GLENBOROUGH REALTY TRUST INC
10-K, 2000-03-01
REAL ESTATE
Previous: GUARDIAN SEPARATE ACCOUNT K, N-30D, 2000-03-01
Next: SEPARATE ACCOUNT NO 45 OF EQUITABLE LIFE ASSUR SOCIETY OF US, 497J, 2000-03-01







          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, 1999
                             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 February 28, 2000, the aggregate  market value of the voting stock held by
nonaffiliates of the registrant was $419,650,589. The aggregate market value was
computed with  reference to the closing price on the New York Stock  Exchange on
such date. This  calculation  does not reflect a determination  that persons are
affiliates for any other purpose. As of February 28, 2000,  30,256,503 shares of
Common  Stock  ($.001  par  value)  and  11,236,300  shares of  7-3/4%  Series A
Convertible  Preferred Stock ($.001 par value, $25 per share liquidation  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 5, 2000.  EXHIBITS:  The index of exhibits is  contained  in Part IV
herein on page number 75.

                                       1
<PAGE>


<TABLE>
<CAPTION>


                                                  TABLE OF CONTENTS



<S>           <C>                                                                                     <C>
                                                                                                      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                                       14

                           PART II

Item  5       Market for Registrant's Common Stock and Related Stockholder Matters                      14
Item  6       Selected Financial Data                                                                   15
Item  7       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                                                 19
Item  8       Financial Statements and Supplementary Data                                               35
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                                        36
Item 11       Executive Compensation                                                                    36
Item 12       Security Ownership of Certain Beneficial Owners and Management                            36
Item 13       Certain Relationships and Related Transactions                                            36

                           PART IV

Item 14       Exhibits, Financial Statements, Schedules and Reports on Form 8-K                         37
</TABLE>

                                       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,
1999,  the Company  owned and  operated  161  income-producing  properties  (the
"Properties," and each a "Property").  The Properties are comprised of 51 office
Properties,  37  office/flex  Properties,  24 industrial  Properties,  10 retail
Properties,  38  multifamily  Properties  and 1 hotel  Property,  located  in 22
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,  and the  remaining  two of
which merged on September 30, 1999,  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 88.50% limited  partner
interest at December 31, 1999. 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.  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, 69 properties in
     1998 and 10  properties in 1999.  The total  acquired  Properties  consist
     of an aggregate of  approximately  16.5 million  rentable  square feet of
     office, office/flex,  industrial and retail space,  9,830 multifamily units
     and 227 hotel  suites  and  aggregate  acquisition  costs,  including
     third party expenditures incurred for the purpose of these transactions,
     of approximately  $1.9  billion.

     From January 1, 1996 to the date of this filing,  sold 63 properties  which
     were comprised of nine office properties, 15 office/flex  properties, 13
     industrial properties, 19 retail properties, two multifamily properties and
     five hotel  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%
     Senior Notes  which  mature on March 15,  2005.  In the  second,  third and
     fourth quarters  of 1999,  $58.9  million  of the Senior  Notes were
     retired at a discount  which resulted in a net gain on early extinguishment
     of debt of approximately $3.1 million.

                                       3
<PAGE>

     Entered into 4 development  alliances in 1998 through which two  properties
     were acquired in 1999. The Company currently has 3 development alliances to
     which it has made advances of approximately $33 million and a loan of $36.4
     million as of December 31, 1999.

The  Company's  principal  business  objective  is to  achieve a stable and
increasing  source of cash flow available for distribution to  stockholders.  By
achieving this objective,  the Company will seek to raise stockholder value over
time.

The Associated Companies

Prior to September  30, 1999,  the Operating  Partnership  held 100% of the
non-voting   preferred  stock  of  the  following   associated   companies  (the
"Associated Companies"):

     Glenborough Corporation ("GC") is the general partner of several real
     estate limited  partnerships and provides asset and property management
     services for these partnerships (the "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") owns an approximate 36% limited partner
     interest in a real estate joint venture.

Effective  September  30,  1999,  GHG merged  with GC. In the  merger,  the
Operating  Partnership  received  preferred  stock  of GC in  exchange  for  its
preferred  stock of GHG. The merger was  accounted  for as a  reorganization  of
entities under common control.

Following  the merger,  the Operating  Partnership  owns 100% of the 47,500
shares  (representing 95% of total outstanding  shares) of non-voting  preferred
stock of GC. Six  individuals,  including  Sandra Boyle,  Frank Austin and Terri
Garnick,  executive officers of the Company,  own the 2,500 shares (representing
5% of total  outstanding  shares) of voting  common  stock of GC. The  Operating
Partnership  and GC  intend  that the  Operating  Partnership's  interest  in GC
complies with REIT qualification standards.

The  Operating Partnership,  through its  ownership  of  preferred  stock of GC,
is entitled to receive cumulative, preferred annual dividends of $1.896 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 Operating Partnership is also entitled to receive a
preferred liquidation value of $169.49 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 $169.49 per share. As the
holder of preferred stock of GC, the  Operating  Partnership  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 Operating Partnership with a
significant portion of the economic benefits of the operations of GC. The
Operating  Partnership  accounts for the financial results of GC using the
equity method.

Employees

As of December 31, 1999, the Company and the Associated Companies had
approximately 460 full-time employees.


                                       4
<PAGE>

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  affect  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.

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.

                                       5
<PAGE>
<TABLE>
<CAPTION>

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  161  Properties  are   diversified  by  type  (office,
office/flex,  industrial,  retail,  multifamily  and  hotel)  and  are
located in four  geographic  regions  and 22 states  within the United
States comprising 32 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 for the year ended December
31, 1999.

<S>                  <C>            <C>             <C>           <C>            <C>            <C>            <C>

                       Office       Office/Flex     Industrial       Retail      Multi-family
                       Square          Square         Square         Square         Units       Hotel Rooms       No. of
Region                 Footage        Footage         Footage       Footage                                     Properties
- ------------------   ------------   -------------   ------------  -------------  -------------  -------------  -------------
Northwest                984,737      1,043,163         931,831      162,126            -              -            26
Midwest                2,965,165        643,202       1,248,046      377,157           670             -            46
Southeast              2,398,159      1,140,640         581,889      388,714         2,399             -            45
Southwest                511,930        892,014         623,064          -           6,469           227            44
                     ------------   -------------   ------------  -------------  -------------  -------------  -------------

Total                  6,859,991      3,719,019       3,384,830      927,997         9,538           227           161
                     ============   =============   ============  =============  =============  =============  =============

No. of Properties             51             37              24           10            38             1

Average Occupancy            91%            88%             99%          90%           93%           n/a

For the years  ended  December  31,  1999,  1998 and  1997,  no tenant
contributed  10% or more of the total  rental  revenue of the Company.
The  largest  tenant's  annual  rent was  approximately  1.7% of total
rental  revenues  for the year ended  December  31,  1999.  A complete
listing of  Properties  owned by the Company at  December  31, 1999 is
included as part of Schedule III in Item 14.

Office Properties

The  Company  owns 51 office  Properties  with total  rentable  square
footage of 6,859,991.  The office Properties range in size from 14,255
square feet to 570,421  square feet, and have lease terms ranging from
one to 31 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").  For the year
ended  December  31,  1999,  the  average   occupancy  of  the  office
Properties was 91%.

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

                                       6
<PAGE>
<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>
1999                       6,859,991                 91%                $   16.78              $  104,751
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

 (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.

The  following  table sets forth the  contractual  lease  expirations  for leases for the office  Properties  as of
December 31, 1999.

                                              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)
- ------------------    -----------------    --------------------     --------------------    ----------------------
<C>  <C>                     <C>                  <C>                   <C>                        <C>
2000 (4)                     234                    977,686             $    17,976                 16.0%
2001                         154                    923,446                  16,060                 14.3
2002                         139                  1,061,241                  20,504                 18.3
2003                          74                    417,586                   8,082                  7.2
2004                          83                    622,923                  11,944                 10.6
Thereafter                   120                  1,973,830                  37,603                 33.6
                      =================    ====================     ====================    ======================
Total                        804                  5,976,712(2)          $   112,169(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 1999, and thus differs from "Total  Effective  Annual Base Rent" in the preceding  table,  which is based
    on 1999 rents.
(4) Includes leases that have initial terms of less than one year.
(5) Numbers exclude the corporate headquarters building.

Office/Flex Properties

The Company owns 37  office/flex  Properties  aggregating  3,719,019  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 35,385 square feet to 278,580  square
feet,  and have lease terms ranging from one to 13 years.  Most of the  office/flex  leases are "triple net" leases
whereby the  tenants  are  required to pay their pro rata share of the  Properties'  operating  costs,  common area
maintenance,  property taxes,  insurance,  and  non-structural  repairs.  Some of the leases are "industrial gross"
leases whereby the tenant pays as additional  rent its pro rata share of common area  maintenance  and repair costs
and its share of the  increase in taxes and  insurance  over a specified  base year cost.  Certain of these  leases
call for fixed or CPI-based rent  increases.  For the year ended  December 31, 1999,  the average  occupancy of the
office/flex Properties was 88%.
</TABLE>

                                       7
<PAGE>
<TABLE>
<CAPTION>

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.

                                            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>
1999                       3,719,019                 88%                $    8.30              $   27,164
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.

The following table sets forth the contractual  lease  expirations for leases for the office/flex  Properties as of
December 31, 1999.

                                             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)
- ------------------    -----------------    --------------------     --------------------    ----------------------
<C>                          <C>                  <C>                   <C>                        <C>
2000                         141                    687,119             $     6,046                 20.8%
2001                          77                    485,322                   3,640                 12.5
2002                          68                    539,674                   4,720                 16.2
2003                          38                    464,493                   4,362                 15.0
2004                          33                    373,798                   3,278                 11.3
Thereafter                    23                    697,498                   7,045                 24.2
                      =================    ====================     ====================    ======================
Total                        380                  3,247,904(2)          $    29,091(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 1999, and thus differs from "Total  Effective  Annual Base Rent" in the preceding  table,  which is based
    on 1999 rents.
</TABLE>

                                       8
<PAGE>
<TABLE>
<CAPTION>

Industrial Properties

The Company owns 24 industrial Properties aggregating 3,384,830 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, 1999, 8 of the
industrial  Properties were leased to multiple tenants, 16 were leased
to single  tenants,  and all 16 of the  single-tenant  Properties  are
adaptable in design to  multi-tenant  use. For the year ended December
31, 1999, the average occupancy of the industrial Properties was 99%.

The industrial  Properties  have leases whose terms range from 1 to 15
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.

                                            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>
1999                       3,384,830                 99%                $    4.17              $   13,974
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

(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.

The following table sets forth the  contractual  lease  expirations for leases for the industrial  Properties as of
December 31, 1999.

                                              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)
- ------------------    -----------------    --------------------     --------------------    ----------------------
<C>                           <C>                 <C>                   <C>                        <C>
2000                          10                    195,472             $       971                  6.7%
2001                          10                    321,069                   1,450                  9.9
2002                          19                    580,751                   2,820                 19.3
2003                           4                    118,569                     511                  3.5
2004                          12                  1,692,910                   6,508                 44.6
Thereafter                     6                    293,374                   2,329                 16.0
                      =================    ====================     ====================    ======================
Total                         61                  3,202,145(2)          $    14,589(3)             100.0%
                      =================    ====================     ====================    ======================

</TABLE>

                                       9
<PAGE>
<TABLE>
<CAPTION>

(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 1999, and thus differs from "Total Effective Annual Base
    Rent" in the preceding table, which is based on 1999 rents.

Retail Properties

The  Company  owns 10 retail  Properties  with total  rentable  square
footage of 927,997.  The leases for the retail  Properties  have terms
ranging  from  one  to 28  years.  Eight  of  the  retail  Properties,
representing  832,286  square feet or 90% of the total  rentable area,
are anchored community  shopping centers.  The anchor tenants of these
centers are national or regional  hardware  stores,  supermarkets  and
drug  stores.  For the year  ended  December  31,  1999,  the  average
occupancy of the retail Properties was 90%.

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.

                                              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>
1999                         927,997                 90%                $    9.68              $    8,085
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

(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) Average  effective base rent per leased square foot declined in 1996 due to the  acquisition of properties with
    lower base rents.

The following  table sets forth the  contractual  lease  expirations  for the retail  Properties as of December 31,
1999.
</TABLE>

                                       10
<PAGE>
<TABLE>


                                                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)
- ------------------    -----------------    --------------------     --------------------    ----------------------
<C>                          <C>                    <C>                 <C>                        <C>
2000                          42                     81,410             $     1,133                 13.1%
2001                          42                     91,157                   1,105                 12.8
2002                          19                     30,875                     433                  5.0
2003                          21                     60,426                     757                  8.8
2004                          33                    148,628                   1,408                 16.3
Thereafter                    39                    417,038                   3,801                 44.0
                      =================    ====================     ====================    ======================
Total                        196                    829,534(2)          $     8,637(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 1999, and thus differs from "Total  Effective  Annual Base Rent" in
    the preceding table which is based on 1999 rents.

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, 1995.

                                Capitalized Tenant Improvements and Leasing Commissions

                                                   1999             1998            1997          1996           1995
<S>                                             <C>    <C>    <C>    <C>    <C>    <C>
Office Properties
Square footage renewed or re-leased           1,627,615          579,904         174,354        39,706         79,745
Capitalized tenant improvements and
    commissions ($000s)                         $11,353           $4,263          $  850      $    617        $   468
    Average per square foot of renewed or
    re-leased space                               $6.98            $7.35          $ 4.87      $  15.54 (1)    $  5.87

Office/Flex Properties
Square footage renewed or re-leased             872,066          876,490         138,658         9,000            (2)
Capitalized tenant improvements and
    commissions ($000s)                          $2,675           $3,232          $  418      $     23            (2)
    Average per square foot of renewed or
    re-leased space                               $3.07            $3.69          $ 3.01      $   2.56            (2)

                                                     continued
</TABLE>

                                       11
<PAGE>
<TABLE>
<CAPTION>


                          Capitalized Tenant Improvements and Leasing Commissions - continued

                                                   1999             1998            1997          1996           1995
<S>                                             <C>              <C>             <C>          <C>             <C>

Industrial Properties
Square footage renewed or re-leased             457,561          307,896         198,055        60,000        141,523
Capitalized tenant improvements and
    commissions ($000s)                            $840             $370          $  235      $     51        $   114
    Average per square foot of renewed or
    re-leased space                               $1.84            $1.20          $ 1.19      $   0.85        $  0.81

Retail Properties
Square footage renewed or re-leased             113,858           45,894         12,080        32,998         33,294
Capitalized tenant improvements and
    commissions ($000s)                            $522             $283         $   42      $     83        $    98
    Average per square foot of renewed or
    re-leased space                               $4.58            $6.16         $ 3.51      $   2.53        $  2.94

All Properties
Square footage renewed or re-leased           3,071,100        1,810,184         523,147      141,704        254,562
Capitalized tenant improvements and
    commissions ($000s)                         $15,390           $8,148          $1,545         $774        $   680
    Average per square foot of renewed or
    re-leased space                               $5.01            $4.50          $ 2.95        $5.46        $  2.67

(1) The significant  cost of capitalized  tenant  improvements and commissions per square foot renewed or re-leased
    in 1996  relative to the other years  presented  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.

Multifamily Properties

The Company owns 38 multifamily  Properties,  aggregating  9,538 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. For the year ended  December 31,  1999,
the multifamily 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 multifamily Properties.

                                            Multifamily 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)
- ------------------    -----------------    --------------------     --------------------    -------------------
<C>                         <C>                     <C>                 <C>                    <C>
1999                        9,538                   93%                 $     640              $   68,124
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

</TABLE>

                                       12
<PAGE>

(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.

Hotel Properties

Through  June 1998,  the Company  leased to GHG six Country  Suites by
Carlson hotels that it owned.  In 1998,  three of the hotels were sold
and the other three  hotels were leased to two other hotel  operators.
In 1999,  two of the hotels  were sold to one of the hotel  operators.
The leases terminated upon the sales of the properties. Currently, the
Company owns one 227 room hotel located in Scottsdale, Arizona.

Item 3.       Legal Proceedings

Blumberg.  On July 24, 1999,  the Supreme  Court of the United  States
denied a petition  for a writ of  certiorari  to review the  Company's
settlement of a class action  complaint  originally  filed on February
21, 1995 in connection with the Consolidation.  No further appeals are
possible in this case, and the  settlement  amount was paid in full in
1995.  Under the  settlement,  the Company  agreed to pay  $855,000 to
settle  certain  claims  by  Anthony  E.  Blumberg,  and  others  (the
"Blumberg  Action"),  that the  Company  and others  had,  among other
things,  breached their fiduciary duty and duty of good faith and fair
dealing   to   investors   in  the   Partnerships   involved   in  the
Consolidation.  Certain parties  objected to the  settlement,  but the
settlement  was 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,  the California  Supreme Court and the Supreme
Court of the United States.

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  voluntarily  stayed the action  pending
resolution of the Blumberg  Action.  Following  the  resolution of the
Blumberg Action,  the Company filed a motion to dismiss the BEJ Action
in January 2000.  As of the date of this report,  the  plaintiffs  had
failed to file a timely responsive pleading,  so the defendants intend
to move for final dismissal.

The  plaintiffs in the BEJ Action are BEJ Equity  Partners and others,
who as a group  held  limited  partner  interests  in  certain  of the
Partnerships  included in the  Consolidation,  on behalf of themselves
and all others similarly situated.  The defendants are the Company and
other Glenborough  entities involved in the Consolidation,  as well as
Robert Batinovich and Andrew Batinovich. The Partnerships are named as
nominal defendants.

This action alleges certain  disclosure  violations and  substantially
the same  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 is without merit, and
management  intends to pursue a vigorous defense.  However,  given the
inherent  uncertainties of litigation,  there can be no assurance that
the ultimate outcome in the BEJ Action 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.

                                       13
<PAGE>
<TABLE>
<CAPTION>



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, 1999.

                                                      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, 1999, the closing  prices of the Company's  Common and
Preferred Stock were $13.38 and $14.00, respectively.  On February 28,
2000, the last reported sales prices per share of the Company's Common
Stock  and  Preferred  Stock  on the  NYSE  were  $14.87  and  $15.38,
respectively.  The following table sets forth the high and low closing
prices per share of the Company's Common Stock and Preferred Stock for
the periods indicated, as reported on the NYSE composite tape.

                                     Common Stock              Preferred Stock
Quarterly Period                   High          Low          High          Low
1998
<S>                            <C>            <C>          <C>          <C>
First Quarter                  $    31.75     $    26.13   $  27.00     $    25.50
Second Quarter                      31.88          25.56       26.88         24.00
Third Quarter                       27.94          20.63       25.44         19.88
Fourth Quarter                      21.81          18.75       20.25         17.00
1999
First Quarter                  $    19.88     $    16.50   $   18.63    $    16.25
Second Quarter                      19.38          16.00       19.75         16.75
Third Quarter                       18.19          16.00       20.50         16.06
Fourth Quarter                      15.94          11.81       16.63         13.13
2000
First Quarter (1)              $    14.87     $    12.94   $   15.94    $    13.94

(1)High and low stock closing prices through February 28, 2000.

Holders

The  approximate  number of  holders  of  record of the  shares of the
Company's  Common  Stock  and  Preferred  Stock  were  4,200  and  50,
respectively, as of February 28, 2000.

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, 1998 and 1999 the Company  declared  and/or
paid the following quarterly distributions:
</TABLE>

                                       14
<PAGE>
<TABLE>
<CAPTION>


                                         Common Stock                                Preferred Stock
                            ----------------------------------------     ----------------------------------------
                             Distributions             Total             Distributions              Total
Quarterly Period               Per share           Distributions           Per share            Distributions
- ------------------------    ----------------    --------------------     ---------------     --------------------
1998
<S>                            <C>                 <C>                      <C>                 <C>
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
1999
First Quarter                  $   0.42            $  13,339,000            $   0.48            $   5,570,313
Second Quarter                 $   0.42            $  13,310,000            $   0.48            $   5,570,313
Third Quarter                  $   0.42            $  13,292,000            $   0.48            $   5,570,313
Fourth Quarter                 $   0.42            $  12,865,000            $   0.48            $   5,570,313


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

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.

