UNITED STATES
                       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 fiscal year ended: December 31, 1998

                                       OR

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

                For the transition period from _______ to ________

                      Commission File Number: 1-11852
                               ---------------

                      HEALTHCARE REALTY TRUST INCORPORATED
             (Exact name of Registrant as specified in its charter)


                               Maryland 62-1507028
                (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)

                              3310 West End Avenue
                                    Suite 700
                           Nashville, Tennessee 37203
                    (Address of principal executive offices)


                                 (615) 269-8175
              (Registrant's telephone number, including area code)

           Securities Registered Pursuant to Section 12(b) of the Act:

                                                           Name of Each Exchange
         Title of Each Class                                on Which Registered
         -------------------                             -----------------------
 Common stock, $.01 par value per share                  New York Stock Exchange
87/8% Series A Voting Cumulative Preferred               
              Stock, $.01 par value per share            New York Stock Exchange
101/2% Convertible Subordinated Debentures due 2002      New York Stock Exchange
 6.55% Convertible Subordinated Debentures due 2002      New York Stock Exchange

           Securities Registered Pursuant to Section 12(g) of the Act:
                                      None
                                (Title of Class)

         Indicate by check mark whether the Registrant (1) has filed all reports
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.
                                        ======

         The aggregate  market value of the shares of Common Stock and Preferred
Stock  (based  upon the  closing  prices of these  shares on the New York  Stock
Exchange,  Inc. on March 11, 1999) of the Registrant held by  non-affiliates  on
March 11, 1999, were approximately $769,544,429 and $57,750,000, respectively.

         As of March 11,  1999,  39,806,032  shares of the  Registrant's  Common
Stock and 3,000,000 shares of the Registrant's Preferred Stock were outstanding.



                       DOCUMENTS INCORPORATED BY REFERENCE


         Documents  incorporated  by  reference  and the part of Form  10-K into
which the document is incorporated:

         Portions of the  Registrant's  1998 Annual Report to  Shareholders  are
incorporated into Part II of this Report.

         Portions of the Registrant's definitive Proxy Statement relating to the
Annual Meeting of Shareholders to be held on May 11, 1999 are incorporated  into
Part III of this Report.

                                      -2-





                                TABLE OF CONTENTS

                                                                                                               Page
                                                                                                             
Item 1. Business..................................................................................................4
                The Company.......................................................................................4
                Property Acquisition Activity.....................................................................6
                Continuing Property Development Activity..........................................................6
                Mortgage Portfolio................................................................................6
                Investment Policy.................................................................................7
                Competition.......................................................................................8
                Government Regulation.............................................................................9
                Environmental Matters............................................................................10
                Insurance........................................................................................11
                Employees........................................................................................11
                Federal Income Tax Information...................................................................11
                ERISA Considerations.............................................................................23
                Cautionary Statements............................................................................25

Item 2. Properties...............................................................................................30
                Executive Offices................................................................................30
                Property Operations..............................................................................30

Item 3. Legal Proceedings........................................................................................35

Item 4. Submission of Matters to a Vote of Securityholders.......................................................35

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters....................................36

Item 6. Selected Financial Data..................................................................................36

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations....................36

Item 7A. Quantitative and Qualitative Disclosures About Market Risk..............................................36

Item 8. Financial Statements and Supplementary Data..............................................................36

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.....................36

Item 10. Directors and Executive Officers of the Registrant......................................................37
                Directors........................................................................................37
                Executive Officers...............................................................................37

Item 11. Executive Compensation..................................................................................37

Item 12. Security Ownership of Certain Beneficial Owners and Management..........................................37

Item 13. Certain Relationships and Related Transactions..........................................................38

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.........................................39


                                      -3-




                                     PART I

Item 1.           Business

The Company
- -----------

         Healthcare  Realty  Trust  Incorporated  ("Healthcare  Realty"  or  the
"Company") is a self-managed and self-administered  real estate investment trust
("REIT")   that   integrates   owning,   acquiring,   managing  and   developing
income-producing  real  estate  properties  and  mortgages  associated  with the
delivery of healthcare services throughout the United States.

