33              
   The Park at Woodlake, TX             (8)        1,676         15,100              138              
   Vista Crossing, TX                  (11)          737          6,643               16              
   Walnut Creek Crossing, TX           (11)        1,286         11,586               20              
   Willow Brook Crossing, TX           (11)          716          6,448              126              
   Wind River Crossing, TX             (11)        1,437         12,939               72              
- ------------------------------------------------------------------------------------------------------
        Multi-family Total                        46,591        345,634            4,377              
- ------------------------------------------------------------------------------------------------------
                                              (continued)
</TABLE>
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)

                                                  COLUMN E                 COLUMN F        COLUMN G          COLUMN H

                                   
                                            Gross Amount Carried
                                            at December 31, 1998      
                                                  Buildings                                  (1)             Life
                                                     and         (3)       Accumulated       Date         Depreciated
     Description                       Land     Improvements    Total     Depreciation     Acquired           Over
- ----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>          <C>            <C>            <C>            <C>
Multi-Family Properties continued:
   The Landing on Farmhurst, NC      $  841      $ 3,411      $  4,252       $  142         12/97          1-30 yrs.
   The Oaks, NC                         644        2,772         3,416          115         12/97          1-30 yrs.
   Wendover Glen, NC                    597        2,532         3,129          108         12/97          1-30 yrs.
   Willow Glen, NC                      823        3,386         4,209          142         12/97          1-30 yrs.
   Sahara Gardens, NV                 1,872        8,080         9,952          654         10/96          1-30 yrs.
   Villas De Mission, NV              1,924        7,977         9,901          674         10/96          1-30 yrs.
   Player's Club of Brentwood, TN       800        7,257         8,057          122          6/98          1-30 yrs.
   Bandera Crossing, TX                 675        6,089         6,764          104          6/98          1-30 yrs.
   Bear Creek Crossing, TX              627        5,667         6,294           98          6/98          1-30 yrs.
   Cypress Creek Apartments, TX         732        6,805         7,537          116          6/98          1-30 yrs.
   The Hollows, TX                    1,390       12,553        13,943          216          6/98          1-30 yrs.
   Hunterwood, TX                       563        5,094         5,657           87          6/98          1-30 yrs.
   Hunter's Chase, TX                 2,094       18,903        20,997          322          6/98          1-30 yrs.
   Jefferson Creek, TX                1,889       17,052        18,941          288          6/98          1-30 yrs.
   Jefferson Place, TX                2,620       23,644        26,264          401          6/98          1-30 yrs.
   La Costa, TX                       2,826       25,509        28,335          432          6/98          1-30 yrs.
   Longspur, TX                       1,240       11,211        12,451          192          6/98          1-30 yrs.
   North Park Crossing, TX            1,147       10,357        11,504          178          6/98          1-30 yrs.
   Silver Vale Crossing, TX           1,111       10,039        11,150          172          6/98          1-30 yrs.
   The Park at Woodlake, TX           1,676       15,238        16,914          262          6/98          1-30 yrs.
   Vista Crossing, TX                   737        6,659         7,396          114          6/98          1-30 yrs.
   Walnut Creek Crossing, TX          1,286       11,606        12,892          198          6/98          1-30 yrs.
   Willow Brook Crossing, TX            716        6,574         7,290          112          6/98          1-30 yrs.
   Wind River Crossing, TX            1,437       13,011        14,448          223          6/98          1-30 yrs.
- ----------------------------------------------------------------------------------------------------------------------
        Multi-family Total           46,591      350,011       396,602        8,796
- ----------------------------------------------------------------------------------------------------------------------
                                             (continued)
</TABLE>


                                    Page 69
<PAGE>

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

                                                December 31, 1998
                                                 (in thousands)

          COLUMN A                COLUMN B               COLUMN C               COLUMN D           

                                                                        Cost Capitalized (Reduced)
                                                     Initial Cost to           Subsequent to       
                                                       Company (1)             Acquisition (4)     
                                                               Buildings                           
                                                                  and                              
     Description                 Encumbrances      Land      Improvements     Improvements         
- ---------------------------------------------------------------------------------------------------
<S>                            <C>             <C>         <C>                  <C>  
Hotel Properties:
   Country Inn & Suites by Carlson:
     Scottsdale, AZ            $     4,255     $       -   $     12,117         $     82           
   Country Suites by Carlson:
     Ontario, CA (5)                    (7)        1,145          5,576              518           
     Arlington, TX (5)                  (7)        1,611          5,346            1,289           
- ---------------------------------------------------------------------------------------------------
        Hotel Total                                2,756         23,039            1,889           
- ---------------------------------------------------------------------------------------------------
        Combined Total         $   228,299     $ 237,532   $  1,557,858         $ 29,918           
===================================================================================================