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,  1999,  1998,  1997,  1996 and 1995.
          Consolidated  operating data is presented for the years ended December
          31, 1999, 1998, 1997 and 1996, and As Adjusted consolidated  operating
          data is  presented  for the  year  ended  December  31,  1995.  The As
          Adjusted  data  assumes the  Consolidation  and  related  transactions
          occurred on January 1, 1995, in order to present the operations of the
          Company for that period as if the Consolidation had been in effect for
          that period.  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, 1999, 1998, 1997 and 1996.

          The GRT Predecessor Entities: Combined operating data is presented for
          the year ended December 31, 1995.

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>

                                       15
<PAGE>
<TABLE>
<CAPTION>


                               Historical   Historical   Historical  Historical    As Adjusted   Historical
                                  1999         1998         1997        1996          1995          1995
                               ------------ ----------- ----------- ------------- ------------- -----------

Operating Data:
<S>                             <C>          <C>         <C>         <C>            <C>         <C>
 Rental Revenue.........        $  255,339   $ 227,956   $  61,393   $  17,943      $ 13,495    $ 15,454
 Fees and reimbursements             3,312       2,802         719         311           260      16,019
 Interest and other income           6,404       4,607       1,802       1,080           982       2,698
 Equity in earnings of
     Associated Companies            1,222       1,314       2,743       1,598         1,691          --
 Equity in loss of joint ventures    (310)         --          --          --            --          --
 Total Revenues(1)......           274,980     241,475      68,148      21,253        16,428      34,171
 Property operating expenses        88,037      74,079      18,958       5,266         4,084       8,576
 General and administrative          9,688      11,038       3,319       1,393           983      15,947
 Interest expense.......            64,782      53,289       9,668       3,913         2,767       2,129
 Depreciation and
   Amortization.........            58,295      50,194      14,873       4,575         3,654       4,762
 Income (loss) from operations
   before minority interest and     52,949      48,552      21,330      (1,131)        4,077         524
   extraordinary items..
 Net income (loss) allocable
   to common shareholders (2)       50,286      44,602      19,368      (1,609)        3,796         524
 Diluted amounts per common
   share (3):
   Net income (loss) before
     extraordinary item.        $     0.86   $    0.79    $   1.09   $   (0.21)     $   0.66          --
   Net income (loss)....              0.89        0.75        1.05       (0.24)         0.66          --
   Distributions(4).....              1.68        1.68        1.38        1.22          1.20          --
Balance Sheet Data:
 Rental properties, net         $1,647,366   $1,742,439  $ 825,218   $ 161,945            --    $ 77,574
 Mortgage loans receivable,
   net..................            37,582      42,420       3,692       9,905            --       7,465
 Total assets...........         1,794,604   1,879,016     865,774     185,520            --     105,740
 Total debt.............           897,358     922,097     228,299      75,891            --      36,168
 Stockholders' equity...           784,334     828,533     580,123      97,600            --      55,628

Other Data:
 EBIDA(5)...............        $  168,242   $ 151,562   $  44,380   $  14,273      $     --    $  9,291
 Cash flow provided by (used
   for):
   Operating activities.            93,293      87,482      24,359       4,702         4,656     (10,608)
   Investing activities.            82,871    (613,840)   (569,242)    (61,833)        3,263       8,656
   Financing activities.          (174,039)    525,645     548,598     (53,899)       (7,933)    (17,390)
FFO(6).................             84,047      79,920      36,087      11,491         9,638       7,162
CAD(7)..................            66,576      68,357      32,335      10,497         8,856       3,237
 Debt to total market
   capitalization(8)....             54.7%        47.5%      18.5%       29.5%            --          --
 Ratio of Earnings to Fixed
  Charges (9)                         1.75         1.87       3.21        0.71            --        1.41
 Ratio of Earnings to Fixed
  Charges and Preferred
  Dividends(10)                       1.31         1.36       3.21        0.71            --        1.41

(1) Certain revenues which are included in the historical combined amounts for 1995 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 net loss reflects $7,237 of Consolidation and litigation costs incurred in connection with the Consolidation.
    The Consolidation and litigation costs were expensed on January 1, 1996, the Company's first day of
    operations.

(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.

(4) Historical distributions per common share for the years ended December 31, 1999, 1998, 1997 and 1996 consist of distributions
    declared for the periods then ended. As adjusted distributions per common share for the year ended December
    31, 1995 are based on $0.30 per unit per quarter.
</TABLE>

                                       16
<PAGE>
<TABLE>
<CAPTION>

(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):

                                                                                       GRT
                                                                                    Predecessor
                                                The Company                          Entities
                                -----------------------------------------------    -------------
                                          For the Year Ended December 31,
                                ----------------------------------------------------------------
                                Historical   Historical  Historical  Historical     Historical
                                   1999         1998        1997        1996           1995
                                ----------- ----------- ----------- -----------    -------------
<S>                              <C>         <C>         <C>         <C>            <C>
  Net income (loss).......       $  50,286   $  44,602   $  19,368   $  (1,609)     $     524
  Extraordinary item......            (984)      1,400         843         186             --
  Minority interest.......           3,647       2,550       1,119         292             --
  Interest expense........          64,782      53,289       9,668       3,913          2,129
  Depreciation and                  58,295      50,194      14,873       4,575          4,762
  amortization
  Net gain (loss) on sales of
     real estate assets...          (9,013)     (4,796)     (1,491)       (321)            --
  Loss on sale of mortgage
     loan receivable                 1,229          --          --          --             --
  Loss on interest rate
     protection agreement.              --       4,323          --          --             --
  Consolidation and                     --          --          --       7,237             --
  litigation costs
  Loss provisions.........              --          --          --          --          1,876
                                =========== =========== =========== ===========    =============
  EBIDA...................       $ 168,242   $ 151,562   $  44,380   $  14,273      $   9,291
                                =========== =========== =========== ===========    =============

 (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  a  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.

 In October, 1999, NAREIT issued an update, 'White Paper on FFO-October
 1999' to clarify its definition of FFO. The clarification is effective
 January 1, 2000 and requires  restatement for all periods presented in
 financial   statements  or  tables.   FFO,  as  clarified  by  NAREIT,
 represents  "net  income  excluding  gains (or  losses)  from sales of
 property,  plus depreciation and  amortization,  and after adjustments
 for  unconsolidated  partnerships and joint ventures.  Adjustments for
 unconsolidated  partnerships  and joint ventures will be calculated to
 reflect  FFO on the same  basis." The  Company  will report  using the
 clarified definition in periods beginning after January 1, 2000.

 (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) Debt to total market  capitalization is calculated as total debt at
 period  end  divided  by  total  debt  plus  the  market  value of the
 Company's  outstanding  common stock and convertible units, based upon
 the closing prices of the Common Stock of $13.375, $20.375, 29.625 and
 $17.625 on December 31, 1999, 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, 1999 and 1998, respectively.
</TABLE>

                                       17
<PAGE>

(9) 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.

(10) 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 a 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.

In October, 1999, NAREIT issued an update, 'White Paper on FFO-October
1999' to clarify its definition of FFO. The clarification is effective
January 1, 2000 and requires restatement for all periods presented in
financial statements or tables. FFO, as clarified by NAREIT,
represents "net income excluding gains (or losses) from sales of
property, plus depreciation and amortization, and after adjustments
for unconsolidated partnerships and joint ventures. Adjustments for
unconsolidated partnerships and joint ventures will be calculated to
reflect FFO on the same basis." The Company will report using the
clarified definition in periods beginning after January 1, 2000.

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, 1999 and the year ended December 31, 1999 (dollars in
thousands):

                                       18
<PAGE>
<TABLE>
<CAPTION>


                                                  March 31,       June 30,        Sept 30,        Dec 31,       Year to Date
                                                    1999            1999            1999           1999             1999
                                                --------------  -------------   -------------  --------------  ---------------
<S>                                             <C>             <C>             <C>            <C>             <C>
Income from operations before minority
    interest, extraordinary items and
    preferred dividends                         $    13,236     $    16,892     $    12,325    $    10,496     $      52,949
Depreciation and amortization                        14,947          14,075          14,096         14,535            57,653
Preferred dividends                                  (5,570)         (5,570)         (5,570)        (5,570)          (22,280)
Net (gain) loss on sales of real estate assets       (1,351)         (5,742)            371         (2,291)           (9,013)
Loss on sale of mortgage loan receivable                  -               -               -          1,229             1,229
Adjustment to reflect FFO of unconsolidated
    JV's (2)                                              -               -               -            788               788
Adjustment to reflect FFO of Associated
    Companies (1)                                       253           2,170             135            163             2,721
                                                --------------  -------------   -------------  --------------  ---------------
FFO                                             $    21,515     $    21,825     $    21,357    $    19,350     $      84,047
                                                ==============  =============   =============  ==============  ===============

Amortization of deferred financing fees                 485             508             477            564             2,034
Capital reserve (surplus)/deficit                    (1,269)            994             550              -               275
Capital expenditures                                 (2,769)         (5,392)         (5,592)        (6,027)          (19,780)
                                                --------------  -------------   -------------  --------------  ---------------
CAD                                             $    17,962     $    17,935     $    16,792    $    13,887     $      66,576
                                                ==============  =============   =============  ==============  ===============
Distributions per share (3)                     $      0.42     $      0.42     $      0.42    $      0.42     $        1.68
                                                ==============  =============   =============  ==============  ===============
Diluted weighted average common shares
    outstanding                                 36,098,374       35,984,107      35,274,940     34,726,581        35,522,627
                                                ==============  =============   =============  ==============  ===============

(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) Reflects the adjustments to FFO required to reflect the FFO of the  unconsolidated  joint ventures allocable to
    the Company.  The  Company's  investments  in the joint  ventures are  accounted for using the equity method of
    accounting.
(3)  The distributions for the three months ended December 31, 1999, were paid on January 18, 2000.

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, 1999 to the year ended December 31,
1998.

Following is a table of net operating income by property type, for
comparative purposes, presenting the results for the years ended
December 31, 1999 and 1998.
</TABLE>

                                       19
<PAGE>
<TABLE>
<CAPTION>

                                      Results of Operations by Property Type
                                  For the Years Ended December 31, 1999 and 1998
                                                  (in thousands)

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

1999
<S>                  <C>          <C>          <C>          <C>         <C>          <C>        <C>          <C>        <C>
Rental Revenue       $120,135     $35,772      $18,694      $11,182     $68,144      $1,412     $255,339           -    $255,339
Operating Expenses     46,840      10,184        4,445        3,640      30,570         420       96,099     ($8,062)     88,037
Net Operating Income   73,295      25,588       14,249        7,542      37,574         992      159,240       8,062     167,302
   Percentage of
    Total NOI             46%         16%           9%           5%         23%          1%         100%


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%


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

Rental Revenue. Rental revenue increased $27,383,000, or 12%, to
$255,339,000 for the year ended December 31, 1999, from $227,956,000
for the year ended December 31, 1998. The increase included growth in
revenue from the office, industrial, and multifamily Properties of
$2,389,000, $2,590,000 and $27,279,000, respectively. These increases
were partially offset by decreases in revenue from the office/flex,
retail and hotel Properties of $1,215,000, $890,000 and $2,770,000,
respectively, due to the 1998 and 1999 sales of 13 office/flex, three
retail and five hotel properties. Excluding properties that have been
sold, rental revenue for the year ended December 31, 1999, included
$16,504,000 generated from the 1996 Acquisitions, $86,695,000
generated from the 1997 Acquisitions, $132,370,000 generated from the
1998 Acquisitions and $6,958,000 generated from the 1999 Acquisitions.
In addition, $12,812,000 of rental revenue was generated from 36
properties that were sold in 1999.

Fees and Reimbursements from Affiliates. Fees and reimbursements from
affiliates consist primarily of property management fees, asset
management fees and lease commissions paid to the Company under
property and asset management agreements with the Managed
Partnerships. This revenue increased $510,000, or 18%, to $3,312,000
for the year ended December 31, 1999, from $2,802,000 for the year
ended December 31, 1998. The change consists primarily of increased
transaction fees from GC, which were generated from the disposition of
a property and development fees paid by an affiliated entity, and fees
earned for the management of two properties in which the Company owns
a 10% interest. These management fees did not occur in 1998.

Interest and Other Income. Interest and other income increased
$1,487,000 or 32%, to $6,094,000 for the year ended December 31, 1999,
from $4,607,000 for the year ended December 31, 1998. The increase
primarily consisted of interest income on a mortgage loan receivable
secured by land located in Aurora, Colorado which originated on June
30, 1998, and interest earned on lender impound accounts and invested
cash balances.

Equity in Earnings of Associated Companies. Equity in earnings of
Associated Companies decreased $92,000, or 7%, to $1,222,000 for the
year ended December 31, 1999, from $1,314,000 for the year ended
December 31, 1998. The decrease is primarily due to a decrease in
earnings from GC resulting from a provision to reduce the carrying
value of management contracts with certain of the Managed
Partnerships. This decrease is also due to a decrease in earnings from
GHG resulting from the cancellation of GHG's hotel leases with the
Company.
</TABLE>

                                       20
<PAGE>

Net Gain on Sales of Real Estate Assets and Repayment of Notes
Receivable. The net gain on sales of real estate assets and repayment
of notes receivable of $9,013,000 during the year ended December 31,
1999, resulted from the sales of eight office properties, 13
office/flex properties, three retail properties, seven industrial
properties, one multifamily property, two hotel properties, a small
interest in real estate securities from the Company's portfolio, and a
reduction in the purchase price of a hotel sold in 1998 for which the
Company received full payment on all seller financing in 1999. The net
gain on sales of real estate assets and repayment of notes receivable
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 multifamily property and three hotel
properties from the Company's portfolio.

Property Operating Expenses. Property operating expenses increased
$13,958,000, or 19%, to $88,037,000 for the year ended December 31,
1999, from $74,079,000 for the year ended December 31, 1998. This
increase represents increases in property operating expenses
attributable to the 1998 Acquisitions and the 1999 Acquisitions offset
by decreases in property operating expenses due to the 1998 and 1999
sales of properties.

General and Administrative Expenses. General and administrative
expenses decreased $1,350,000, or 12%, to $9,688,000 for the year
ended December 31, 1999, from $11,038,000 for the year ended December
31, 1998. The decrease is primarily due to a reduction in staff and
overhead expenses in response to a decrease in acquisition and
marketing activities since mid-1998 and a reduction in the number of
properties owned. As a percentage of rental revenue, general and
administrative expenses decreased from 4.8% for the year ended
December 31, 1998 to 3.8% for the year ended December 31, 1999.

Depreciation and Amortization. Depreciation and amortization increased
$8,101,000, or 16%, to $58,295,000 for the year ended December 31,
1999, from $50,194,000 for the year ended December 31, 1998. The
increase is primarily due to depreciation and amortization associated
with the 1998 Acquisitions and 1999 Acquisitions.

Interest Expense. Interest expense increased $11,493,000, or 22%, to
$64,782,000 for the year ended December 31, 1999, from $53,289,000 for
the year ended December 31, 1998. Substantially all of the increase
was the result of higher average borrowings during the year ended
December 31, 1999, as compared to the year ended December 31, 1998,
due to new debt and the assumption of debt related to the 1998
Acquisitions and 1999 Acquisitions.

Loss on Sale of Mortgage Loan Receivable. During 1999, a note secured
by an office property in Phoenix, Arizona was sold to a third-party at
a discount of $1,229,000. The proceeds of the sale were invested in
the repurchase of preferred stock.

Net Gain (Loss) on Early Extinguishment of Debt. Net gain on early
extinguishment of debt of $984,000 during the year ended December 31,
1999, consists of $3,115,000 of net gains on retirement of Senior
Notes at a discount, offset by $2,026,000 of losses due to prepayment
penalties and $105,000 of losses due to the write-off of unamortized
loan fees upon the early payoff of four loans. These loans were
paid-off early when more favorable terms were obtained through new
financing (discussed below) and upon the sale of the properties
securing the loans. Net loss on early extinguishment of debt of
$1,400,000 during the year ended December 31, 1998, consisted 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 and upon the sale
of one of the hotels.


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.

                                       21
<PAGE>
<TABLE>
<CAPTION>


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

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

1998
<S>                    <C>          <C>          <C>          <C>         <C>          <C>        <C>          <C>        <C>
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.

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
multifamily Properties of $92,675,000, $26,633,000, $8,784,000,
$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, $96,130,000
of rental revenue generated from the acquisition of 90 properties in
1997 and $104,254,000 of rental revenue generated from the acquisition
of 69 properties in 1998.

Fees and Reimbursements from Affiliates. Fees and reimbursements from
affiliates consist primarily of property management fees, asset
management fees and lease commissions paid to the Company under
property and asset management agreements with the Managed
Partnerships. 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 consisted 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 was 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 of
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 was 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 were in
contract to be sold to another operator in 1999. This decrease was
</TABLE>

                                       22
<PAGE>

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 and Repayment of Notes
Receivable. The net gain on sales of real estate assets and repayment
of notes receivable 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 multifamily 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 and repayment of notes receivable of $1,491,000
during the year ended December 31, 1997, resulted from the sales of 16
retail properties from the Company's portfolio, which resulted in a
net gain of $839,000, and 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 consisted 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 was 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 was primarily due to depreciation and amortization associated
with the 1997 Acquisitions and 1998 Acquisitions.

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 has offset the reduced financing costs
of the $248.8 million mortgage issued in October 1998.

Net Loss on Early Extinguishment of Debt. Net loss on early
extinguishment of debt of $1,400,000 during the year ended December
31, 1998, consisted 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. Net 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 were 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.

                                       23
<PAGE>

Liquidity and Capital Resources

Cash Flows
For the year ended December 31, 1999, cash provided by operating
activities increased by $5,811,000 to $93,293,000 as compared to
$87,482,000 in 1998. The increase is primarily due to an increase in
net income (before depreciation and amortization, minority interest,
net gain on sales of real estate assets, loss on sale of mortgage loan
receivable and net gain on early extinguishment of debt) of $9,510,000
due to the 1998 Acquisitions and 1999 Acquisitions, offset by an
increase in cash used for other assets and liabilities. Cash from
investing activities increased by $696,711,000 to $82,871,000 for the
year ended December 31, 1999, as compared to $613,840,000 of cash used
for investing activities for the same period in 1998. The change is
primarily due to decreased property acquisitions and increased
property dispositions from 1998 to 1999. During the year ended
December 31, 1998, the Company acquired 69 properties as compared to
ten properties during the year ended December 31, 1999 and disposed of
34 properties in 1999 as compared to 11 in 1998. In addition, cash
used for investments in development and mortgage loans receivable
decreased significantly during the year ended December 31, 1999 as
compared to the same period in 1998. Cash from financing activities
decreased by $699,684,000 to $174,039,000 of cash used for financing
activities for the year ended December 31, 1999, as compared to
$525,645,000 of cash provided by financing activities for the same
period in 1998. This change was primarily due to a decrease in net
proceeds from the issuance of stock, a decrease in the proceeds from
new debt and an increase in cash used for the retirement of Senior
Notes and repurchases of common and preferred stock, offset by a
decrease in the repayment of other debt. In 1998, the Company
completed one offering of Preferred Stock; there have been no
offerings in 1999. In addition, in 1998, the Company issued
$150,000,000 of unsecured Senior Notes.

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 and stock
repurchases include the unsecured Credit Facility, permanent secured
debt financing, public unsecured debt financing, public and private
equity and debt issuances, the issuance of partnership units in the
Operating Partnership, proceeds from property sales and cash flow
provided by operations.

Mortgage Loans Receivable
Mortgage loans receivable decreased from $42,420,000 at December 31,
1998, to $37,582,000 at December 31, 1999. This decrease was primarily
due to the payoff of two loans totaling $4.3 million and a $1.6
million decrease in a loan secured by a hotel property resulting from
a subsequent adjustment to the sales price, offset by a $1,141,000
loan made by the Company to the buyer of one of the hotel properties
and accrued interest on a loan made by the Company under a development
alliance.

Secured and Unsecured Financing
Mortgage loans payable decreased from $708,578,000 at December 31,
1998, to $701,715,000 at December 31, 1999. This decrease resulted
from the payoff of approximately $167,438,000 of mortgage loans in
connection with 1999 sales of properties and refinancing of debt, and
scheduled principal payments of approximately $9,500,000. This
decrease is partially offset by $39,275,000 of new mortgage loans in
connection with 1999 Acquisitions and new financing of $130,800,000
(as discussed below).