         On October 15, 1998,  Healthcare  Realty  completed its  acquisition of
Capstone Capital Corporation,  a Maryland corporation ("Capstone"),  through the
merger  of HR  Acquisition  I  Corporation,  a wholly  owned  subsidiary  of the
Company,  into  Capstone.  The  acquisition  is  accounted  for  as  a  tax-free
reorganization  for federal  income tax purposes and as a purchase for financial
reporting  purposes.  The following  table sets forth the assets acquired in the
transaction:




                      Property Type                           No. of Facilities          Amount Invested (Millions)
                                                                                   
Ancillary Hospital Facilities                                         19                           $215.3
Assisted Living Facilities                                            35                            174.8
Physician Clinics                                                     18                            106.4
Inpatient Rehabilitation Facilities                                   6                             93.0
Comprehensive Ambulatory Care Centers                                 12                            79.9
Skilled Nursing Facilities                                            11                            74.2
Ambulatory Surgery Centers                                            6                             34.6
Other Facilities                                                      4                             26.0
                                                                     ---                           -----
                                   TOTAL                            111                           $804.2


The Company also acquired $211.6 million in mortgage notes  receivable,  secured
by mortgages on 45 assisted living facilities,  25 senior nursing facilities and
5 other facility types.

         From the  commencement  of its operations in June 1993 through  January
31,  1999,  the  Company has  invested  or  committed  to invest,  directly  and
indirectly, over $1.7 billion in 280 income-producing real estate properties and
mortgages  associated with the delivery of healthcare  services.  As of December
31, 1998,  the  Company's  real estate  portfolio,  containing  over 9.4 million
square feet, was comprised of nine facility  types and was operated  pursuant to
contractual  arrangements  with 35  healthcare  providers.  Also,  the Company's
mortgage  portfolio was comprised of four facility  types and was operated by 34
healthcare  providers.  At December  31,  1998,  the Company  provided  property
management services for 322 healthcare-related  properties nationwide,  totaling
over 7.5 million square feet, and third-party asset management  services for 305
properties  nationwide,  totaling  over 1.6  million  square  feet.  The Company
intends to maintain a portfolio of properties that are focused  predominantly on
the outpatient  services segment of the healthcare  industry and are diversified
by tenant, geographic location and facility type.

         Healthcare  Realty believes that it has a competitive  advantage in the
healthcare real estate industry as a result of its use of innovative transaction
structures,   the  strength  of  its  management  expertise  and  its  extensive
experience  and  client  relationships  with  healthcare  providers.  Management
believes that the Company is the largest fully  integrated  real estate  company
focused on  income-producing  real estate properties  related to the delivery of
healthcare  services.  The  Company  believes  that its  experience  and  client
relationships with a diverse group of healthcare providers and its access to the
various  capital  markets make it one of a limited  number of companies that can
acquire,  manage and develop  income-producing real estate related to healthcare
services on a national scale.  Unlike other healthcare  REITs, the Company seeks

                                      -4-


to generate  internal  growth by actively  managing  the  properties  within its
portfolio and by controlling and minimizing  operating  expenses with respect to
its  properties,  and  providing  management  services for  properties  owned by
healthcare provider clients.

         Healthcare  Realty's  strategy  is to be a  full  service  provider  of
integrated real estate  solutions to quality  healthcare  providers.  Consistent
with this strategy,  the Company seeks to provide a spectrum of services  needed
to own, acquire,  manage and develop healthcare  properties,  including leasing,
development,  management,  market research, budgeting,  accounting,  collection,
construction  management,   tenant  coordination  and  financial  services.  The
Company's development  activities are primarily  accomplished through pre-leased
build-to-suit projects.

         Healthcare Realty was formed as an independent, unaffiliated healthcare
REIT. The Company acquires  income-producing  real estate properties  associated
with a diverse group of quality healthcare provider clients in markets where the
respective healthcare provider maintains a strong presence.  Management believes
that because the Company is not affiliated  with any of its clients and does not
expect to be  affiliated  with  potential  clients,  the Company has a strategic
advantage  in  providing  its  services to a more  diverse  group of  healthcare
providers.

         Management  believes that  diversification  among  clients  reduces the
Company's  potential exposure to unsuccessful  healthcare service strategies and
to a  concentration  of credit with any one healthcare  provider.  Approximately
76.0% of the  Company's  real estate  investments,  at cost,  are in  properties
associated  with   publicly-traded   companies  or  private  companies  with  an
investment  grade credit  rating.  The following  table sets forth the Company's
five largest healthcare provider clients:




                   Client                            Percent of Investments
                                                
         HealthSouth Corporation                               19.1%
         Columbia/HCA Healthcare Corporation                   14.7%
         Tenet Healthcare Corporation                          10.2%
         MedPartners, Inc.                                     8.1%
         Life Care Centers of America                          5.4%


         Healthcare  Realty  focuses   predominantly  on  outpatient  healthcare
facilities,   which  are  designed  to  provide  medical   services  outside  of
traditional inpatient hospital or nursing home settings. Management believes the
outpatient  services  segment of  healthcare  provides  the most  cost-effective
delivery setting and, because of increasing cost pressures,  this segment of the
healthcare  related real estate market offers the greatest  potential for future
growth.