(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  $1,704,942.
(4) Bracketed amounts represent reductions to carrying value in prior years.
(5) Initial Cost represents original book value carried forward from the financial statements of the GRT Predecessor Entities.
(6) Cross collateralized loan secured by ten properties - $58,942.
(7) Cross collateralized loan secured by eight properties - $13,220.
(8) Cross collateralized loans secured by 35 properties - $234,871.
(9) Cross collateralized loan secured by three properties - $15,650.
(10) Cross collateralized loan secured by four properties - $14,309.
(11) Cross collateralized loan secured by 15 properties - $114,950.
(12) Cross collateralized loan secured by three properties - $53,469.
</TABLE>
<TABLE>
<CAPTION>
                                     GLENBOROUGH REALTY TRUST INCORPORATED
                             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                December 31, 1998
                                                 (in thousands)

          COLUMN A                              COLUMN E              COLUMN F        COLUMN G          COLUMN H

                               
                                          Gross Amount Carried
                                          at December 31, 1998      
                                                Buildings                                  (1)              Life
                                                   and         (3)      Accumulated       Date           Depreciated
     Description                     Land     Improvements    Total    Depreciation     Acquired            Over
- --------------------------------------------------------------------------------------------------------------------
<S>                            <C>           <C>         <C>            <C>               <C>            <C>
Hotel Properties:
   Country Inn & Suites by Carlson:
     Scottsdale, AZ            $        -    $  12,199   $    12,199    $   1,197          2/97          3-30 yrs.
   Country Suites by Carlson:
     Ontario, CA (5)                1,145        6,094         7,239        3,470         11/86          5-30 yrs.
     Arlington, TX (5)              1,611        6,635         8,246        4,059         12/86          5-30 yrs.
- --------------------------------------------------------------------------------------------------------------------
        Hotel Total                 2,756       24,928        27,684        8,726
- --------------------------------------------------------------------------------------------------------------------
        Combined Total         $  237,532  $ 1,587,776   $ 1,825,308    $  82,869
====================================================================================================================


(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  $1,704,942.
(4) Bracketed amounts represent reductions to carrying value in prior years.
(5) Initial Cost represents original book value carried forward from the financial statements of the GRT Predecessor Entities.
(6) Cross collateralized loan secured by ten properties - $58,942.
(7) Cross collateralized loan secured by eight properties - $13,220.
(8) Cross collateralized loans secured by 35 properties - $234,871.
(9) Cross collateralized loan secured by three properties - $15,650.
(10) Cross collateralized loan secured by four properties - $14,309.
(11) Cross collateralized loan secured by 15 properties - $114,950.
(12) Cross collateralized loan secured by three properties - $53,469.
</TABLE>


                                    Page 70
<PAGE>



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

                                  December 31, 1998
                                    (in thousands)
<TABLE>
<CAPTION>
Reconciliation  of gross  amount at which real  estate was carried for the years
ended December 31:

                                          1998                      1997                       1996
                                    -----------------          ----------------          -----------------
<S>                                 <C>                        <C>                       <C>   
Investments in real estate:

Balance at beginning of year          $   866,431                 $  190,729                $  102,451

Additions during year:
Property acquisitions                     999,091                    687,523                    89,653
Improvements                               14,079                      2,691                     1,572

Retirements/sales                         (54,293)                   (14,512)                   (2,947)
                                    -----------------          ----------------          -----------------

Balance at end of year                $ 1,825,308                 $  866,431                $  190,729
                                    =================          ================          =================

Accumulated Depreciation:

Balance at beginning of year          $    41,213                 $   28,784                $   24,877

Additions during year:
Depreciation                               49,450                     14,496                     4,305
Acquisitions                                    -                        443                        -

Retirements/sales                          (7,794)                    (2,510)                     (398)
                                    -----------------          ----------------          -----------------

Balance at end of year                $    82,869                 $   41,213                $   28,784
                                    =================          ================          =================

</TABLE>


                                    Page 71
<PAGE>

<TABLE>
<CAPTION>

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

                                             December 31, 1998
                                               (in thousands)

         COLUMN A              COLUMN B          COLUMN C          COLUMN D     
 Description of Loan and        Current                            Periodic     
    Securing Property        Interest Rate    Maturity Date     Payment Terms   
<S>                          <C>              <C>               <C>  
First Mortgage Loan                                               Quarterly
Secured by land located                                         interest-only
in Aurora, Colorado               13%             7/1/05           payments     

First Mortgage Loan
Secured by a hotel                                                 Monthly
property located in                                             interest-only
Dallas, Texas                     9%             3/31/99           payments     

First Mortgage Loan
Secured by a medical                                               Monthly
building in Phoenix,                                            interest-only
Arizona                           11%            11/19/99          payments     
                                                                                

                                                                                
                                                                                 

(1) The loan amount is $3,850,000, of which $2,694,000 was initially disbursed to the borrower and
    $1,156,000 was held by the Company as leasing and interest reserves. As of December 31, 1998, $790,000
    of the leasing and interest reserves have been drawn by the borrower.