In March 1999, the Company obtained a $26 million loan from a
commercial bank. The loan was non-recourse and was secured by seven
properties and had a maturity date of December 22, 1999, with an
option to extend for six months. The proceeds were used to pay off a
loan which was previously secured by these same properties and to
reduce other debt. This loan was paid off in June 1999 with proceeds
generated from the sales of four properties.

                                       24
<PAGE>

In August 1999, the Company closed a $97.6 million secured financing
with a commercial bank ("Secured Financing"). The proceeds from this
financing, combined with proceeds from a new $7.2 million mortgage and
a draw on the Credit Facility, were used to retire a $113.2 million
mortgage which would have matured in December of 1999. The new
financing is a revolving line of credit maturing in five years with a
five-year extension option, and bears interest at a floating rate
equal to 75 basis points over the rate for 90-day mortgage backed
securities credit-enhanced by FNMA. The December 31, 1999 interest
rate on this loan was 6.53%.

In connection with the Secured Financing, the Company entered into an
interest rate cap agreement to hedge increases in interest rates above
a specified level of 11.21%. The agreement is for a term concurrent
with the Secured Financing instrument, is indexed to a 90-day LIBOR
rate, and is for a notional amount equal to the maximum amount
available on the Secured Financing loan. As of December 31, 1999, the
90-day LIBOR rate was 6.00125%. The Company paid a fee at the
inception of the cap agreement, which is being amortized as additional
interest expense over the life of the agreement.

In November 1999, through the acquisition of a property through one of
the Company's development alliances, the Company assumed a $10 million
loan from a commercial bank. This loan is secured by one office
property, has a maturity date of June 30, 2000 and bears interest at a
floating rate of LIBOR plus 2.50% (the December 31, 1999 interest rate
on this loan was 8.32%).

In December 1999, the Company obtained an unsecured term loan from a
commercial bank whereby, until December 9, 2000, the Company can
borrow the lesser of $125 million or the then Loan Availability (as
defined). Any unborrowed amounts from the loan at December 9, 2000
will be cancelled. At December 31, 1999, $33,865,000 was outstanding
on the loan. This loan has a maturity date of June 10, 2002 and bears
interest at a floating rate of LIBOR plus 1.75%. The December 31, 1999
interest rate on this loan was 8.25%.

In the second, third and fourth quarters of 1999, the Company retired
approximately $58.9 million of unsecured Senior Notes at a discount.
As a result of these transactions, a net gain on early extinguishment
of debt of approximately $3.1 million was recorded which is included
in the net gain on early extinguishment of debt on the accompanying
consolidated statement of income for the year ended December 31, 1999.

In connection with the loan payoffs discussed above and the payoff of
other mortgage debt, the Company recorded a net gain on early
extinguishment of debt of $984,000 for the year ended December 31,
1999. This gain consists of $3,115,000 of net gains on retirement of
Senior Notes (as discussed above) offset by $2,026,000 of losses due
to prepayment penalties and $105,000 of losses due to the write-off of
unamortized loan fees upon the early payoff of four loans. These loans
were paid-off early when more favorable terms were obtained through
new financing (discussed above) and upon the sale of the properties
securing the loans.

The Company has an unsecured line of credit provided by a group of
commercial banks (the "Credit Facility"). Outstanding borrowings under
the Credit Facility increased from $63,519,000 at December 31, 1998,
to $70,628,000 at December 31, 1999. The increase was due to draws of
$177,683,000 for acquisitions, stock repurchases, purchases of the
Company's Senior Notes, and debt refinancing, offset by pay downs of
$170,574,000 generated from proceeds from the sales of properties and
cash from operations. In June 1999, in order to increase the Company's
financial flexibility, the Credit Facility was modified to increase
the commitment from $100 million to $142.5 million. The interest rate,
monthly payments and maturity date of December 2000, remained
unchanged. Subsequent to December 31, 1999, the maturity date was
extended to June 2002.

At December 31, 1999, the Company's total indebtedness included
fixed-rate debt of $646,763,000 and floating-rate indebtedness of
$250,595,000. Approximately 65% of the Company's total assets,
comprising 102 properties, is encumbered by debt at December 31, 1999.

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, 1999, approximately 28% 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

                                       25
<PAGE>

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, 1999, the Company was not a
party to any open interest rate protection agreements other than the
interest rate cap contract associated with the Secured Financing
discussed above.

Equity and Debt Offerings
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 a November 1997 shelf
registration statement (declared effective by the SEC on December 18,
1997). 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. The
Company currently has no plans to issue equity or debt under these
shelf registrations.

Stock Repurchases
In February 1999, the Company's Board of Directors authorized the
Company to repurchase up to 3.1 million shares of its outstanding
Common Stock. This represented approximately 10% of the Company's
total outstanding Common Stock. In November 1999, the Company
announced that its Board of Directors had doubled the size of the
repurchase authorization under the Company's common stock repurchase
plan. The repurchase plan was increased to 6.2 million shares, or
approximately 20% of the Company's total outstanding common stock.
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 December 31, 1999, 1,660,216 shares, representing
approximately 27% of the expanded repurchase authorization, have been
repurchased. In addition, during the third quarter, the Company
announced that its Board of Directors had approved an expansion of the
stock repurchase program to include preferred stock as well as common
stock. The Company is authorized to repurchase up to 15% of its
preferred stock, or 1,725,000 shares. In December 1999, the Company
repurchased 170,000 shares of preferred stock.

Development Alliances
The Company currently has 3 development alliances for the development
of approximately 885,000 square feet of office, office/flex and
distribution properties and 1,614 multifamily units in Colorado,
Texas, New Jersey, Kansas and Michigan. As of December 31, 1999, the
Company has an investment in these development projects of
approximately $33 million. Under these development alliances, the
Company has certain rights to purchase the properties upon completion
of development over the next five years. In addition, the Company has
loaned approximately $36.4 million (including accrued interest) 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 multifamily properties
generally provide for an initial term of one month or one year and
allow for rent adjustments at the time of renewal. Leases at the
office Properties typically provide for rent adjustment and
pass-through of certain operating expenses during the term of the
lease. All of these provisions may permit the Company to increase
rental rates or other charges to tenants in response to rising prices
and therefore, serve to reduce the Company's exposure to the adverse
effects of inflation.

Forward Looking Statements; Factors That May Affect Operating Results
This Report on Form 10-K contains forward looking statements within
the meaning of Section 27A of the Securities Act of 1933 and Section
21E of the Securities and Exchange Act of 1934, including statements
regarding the Company's expectations, hopes, intentions, beliefs and
strategies regarding the future. Forward looking statements include
statements regarding potential acquisitions, the anticipated
performance of future acquisitions, recently completed acquisitions
and existing properties, and statements regarding the Company's
financing activities. All forward looking statements included in this
document are based on information available to the Company on the date
hereof. It is important to note that the Company's actual results

                                       26
<PAGE>

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 the Company's  Ability to Grow
The Company's growth depends, in part, upon acquisitions. The Company
cannot be sure that properties will be available for acquisition or,
if available, that it will be able to purchase those properties on
favorable terms. The unavailability of such acquisitions could limit
the Company's growth. Furthermore, the Company faces competition from
several other businesses, individuals, fiduciary accounts and plans
and entities in the acquisition, operation and sale of properties.
Some of the Company's competitors are larger than it is and have
greater financial resources than it does. This competition could cause
the cost of properties it wishes to purchase to rise. If the Company
is unable to continue to grow through acquisitions, then its results
of operations and financial condition could be negatively impacted.

Competition for Tenants Could Adversely Affect the Company's Operations
When space becomes available at the Company's 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 it
than the prior lease. The Company has established annual property
budgets that include estimates of costs for renovation and re-leasing
expenses. The Company believes 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 the
Company cannot lease all or substantially all of the space at its
properties promptly, if the rental rates are significantly lower than
expected, or if the Company's reserves for these purposes prove
inadequate, then the Company's results of operations and financial
condition could be negatively impacted.

Tenants' Defaults Could Adversely Affect the Company's Operations
The Company's ability to manage its 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, the Company cannot
be sure that it could recover the premises from the tenant promptly or
from a trustee or debtor-in-possession in any bankruptcy proceeding
relating to that tenant. The Company also cannot be sure that it would
receive rent in the proceeding sufficient to cover its 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 the Company's claims against the tenant.
A tenant's default on its obligations to the Company could adversely
affect its results of operations and financial condition.

Cash Flow May Be Insufficient for Debt Service Requirements
The Company intends to incur indebtedness in the future, including
through borrowings under its Credit Facility, to finance property
acquisitions, retirement of debt and stock repurchases. As a result,
the Company expects to be subject to the following risks associated
with debt financing including:

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

Debt  Restrictions  May Affect  Operations and Negatively  Affect the Company's
Ability to Repay  Indebtedness  at Maturity
The Company's current $142.5 million unsecured Credit Facility
contains provisions that restrict the amount of distributions it can
make. These provisions provide that distributions may not exceed 90%
of funds from operations for any fiscal quarter. If the Company cannot
obtain acceptable financing to repay indebtedness at maturity, it may
have to sell properties to repay indebtedness or properties may be
foreclosed upon, which could adversely affect its results of
operations, financial condition and ability to service debt. Also, as
of December 31, 1999, approximately $470.4 million of the Company's
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

                                       27
<PAGE>

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 the Company of income
and asset value.

Fluctuations in Interest Rates May Adversely Affect the Company's Operations
As of December 31, 1999, the Company had approximately $250.6 million
of variable interest rate indebtedness. Accordingly, an increase in
interest rates will adversely affect the Company's 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,
1999, the Company acquired approximately $1.9 billion in properties.
To manage these new properties effectively, the Company has sought to
successfully apply its experience managing its 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 the Company encounter future
difficulties in managing these newly acquired properties, this could
adversely affect its results of operations and financial condition.

Acquisitions Could Adversely Affect Operations
Consistent with the Company's growth strategy, the Company is
continually pursuing and evaluating potential acquisition
opportunities. From time to time the Company is 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 the Company's results of operations
and financial condition.

Potential Adverse Consequences of Transactions Involving Conflicts of Interest
The Company has acquired, and from time to time may acquire,
properties from partnerships that Robert Batinovich, the Company's
Chairman and Chief Executive Officer, and Andrew Batinovich, the
Company's President and Chief Operating Officer, control, and in which
they and members of their families have substantial interests. These
transactions involve or will involve conflicts of interest. These
transactions also may provide substantial economic benefits to those
individuals such as:
   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.

The Company's 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 the Company
as transactions that it negotiates 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 the Company or will not result in losses.

Dependence on Executive Officers
The Company depends on the efforts of Robert Batinovich, its Chief
Executive Officer and Andrew Batinovich, its President and Chief
Operating Officer, and of its other executive officers. The loss of
the services of any of them could have an adverse effect on the
Company's results of operations and financial 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

                                       28
<PAGE>

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

    any  environmental  assessments of its 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 the Company, 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 the
Company's results of operations and financial condition or ability to
service debt, either directly (with respect to its properties), or
indirectly (with respect to properties owned by partnerships managed
by GC). Any condition adversely affecting the financial condition of
GC could adversely affect the Company by diminishing the value of its
interest in GC. Moreover, future environmental laws, ordinances or
regulations may have an adverse effect on the Company's 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 the
Company.

Environmental Assessments and Potential Liability Due to
Asbestos-Containing Materials Environmental Laws also govern the
presence, maintenance and removal of asbestos-containing building
materials. 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 the Company presently owns 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.
The Company has completed all of these investigations or is in the
process of completing them. Certain of the Company's properties have
been found to contain asbestos-containing building materials. The
Company believes that these materials have been adequately contained
and it has implemented an asbestos-containing building materials
operations and maintenance program for the properties found to contain
asbestos-containing building materials.

                                       29
<PAGE>

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 the Company's properties, as well as properties that it has
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 the Company's
properties are adjacent to or near other properties that have
contained or currently contain underground storage tanks used to store
petroleum products or other hazardous or toxic substances. Several of
the Company's properties have been contaminated with these substances
from on-site operations or operations on adjacent or nearby
properties. In addition, certain of the Company's 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 the Company's operating costs. In addition, the
presence of petroleum products or other hazardous or toxic substances
at any of the Company's properties, or the failure to remediate those
properties properly, may adversely affect its 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 the Company's results of operations and
financial condition.

General Risks of Ownership of Real Estate
The Company is 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 the Company's knowledge and
     consent.

Should any of these events occur, the Company's results of operations
and financial condition could be adversely affected.

General Risks Associated With Management, Leasing and Brokerage Contracts
The Company is 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.

                                       30
<PAGE>

In addition, the Company's 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 the Company from such subsidiary. Each of these
developments could have an adverse effect on the Company's results of
operations and financial condition.

To maintain the Company's status as a REIT while realizing income from
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.

Uninsured Losses May Adversely Affect Operations
The Company, 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, 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 some or all of its
capital investment, cash flow and anticipated profits related to one
or more properties. This could have an adverse effect on the Company's
results of operations and financial condition.

Illiquidity of Real Estate May Limit Our Ability to Vary the Company's Portfolio
Real estate investments are relatively illiquid and, therefore, will
tend to limit the Company's ability to vary its 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 the Company's
ability to sell properties. Fifty-five of the Company's 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.

Potential Liability Under the Americans With Disabilities Act
As of January 26, 1992, all of the Company's properties were required
to be in compliance with the Americans With Disabilities Act. The
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 the Company's 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 the Company's costs are greater than anticipated or
tenants are unable to meet their obligations, the Company's results of
operations and financial condition could be adversely affected.

Development Alliances May Adversely Affect Operations
The Company 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;

                                       31
<PAGE>

     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
     the Company's  business interest or goals; or
     be in a position to take action  contrary to the  Company's  instructions
     or requests or contrary to its policies or objectives.

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

Material Tax Risks
Since 1996, the Company has operated as a REIT under the Code.
However, the Company may not be able to maintain its status as a REIT.
To qualify as a REIT the Company 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 the Company's control. The Company receives
nonqualifying management fee income and owns nonqualifying preferred
stock in certain subsidiaries. As a result, the Company may approach
the income and asset test limits imposed by the Code. There is a risk
that the Company may not satisfy these tests. In order to avoid
exceeding the asset test limit, for example, the Company may have to
reduce its interest in its subsidiaries. The Company is relying on the
opinion of its tax counsel regarding its ability to qualify as a REIT.
This legal opinion, however, is not binding on the Internal Revenue
Service ("IRS").

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 the
Company's 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 its income and property.

Possible Changes in Tax Laws; Effect on the Market Value of Real Estate
Investments
Income tax treatment of REITs may be modified 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 the Company's ability to
realize its investment objectives.

                                       32
<PAGE>

Additional Capital Requirements; Possible Adverse Effects on Holders of Equity
The Company's ability to continue its growth pattern established in
1996-1999, which was funded largely through the raising of equity
capital, depends in large part upon its ability to raise additional
capital in the future on satisfactory terms. If the Company raises
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, the Company's 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 the Company raises additional capital through debt
financing, it will be subject to the risks described below, among
others.

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

Limitation on Ownership of Common Stock And Stockholder's Rights Plan May
Preclude Acquisition of Control
Provisions of the Company's Charter are designed to assist the Company
in maintaining its qualification as a REIT under the Code by
preventing concentrated ownership of the Company which might
jeopardize REIT qualification. Among other things, these provisions
provide that:

     any transfer or acquisition of the Company's common or preferred stock
     that would result in its disqualification as a REIT under the Code
     will be void; and
     if any person attempts to acquire shares of the Company's 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.

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
the Company. 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 the Company's 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.

                                       33
<PAGE>

In addition, in July 1998, the Board of Directors adopted a
stockholder rights plan. 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. 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 the
Company's 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
The Company was created through the merger of eight partnerships and a
corporation (the "Consolidation"). 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 over the objection of
certain parties, and the settlement was 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, the California Supreme
Court and the Supreme Court of the United States. In the federal
action, the court in December of 1995 deferred all further proceedings
pending a ruling in the State court action. Following the final
resolution of the State court action, the defendants in January 2000
filed a motion to dismiss the federal court action. As of the date of
this report, the plaintiffs had failed to file a timely responsive
pleading, so the defendants intend to move for final dismissal. 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.

From time to time the Company is involved in other litigation arising
out of its business activities. Certain other claims and lawsuits have
arisen against the Company in its 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 the Company's results
of operations and financial condition.

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

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

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

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.

                                       34
<PAGE>
<TABLE>
<CAPTION>

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. In order to maximize financial
flexibility when selling properties and minimize potential prepayment
penalties on fixed rate loans, the Company has also entered into
variable rate debt arrangements. Approximately 28% and 20% of the
Company's outstanding debt, including amounts borrowed under the
Credit Facility, were subject to variable rates at December 31, 1999
and 1998, respectively. In addition, the average interest rate on the
Company's debt increased from 7.08% at December 31, 1998 to 7.16% at
December 31, 1999. 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, 1999, the
Company was not a party to any forward interest rate or similar
agreements other than the interest rate cap contract associated with
the Secured Financing loan discussed above.

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.

                                                  Expected Maturity Date
                         -------------------------------------------------------------------------
                                                                                                                    Fair
                            2000        2001        2002         2003        2004     Thereafter      Total        Value
                                                      (in thousands)

<S>                      <C>         <C>         <C>          <C>         <C>         <C>          <C>          <C>
Secured Fixed            $   61,441  $   15,435  $  14,301    $   37,849  $  27,791   $   398,796  $  555,613   $  555,613
Average interest rate         6.83%      7.93%       7.46%         7.64%      7.38%         6.80%       6.94%

Secured Variable         $   41,402  $    7,100  $       -    $        -  $  97,600   $       -    $  146,102   $  146,102
Average interest rate         8.41%       8.50%          -             -      6.53%           -         7.16%

Unsecured Fixed          $        -  $       -   $       -    $        -  $       -   $    91,150  $   91,150   $   91,150
Average interest rate             -          -           -             -          -         7.63%       7.63%

Unsecured Variable       $   70,628  $        -  $  33,865    $        -  $       -   $         -  $  104,493   $  104,493
Average interest rate         7.75%           -       8.25%            -          -             -       7.91%

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, 1999.

A change of 1/8% in the index rate to which the Company's  variable rate debt is
tied would change the annual interest incurred by the Company by $313,000, based
upon the balances outstanding on variable rate instruments at December 31, 1999.

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.
</TABLE>

                                       35
<PAGE>



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 5, 2000.

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 5, 2000.

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 5, 2000.

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 5, 2000.


                                       36
<PAGE>
<TABLE>
<CAPTION>



                                                       PART IV

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

         Report of Independent Public Accountants                                                            38

         Consolidated Balance Sheets at December 31, 1999 and 1998                                           39

         Consolidated Statements of Income for the years ended December 31, 1999, 1998 and 1997              40

         Consolidated Statements of Stockholders' Equity for the years ended December 31, 1999,
              1998 and 1997                                                                                  41

         Consolidated Statements of Cash Flows for the years ended December 31, 1999, 1998 and 1997          42

         Notes to Consolidated Financial Statements                                                          44

     (2) Financial Statement Schedules

         Schedule III - Real Estate and Accumulated Depreciation                                             64

         Schedule IV - Mortgage Loans Receivable, Secured by Real Estate                                     72

     (3) Exhibits to Financial Statements

         The Exhibit Index attached hereto is hereby incorporated by reference to this Item.                 75

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

                  On  October  26,  1999,  the  Company  filed  a  report  on Form  8-K  with  respect  to
                  Supplemental Information for the quarter ended September 30, 1999.

                  On  January  26,  2000,  the  Company  filed  a  report  on Form  8-K  with  respect  to
                  Supplemental Information for the quarter ended December 31, 1999.
</TABLE>

                                       37
<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, 1999 and 1998,  and the related
consolidated  statements of income,  stockholders' equity and cash flows for the
years ended  December  31, 1999,  1998 and 1997.  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 consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
GLENBOROUGH REALTY TRUST INCORPORATED, as of December 31, 1999 and 1998, and the
consolidated  results of its  operations  and its cash flows for the years ended
December  31,  1999,  1998 and  1997,  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 1, 2000

                                       38
<PAGE>
<TABLE>
<CAPTION>

                                              GLENBOROUGH REALTY TRUST INCORPORATED
                                                    CONSOLIDATED BALANCE SHEETS
                                                  As of December 31, 1999 and 1998
                                                (in thousands, except share amounts)


                                                                                   1999                   1998
                                                                               --------------        ---------------
ASSETS
<S>                                                                            <C>                   <C>
     Rental properties, gross                                                  $   1,761,536         $   1,793,530
     Accumulated depreciation                                                       (114,170)              (72,951)
                                                                               --------------        ---------------
     Rental properties, net                                                        1,647,366             1,720,579

     Rental properties held for sale, gross                                                -                31,778
     Accumulated depreciation                                                              -                (9,918)
                                                                               --------------        ---------------
     Rental properties held for sale, net                                                  -                21,860

     Investments in Development                                                       33,298                35,131
     Investments in Associated Companies                                               9,404                 8,807
     Mortgage loans receivable                                                        37,582                42,420
     Cash and cash equivalents                                                         6,482                 4,357
     Other assets                                                                     60,472                45,862
                                                                               --------------        ---------------

         TOTAL ASSETS                                                          $   1,794,604         $   1,879,016
                                                                               ==============        ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
     Mortgage loans                                                            $     701,715         $     708,578
     Unsecured term debt                                                             125,015               150,000
     Unsecured bank line                                                              70,628                63,519
     Other liabilities                                                                30,625                28,921
                                                                               --------------        ---------------
       Total liabilities                                                             927,983               951,018
                                                                               --------------        ---------------

Commitments and contingencies                                                              -                     -

Minority interest                                                                     82,287                99,465

Stockholders' Equity:
     Common stock, 30,820,646 and 31,758,915 shares issued
       and outstanding at December 31, 1999 and 1998, respectively
                                                                                          31                    32
     Preferred stock, 11,330,000 and 11,500,000 shares issued
       and outstanding at December 31, 1999 and 1998, respectively
                                                                                          11                    11
     Additional paid-in capital                                                      846,693               865,692
     Deferred compensation                                                              (613)                 (181)
     Retained earnings (deficit)                                                     (61,788)              (37,021)
                                                                               --------------        ---------------
       Total stockholders' equity                                                    784,334               828,533
                                                                               --------------        ---------------

           TOTAL LIABILITIES AND STOCKHOLDERS'
              EQUITY                                                           $   1,794,604         $   1,879,016
                                                                               ==============        ===============
          See accompanying notes to consolitated financial statements
</TABLE>

                                       39
<PAGE>
<TABLE>
<CAPTION>


                                        GLENBOROUGH REALTY TRUST INCORPORATED
                                          CONSOLIDATED STATEMENTS OF INCOME
                                 For the years ended December 31, 1999, 1998 and 1997
                                       (in thousands, except per share amounts)

                                                                     1999               1998              1997
                                                                ----------------   ----------------  ---------------
  REVENUE
<S>                                                             <C>                <C>               <C>
       Rental revenue                                           $     255,339      $     227,956     $      61,393
       Fees and reimbursements from affiliates                          3,312              2,802               719
       Interest and other income                                        6,404              4,607             1,802
       Equity in earnings of Associated Companies                       1,222              1,314             2,743
       Equity in loss of joint ventures                                  (310)                 -                 -
       Net gain on sales of real estate assets and repayment
         of notes receivable                                            9,013              4,796             1,491
                                                                ----------------   ----------------  ---------------
             Total revenue                                            274,980            241,475            68,148
                                                                ----------------   ----------------  ---------------

  EXPENSES
       Property operating expenses                                     88,037             74,079            18,958
       General and administrative                                       9,688             11,038             3,319
       Depreciation and amortization                                   58,295             50,194            14,873
       Interest expense                                                64,782             53,289             9,668
       Loss on sale of mortgage loan receivable                         1,229                  -                 -
       Loss on interest rate protection agreement                           -              4,323                 -
                                                                ----------------   ----------------  ---------------
             Total expenses                                           222,031            192,923            46,818
                                                                ----------------   ----------------  ---------------

  Income from operations before minority interest and
       extraordinary item                                              52,949             48,552            21,330
  Minority interest                                                    (3,647)            (2,550)           (1,119)
                                                                ----------------   ----------------  ---------------
  Net income before extraordinary item                                 49,302             46,002            20,211
  Extraordinary item:
  Net gain (loss) on early extinguishment of debt                         984             (1,400)             (843)
                                                                ----------------   ----------------  ---------------
  Net income                                                           50,286             44,602            19,368
  Preferred dividends                                                 (22,280)           (20,620)                -
                                                                ================   ================  ===============
  Net income available to Common Stockholders                   $      28,006      $      23,982     $      19,368
                                                                ================   ================  ===============

  Basic Per Share Data:
  Net income before extraordinary item                          $       0.86       $       0.80      $       1.12
  Extraordinary item                                                    0.03              (0.04)            (0.04)
                                                                ----------------   ----------------  ---------------
  Net income available to Common Stockholders                   $       0.89       $       0.76      $       1.08
                                                                ================   ================  ===============
  Basic weighted average shares outstanding                        31,346,568         31,661,810        17,982,817
                                                                ================   ================  ===============

  Diluted Per Share Data:
  Net income before extraordinary item                          $       0.86       $       0.79      $       1.09
  Extraordinary item                                                    0.03              (0.04)            (0.04)
                                                                ----------------   ----------------  ---------------
  Net income available to Common Stockholders                   $       0.89       $       0.75      $       1.05
                                                                ================   ================  ===============
  Diluted weighted average shares outstanding                     35,522,627         35,576,210         19,517,543
                                                                ================   ================  ===============

          See accompanying notes to consolidated financial statements
</TABLE>

                                       40
<PAGE>
<TABLE>

                                               GLENBOROUGH REALTY TRUST INCORPORATED
                                          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                        For the years ended December 31, 1999, 1998 and 1997
                                                           (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, 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 directors         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
                                       ---------------------------------------------------------------------- ----------------------
Exercise of stock options                    85         -          -         -         1,275          -             -         1,275
Conversion of Operating Partnership
    units into common stock                 607         1          -         -         8,821          -             -         8,822

Issuance of common stock to directors        30         -          -         -           550       (550)            -             -
Common and preferred stock repurchases
                                         (1,660)       (2)      (170)        -       (29,645)         -             -       (29,647)
Amortization of deferred compensation
                                              -         -          -         -             -        118             -           118
Unrealized gain on marketable
    securities                                -         -          -         -             -          -            34            34
Distributions                                 -         -          -         -             -          -       (75,087)      (75,087)
Net income                                    -         -          -         -             -          -        50,286        50,286
                                       ---------------------------------------------------------------------- ----------------------
Balance at December 31, 1999             30,821     $  31     11,330    $   11   $   846,693    $  (613)   $  (61,788)  $   784,334
                                       ====================================================================== ======================

          See accompanying notes to consolidated financial statements
</TABLE>

                                       41
<PAGE>
<TABLE>


                                        GLENBOROUGH REALTY TRUST INCORPORATED
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 For the years ended December 31, 1999, 1998 and 1997
                                                    (in thousands)

                                                                       1999               1998               1997
                                                                  ---------------    ---------------     --------------
Cash flows from operating activities:
<S>                                                               <C>                <C>                 <C>
     Net income                                                   $      50,286      $      44,602       $      19,368
     Adjustments to reconcile net income to
       net cash provided by operating activities:
         Depreciation and amortization                                   58,295             50,194              14,873
         Amortization of loan fees, included in
           interest expense                                               2,035              1,563                 221
         Minority interest in income from operations                      3,647              2,550               1,119
         Equity in earnings of Associated Companies                      (1,222)            (1,314)             (2,743)
         Net gain on sales of real estate assets and
           repayment of notes receivable                                 (9,013)            (4,796)            (1,491)
         Loss on sale of mortgage loan receivable                         1,229                  -                   -
         (Gain) loss on early extinguishment of debt                       (984)             1,400                 843
         Amortization of deferred compensation                              118                 91                 189
         Changes in certain assets and liabilities, net                 (11,098)            (6,808)             (8,020)
                                                                  ---------------    ---------------     --------------
           Net cash provided by operating activities                     93,293             87,482              24,359
                                                                  ---------------    ---------------     --------------

Cash flows from investing activities:
     Net proceeds from sales of real estate assets                      144,846             73,339              12,950
     Additions to real estate assets                                    (51,824)          (626,161)           (586,965)
     Investments in development                                          (9,606)           (25,745)                  -
     Investments in joint ventures                                       (5,679)                 -                   -
     Additions to mortgage loans receivable                              (2,936)           (39,613)             (1,855)
     Principal receipts on mortgage loans receivable                      4,396                885               8,068
     Reductions in principal on mortgage loans receivable                 2,149                  -                   -
     Payments from affiliates                                               900                  -                   -
     Investments in Associated Companies                                      -                  -              (3,700)
     Distributions from Associated Companies                                625              3,455               2,260
                                                                  ---------------    ---------------     --------------
           Net cash provided by (used for) investing
                activities                                               82,871           (613,840)           (569,242)
                                                                  ---------------    ---------------     --------------

Cash flows from financing activities:
     Proceeds from borrowings                                           342,348            696,618             467,689
     Repayment of borrowings                                           (347,427)          (511,696)           (375,909)
     Payments into lender impound accounts, net                            (690)           (11,061)               (281)
     Proceeds from issuance of Senior Notes                                   -            150,000                   -
     Retirement of Senior Notes (less gain on retirement of
         $3,115 in 1999)                                                (55,735)                 -                   -
     Prepayment penalties on loan payoffs                                (2,026)                 -                   -
     Distributions to minority interest holders                          (7,050)            (5,058)             (1,571)
     Distributions to stockholders                                      (75,087)           (68,189)            (23,842)
     Exercise of stock options                                            1,275                344                   -
     Repurchases of common stock                                        (27,129)                 -                   -
     Repurchases of preferred stock                                      (2,518)                 -                   -
     Proceeds from issuance of stock, net of offering costs                   -            274,687             482,512
                                                                  ---------------    ---------------     --------------
              Net cash provided by (used for) financing
                activities                                             (174,039)           525,645             548,598
                                                                  ---------------    ---------------     --------------

                                                     continued

See accompanying notes to consolitated financial statements
</TABLE>

                                       42
<PAGE>
<TABLE>
<CAPTION>


                                        GLENBOROUGH REALTY TRUST INCORPORATED
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
                                 For the years ended December 31, 1999, 1998 and 1997
                                                    (in thousands)

                                                                       1999               1998               1997
                                                                  ---------------    ---------------     --------------

<S>                                                               <C>                <C>                 <C>
Net increase (decrease) in cash and cash equivalents              $       2,125      $        (713)      $       3,715

Cash and cash equivalents at beginning of year                            4,357              5,070               1,355
                                                                  ---------------    ---------------     --------------

Cash and cash equivalents at end of year                          $       6,482      $       4,357       $       5,070
                                                                  ===============    ===============     ==============

Supplemental disclosure of cash flow information:

     Cash paid for interest (net of capitalized interest of
         $2,675 and $1,108 in 1999 and 1998, respectively)        $      63,316      $      46,608       $       9,373
                                                                  ===============    ===============     ==============

Supplemental disclosure of Non-Cash Investing and Financing
     Activities:

     Acquisition of real estate through assumption of first
         trust deed notes payable                                 $      39,275      $     358,876       $      60,628
                                                                  ===============    ===============     ==============

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

     Conversion of Operating Partnership units into common
         stock, at current market value of common stock            $       8,822      $           -       $           -
                                                                  ===============    ===============     ==============


          See accompanying notes to consolidated financial statements
</TABLE>

                                       43
<PAGE>

                      GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


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,
1999, the following  Common Stock  transactions  occurred:  (i) 70,250 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)
453,507 shares were issued in connection with various acquisitions; (iv) 107,414
shares were issued in connection  with the exercise of employee  stock  options;
(v) 650,041  shares were issued in  connection  with the  exchange of  Operating
Partnership  units;  (vi) 1,660,216  shares were repurchased by the Company (see
discussion below) and (vii) 59 shares were retired, resulting in total shares of
Common  Stock  issued and  outstanding  at December  31,  1999,  of  30,820,646.
Assuming  the  issuance  of  3,615,126  shares of  Common  Stock  issuable  upon
redemption of 3,615,126  partnership units in the Operating  Partnership,  there
would be 34,435,772 shares of Common Stock outstanding as of December 31, 1999.

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.  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.
Shares of Preferred  Stock issued and  outstanding  at December 31, 1999 totaled
11,330,000.  In  December  1999,  the  Company  repurchased  170,000  shares  of
Preferred Stock (see discussion below).

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 February  1999,  the Company's  Board of Directors  authorized the Company to
repurchase  up to 3.1  million  shares of its  outstanding  Common  Stock.  This
represented  approximately 10% of the Company's total outstanding  Common Stock.
In November 1999, the Company  announced that its Board of Directors had doubled
the size of the  repurchase  authorization  under  the  Company's  common  stock
repurchase  plan. The repurchase  plan was increased to 6.2 million  shares,  or
approximately  20%  of  the  Company's  total  outstanding  common  stock.  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 December 31,
1999,  1,660,216  shares,   representing   approximately  27%  of  the  expanded
repurchase authorization,  have been repurchased.  In addition, during the third
quarter,  the Company  announced  that its Board of  Directors  had  approved an
expansion of the stock repurchase  program to include preferred stock as well as
common stock. The Company is authorized to repurchase up to 15% of its preferred
stock, or 1,725,000 shares. See discussion of 1999 repurchases above.

                                       44
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


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
88.50% limited partner interest at December 31, 1999, is Glenborough Properties,
L.P.  (the  "Operating  Partnership").  Each  of the  holders  of the  remaining
interests in the Operating Partnership ("OP Units") has the option to redeem its
OP Units and to receive,  at the option of the Company,  in exchange for each OP
Unit, either (i) one share of common stock of the Company, or (ii) cash equal to
the  fair  market  value of one  share of  common  stock of the  Company.  As of
December 31,  1999,  the  Operating  Partnership,  directly and through  various
subsidiaries  in which it and the Company own 100% of the  ownership  interests,
controls a total of 161 real estate projects.

Prior  to  September  30,  1999,  the  Operating  Partnership  held  100% of the
non-voting   preferred  stock  of  the  following   associated   companies  (the
"Associated Companies"):

     Glenborough  Corporation  ("GC") is the general  partner of several  real
     estate  limited  partnerships  and provides asset and property management
     services for these partnerships (the "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") owns an  approximate 36% limited  partner
     interest in a real estate joint venture.

Effective  September 30, 1999, GHG merged with GC. In the merger,  the Operating
Partnership  received  preferred stock of GC in exchange for its preferred stock
of GHG.  The merger was  accounted  for as a  reorganization  of entities  under
common control.

Following the merger,  the Operating  Partnership owns 100% of the 47,500 shares
(representing 95% of total outstanding shares) of non-voting  preferred stock of
GC. Six  individuals,  including  Sandra Boyle,  Frank Austin and Terri Garnick,
executive  officers of the  Company,  own the 2,500 shares  (representing  5% of
total  outstanding   shares)  of  voting  common  stock  of  GC.  The  Operating
Partnership  and GC  intend  that the  Operating  Partnership's  interest  in GC
complies with REIT qualification standards.

The Operating  Partnership,  through its ownership of preferred  stock of GC, is
entitled to receive cumulative,  preferred annual dividends of $1.896 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
Operating  Partnership is also entitled to receive a preferred liquidation value
of $169.49 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 $169.49 per share. As the holder of preferred stock of GC,
the  Operating  Partnership  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  Operating  Partnership  with  a
significant  portion  of the  economic  benefits  of the  operations  of GC. The
Operating  Partnership accounts for the financial results of GC using the equity
method.

                                       45
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


Note 2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation
The  accompanying   financial  statements  present  the  consolidated  financial
position of the Company as of December 31, 1999 and 1998,  and the  consolidated
results of operations and cash flows of the Company for the years ended December
31, 1999, 1998 and 1997. 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 was  originally  effective for fiscal years  beginning  after June 15, 1999,
with early  adoption  permitted.  In June 1999,  SFAS No. 137,  "Accounting  for
Derivative  Instruments and Hedging  Activities - Deferral of the Effective Date
of FASB  Statement No. 133 - an amendment of FASB  Statement No. 133" was issued
which,  among other  thing,  deferred the final  implementation  to fiscal years
beginning  after June 15, 2000. 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.

Rental Properties
Rental  properties  are stated at cost unless  circumstances  indicate that cost
cannot be  recovered,  in which  case,  the  carrying  value of the  property is
reduced to estimated  fair value.  Estimated  fair value:  (i) is based upon the
Company's  plans  for the  continued  operation  of each  property;  and (ii) is
computed using estimated sales price, as determined by prevailing  market values
for comparable  properties and/or the use of capitalization  rates multiplied by
annualized  rental  income  based  upon  the  age,  construction  and use of the
building.  The  fulfillment  of the  Company's  plans  related  to  each  of its
properties  is  dependent  upon,  among other  things,  the presence of economic
conditions  which will  enable the  Company to  continue to hold and operate the
properties  prior to their eventual sale. Due to  uncertainties  inherent in the
valuation process and in the economy,  it is reasonably possible that the actual
results  of  operating  and  disposing  of the  Company's  properties  could  be
materially different than current expectations.

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

The useful lives are as follow:

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

Real Estate Held for Sale
Real estate held for sale consists of rental  properties that are under contract
to be disposed of. The fulfillment of the Company's plans to dispose of property
is dependent upon, among other things, the presence of economic conditions which
will enable the Company to hold the  property  for  eventual  sale.  The Company
discontinues  depreciation  of rental property once it is classified as held for
sale.

                                       46
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


Investments in Development
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  during the period in which the projects are under
development. See Note 6 for further discussion.

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, 1999, the Company did not hold any marketable securities. 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.

                                       47
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


At December 31, 1999 and 1998,  the Company was not a party to any open interest
rate  protection  agreements  other than the interest rate cap contract  entered
into in August 1999 as discussed in Note 7 below.

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

Minority Interest
Minority  interest  represents  the  10.50%  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, 1999, 1998 and 1997, 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
unconsolidated affiliates.

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

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

The Company's  portfolio of leases turns over continuously,  with the number and
value of expiring  leases  varying from year to year.  The Company's  ability to
release the space to  existing or new tenants at rates equal to or greater  than
those  realized  historically  is impacted by, among other things,  the economic
conditions  of the market in which a property is located,  the  availability  of
competing  space,  and the level of  improvements  which may be  required at the
property.  No assurance can be given that the rental rates that the Company will
obtain in the future  will be equal to or  greater  than  those  obtained  under
existing contractual commitments.

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.
For the  years  ended  December  31,  1999,  1998  and  1997,  24%,  22% and 0%,
respectively,  of the dividends paid to common stockholders represented a return
of capital for income tax  purposes.  For the years ended  December 31, 1999 and
1998, none of the dividends paid to preferred stockholders  represented a return
of capital for income tax purposes.

Note 3.   RENTAL PROPERTY

The cost and accumulated depreciation of rental property as of December 31, 1999
and 1998 are as follows (in thousands):

                                       48
<PAGE>
<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


                                                Buildings
                                                   and                                                       Net
                                                 Improve-                            Accumulated          Recorded
1999:                           Land              ments           Total Cost         Depreciation           Value
                            -------------    ---------------    ---------------     ---------------    ---------------
<S>                         <C>              <C>                 <C>                 <C>                 <C>
Office properties           $   101,974      $     763,922       $   865,896         $   (54,886)        $   811,010
Office/Flex properties           48,205            222,838           271,043             (17,295)            253,748
Industrial properties            25,652             96,810           122,462             (10,625)            111,837
Retail properties                15,188             62,440            77,628              (7,130)             70,498
Multifamily properties           47,299            369,859           417,158             (22,420)            394,738
Hotel properties and
   other                              -              7,349             7,349              (1,814)              5,535
                            -------------    ---------------    ---------------     ---------------    ---------------
Total                       $   238,318      $   1,523,218       $ 1,761,536         $  (114,170)        $ 1,647,366
                            =============    ===============    ===============     ===============    ===============

                                                  Buildings
                                                    and                                                      Net
                                                  Improve-                           Accumulated          Recorded
1998:                           Land               ments          Total Cost         Depreciation           Value
                            -------------    ---------------    ---------------     ---------------    ---------------
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
Multifamily 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
                            =============    ===============    ===============     ===============    ===============

Acquisitions
In the fourth quarter of 1999,  through one of its  development  alliances,  the
Company  acquired  Chase  Monroe Phase II, a 96-unit  addition to the  Company's
existing 120-unit multifamily complex in the Charlotte, North Carolina area. The
total  acquisition  cost,  including third party  expenditures  incurred for the
purpose of this transaction,  was approximately $5 million in cash,  including a
$4.4 million advance under the Credit  Facility.  The development  pipeline also
produced  Bridgewater  II, an 84,000 square foot office building in Northern New
Jersey. The acquisition was structured through an exchange of interests in other
development  projects  with the  same  development  alliance  and  involved  the
assumption  of  $10  million  in  debt.  There  was  no  cash  involved  in  the
transaction.