</TABLE>

                                    Page 72
<PAGE>

<TABLE>
<CAPTION>

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

                                      December 31, 1998
                                        (in thousands)

         COLUMN A             COLUMN E          COLUMN F           COLUMN G                 COLUMN H
                                                                                      Principal Amount of
                                                                                        Loans Subject to      
 Description of Loan and                         Face              Carrying                Delinquent
    Securing Property       Prior Liens         Amount              Amount            Principal or Interest
<S>                         <C>                <C>                <C>                 <C>   
First Mortgage Loan        
Secured by land located    
in Aurora, Colorado             None           $ 34,349           $  35,336                  None

First Mortgage Loan
Secured by a hotel         
property located in        
Dallas, Texas                   None              3,600               3,600                  None

First Mortgage Loan
Secured by a medical       
building in Phoenix,       
Arizona                         None              3,850               3,484    (1)           None
                                            ---------------    ---------------

                               Total           $ 41,799           $  42,420
                                            ===============    ===============

(1) The loan amount is $3,850,000, of which $2,694,000 was initially disbursed to the borrower and
    $1,156,000 was held by the Company as leasing and interest reserves. As of December 31, 1998, $790,000
    of the leasing and interest reserves have been drawn by the borrower.
</TABLE>


                                    Page 72


                                    Page 73
<PAGE>

<TABLE>
<CAPTION>


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

                                             December 31, 1998
                                              (in thousands)


The following is a summary of changes in the carrying  amount of mortgage  loans
for the years ended December 31, 1998, 1997 and 1996 (in thousands):

                                           1998                        1997                        1996
                                    -------------------          ------------------          ------------------
<S>                                     <C>                          <C>                         <C>     
Balance at beginning of year            $   3,692                    $  9,905                    $  7,465

Additions during year:
   New mortgage loans                      39,613                       1,855                       2,694

Deductions during year:
   Collections of principal                  (885)                     (8,068)                       (254)
                                    -------------------          ------------------          ------------------

Balance at end of year                  $  42,420                    $  3,692                    $  9,905
                                    ===================          ==================          ==================


</TABLE>


                                    Page 74
<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:  March 16, 1999                    /S/ Robert Batinovich        
                                               Robert Batinovich
                                               Chairman of the Board
                                               and Chief Executive Officer
 




      Date:  March 16, 1999                    /S/ Andrew Batinovich     
                                               Andrew Batinovich
                                               Director, President and
                                               Chief Operating Officer
 
 



      Date:  March 16, 1999                    /S/ Stephen Saul        
                                               Stephen Saul
                                               Chief Financial Officer
                                               (Principal Financial Officer)
 


 

      Date:  March 16, 1999                    /S/ Terri Garnick          
                                               Terri Garnick
                                               Senior Vice President,
                                               Chief Accounting Officer,
                                               Treasurer
                                               (Principal Accounting Officer)
 
 



      Date:  March 16, 1999                    /S/ Laura Wallace            
                                               Laura Wallace
                                               Director

 


                                    Page 75
<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 Exhibit 3.1 to the 
         Company's Quarterly Report on Form 10-Q for the quarter ended 
         March 31, 1998.

3.02     Amended  Bylaws of the Company are  incorporated  herein by reference 
         to Exhibit 3.1 to the Company's Quarterly  Report on Form 10-Q for the
         quarter ended June 30, 1998.

3.03     The  Company's Form of Articles Supplementary relating to the 7-3/4% 
         Series A  Convertible  Preferred  Stock is incorporated  herein by 
         reference to Exhibit 3.03 to the Company's Annual Report on Form 10-K 
         for the year ended December 31, 1997.

3.04     Articles  Supplementary  of the Series B Preferred  Stock  (relating  
         to the Rights Plan) are  incorporated herein by reference to Exhibit 
         3.2 to the Company's Quarterly Report on Form 10-Q for the quarter 
         ended June 30, 1998.

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

4.02     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.

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

10.02*   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.

10.03*   Employment  Agreement between the Company and Robert Batinovich 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, 1998.

10.04*   Employment  Agreement between the Company and Andrew Batinovich is
         incorporated  herein by reference to Exhibit 10.2 to the Company's
         Quarterly Report on Form 10-Q for the quarter ended March 31, 1998.

10.05    Rights  Agreement, dated as of July 20, 1998, between the Company and 
         the Registrar and Transfer Company, together with Exhibit A Form of 
         Rights Certificate;  Exhibit B Summary of Rights to Purchase Preferred 
         Stock; and Exhibit C Form of Articles  Supplementary of the Series B 
         Preferred Stock are incorporated herein by reference to Exhibit 1 to 
         the Company's Form 8-A, filed on July 16, 1998.