In the third quarter of 1999, the Company acquired all of the real estate assets
of  Prudential-Bache/Equitec  Real  Estate  Partnership,  a  California  limited
partnership  (the "Pru Bache  Portfolio") in which the managing  general partner
was  Prudential-Bache  Properties,  Inc., and in which GC and Robert Batinovich,
Chief Executive Officer of the Company served as co-general partners since March
1994.  Neither  GC nor Robert  Batinovich  held a  material  equity or  economic
interest in the Pru-Bache Portfolio. The acquisition was unanimously approved by
the  Company's  independent   directors,   with  Robert  Batinovich  and  Andrew
Batinovich  abstaining.  The  total  acquisition  cost,  including  third  party
expenditures  incurred  for the purpose of the  transaction,  was  approximately
$49.1 million,  which  consisted of (i)  approximately  $15.2 million of assumed
debt and (ii) the  balance in cash,  including  approximately  $21.4  million of
proceeds from the sales of real estate assets and an $11.2 million advance under
the Credit Facility.  The Pru-Bache  Portfolio consists of four office buildings
and one office/flex property,  aggregating 550,592 total square feet and located
in Rockville, Maryland, Memphis, Tennessee, Sacramento,  California and Seattle,
Washington.

In the second quarter of 1999, the Company  expanded its existing  holdings near
Los Angeles  International Airport by purchasing a 41,709 square foot industrial
building plus additional land which is the second phase of the project purchased
in the first  quarter (see  below).  This second phase has been leased on a long
term  triple  net  basis to the  tenant  currently  occupying  phase  one of the
project. The total acquisition cost, including third party expenditures incurred
for the purpose of the transaction, was approximately $5.6 million.
</TABLE>

                                       49
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

In the first  quarter  of 1999,  the  Company  acquired  a 285 unit  multifamily
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 the year 2000.  The total  acquisition  cost,  including  third
party   expenditures   incurred  for  the  purpose  of  the   transaction,   was
approximately  $20.8  million  comprising:  (i)  approximately  $14.1 million in
assumption  of debt and (ii) the  balance  in cash.  In  addition,  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.  This  property is the first phase of a  two-phase  project.  The total
acquisition cost, including third party expenditures incurred for the purpose of
the  transaction,  was  approximately  $3.1 million,  which was paid entirely in
cash. The property has been leased to a single tenant under a 15-year triple-net
lease.

Dispositions
In the fourth quarter of 1999, the Company sold eight properties,  including one
office,  two  office/flex,  five industrial and one building from an office/flex
property.  The assets were sold for an  aggregate  sales price of  approximately
$28,697,000 and generated an aggregate net gain of approximately $2,291,000.

In the third quarter of 1999,  the Company sold five  properties,  including two
office,  two  office/flex  and one hotel.  The assets were sold for an aggregate
sales price of approximately  $19,865,000 and generated an aggregate net loss of
approximately $371,000.

In the second quarter of 1999, the Company sold fourteen  properties,  including
five office, four office/flex,  one retail, two industrial,  one multifamily and
one hotel.  The assets were sold for an aggregate  sales price of  approximately
$109,135,000 and generated an aggregate net gain of approximately $5,742,000.

In the first quarter of 1999, the Company sold seven properties,  including five
office/flex  properties and two retail  properties,  and a partial interest in a
REIT. These assets were sold for an aggregate sales price of approximately $27.3
million and generated an aggregate net gain of approximately $1,351,000.

These  transactions are reflected as the net gain on sales of real estate assets
on the accompanying consolidated statement of income for the year ended December
31, 1999.

The Company leases its commercial and industrial  property under  non-cancelable
operating lease  agreements.  Future minimum rents to be received as of December
31, 1999 are as follows (in thousands):

                Year Ending
               December 31,
                  2000                           $  173,142
                  2001                              134,000
                  2002                              110,945
                  2003                               89,334
                  2004                               66,933
                  Thereafter                        211,580
                                                 ----------
                                                 $  785,934

Note 4.   INVESTMENTS IN ASSOCIATED COMPANIES

The Company  accounts for its  investment in GC (as defined in Note 1) using the
equity  method as a  substantial  portion of the economic  benefits  flow to the
Company by virtue of its 100%  non-voting  preferred stock interest in GC, which
interest  constitutes  substantially  all of GC's  capitalization.  Three of the

                                       50
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

holders of the voting  common stock of GC are officers of the Company;  however,
the  Company  has no direct  voting or  management  control of GC.  The  Company
records earnings on its investment in GC 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 GC are recorded as
a reduction of the Company's investments.

As of December 31, 1999 and 1998,  the Company had the following  investments in
the Associated Companies (in thousands):

                                                                GC (1)
            Investment at December 31, 1997                $ 10,948
            Distributions                                    (3,455)
            Equity in earnings                                1,314
                                                           --------
            Investment at December 31, 1998                   8,807
            Distributions                                      (625)
            Equity in earnings (loss)                         1,222
                                                           --------
            Investment at December 31, 1999                $  9,404
                                                           ========

Summary  condensed  balance sheet  information as of December 31, 1999 and 1998,
and the  condensed  statements of income for the years then ended are as follows
(in thousands):

                                                    Balance Sheets
                                                        GC (1)
                                                  As of December 31,
                                                1999                1998
                                            ------------        ------------
Investments in management contracts, net    $   3,468           $   6,332
Investment in real estate joint venture         4,512               4,050
Other assets                                    8,011               2,647
                                            ============        ============
Total assets                                $  15,991           $  13,029
                                            ============        ============

Notes payable                               $    6,025          $   3,525
Other liabilities                                  287                453
                                            ------------        ------------
Total liabilities                                 6,312             3,978

Common stockholders                                 275               244
Preferred stockholder                             9,404             8,807
                                            ------------        ------------
Stockholders' equity                              9,679             9,051
                                            ============        ============
Total liabilities and stockholders' equity  $    15,991         $  13,029
                                            ============        ============


                                                 Statements of Income
                                                        GC (1)
                                                  For the year ended
                                                     December 31,
                                               1999                1998
                                            ------------        ------------
Revenue                                     $   8,528           $  19,942
Expenses                                        7,247              18,550
                                            ============        ============
Net income (loss)                           $   1,281           $   1,392
                                            ============        ============
                                            ============        ============
Net income allocable to the Company         $   1,222           $   1,314
                                            ============        ============

(1) All amounts  presented for GC represent  combined amounts for GC and GHG due
    to the September 30, 1999 merger, as previously discussed in Note 1.


                                       51
<PAGE>

<TABLE>
<CAPTION>
                      GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

Note 5.   MORTGAGE LOANS RECEIVABLE

The Company's  mortgage loans receivable consist of the following as of December
31, 1999 and 1998 (dollars in thousands):

                                                                                     1999                   1998
                                                                                ---------------        ---------------
<S>                                                                               <C>                     <C>
Note secured by an office property in Phoenix,  AZ, with a fixed interest rate
of 7% (until May 31,  2000,  at which  time the rate  shall  change to a fixed
rate of 9%) and a maturity  date of May 2001.  This note was sold in  November
1999 (see below for further discussion).                                           $         -            $     3,484

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 2000.  The
principal  amount of this loan was reduced in  September  1999 and it was paid
off in December 1999 (see below for further discussion).                                     -                  3,600

Note secured by a hotel property in Arlington,  TX, with a fixed interest rate
of 9%,  monthly  interest-only  payments  and a maturity  date of March  2000.
(see below for further discussion).                                                      1,141                      -

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).                                           36,441                 35,336
                                                                                ---------------        ---------------

Total                                                                              $    37,582            $    42,420
                                                                                ===============        ===============

In November 1999, a note secured by an office  property in Phoenix,  Arizona was
sold to a third party at a discount of  $1,229,000  and the proceeds of the sale
were invested in the repurchase of preferred stock. This discount is recorded as
a loss on sale of mortgage  loan  receivable  on the  accompanying  consolidated
statement of income for the year ended December 31, 1999.

In September  1999, the Company sold a hotel property in Arlington,  Texas, to a
third  party  for a sale  price of $2.1  million,  of which  $1.14  million  was
represented by a note receivable  secured by the hotel  property.  This note was
paid off in January 2000.

In 1998,  the Company sold a hotel property in Dallas,  Texas,  to a third party
for a sale price of $4.2  million,  of which $3.6 million was  represented  by a
note  receivable  secured by the hotel  property.  In September  1999,  the loan
agreement  was  modified  to reduce the sale price of the hotel by $1.6  million
and, thus, the principal  amount of the note receivable was also reduced by $1.6
million. In addition,  the maturity date of the note was extended to March 2000.
This note was paid off in December 1999.

In 1998,  the  Company  entered  into a  development  alliance  with  The  Pauls
Corporation (see Note 6). In addition to this development alliance,  the Company
loaned approximately $34 million ($36.4 million,  including accrued interest, at
December 31, 1999),  secured by a First  Mortgage,  to continue the build-out of
Gateway  Park.  In this  arrangement,  the  Company  has  rights  under  certain
conditions and subject to certain  contingencies to purchase the properties upon
completion of development and, thus, through this arrangement, the Company could
acquire up to 2.2 million  square  feet of office,  office/flex  and  industrial
space and 1,600 multifamily units over the next ten years.

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

</TABLE>

                                       52
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998



        Year Ending
        December 31,
           2000                      $    1,141
           2001                               -
           2002                               -
           2003                               -
           2004                               -
           Thereafter                    36,441
           Total                     $   37,582

Note 6.   INVESTMENTS IN DEVELOPMENT AND OTHER ASSETS

The Company  currently  has 3 alliances  for the  development  of  approximately
885,000 square feet of office, office/flex and distribution properties and 1,614
multifamily  units in Colorado,  Texas, New Jersey,  Kansas and Michigan.  As of
December 31, 1999, the Company has an investment of  approximately  $33 million.
Under these  development  alliances,  the Company has certain rights to purchase
the properties upon completion of development over the next five years.

In June 1999,  the Company  entered into a joint  venture in which it sold a 90%
interest in Rockwall I & II, a 340,252  square  foot office  complex  located in
Rockville,  Maryland.  The Company  maintains a 10%  interest in the asset along
with a contract for property  management  and asset  management  services  under
which the Company is entitled to receive property  management fees of 3% of cash
receipts and an annual asset  management fee of $350,000.  The proceeds from the
sale were used to paydown the Credit Facility (discussed below), to reduce other
secured  debt  and to  repurchase  stock.  The  value of this  10%  interest  is
approximately  $1.4 million and is included in Other Assets on the  accompanying
consolidated balance sheet as of December 31, 1999. This investment is accounted
for using the equity method.

In April 1999,  the Company  also  purchased a 10%  interest in a joint  venture
holding  the fee  simple  title to the land  under  Rincon  Center I & II in San
Francisco, California. The land was purchased from the United States Post Office
for a purchase  price of $80.5  million.  The land has a triple net ground lease
with a remaining  term of 51 years with minimum 30% rental  increases  every six
years. In October 1999, the joint venture  purchased the leasehold  improvements
comprising Rincon Center I & II. Occupying a full city block near the waterfront
in the Financial District,  Rincon Center I & II contains  approximately 700,000
square feet which includes  commercial  office and retail space, 320 multifamily
units and 381 subterranean  parking spaces. The Company took over management and
leasing  of the  project  on  November  1, 1999 and is now  entitled  to receive
property  management fees of 1.75% of cash receipts.  The book value of this 10%
interest is  approximately  $4.2  million and is included in Other Assets on the
accompanying consolidated balance sheet as of December 31, 1999. This investment
is accounted for using the equity method.

As of  December  31, 1999 and 1998,  other  assets on the  consolidated  balance
sheets consists of the following (in thousands):

                                                   1999              1998
                                                ------------      ------------
       Accounts receivable                      $   3,856         $   1,960
       Prepaid expenses                             8,164             8,157
       Impound accounts                            12,970            12,280
       Deferred costs                              20,867            13,120
       Investment in joint ventures                 5,679                -
       Corporate office fixed assets                4,726             4,259
       Marketable securities                            -             2,639
       Related party receivable (Note 9)            1,847                 -
       Other                                        2,363             3,447
                                                ------------      ------------

       Total other assets                       $  60,472         $  45,862
                                                ============      ============

                                       53
<PAGE>

<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

Note 7.   SECURED AND UNSECURED LIABILITIES

The Company had the  following  mortgage  loans,  bank lines,  and notes payable
outstanding as of December 31, 1999 and 1998 (in thousands):
                                                                                            1999          1998
<S>                                                                                     <C>              <C>
Secured loans with various  lenders,  net of  unamortized  discount of
$5,515 and $6,140 at December  31, 1999 and 1998,  respectively,  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 $400,980  and  $408,439 at December
31, 1999 and  1998, respectively.                                                       $232,735         $234,871

Secured loan with an  investment  bank with a fixed  interest  rate of
7.57% and a  maturity  date of  January  1,  2006.  This loan was paid
off  in  March  1999  with  the  proceeds  from  a  $26  million  loan
discussed below.                                                                               -           13,220

Secured loans with various  lenders,  bearing  interest at fixed rates
between  6.95%  and  9.25%  (approximately   $52,602  of  these  loans
include an  unamortized  premium of  approximately  $285 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  December 1, 2030.  These loans
are secured by  properties  with an aggregate  net  carrying  value of
$547,264 and $576,633 at December 31, 1999 and 1998, respectively.                       322,878          335,257

Secured loans with various banks  bearing  interest at variable  rates
ranging  between  6.53% and 8.52% at  December  31, 1999 and 7.25% and
8.18% at December 31, 1998,  monthly  principal and interest  payments
ranging  between $4 and $790 and  maturing  at various  dates  through
August  30,  2004.  These  loans are  secured  by  properties  with an
aggregate  net  carrying  value of $224,526  and  $179,438 at December
31, 1999 and 1998, respectively.                                                         146,102          125,230

Unsecured  $142,500  line of credit  with a bank  ("Credit  Facility")
with a  variable  interest  rate of  LIBOR  plus  1.625%  (7.753%  and
7.401%  at  December  31,  1999  and  1998,   respectively),   monthly
interest  only  payments  and a maturity  date of December  22,  2000,
with one option to extend for 10 years.                                                   70,628           63,519

Unsecured  $125,000  term loan with a bank  with a  variable  interest
rate of LIBOR  plus  1.75%  (8.25%  at  December  31,  1999),  monthly
interest  only  payments  and a maturity  date of June 10,  2002.  See
below for further discussion.                                                             33,865                -

Unsecured   Senior  Notes  with  a  fixed  interest  rate  of  7.625%,
interest  payable  semiannually  on March 15 and  September  15, and a
maturity  date of March 15, 2005.  Approximately  $58,850 of the notes
were retired in 1999 as discussed below.                                                  91,150          150,000
                                                                                      ----------        ---------
Total                                                                                 $  897,358        $ 922,097
</TABLE>

                                       54
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

In March 1999, the Company  obtained a $26 million loan from a commercial  bank.
The loan was non-recourse and was secured by seven properties and had a maturity
date of December 22, 1999, with an option to extend for six months. The proceeds
were  used  to pay  off a loan  which  was  previously  secured  by  these  same
properties  and to reduce  other debt.  This loan was paid off in June 1999 with
proceeds generated from the sales of four properties.

In June 1999,  in order to increase the  Company's  financial  flexibility,  the
Credit  Facility was modified to increase  the  commitment  from $100 million to
$142.5 million.  The interest rate,  monthly payments and maturity date remained
unchanged.  Subsequent  to December 31, 1999,  the maturity date was extended to
June 2002.

In August 1999,  the Company  closed a $97.6 million  secured  financing  with a
commercial  bank  ("Secured  Financing").  The  proceeds  from  this  financing,
combined with proceeds from a new $7.2 million mortgage and a draw on the Credit
Facility, were used to retire a $113.2 million mortgage which would have matured
in December of 1999. The new financing is a revolving line of credit maturing in
five years with a five-year  extension option,  and bears interest at a floating
rate  equal  to 75  basis  points  over the  rate  for  90-day  mortgage  backed
securities  credit-enhanced by FNMA. The December 31, 1999 interest rate on this
loan was 6.53%.

In connection with the Secured  Financing,  the Company entered into an interest
rate cap agreement to hedge  increases in interest rates above a specified level
of 11.21%.  The agreement is for a term  concurrent  with the Secured  Financing
instrument,  is indexed to a 90-day  LIBOR  rate,  and is for a notional  amount
equal to the maximum  amount  available  on the Secured  Financing  loan.  As of
December  31,  1999,  the 90-day  LIBOR rate was  6.00125%.  The Company  paid a
premium fee at the inception of the cap agreement,  which is being  amortized as
additional interest expense over the life of the agreement.

In November  1999,  through  the  acquisition  of a property  through one of the
Company's  development alliances (as discussed above), the Company assumed a $10
million  loan  from a  commercial  bank.  This  loan is  secured  by one  office
property,  has a maturity date of June 30, 2000 and bears interest at a floating
rate of LIBOR plus 2.50%.  The December 31, 1999  interest rate on this loan was
8.32%.

In December 1999, the Company  obtained an unsecured term loan from a commercial
bank whereby,  until December 9, 2000, the Company can borrow the lesser of $125
million or the then Loan Availability (as defined).  Any unborrowed amounts from
the  loan at  December  9,  2000  will  be  cancelled.  At  December  31,  1999,
$33,865,000  was  outstanding on the loan. This loan has a maturity date of June
10, 2002 and bears interest at a floating rate of LIBOR plus 1.75%. The December
31, 1999 interest rate on this loan was 8.25%.

In  the  second,  third  and  fourth  quarters  of  1999,  the  Company  retired
approximately $58.9 million of unsecured Senior Notes at a discount. As a result
of  these  transactions,   a  net  gain  on  early  extinguishment  of  debt  of
approximately  $3.1  million was  recorded  which is included in the net gain on
early  extinguishment  of debt on the  accompanying  consolidated  statement  of
income for the year ended December 31, 1999, as discussed in Note 8 below.

Some of the Company's  properties are held in limited  partnerships  and limited
liability companies in order to facilitate financing.  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, 1999, are as follows (in thousands):

                                       55
<PAGE>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998



                      Year Ending
                     December 31,
                       2000                  $  102,843 (1)
                       2001                      22,535
                       2002                     118,794 (1)
                       2003                      37,849
                       2004                     125,391
                       Thereafter               489,946
                                             ----------
                       Total                 $  897,358

(1)  Subsequent to December 31, 1999,  the maturity date on the Credit  Facility
was extended  from  December  2000 to June 2002.  The payment  schedule has been
updated for this subsequent event and reflects a June 2002 payoff.

Note 8.  NET GAIN (LOSS) ON EARLY EXTINGUISHMENT OF DEBT

In  connection  with the loan  payoffs  discussed  above and the payoff of other
mortgage debt, the Company recorded a net gain on early  extinguishment  of debt
of  $984,000  for the year  ended  December  31,  1999.  This gain  consists  of
$3,115,000 of gains on retirement of Senior Notes (as discussed above) offset by
$2,026,000 of losses due to  prepayment  penalties and $105,000 of losses due to
the writeoff of unamortized loan fees upon the early payoff of four loans. These
loans were paid-off  early when more favorable  terms were obtained  through new
financing  (discussed  above) and upon the sale of the  properties  securing the
loans. Net loss on early  extinguishment  of debt of $1,400,000  during the year
ended December 31, 1998,  consisted 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 and upon the
sale of one of the hotels. Net 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.

Note 9.   RELATED PARTY TRANSACTIONS

Fee and reimbursement income earned by the Company from related entities totaled
$3,312,000,  $2,802,000 and $719,000 for the years ended December 31, 1999, 1998
and 1997,  respectively,  and  consisted  of  property  management  fees,  asset
management fees and other fee income. In addition,  the Company paid GC property
management fees and salary reimbursements totaling $1,572,000 and $1,273,000 for
the years ended  December 31, 1999 and 1998,  respectively,  for management of a
portfolio of residential  properties owned by the Company,  which is included in
property  operating  expenses  and  general and  administrative  expenses on the
accompanying consolidated statements of income.

In 1998, the Company  acquired from a Managed  Partnership an option to purchase
all of its rights under a Lease with Option to Purchase  Agreement,  for certain
undeveloped  land located in  Burlingame,  California.  Upon  expiration  of the
option  period,  the  independent  members of the  Company's  Board of Directors
concluded  that  proceeding  with the  development  of the  property  would have
required that the Company incur  substantial debt.  Accordingly,  on February 1,
1999,  the  Company  elected  not to  proceed  with the  development  and not to
exercise  the  option in  return  for the  Managed  Partnership's  agreement  to
reimburse the Company for  $2,309,000 of  predevelopment  costs,  $462,000 to be
paid in cash  with the  balance  of  $1,847,000  in a  promissory  note  bearing
interest at 10% and due on the earlier of sale, refinance or March 31, 2002. The
note  also  contains  a  participation   in  profits  realized  by  the  Managed
Partnership from the development and sale of the property. The principal balance
of the note is included in Other Assets on the accompanying consolidated balance
sheet as of December 31, 1999.

Note 10.  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

                                       56
<PAGE>

<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

No.  128  requires  the  disclosure  of basic  earnings  per share and  modifies
existing guidance for computing  diluted earnings per share.  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.
Earnings per share are as follows (in  thousands,  except for  weighted  average
shares and per share amounts):

                                                                         Years ended
                                                                        December 31,
                                                      --------------------------------------------------
                                                          1999              1998               1997
                                                      -------------     --------------     -------------
<S>                                                   <C>               <C>                <C>
Net income available to common
     Stockholders - Basic                             $     28,006      $      23,982      $     19,368
Minority interest                                            3,647              2,550             1,119
                                                      =============     ==============     =============
Net income available to common
     Stockholders - Diluted                           $     31,653      $      26,532      $     20,487
                                                      =============     ==============     =============

Weighted average shares:
Basic                                                   31,346,568         31,661,810        17,982,817
Stock options                                               95,026            503,730           281,365
Convertible Operating Partnership Units                  4,081,033          3,410,670         1,253,361
                                                      =============     ==============     =============
Diluted                                                 35,522,627         35,576,210        19,517,543
                                                      =============     ==============     =============

Basic earnings per share                              $       0.89      $        0.76      $       1.08
Diluted earnings per share                            $       0.89      $        0.75      $       1.05


Note 11.  STOCK COMPENSATION PLAN

In May 1996, the Company  adopted an employee stock  incentive plan (the "Plan")
to provide  incentives to attract and retain high quality executive officers and
key employees.  Certain amendments to the Plan were ratified and approved by the
stockholders   of  the  Company  at  the  Company's   1997  Annual   Meeting  of
Stockholders.  The Plan,  as  amended,  provides  for the grant of (i) shares of
Common Stock of the Company, (ii) options, stock appreciation rights ("SARs") or
similar  rights with an exercise or conversion  privilege at a fixed or variable
price related to the Common Stock and/or the passage of time,  the occurrence of
one or more  events,  or the  satisfaction  of  performance  criteria  or  other
conditions, or (iii) any other security with the value derived from the value of
the Common Stock of the Company or other securities  issued by a related entity.
Such awards include,  without  limitation,  options,  SARs,  sales or bonuses of
restricted  stock,  dividend  equivalent  rights ("DERs"),  Performance Units or
Preference  Shares.  The total number of shares of Common Stock  available under
the Plan is equal to the  greater  of  1,140,000  shares or 8% of the  number of
shares  outstanding  determined  as of the day  immediately  following  the most
recent issuance of shares of Common Stock or securities  convertible into shares
of Common Stock;  provided that the maximum aggregate number of shares of Common
Stock available for issuance under the Plan may not be reduced.  For purposes of
calculating  the number of shares of Common Stock  available under the Plan, all
classes  of  securities  of the  Company  and  its  related  entities  that  are
convertible  presently  or in the future by the  security  holder into shares of
Common Stock or which may  presently or in the future be exchanged for shares of
Common Stock pursuant to redemption  rights or otherwise,  shall be deemed to be
outstanding shares of Common Stock. Notwithstanding the foregoing, the aggregate
number of shares  as to which  incentive  stock  options,  one type of  security
available under the Plan, may be granted under the Plan may not exceed 1,140,000
shares.  In May 1999, the Company's  stockholders  approved the grant of 700,000
non-qualified  stock  options to Robert  Batinovich  and  300,000  non-qualified
options to Andrew  Batinovich,  outside the Plan.  The Company  accounts for the
fair value of the options and bonus  grants in  accordance  with APB Opinion No.
25. As of December  31,  1999,  70,250  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, 1999,  3,406,786  options to purchase shares of
Common  Stock  were  outstanding  under  the Plan  and  1,177,000  options  were
outstanding  outside the Plan,  including the 1,000,000 stock options granted to
Robert  Batinovich and Andrew  Batinovich as described above. The exercise price
</TABLE>

                                       57
<PAGE>

<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

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).

                                                                 1999                 1998                 1997
                                                            ----------------     ----------------     ----------------

<S>                           <C>                                <C>                  <C>                  <C>
Net income (loss)             As reported                        28,006               23,982               19,368
                              SFAS No. 123 Adjustment            (2,380)              (1,537)              (1,947)
                                                            ----------------     ----------------     ----------------
                              Pro forma                          25,626               22,445               17,421

Basic earnings per share      As reported                          0.89                 0.76                 1.08
                              SFAS No. 123 Adjustment             (0.07)               (0.05)               (0.11)
                                                            ----------------     ----------------     ----------------
                              Pro forma                            0.82                 0.71                 0.97

Diluted earnings per share    As reported                          0.89                 0.75                 1.05
                              SFAS No. 123 Adjustment             (0.07)               (0.05)               (0.10)
                                                            ----------------     ----------------     ----------------
                              Pro forma                            0.82                 0.70                 0.95

A summary of the status of the  Company's  stock  option plan as of December 31,
1999, 1998 and 1997, and changes during the years then ended is presented in the
table below:
                                      1999                              1998                              1997
                          ------------------------------     ----------------------------     -----------------------------
                                             Weighted                         Weighted                          Weighted
                             Shares            Avg             Shares            Avg            Shares            Avg
                                             Exercise                         Exercise                          Exercise
                                              Price                             Price                            Price
                          -------------    -------------     ------------    ------------     ------------    -------------
<S>                          <C>           <C>                 <C>           <C>                  <C>         <C>
Outstanding at
   beginning of year         3,787,293     $     24.75         1,708,200     $     21.03          796,000     $     15.00
Granted                      1,112,000     $     13.07         2,170,500     $     27.61          912,200     $     26.29
Exercised                     (85,007)     $     15.00          (22,407)     $     15.35                -     $        -
Forfeited/Cancelled          (230,500)     $     24.18          (69,000)     $     23.25                -     $        -
                          -------------    -------------     ------------    ------------     ------------    -------------
Outstanding at end of
   year                      4,583,786     $     22.13         3,787,293     $     24.75        1,708,200     $     21.03
Exercisable at end of
   year                      1,152,831     $     21.69         1,149,343     $     18.92          356,000     $     27.29

The following table summarizes information about stock options outstanding at December 31, 1999:
</TABLE>

                                       58
<PAGE>
<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


                                                 OPTIONS OUTSTANDING                                  OPTIONS EXERCISABLE
                             -------------------------------------------------------------   --------------------------------------
                                  Number           Weighted-average         Weighted-             Number             Weighted-
                              Outstanding at          remaining              average          Exercisable at          average
                                 12/31/99          contractual life       exercise price         12/31/99          exercise price
                             -----------------   ---------------------   -----------------   -----------------   ------------------
Range of Exercise Prices

<S>                               <C>                   <C>                  <C>                  <C>                <C>
$11.35 to $15.14                  1,610,086             8.1 years            $   13.29              497,832          $   15.00
$15.14 to $18.92                    201,500             6.4 years            $   18.05               20,000          $   17.00
$18.92 to $22.70                    834,600             7.4 years            $   21.49               47,000          $   20.31
$22.70 to $26.49                    102,400             7.3 years            $   25.60               13,999          $   24.74
$26.49 to $30.27                  1,168,533             8.1 years            $   27.73              574,000          $   27.70
$30.27 to $34.06                    333,333             8.8 years            $   32.44                    0          $    0.00
$34.06 to $37.84                    333,334             8.8 years            $   37.84                    0          $    0.00
                             -----------------   ---------------------   -----------------   -----------------   ------------------
                                  4,583,786                                  $   22.13            1,152,831          $   21.69

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 1999, 1998 and 1997,  respectively:  expected
dividend yield of 10.22%, 6.57% and 5.28%, expected volatility of 29.93%, 29.78%
and 27.90% and weighted  average  risk-free  interest  rate of 6.44%,  4.61% and
5.74%.  Expected  lives of 10, 7, 5 and 2 years were used in each of 1999,  1998
and 1997. Based on these assumptions, the weighted average fair value of options
granted would be  calculated as $1.33 in 1999,  $3.90 in 1998 and $4.52 in 1997.
Compensation  cost  has  been  adjusted  by 4.54%  and  2.00% in 1999 and  1998,
respectively,  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 over the objection of
certain  parties,  and the  settlement  was 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,  the California Supreme Court and the Supreme
Court of the United States. In the federal action, the court in December of 1995
deferred  all further  proceedings  pending a ruling in the State court  action.
Following  the final  resolution of the State court  action,  the  defendants in
January 2000 filed a motion to dismiss the federal court action.  As of the date
of this report, the plaintiffs had failed to file a timely responsive  pleading,
so the defendants intend to move for final dismissal.  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.
</TABLE>

                                       59
<PAGE>

<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                  Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998

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.

Note 13.  SEGMENT INFORMATION

The Company owns a diverse portfolio of properties comprising six product types:
office, office/flex,  industrial,  retail, multifamily 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 multifamily 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 from three limited
service  "all-suite"  properties leased to and operated by third parties.  As of
December 31, 1999,  two of these hotel  properties  have been sold with only one
remaining in the Company's portfolio.

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, 1999 and 1998 is as follows (in thousands):

                                                                                        Multi-      Hotel and
1999                             Office     Office/Flex    Industrial     Retail        family        Other         Total
                               -----------  -------------  -----------  -----------  ------------ ------------  -------------
<S>                            <C>           <C>            <C>          <C>          <C>           <C>          <C>
Rental revenue                 $  120,135    $   35,772     $  18,694    $  11,182    $  68,144     $   1,412    $   255,339
Property operating expenses        46,840        10,184         4,445        3,640       30,570           420         96,099
                               ===========  =============  ===========  ===========  ============ ============  =============
Net operating income (NOI)     $   73,295    $   25,588     $  14,249    $   7,542    $  37,574     $     992    $   159,240
                               ===========  =============  ===========  ===========  ============ ============  =============

Real estate assets, net        $  811,010    $  253,748     $ 111,837    $  70,498    $ 394,738     $   5,535    $1,647,366
                               ===========  =============  ===========  ===========  ============ ============  =============

1998
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
                               ===========  =============  ===========  ===========  ============ ============  =============


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>

                                       60
<PAGE>

<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


                                                             1999                 1998
                                                      ----------------     ----------------
Revenues
<S>                                                       <C>                  <C>
Total revenue for reportable segments                     $  255,339           $  227,956
Other revenue (1)                                             19,641               13,519
                                                      ================     ================
Total consolidated revenues                               $  274,980           $  241,475
                                                      ================     ================

Net Income
NOI for reportable segments                               $  159,240           $  146,632
Elimination of internal property management fees               8,062                7,245
Unallocated amounts:
   Other revenue (1)                                          19,641               13,519
   General and administrative expenses                        (9,688)             (11,038)
   Depreciation and amortization                             (58,295)             (50,194)
   Interest expense                                          (64,782)             (53,289)
   Loss on sale of mortgage loan receivable                   (1,229)                   -
   Loss on interest rate protection agreement                      -               (4,323)
                                                      ================     ================
Income from operations  before minority interest and
   extraordinary item                                   $     52,949         $     48,552
                                                      ================     ================
Assets
Total assets for reportable segments                    $  1,647,366         $  1,742,439
Investments in Development                                    33,298               35,131
Investments in Associated Companies                            9,404                8,807
Mortgage loans receivable                                     37,582               42,420
Cash and cash equivalents                                      6,482                4,357
Other assets                                                  60,472               45,862
                                                      ================     ================
Total consolidated assets                               $  1,794,604         $  1,879,016
                                                      ================     ================

(1) Other  revenue  includes fee income,  interest and other  income,  equity in
earnings of Associated  Companies,  equity in earnings of joint ventures and net
gains on sales of real estate assets.

Note 14.  SUBSEQUENT EVENTS

On February 18, 2000, the Company formed a limited liability company (the "LLC")
with an  independent  third  party and  contributed  its  interest in the office
property known as 2000 Corporate Ridge, located in McLean, Virginia. The Company
retains a 10% interest in the LLC.  Consideration received for this contribution
included $20.6 million in debt  assumption by the LLC and $14.7 million in cash,
which approximates the carrying value of the portion of the property now held by
a  third  party.  Cash  proceeds  to the  Company  were  funded  by the  capital
contributions  of the third party to the LLC. The LLC  agreement  provides  for,
among other  things,  a 3% annual  management  fee to the  Company for  property
management  services,  certain  asset  management  fees and  certain  additional
distributions  in excess of its 10% interest,  if  available,  upon the ultimate
sale of the  property by the LLC.  The Company  will account for its interest in
the LLC under the equity method.

In February 2000, the Company entered into sale negotiations and on February 24,
2000, sold its interest in the office/flex property known as Columbia Warehouse,
located  in  Columbia,  Maryland,  to an  independent  third  party for all cash
consideration  of $1,640,000.  This resulted in a loss on sale, to be recognized
in the first quarter of 2000, of approximately $430,000.

Note 15.  UNAUDITED QUARTERLY RESULTS OF OPERATIONS

The following represents an unaudited summary of quarterly results of operations
for the  years  ended  December  31,  1999 and 1998 (in  thousands,  except  for
weighted average shares and per share amounts):
</TABLE>

                                       61
<PAGE>

<TABLE>
<CAPTION>
                     GLENBOROUGH REALTY TRUST INCORPORATED

                   Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


                                                                                    Quarter Ended
                                                         --------------------------------------------------------------------
                                                           March 31,       June 30, 1999       Sept 30,          Dec 31,
                                                              1999                               1999              1999
                                                         ---------------   ---------------  ---------------   ---------------
  REVENUE
<S>                                                      <C>               <C>              <C>               <C>
       Rental revenue                                    $      64,641     $      64,552    $     62,934      $     63,212
       Fees and reimbursements from affiliates                   1,131               743             618               820
       Interest and other income                                 1,659             1,721           1,677             1,347
       Equity in earnings (loss) of Associated
          Companies                                                309              (874)          1,777                10
       Equity in earnings (loss) of joint ventures                   -                57             102              (469)
       Net gain (loss) on sales of real estate assets            1,351             5,742            (371)            2,291
                                                         ---------------   ---------------  ---------------   ---------------
         Total revenue                                          69,091            71,941          66,737            67,211
                                                         ---------------   ---------------  ---------------   ---------------

  EXPENSES
       Property operating expenses                              22,001            21,860          22,145            22,031
       General and administrative                                2,222             2,551           2,281             2,634
       Depreciation and amortization                            15,092            14,220          14,266            14,717
       Interest expense                                         16,540            16,418          15,720            16,104
       Loss on sale of mortgage loan receivable                      -                 -               -             1,229
                                                         ---------------   ---------------  ---------------   ---------------
         Total expenses                                         55,855            55,049          54,412            56,715
                                                         ---------------   ---------------  ---------------   ---------------

  Income from operations before minority interest and
       extraordinary item                                       13,236            16,892          12,325            10,496
  Minority interest                                               (667)           (1,529)           (888)             (563)
                                                         ---------------   ---------------  ---------------   ---------------
  Net income before extraordinary item                          12,569            15,363          11,437             9,933
  Extraordinary item:
  Gain (loss) on early extinguishment of debt                   (1,991)            1,688             740               547
                                                         ---------------   ---------------  ---------------   ---------------
  Net income                                                    10,578            17,051          12,177            10,480
  Preferred dividends                                           (5,570)           (5,570)         (5,570)           (5,570)
                                                         ===============   ===============  ===============   ===============
  Net income available to Common Stockholders            $       5,008     $      11,481    $      6,607      $      4,910
                                                         ===============   ===============  ===============   ===============

  Basic Per Share Data:
  Net income before extraordinary item                   $        0.22     $        0.31    $       0.19      $       0.14
  Extraordinary item                                             (0.06)             0.05            0.02              0.02
                                                         ---------------   ---------------  ---------------   ---------------
  Net income available to Common Stockholders            $        0.16     $        0.36    $       0.21      $       0.16
                                                         ===============   ===============  ===============   ===============
  Basic weighted average shares outstanding                 31,764,834        31,664,269      31,020,822        30,948,894
                                                         ===============   ===============  ===============   ===============

  Diluted Per Share Data:
  Net income before extraordinary item                   $        0.21     $        0.31    $       0.19      $       0.14
  Extraordinary item                                             (0.05)             0.05            0.02              0.02
                                                         ---------------   ---------------  ---------------   ---------------
  Net income available to Common Stockholders            $        0.16     $        0.36    $       0.21      $       0.16
                                                         ===============   ===============  ===============   ===============
  Diluted weighted average shares outstanding              36,098,374         35,984,107      35,274,940        34,726,581
                                                         ===============   ===============  ===============   ===============

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.
</TABLE>

                                       62
<PAGE>
<TABLE>
<CAPTION>
                   GLENBOROUGH REALTY TRUST INCORPORATED

                Notes to Consolidated Financial Statements
                           December 31, 1999 and 1998


                                                                                    Quarter Ended
                                                         --------------------------------------------------------------------
                                                           March 31,       June 30, 1998       Sept 30,          Dec 31,
                                                              1998                               1998              1998
                                                         ---------------   ---------------  ---------------   ---------------
  REVENUE
<S>                                                      <C>               <C>              <C>               <C>
       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 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 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
                                                         ===============   ===============  ===============   ===============

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.
</TABLE>

                                       63
<PAGE>

<TABLE>
<CAPTION>


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

                                                 December 31, 1999
                                                  (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
- ----------------------------------------------------------------------------------------------------

Office Properties:
<S>                                 <C>          <C>           <C>              <C>
    Tradewinds Financial, AZ        $    -       $   304       $  1,214         $     47
    Vintage Pointe, AZ               2,044           738          2,950              248
    400 South El Camino Real, CA        (8)        4,000         30,549            3,996
    Centerstone Plaza, CA               (6)        6,077         24,265              315
    Gateway Professional Center, CA      -           459          4,339               26
    Park Plaza, CA                       -           971          6,226              149
    University Tech Center, CA (2)       -         2,086          8,046              539
    Warner Village Medical, CA           -           558          2,232              338
    One Gateway Center, CO              (9)          470          9,498              (25)
    Buschwood III, FL                   (8)        1,479          5,890              470
    Park Place, FL                      (8)        1,895         12,982              585
    Temple Terrace Bus. Center, FL       -         1,788          6,949               27
    Ashford Perimeter, GA           20,923         1,174         42,227              398
    Powers Ferry Landing East, GA   18,548         2,744         40,600            1,532
    Capitol Center, IA                  (8)            -         11,981              650
    Columbia Center II, IL               -           208         20,329              345
    Embassy Plaza, IL                    -           436         15,680            1,343
    Oak Brook International, IL         (8)          757         11,126              560
    Oakbrook Terrace, IL            19,095           552         37,635              275
    Crosspoint Four, IN                  -           394          2,847               58
    Meridian Park, IN                    -         1,296          5,906              860
    The Osram Building, IN               -           264          4,515               20
    Leawood Office Building, KS      4,222         1,124         10,300              138
    Blue Ridge Office Building, MA   2,862           734          5,877              296
    Bronx Park I, MA                     -           916          9,104              370
    Marlborough Corporate Place, MA      -         5,655        55,908             1,064
    The Hartwood Building, MA        2,518           527          5,426              121
    Westford Corporate Center, MA       (6)        2,091          8,310              305
                                                 (continued)

</TABLE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (in thousands)