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

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



                                    Page 76
<PAGE>

                                   EXHIBIT INDEX - continued


Exhibit
Number                               Exhibit Title                              

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

12.01    Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings
         to Fixed Charges and Preferred Dividends

21.01    Significant Subsidiaries of the Registrant

23.01    Consent of Arthur Andersen LLP, independent public accountants

27.01    Financial Data Schedule

*        Indicates management contract or compensatory plan or arrangement.



                                    Page 77
<PAGE>

Exhibit 12.1

GLENBOROUGH REALTY TRUST INCORPORATED
Computation of Ratio of Earnings to Fixed Charges
and Ratio of Earnings to Fixed Charges and Preferred Dividends
For the five years ended December 31, 1998

<TABLE>
<CAPTION>

                                                        GRT Predecessor
                                                           Entities,
                                                            Combined                           The Company
                                                    -------------------------   ------------------------------------------

                                                                      Twelve Months Ended December 31,
                                                    ----------------------------------------------------------------------
                                                       1994          1995          1996           1997            1998
                                                    -----------   ------------  ------------   ------------    -----------
<S>                                                  <C>           <C>           <C>            <C>            <C>   
EARNINGS, AS DEFINED

Net Income (Loss) before Preferred Dividends         $ 1,580       $    524      $ (1,609)      $ 19,368       $  44,602
Extraordinary items                                        -              -           186            843           1,400
Federal & State income taxes                             176            357             -              -               -
Minority Interest                                         43              -           292          1,119           2,550
Fixed Charges                                          1,140          2,129         3,913          9,668          53,289
                                                    -----------   ------------  ------------   ------------    -----------

                                                     $ 2,939       $  3,010      $  2,782       $ 30,998       $ 101,841
                                                    -----------   ------------  ------------   ------------    -----------

FIXED CHARGES AND PREFERRED DIVIDENDS, AS DEFINED

Interest Expense                                     $ 1,140       $  2,129      $  3,913       $  9,668       $  53,289
Capitalized Interest                                       -              -             -              -           1,108
Preferred Dividends                                        -              -             -              -          20,620
                                                    -----------   ------------  ------------   ------------    -----------
                                                     $ 1,140       $  2,129      $  3,913       $  9,668       $  75,017

RATIO OF EARNINGS TO FIXED CHARGES                      2.58           1.41          0.71   (1)     3.21            1.87
                                                    -----------   ------------  ------------   ------------    -----------

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED
   DIVIDENDS                                            2.58           1.41          0.71   (1)     3.21            1.36
                                                    -----------   ------------  ------------   ------------    -----------

(1) For the twelve months ended December 31, 1996, earnings were insufficient to cover fixed charges by $1,131.
</TABLE>


                                    Page 78
<PAGE>


Exhibit 21.1

SIGNIFICANT SUBSIDIARIES OF THE REGISTRANT

Glenborough Properties, L.P., a California Limited Partnership


                                    Page 79
<PAGE>


Exhibit 23.1

                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation of our
report dated March 15, 1999 on the financial  statements of  Glenborough  Realty
Trust  Incorporated  included in this Form 10-K,  into the Company's  previously
filed  Registration  Statement  File  Nos.  333-27677,   333-28601,   333-34329,
333-49845, 333-61319, 333-67839 and 333-70463.

                                            /s/ ARTHUR ANDERSEN LLP   
                                            ARTHUR ANDERSEN LLP

San Francisco, California
March 15, 1999


                                    Page 80
<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-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   DEC-31-1998
<EXCHANGE-RATE>                                1.000
<CASH>                                         4,357
<SECURITIES>                                   2,639
<RECEIVABLES>                                  44,380
<ALLOWANCES>                                   412
<INVENTORY>                                    0
<CURRENT-ASSETS>                               17,113
<PP&E>                                         1,825,308
<DEPRECIATION>                                 82,869
<TOTAL-ASSETS>                                 1,879,016
<CURRENT-LIABILITIES>                          21,043
<BONDS>                                        708,578
                          0
                                    11
<COMMON>                                       32
<OTHER-SE>                                     828,490
<TOTAL-LIABILITY-AND-EQUITY>                   1,879,016
<SALES>                                        0
<TOTAL-REVENUES>                               241,475
<CGS>                                          0
<TOTAL-COSTS>                                  139,634
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               412
<INTEREST-EXPENSE>                             53,289
<INCOME-PRETAX>                                48,552
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            48,552
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                (1,400)
<CHANGES>                                      0
<NET-INCOME>                                   23,982
<EPS-PRIMARY>                                  0.76
<EPS-DILUTED>                                  0.75
        


</TABLE>


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