           COLUMN A                                COLUMN E              COLUMN F        COLUMN G          COLUMN H


                                            Gross Amount Carried
                                            at December 31, 1999
                                                  Buildings                                   (1)             Life
                                                     and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
Office Properties:
<S>                                 <C>         <C>          <C>         <C>                <C>            <C>
    Tradewinds Financial, AZ        $   304     $  1,261     $   1,565   $    158           11/96          1-30 yrs.
    Vintage Pointe, AZ                  738        3,198         3,936        456           11/96          1-30 yrs.
    400 South El Camino Real, CA      4,000       34,545        38,545      3,182            3/98          1-30 yrs.
    Centerstone Plaza, CA             6,077       24,580        30,657      2,094            7/97          1-30 yrs.
    Gateway Professional Center, CA     459        4,365         4,824         61            7/99          1-30 yrs.
    Park Plaza, CA                      971        6,375         7,346         94            7/99          1-30 yrs.
    University Tech Center, CA (2)    2,086        8,585        10,671        778            6/97          1-30 yrs.
    Warner Village Medical, CA          558        2,570         3,128        341           10/96          1-30 yrs.
    One Gateway Center, CO              470        9,473         9,943        500            7/98          1-30 yrs.
    Buschwood III, FL                 1,479        6,360         7,839        541            9/97          1-30 yrs.
    Park Place, FL                    1,895       13,567        15,462        985            1/98          1-30 yrs.
    Temple Terrace Bus. Center, FL    1,788        6,976         8,764        523           12/97          1-30 yrs.
    Ashford Perimeter, GA             1,174       42,625        43,799      2,871            1/98          1-30 yrs.
    Powers Ferry Landing East, GA     2,744       42,132        44,876      2,852            1/98          1-30 yrs.
    Capitol Center, IA                  500       12,131        12,631        810            2/98          1-30 yrs.
    Columbia Center II, IL              208       20,674        20,882      1,458            1/98          1-30 yrs.
    Embassy Plaza, IL                   436       17,023        17,459      1,141            1/98          1-30 yrs.
    Oak Brook International, IL         757       11,686        12,443        830            1/98          1-30 yrs.
    Oakbrook Terrace, IL                552       37,910        38,462      2,529            1/98          1-30 yrs.
    Crosspoint Four, IN                 394        2,905         3,299        169            4/98          1-30 yrs.
    Meridian Park, IN                 1,296        6,766         8,062        428            4/98          1-30 yrs.
    The Osram Building, IN              264        4,535         4,799        264            4/98          1-30 yrs.
    Leawood Office Building, KS       1,124       10,438        11,562        674            3/98          1-30 yrs.
    Blue Ridge Office Building, MA      734        6,173         6,907        279            3/98          1-30 yrs.
    Bronx Park I, MA                    916        9,474        10,390        688            3/98          1-30 yrs.
    Marlborough Corporate Place, MA   5,655       56,972        62,627      3,834            1/98          1-30 yrs.
    The Hartwood Building, MA           527        5,547         6,074        369            3/98          1-30 yrs.
    Westford Corporate Center, MA     2,091        8,615        10,706        786            4/97          1-30 yrs.
                                                          (continued)

</TABLE>


                                       64
<PAGE>

<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (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
- -----------------------------------------------------------------------------------------------------
Office Properties continued:
<S>                                 <C>           <C>         <C>                <C>
   Montgomery Exec. Center, MD      $       (8)   $1,928      $   7,676          $   524
   Montrose Office Park, MD         15,175         3,871         20,360               72
   Riverview Office Tower, MN           (6)        4,095         16,333            1,467
   University Club Tower, MO             -         4,087         14,519            2,735
   Woodlands Plaza, MO                  (6)        1,114          4,426              527
   Edinburgh Center, NC                 (8)          984         14,232              520
   One & Three Pacific Place, NE        (8)        1,985         18,014              640
   25 Independence Blvd., NJ            (8)        4,547         18,141              313
   Bridgewater II, NJ               10,000         7,309         12,570                -
   Bridgewater Exec. Quarters, NJ    4,370         2,075          7,337               21
   Executive Place, NJ                   -           944         11,347               39
   Frontier Exec. Quarters I, NJ        (8)        4,200         33,892              257
   Frontier Exec. Quarters II, NJ       (8)          631          5,091               92
   Gatehall, NJ                          -         1,865          7,427              682
   Morristown Medical Offices, NJ        -           518          1,832                6
   Vreeland Business Ctr., NJ            -         1,863          8,714               49
   Citibank Park, NV                    (8)        4,628         18,442            1,121
   Poplar Towers, TN                     -         1,688          3,787              181
   Thousand Oaks, TN                     -         9,741         40,355            1,789
   2000 Corporate Ridge, VA         20,605           909         41,096              362
   700 South Washington, VA             (6)        1,981          7,894              581
   Cameron Run, VA                  10,034           414         18,964              279
   Globe Building, WA                    -           375          1,501              279
- -----------------------------------------------------------------------------------------------------
         Office Total                            101,449        736,861           27,586
- -----------------------------------------------------------------------------------------------------
                                                (continued)
</TABLE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (in thousands)

           COLUMN A                                 COLUMN E              COLUMN F        COLUMN G          COLUMN H


                                             Gross Amount Carried
                                             at December 31, 1999
                                                   Buildings                                  (1)              Life
                                                      and         (3)      Accumulated       Date           Depreciated
     Description                        Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
Office Properties continued:
<S>                                 <C>          <C>          <C>           <C>               <C>           <C>
   Montgomery Exec. Center, MD      $  1,928     $  8,200     $  10,128     $  760            9/97          1-30 yrs.
   Montrose Office Park, MD            3,871       20,432        24,303        340            7/99          1-30 yrs.
   Riverview Office Tower, MN          4,095       17,800        21,895      1,726            4/97          1-30 yrs.
   University Club Tower, MO           4,087       17,254        21,341      2,324            7/96          1-40 yrs.
   Woodlands Plaza, MO                 1,114        4,953         6,067        548            4/97          1-30 yrs.
   Edinburgh Center, NC                  984       14,752        15,736      1,077            1/98          1-30 yrs.
   One & Three Pacific Place, NE       1,985       18,654        20,639      1,106            5/98          1-30 yrs.
   25 Independence Blvd., NJ           4,547       18,454        23,001      1,528            9/97          1-30 yrs.
   Bridgewater II, NJ                  7,309       12,570        19,879        131           12/99          1-30 yrs.
   Bridgewater Exec. Quarters, NJ      2,075        7,358         9,433        614            9/97          1-30 yrs.
   Executive Place, NJ                   944       11,386        12,330        569            8/98          1-30 yrs.
   Frontier Exec. Quarters I, NJ       4,200       34,149        38,349      2,861            9/97          1-30 yrs.
   Frontier Exec. Quarters II, NJ        631        5,183         5,814        435            9/97          1-30 yrs.
   Gatehall, NJ                        1,865        8,109         9,974        697            9/97          1-30 yrs.
   Morristown Medical Offices, NJ        518        1,838         2,356        154            9/97          1-30 yrs.
   Vreeland Business Ctr., NJ          1,863        8,763        10,626        511            6/98          1-30 yrs.
   Citibank Park, NV                   4,628       19,563        24,191      1,549            9/97          1-30 yrs.
   Poplar Towers, TN                   1,688        3,968         5,656         61            7/99          1-30 yrs.
   Thousand Oaks, TN                   9,741       42,144        51,885      3,103           12/97          1-30 yrs.
   2000 Corporate Ridge, VA              909       41,458        42,367      2,783            1/98          1-30 yrs.
   700 South Washington, VA            1,981        8,475        10,456        754            4/97          1-30 yrs.
   Cameron Run, VA                       439       19,218        19,657      1,311            1/98          1-30 yrs.
   Globe Building, WA                    375        1,780         2,155        249           10/96          1-30 yrs.
- -----------------------------------------------------------------------------------------------------------------------
         Office Total                101,974      763,922       865,896     54,886
- -----------------------------------------------------------------------------------------------------------------------
                                                      (continued)
</TABLE>

                                       65
<PAGE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (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
- -------------------------------------------------------------------------------------------------------
Office/Flex Properties:
<S>                                <C>           <C>           <C>                <C>
   Baseline Business Park, AZ      $     -       $   886       $  3,527           $  388
   Hoover Industrial, AZ                 -           322          1,290              170
   Magnolia Industrial, AZ               -           322          1,241              229
   Scripps Terrace, CA                   -           678          2,685              104
   Tierrasanta Research Park, CA        (8)        1,303          5,189              773
   Gateway Eight, CO                    (9)          442          3,870               30
   Gateway Four, CO                    (10)          523          3,517             (106)
   Gateway One, CO                   2,376           402          3,608               32
   Gateway Six, CO                     (10)          568          5,040              310
   Northglenn Bus. Center, CO            -         1,335          3,354              156
   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              340
   Primeco Business Center, FL           -           950          3,418               12
   Oakbrook Corners, GA                 (8)        1,057          4,209              176
   The Business Park, GA                (8)        1,485          5,912              599
   Covance Business Center, IN           -         1,405         15,109                -
   Park 100 - Building 42, IN (5)        -           712          3,286             (488)
   Canton Business Center, MA        3,291           796          6,758               73
   Fisher-Pierce, MA                    (6)          718          2,860              123
   Columbia Warehouse, MD                -           393          1,565               22
   Germantown Business Center, MD       (8)        1,442          5,753               23
   Bryant Lake Business Center, MN      (8)        1,907          7,531              878
   Winnetka Industrial Center, MN        -         1,189          4,737              188
   Woodlands Tech Center, MO            (6)          949          3,773              364
   Fairfield Business Quarters, NJ   2,675           817          3,479               67
   Fox Hollow Bus. Quarters, NJ          -         1,576          2,358              126
                                                            (continued)
</TABLE>
<TABLE>
<CAPTION>


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

                                                 December 31, 1999
                                                  (in thousands)

           COLUMN A                              COLUMN E              COLUMN F        COLUMN G          COLUMN H


                                          Gross Amount Carried
                                          at December 31, 1999
                                                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      $ 3,915      $  4,801     $  358            9/97          1-30 yrs.
   Hoover Industrial, AZ              322        1,460         1,782        175           10/96          1-30 yrs.
   Magnolia Industrial, AZ            322        1,470         1,792        162            6/97          1-30 yrs.
   Scripps Terrace, CA                678        2,789         3,467        242            9/97          1-30 yrs.
   Tierrasanta Research Park, CA    1,303        5,962         7,265        625            9/97          1-30 yrs.
   Gateway Eight, CO                  442        3,900         4,342        195            7/98          1-30 yrs.
   Gateway Four, CO                   523        3,411         3,934        174            7/98          1-30 yrs.
   Gateway One, CO                    402        3,640         4,042        182            7/98          1-30 yrs.
   Gateway Six, CO                    568        5,350         5,918        329            7/98          1-30 yrs.
   Northglenn Bus. Center, CO       1,335        3,510         4,845        256           12/97          1-30 yrs.
   Fingerhut Business Center, FL    1,188        3,292         4,480        247           12/97          1-30 yrs.
   Grand Regency Business Ctr., FL  1,120        5,384         6,504        537           12/97          1-30 yrs.
   Lake Point Business Park, FL     1,344        5,683         7,027        577            4/97          1-30 yrs.
   Primeco Business Center, FL        950        3,430         4,380        257           12/97          1-30 yrs.
   Oakbrook Corners, GA             1,057        4,385         5,442        384            9/97          1-30 yrs.
   The Business Park, GA            1,485        6,511         7,996        596            9/97          1-30 yrs.
   Covance Business Center, IN      1,405       15,109        16,514        797            7/98          1-30 yrs.
   Park 100 - Building 42, IN (5)     712        2,798         3,510        901           10/86          5-25 yrs.
   Canton Business Center, MA         796        6,831         7,627        460            3/98          1-30 yrs.
   Fisher-Pierce, MA                  718        2,983         3,701        269            4/97          1-30 yrs.
   Columbia Warehouse, MD             393        1,587         1,980        119           10/97          1-30 yrs.
   Germantown Business Center, MD   1,442        5,776         7,218        481            9/97          1-30 yrs.
   Bryant Lake Business Center, MN  1,907        8,409        10,316        664           11/97          1-30 yrs.
   Winnetka Industrial Center, MN   1,189        4,925         6,114        411            9/97          1-30 yrs.
   Woodlands Tech Center, MO          949        4,137         5,086        481            4/97          1-30 yrs.
   Fairfield Business Quarters, NJ    817        3,546         4,363        295            9/97          1-30 yrs.
   Fox Hollow Bus. Quarters, NJ     1,576        2,484         4,060        228            9/97          1-30 yrs.
                                                               (continued)
</TABLE>

                                       66
<PAGE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (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
- -----------------------------------------------------------------------------------------------------
Office/Flex Properties continued:
<S>                                  <C>        <C>           <C>                <C>
   Palms Business Center III, NV     $  (8)     $  3,984      $  10,207          $   109
   Palms Business Center IV, NV         (8)          627          3,272               20
   Palms Business Center North, NV      (8)        2,492          7,067              192
   Palms Business Center South, NV      (8)        4,134          9,610              368
   Post Palms Business Center, NV        -         2,522          9,453              136
   Clark Avenue, PA                      -           649          2,584               59
   Lehigh Valley Exec. Campus, PA        -         1,748         12,826              415
   Valley Forge Corporate Center, PA     -         2,614         34,805           (1,376)
   Kent Business Park, WA               (8)        1,211          4,822               89
   Totem Valley Business Center, WA      -         2,504          5,262              132
- -----------------------------------------------------------------------------------------------------
         Office/Flex Total                        48,314        216,904            5,825
- -----------------------------------------------------------------------------------------------------
Industrial Properties:
   Fairmont Commerce Center, AZ          -           735          2,928              177
   Fifth Street Industrial, AZ           -           654          2,522              183
   Bellanca Airport Park I, CA           -         8,687              -                -
   Coronado Industrial, CA              (8)          711          2,831               46
   East Anaheim Industrial, CA          (8)        1,480          3,282               36
   Springdale Commerce Center, CA       (8)        1,030          4,101               89
   Gateway Nine, CO                  4,694           612          4,941               11
   Gateway Seven, CO                   (10)          638          5,143              213
   Gateway Ten, CO                      (9)          524          4,762               36
   Gateway Three, CO                   (10)          508          4,704               39
   Gateway Two, CO                   3,831           561          4,425             (202)
   Atlantic Industrial, GA               -           634          3,866           (1,091)
   Navistar International, IL (5)        -           793         10,941           (4,122)

                                                             (continued)
</TABLE>
<TABLE>
<CAPTION>


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

                                                 December 31, 1999
                                                  (in thousands)

           COLUMN A                                  COLUMN E              COLUMN F        COLUMN G          COLUMN H


                                              Gross Amount Carried
                                              at December 31, 1999
                                                    Buildings                                  (1)              Life
                                                       and         (3)      Accumulated       Date           Depreciated
     Description                         Land     Improvements    Total    Depreciation     Acquired            Over
- ------------------------------------------------------------------------------------------------------------------------
Office/Flex Properties continued:
<S>                                  <C>         <C>           <C>           <C>              <C>            <C>
   Palms Business Center III, NV     $  3,984    $  10,316     $  14,300     $  780           10/97          1-30 yrs.
   Palms Business Center IV, NV           627        3,292         3,919        247           10/97          1-30 yrs.
   Palms Business Center North, NV      2,492        7,259         9,751        553           10/97          1-30 yrs.
   Palms Business Center South, NV      4,134        9,978        14,112        764           10/97          1-30 yrs.
   Post Palms Business Center, NV       2,522        9,589        12,111        731           10/97          1-30 yrs.
   Clark Avenue, PA                       649        2,643         3,292        223            9/97          1-30 yrs.
   Lehigh Valley Exec. Campus, PA       1,748       13,241        14,989        906            1/98          1-30 yrs.
   Valley Forge Corporate Center, PA    2,505       33,538        36,043      2,180            1/98          1-30 yrs.
   Kent Business Park, WA               1,211        4,911         6,122        417            9/97          1-30 yrs.
   Totem Valley Business Center, WA     2,504        5,394         7,898         92            7/99          1-30 yrs.
- ------------------------------------------------------------------------------------------------------------------------
         Office/Flex Total             48,205      222,838       271,043     17,295
- ------------------------------------------------------------------------------------------------------------------------
Industrial Properties:
   Fairmont Commerce Center, AZ           735        3,105         3,840        244           10/97          1-30 yrs.
   Fifth Street Industrial, AZ            654        2,705         3,359        248            6/97          1-30 yrs.
   Bellanca Airport Park I, CA          8,687            -         8,687          -            2/99                n/a
   Coronado Industrial, CA                711        2,877         3,588        244            9/97          1-30 yrs.
   East Anaheim Industrial, CA          1,480        3,318         4,798        251           10/97          1-30 yrs.
   Springdale Commerce Center, CA       1,030        4,190         5,220        360            9/97          1-30 yrs.
   Gateway Nine, CO                       612        4,952         5,564        323            7/98          1-30 yrs.
   Gateway Seven, CO                      638        5,356         5,994        290            7/98          1-30 yrs.
   Gateway Ten, CO                        524        4,798         5,322        240            7/98          1-30 yrs.
   Gateway Three, CO                      508        4,743         5,251        237            7/98          1-30 yrs.
   Gateway Two, CO                        561        4,223         4,784        217            7/98          1-30 yrs.
   Atlantic Industrial, GA                634        2,775         3,409        276            9/97          1-30 yrs.
   Navistar International, IL (5)         793        6,819         7,612      2,188            3/84            40 yrs.

                                                                                       (continued)
</TABLE>

                                       67
<PAGE>
<TABLE>
<CAPTION>


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

                                                 December 31, 1999
                                                  (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
- -------------------------------------------------------------------------------------------------------
Industrial Properties continued:
<S>                                    <C>         <C>         <C>               <C>
   Park 100 - Building 46, IN (5)      $  -        $    -      $       -         $    212
   J.I. Case Equip. Corp., KS (5)         -           236          3,264           (1,241)
   Flanders Industrial Park, MA           -           738          5,634              209
   Forest Street Business Center, MA      -           227          1,801               39
   Southworth-Milton, MA                 (6)        1,922          7,652               80
   Navistar International, MD (5)         -           356          4,911           (1,879)
   Cottontail Distribution Center, NJ 8,407         1,616         16,278               74
   Eatontown Industrial, NJ               -           765          1,963               30
   Jencraft Industrial, NJ               (8)        1,326          4,975               56
   J.I. Case Equip. Corp., TN (5)         -           187          2,583             (988)
   Sea Tac II, WA (5)                     -           712          1,474             (178)
- -------------------------------------------------------------------------------------------------------
         Industrial Total                          25,652        104,981           (8,171)
- -------------------------------------------------------------------------------------------------------
Retail Properties:
   Sonora Plaza, CA                   4,811         1,948          7,781              176
   Piedmont Plaza, FL                     -         1,317          5,233               85
   River Run Shopping Ctr., FL            -         1,428          5,687              203
   Westwood Plaza, FL (5)                 -         2,599          5,110            2,755
   Westbrook Commons, IL                 (8)        3,067         12,213              718
   Broad Ripple Retail Center, IN         -           542          3,876              128
   Cross Creek Retail Center, IN      4,973         1,516          4,351              201
   Geist Retail Centre, IN            4,316         1,012          4,828              194
   Woodfield Centre, IN                   -           765          4,685              232
   Goshen Plaza, MD                       -           994          3,958               26
- -------------------------------------------------------------------------------------------------------
        Retail Total                               15,188         57,722            4,718
- -------------------------------------------------------------------------------------------------------


                                                                                       (continued)
</TABLE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (in thousands)

           COLUMN A                                  COLUMN E              COLUMN F        COLUMN G          COLUMN H


                                              Gross Amount Carried
                                              at December 31, 1999
                                                    Buildings                                  (1)              Life
                                                       and         (3)      Accumulated       Date           Depreciated
     Description                         Land     Improvements    Total    Depreciation     Acquired            Over
- -----------------------------------------------------------------------------------------------------------------------
Industrial Properties continued:
<S>                                   <C>         <C>         <C>         <C>                 <C>            <C>
   Park 100 - Building 46, IN (5)     $     -     $    212    $      212  $     174           10/86          5-25 yrs.
   J.I. Case Equip. Corp., KS (5)         236        2,023         2,259        639            3/84            40 yrs.
   Flanders Industrial Park, MA           738        5,843         6,581        399            3/98          1-30 yrs.
   Forest Street Business Center, MA      227        1,840         2,067        117            3/98          1-30 yrs.
   Southworth-Milton, MA                1,922        7,732         9,654        708            4/97          1-30 yrs.
   Navistar International, MD (5)         356        3,032         3,388        960            3/84            40 yrs.
   Cottontail Distribution Center, NJ   1,616       16,352        17,968        954            6/98          1-30 yrs.
   Eatontown Industrial, NJ               765        1,993         2,758        167            9/97          1-30 yrs.
   Jencraft Industrial, NJ              1,326        5,031         6,357        419            9/97          1-30 yrs.
   J.I. Case Equip. Corp., TN (5)         187        1,595         1,782        506            3/84            40 yrs.
   Sea Tac II, WA (5)                     712        1,296         2,008        464            2/86          5-25 yrs.
- -----------------------------------------------------------------------------------------------------------------------
         Industrial Total              25,652       96,810       122,462     10,625
- -----------------------------------------------------------------------------------------------------------------------
Retail Properties:
   Sonora Plaza, CA                     1,948        7,957         9,905        927           11/96          1-30 yrs.
   Piedmont Plaza, FL                   1,317        5,318         6,635        356            4/97          1-30 yrs.
   River Run Shopping Ctr., FL          1,428        5,890         7,318        338            9/97          1-30 yrs.
   Westwood Plaza, FL (5)               2,599        7,865        10,464      3,032            1/88          1-30 yrs.
   Westbrook Commons, IL                3,067       12,931        15,998      1,070            9/97          1-30 yrs.
   Broad Ripple Retail Center, IN         542        4,004         4,546        231            4/98          1-30 yrs.
   Cross Creek Retail Center, IN        1,516        4,552         6,068        266            4/98          1-30 yrs.
   Geist Retail Centre, IN              1,012        5,022         6,034        291            4/98          1-30 yrs.
   Woodfield Centre, IN                   765        4,917         5,682        286            4/98          1-30 yrs.
   Goshen Plaza, MD                       994        3,984         4,978        333            9/97          1-30 yrs.
- -----------------------------------------------------------------------------------------------------------------------
        Retail Total                   15,188       62,440        77,628      7,130
- -----------------------------------------------------------------------------------------------------------------------
                                                            (continued)
</TABLE>

                                       68
<PAGE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (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
- ------------------------------------------------------------------------------------------------------
Multifamily Properties:
<S>                                <C>          <C>            <C>               <C>
   Overlook Apartments, AZ         $        (6) $  2,274       $  9,036          $   295
   Stone Ridge at Vinings, GA          (11)        1,881         16,942              855
   Woodmere Trace, GA                7,183         1,002          9,029               73
   Crosscreek Apartments, IN         6,215           701          9,042               99
   Harcourt Club Apartments, IN      3,756           437          5,389              191
   Island Club Apartments, IN       11,958           713         15,596              219
   Arrowood Crossing I & II, NC         (8)        1,837          7,222              413
   The Chase (Commonwealth), NC      3,143           784          3,083               43
   The Chase (Monroe), NC               (8)        1,033          4,062              264
   The Chase Monroe II, NC                           380          4,689               22
   Sabal Point I, II & III, NC          (8)        3,714         14,602              757
   Sharonridge I & II, NC            1,731           527          2,071              (22)
   The Courtyard, NC                 1,572           438          1,723               35
   The Landing on Farmhurst, NC      3,085           841          3,306               30
   The Oaks, NC                      2,272           644          2,649              (51)
   Wendover Glen, NC                 2,461           597          2,346               35
   Willow Glen, NC                      (8)          823          3,236              160
   Sahara Gardens, NV                   (8)        1,872          7,500              766
   Villas De Mission, NV                (8)        1,924          7,695              375
   Player's Club of Brentwood, TN       (8)          800          7,205              285
   Bandera Crossing, TX                (11)          675          6,077              207
   Bear Creek Crossing, TX             (11)          627          5,650               80
   Cypress Creek Apartments, TX        (11)          732          6,591              361
   The Hollows, TX                     (11)        1,390         12,518              187
   Hunterwood, TX                      (11)          563          5,067               73
   Hunter's Chase, TX                  (11)        2,094         18,857              287
   Jefferson Creek, TX                  (7)        1,889         17,017              171
   Jefferson Place, TX                  (7)        2,620         23,598              226
   La Costa, TX                         (7)        2,826         25,453              201
                                                                (continued)
</TABLE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (in thousands)

           COLUMN A                                COLUMN E              COLUMN F        COLUMN G          COLUMN H


                                            Gross Amount Carried
                                             at December 31, 1999
                                                  Buildings                                  (1)              Life
                                                     and         (3)      Accumulated       Date           Depreciated
     Description                       Land     Improvements    Total    Depreciation     Acquired            Over
- ----------------------------------------------------------------------------------------------------------------------
Multifamily Properties:
<S>                                <C>         <C>           <C>            <C>              <C>           <C>
   Overlook Apartments, AZ         $  2,274    $   9,331     $  11,605      $   875          4/97          1-30 yrs.
   Stone Ridge at Vinings, GA         1,881       17,797        19,678          954          6/98          1-30 yrs.
   Woodmere Trace, GA                 1,002        9,102        10,104          499          6/98          1-30 yrs.
   Crosscreek Apartments, IN            701        9,141         9,842          567          4/98          1-30 yrs.
   Harcourt Club Apartments, IN         437        5,580         6,017          349          4/98          1-30 yrs.
   Island Club Apartments, IN           713       15,815        16,528          981          4/98          1-30 yrs.
   Arrowood Crossing I & II, NC       1,837        7,635         9,472          621         12/97          1-30 yrs.
   The Chase (Commonwealth), NC         753        3,157         3,910          271         12/97          1-30 yrs.
   The Chase (Monroe), NC             1,033        4,326         5,359          354         12/97          1-30 yrs.
   The Chase Monroe II, NC              380        4,711         5,091           39         10/99          1-30 yrs.
   Sabal Point I, II & III, NC        3,714       15,359        19,073        1,225         12/97          1-30 yrs.
   Sharonridge I & II, NC               494        2,082         2,576          176         12/97          1-30 yrs.
   The Courtyard, NC                    422        1,774         2,196          148         12/97          1-30 yrs.
   The Landing on Farmhurst, NC         819        3,358         4,177          263         12/97          1-30 yrs.
   The Oaks, NC                         600        2,642         3,242          221         12/97          1-30 yrs.
   Wendover Glen, NC                    561        2,417         2,978          210         12/97          1-30 yrs.
   Willow Glen, NC                      823        3,396         4,219          282         12/97          1-30 yrs.
   Sahara Gardens, NV                 1,872        8,266        10,138          933         10/96          1-30 yrs.
   Villas De Mission, NV              1,924        8,070         9,994          976         10/96          1-30 yrs.
   Player's Club of Brentwood, TN       800        7,490         8,290          419          6/98          1-30 yrs.
   Bandera Crossing, TX                 675        6,284         6,959          338          6/98          1-30 yrs.
   Bear Creek Crossing, TX              627        5,730         6,357          331          6/98          1-30 yrs.
   Cypress Creek Apartments, TX         732        6,952         7,684          401          6/98          1-30 yrs.
   The Hollows, TX                    1,390       12,705        14,095          715          6/98          1-30 yrs.
   Hunterwood, TX                       563        5,140         5,703          280          6/98          1-30 yrs.
   Hunter's Chase, TX                 2,094       19,144        21,238        1,042          6/98          1-30 yrs.
   Jefferson Creek, TX                1,889       17,188        19,077          912          6/98          1-30 yrs.
   Jefferson Place, TX                2,620       23,824        26,444        1,280          6/98          1-30 yrs.
   La Costa, TX                       2,826       25,654        28,480        1,383          6/98          1-30 yrs.
                                                                    (continued)
</TABLE>

                                       69
<PAGE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (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
- ---------------------------------------------------------------------------------------------------
Multifamily Properties continued:
<S>                            <C>            <C>          <C>                <C>
   Longspur, TX                $       (11)   $    1,240   $     11,165       $      157
   North Park Crossing, TX             (11)        1,147         10,332              286
   Silver Vale Crossing, TX            (11)        1,111         10,006              349
   Springs of Indian Creek, TX      14,100         1,493         19,359               11
   The Park at Woodlake, TX             (8)        1,676         15,100              636
   Vista Crossing, TX                  (11)          737          6,643              115
   Walnut Creek Crossing, TX           (11)        1,286         11,586              140
   Willow Brook Crossing, TX           (11)          716          6,448              200
   Wind River Crossing, TX             (11)        1,437         12,939              317
- ---------------------------------------------------------------------------------------------------
        Multifamily Total                         47,481        360,829            8,848
- ---------------------------------------------------------------------------------------------------
Hotel Properties and Other:
   Country Inn & Suites by Carlson:
     Scottsdale, AZ                  4,035             -         12,117              185
Miscellaneous Investments                -             -              -           (4,953)
- ---------------------------------------------------------------------------------------------------
        Hotel and Other Total                          -         12,117           (4,768)
- ---------------------------------------------------------------------------------------------------
        Combined Total         $   231,281     $ 238,084   $  1,489,414        $  34,038
===================================================================================================

(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  $1,634,765.
(4)  Bracketed amounts represent reductions to carrying value.
(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 - $58,059.
(7)  Cross collateralized loan secured by three properties - $52,602.
(8)  Cross collateralized loans secured by 35 properties - $232,735.
(9)  Cross collateralized loan secured by three properties - $15,361.
(10) Cross collateralized loan secured by four properties - $14,077.
(11) Cross collateralized loan secured by 14 properties - $97,600.
</TABLE>
<TABLE>
<CAPTION>

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

                                                 December 31, 1999
                                                  (in thousands)

           COLUMN A                                   COLUMN E              COLUMN F        COLUMN G          COLUMN H


                                               Gross Amount Carried
                                               at December 31, 1999
                                                     Buildings                                  (1)              Life
                                                        and         (3)      Accumulated       Date           Depreciated
     Description                          Land     Improvements    Total    Depreciation     Acquired            Over
- -------------------------------------------------------------------------------------------------------------------------
Multifamily Properties continued:
<S>                                <C>           <C>          <C>            <C>                <C>           <C>
   Longspur, TX                    $     1,240   $   11,322   $    12,562    $      625         6/98          1-30 yrs.
   North Park Crossing, TX               1,147       10,618        11,765          592          6/98          1-30 yrs.
   Silver Vale Crossing, TX              1,111       10,355        11,466          564          6/98          1-30 yrs.
   Springs of Indian Creek, TX           1,493       19,370        20,863          592          2/99          1-30 yrs.
   The Park at Woodlake, TX              1,676       15,736        17,412          876          6/98          1-30 yrs.
   Vista Crossing, TX                      737        6,758         7,495          377          6/98          1-30 yrs.
   Walnut Creek Crossing, TX             1,286       11,726        13,012          646          6/98          1-30 yrs.
   Willow Brook Crossing, TX               716        6,648         7,364          373          6/98          1-30 yrs.
   Wind River Crossing, TX               1,437       13,256        14,693          730          6/98          1-30 yrs.
- -------------------------------------------------------------------------------------------------------------------------
        Multifamily Total               47,299      369,859       417,158       22,420
- -------------------------------------------------------------------------------------------------------------------------
Hotel Properties and Other:
   Country Inn & Suites by Carlson:
     Scottsdale, AZ                          -       12,302        12,302        1,814          2/97          3-30 yrs.
Miscellaneous Investments                    -       (4,953)       (4,953)           -
- -------------------------------------------------------------------------------------------------------------------------
        Hotel and Other Total                -        7,349         7,349        1,814
- -------------------------------------------------------------------------------------------------------------------------
        Combined Total              $  238,318   $1,523,218   $ 1,761,536    $ 114,170
=========================================================================================================================

(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  $1,634,765.
(4)  Bracketed amounts represent reductions to carrying value.
(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 - $58,059.
(7)  Cross collateralized loan secured by three properties - $52,602.
(8)  Cross collateralized loans secured by 35 properties - $232,735.
(9)  Cross collateralized loan secured by three properties - $15,361.
(10) Cross collateralized loan secured by four properties - $14,077.
(11) Cross collateralized loan secured by 14 properties - $97,600.
</TABLE>

                                       70
<PAGE>
<TABLE>
<CAPTION>



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

                                                                             December 31, 1999
                                                                               (in thousands)


Reconciliation of gross amount at which real estate was carried for the years ended December 31:

                                          1999                      1998                       1997
                                    -----------------          ----------------          -----------------

Rental Property:

<S>                                   <C>                        <C>                        <C>
Balance at beginning of year          $ 1,825,308                $   866,431                $  190,729

Additions during year:
Property acquisitions and
    additions                             124,726                  1,013,170                   690,214

Retirements/sales                        (183,545)                   (54,293)                  (14,512)

Miscellaneous                              (4,953)                         -                         -
                                    -----------------          ----------------          -----------------

Balance at end of year                $ 1,761,536                $ 1,825,308                $  866,431
                                    =================          ================          =================

Accumulated Depreciation:

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

Additions during year:
Depreciation                               56,004                     49,450                    14,496
Acquisitions                                    -                          -                       443

Retirements/sales                         (24,703)                    (7,794)                   (2,510)
                                    -----------------          ----------------          -----------------

Balance at end of year                $   114,170                $    82,869                $   41,213
                                    =================          ================          =================

</TABLE>

                                       71
<PAGE>
<TABLE>
<CAPTION>

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

                                                   December 31, 1999
                                                     (in thousands)

         COLUMN A              COLUMN B          COLUMN C          COLUMN D


 Description of Loan and
    Securing Property           Current                            Periodic
                             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                                                Monthly
secured by land located                                         interest-only
in Arlington, Texas               9%             3/31/00           payments





</TABLE>


<TABLE>
<CAPTION>

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

                                             December 31, 1999
                                               (in thousands)

         COLUMN A             COLUMN E         COLUMN F            COLUMN G                COLUMN H
                                                                   Carrying
                                                                   Amount,            Principal Amount of
 Description of Loan and                                          including            Loans Subject to
    Securing Property                                              accrued                Delinquent
                            Prior Liens       Face Amount          interest          Principal or Interest

First Mortgage Loan
<S>                            <C>         <C>                 <C>                          <C>
Secured by land located
in Aurora, Colorado             None           $ 34,349            $  36,441                 None

First Mortgage Loan
secured by land located
in Arlington, Texas             None           $  1,690            $   1,141                 None
                                            ---------------     ---------------

                               Total           $ 36,039            $  37,582
                                            ===============     ===============
</TABLE>

                                       72
<PAGE>
<TABLE>
<CAPTION>

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

                                       December 31, 1999
                                        (in thousands)


The following is a summary of changes in the carrying  amount of mortgage  loans
for the years ended December 31, 1999, 1998 and 1997:

                                           1999                        1998                        1997
                                    -------------------          ------------------          ------------------
<S>                                     <C>                          <C>                         <C>
Balance at beginning of year            $  42,420                    $   3,692                   $  9,905

Additions during year:
   New mortgage loans                       1,141                       39,613                      1,855
    Interest accruals                       1,296

Deductions during year:
   Collections of principal                (4,396)                        (885)                    (8,068)
   Reduction in principal                  (1,600)                           -                          -
   Loss on sale                            (1,229)                           -                          -
                                    -------------------          ------------------          ------------------


Balance at end of year                  $  37,582                    $  42,420                   $  3,692
                                    ===================          ==================          ==================


</TABLE>

                                       73
<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 1, 2000                     /s/ Robert Batinovich
                                         Robert Batinovich
                                         Chairman of the Board
                                         and Chief Executive Officer





Date:  March 1, 2000                     /s/ Andrew Batinovich
                                         Andrew Batinovich
                                         Director, President and
                                         Chief Operating Officer





Date:  March 1, 2000                     /s/ Stephen Saul
                                         Stephen Saul
                                         Chief Financial Officer
                                         (Principal Financial Officer)





Date:  March 1, 2000                      /s/ Terri Garnick
                                         Terri Garnick
                                         Senior Vice President,
                                         Chief Accounting Officer,
                                         Treasurer
                                         (Principal Accounting Officer)





Date:  March 1, 2000                     /s/ Laura Wallace
                                         Laura Wallace
                                         Director


                                       74
<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.


                                       75
<PAGE>

                            EXHIBIT INDEX - continued


Exhibit
Number                              Exhibit Title

11.01 Statement re: Computation of Per Share Earnings is shown in Note 10 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.


                                       76
<PAGE>
<TABLE>
<CAPTION>

Exhibit 12.01

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, 1999 (dollars in thousands)

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

                                                                     Twelve Months Ended December 31,
                                                  ------------------------------------------------------------------------
                                                      1995           1996            1997          1998           1999
                                                  --------------  -----------     -----------   ------------   -----------
EARNINGS, AS DEFINED

<S>                                                <C>             <C>             <C>          <C>            <C>
Net Income (Loss) before Preferred Dividends(2)    $      524      $ (1,609)       $ 19,368     $  44,602      $  50,286
Extraordinary items                                         -           186             843         1,400           (984)
Federal & State income taxes                              357             -               -             -              -
Minority Interest                                           -           292           1,119         2,550          3,647
Fixed Charges                                           2,129         3,913           9,668        53,289         64,782
                                                  --------------  -----------     -----------   ------------   -----------

                                                   $    3,010      $  2,782        $ 30,998     $ 101,841      $ 117,731
                                                  --------------  -----------     -----------   ------------   -----------

FIXED CHARGES AND PREFERRED DIVIDENDS, AS DEFINED

Interest Expense                                   $    2,129      $  3,913        $  9,668     $  53,289      $  64,782
Capitalized Interest                                        -             -               -         1,108          2,675
Preferred Dividends                                         -             -               -        20,620         22,280
                                                  --------------  -----------     -----------   ------------   -----------
                                                   $    2,129      $  3,913        $  9,668     $  75,017      $  89,737

RATIO OF EARNINGS TO FIXED   CHARGES (3)
                                                         1.41          0.71  (1)       3.21          1.87           1.75
                                                  --------------  -----------     -----------   ------------   -----------

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED
   DIVIDENDS (3)
                                                         1.41          0.71  (1)       3.21          1.36           1.31
                                                  --------------  -----------     -----------   ------------   -----------

(1)  For the twelve months ended December 31, 1996, earnings were insufficient
     to cover fixed charges by $1,131.
(2)  Net Income (Loss)  before  Preferred  Dividends  includes depreciation  and
     amortization expense as a deduction.
(3)  Ratio of  Earnings to Fixed  Charges and Ratio of Earnings to Fixed Charges
     and Preferred  Dividends  includes  depreciation and  amortization  expense
     as a deduction from earnings.
</TABLE>

                                       77
<PAGE>


Exhibit 21.01

SIGNIFICANT SUBSIDIARIES OF THE REGISTRANT

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

                                       78
<PAGE>


Exhibit 23.01

                     CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation of our
report dated March 1, 2000 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,
333-40959,  333-49845,  001-14162,  333-61319,  333-08806, 333-67839, 333-70463,
333-78579, 333-79401 and 333-80461.

                                                 /s/ ARTHUR ANDERSEN LLP
                                                 ARTHUR ANDERSEN LLP

San Francisco, California
March 1, 2000

                                       79
<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-31-1999
<PERIOD-START>                  JAN-01-1999
<PERIOD-END>                    DEC-31-1999
<EXCHANGE-RATE>                 1.000
<CASH>                          6,482
<SECURITIES>                    0
<RECEIVABLES>                   3,856
<ALLOWANCES>                    0
<INVENTORY>                     0
<CURRENT-ASSETS>                10,338
<PP&E>                          1,761,536
<DEPRECIATION>                  114,170
<TOTAL-ASSETS>                  1,794,604
<CURRENT-LIABILITIES>           23,673
<BONDS>                         0
           0
                     11
<COMMON>                        31
<OTHER-SE>                      784,292
<TOTAL-LIABILITY-AND-EQUITY>    1,794,604
<SALES>                         0
<TOTAL-REVENUES>                274,980
<CGS>                           0
<TOTAL-COSTS>                   88,037
<OTHER-EXPENSES>                71,630
<LOSS-PROVISION>                1,229
<INTEREST-EXPENSE>              64,782
<INCOME-PRETAX>                 49,302
<INCOME-TAX>                    0
<INCOME-CONTINUING>             49,302
<DISCONTINUED>                  0
<EXTRAORDINARY>                 984
<CHANGES>                       0
<NET-INCOME>                    50,286
<EPS-BASIC>                   0.89
<EPS-DILUTED>                   0.89



</TABLE>


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