         The Company acquires existing healthcare facilities,  provides property
management,  leasing and build-to-suit development services, and capital for the
construction of build-to-suit  developments for qualified healthcare  operators.
The Company owns a diversified portfolio of healthcare properties, most of which
are subject to long-term leases or financial support  arrangements to ensure the
continuity  of  revenues  and  coverage  of costs and  expenses  relating to the
properties by the tenants and the related healthcare operators.

         Development funding arrangements require the Company to provide funding
to enable  healthcare  operators to build facilities on property owned or leased
by the  Company.  Prior to making any  funding  advance for a  development,  the
Company  enters into a contract  to acquire or ground  lease the real estate and
enters into a long-term net lease with a healthcare operator or guarantee of the
return on the Company's  investment in the property or similar financial support
agreement in favor of the Company. In most development transactions, the Company
either  acts as  developer,  or employs  the  healthcare  operator to act as the
developer  of the  property,  and has approval  authority  with regard to plans,
specifications, budgets and time schedules for the completion of the development
of the property.  Under its customary  development  funding format,  the Company
receives funding fees (the economic  equivalent of construction period interest)

                                      -5-


on all funds advanced.  Timely  completion of the development in compliance with
the  plans,  specifications,  budgets  and  time  schedules  is the  contractual
responsibility  of third parties,  and construction  costs are guaranteed by the
healthcare  operator  or  developer,  or  both.  All  construction  and  service
contracts relating to the development are collaterally  assigned to the Company.
During the term of the development of a facility, funds are advanced pursuant to
requests made by the developer in  accordance  with the terms and  conditions of
the applicable  funding  agreement  based on costs incurred prior to the date of
such requests.

         Approximately 97.5% of the Company's  investments in properties consist
of properties currently leased to unaffiliated lessees pursuant to long-term net
lease agreements or subject to financial support  agreements with the healthcare
operators that provide  guarantees of the return on the Company's  investment in
the properties.  Most of the current property  agreements were entered into upon
the conveyance to the Company of the  facilities,  and have initial terms of ten
to 20 years with, in some cases,  one or more renewal terms  exercisable  by the
healthcare  provider of five years each.  Most of the  agreements are subject to
earlier termination upon the occurrence of certain contingencies. Certain of the
agreements  also have an option to  repurchase  the property at specified  times
during the term of the agreements for a price approximately equal to the greater
of the fair market value of such  property or the  Company's  investment in such
property.   Base  rent  or  support  payments  vary  by  agreement  taking  into
consideration various factors,  including the credit of the property lessee, the
healthcare  operator,  and the  operating  performance,  location,  and physical
condition of the property.  Many of the property  agreements  contain provisions
for additional  rent or support payment  increases.  The existence and nature of
provisions for additional payments in any given agreement relate to, among other
factors,   the  financial  strength  of  the  respective  property  lessee,  the
healthcare operator, or both, as well as other lease terms.

         The Company  operates so as to qualify as a REIT for federal income tax
purposes.  If so  qualified,  with limited  exceptions,  the Company will not be
subject to corporate  federal income tax with respect to net income  distributed
to its shareholders. See "Federal Income Tax Information" below.

Property Acquisition Activity
- -----------------------------

         In addition to the properties  acquired pursuant to the Capstone merger
described previously,  during the fourth quarter of 1998, the Company acquired a
25,652  square-foot  ancillary  hospital  facility in Lititz,  Pennsylvania  for
approximately $4.2 million.

Continuing Property Development Activity
- ----------------------------------------

         At December  31,  1998,  the  Company had  commitments  to invest in 13
real  estate  developments  and 21 mortgage transactions totaling $62.9 million.

Mortgage Portfolio
- ------------------

         Mortgage notes receivable,  substantially all of which were acquired in
the  Capstone  merger,  are  recorded  at  their  fair  value  at  the  date  of
acquisition.  Approximately  50% of the mortgage notes receivable are secured by
assisted living  facilities and 33% are secured by skilled  nursing  facilities.
The 77 mortgages in the  portfolio at December 31, 1998  represent 35 operators.
Twenty-one of these mortgages,  representing $69.4 million or 30% of the balance
at December 31, 1998, are secured by properties under development. The remaining
loan commitment at December 31, 1998 on these transactions totals $28.2 million.

         The   weighted   average   maturity  of  the   mortgage   portfolio  is
approximately  seven years, with maturity dates ranging from February 1, 2001 to
August 31, 2009.  Interest rates,  which range from 8.1% to 12.5%, are generally

                                      -6-


adjustable  each  year  to  reflect  increases  in  the  Consumer  Price  Index.
Substantially all mortgages are subject to a prepayment penalty.

Investment Policy
- -----------------

         The Company's investment objectives are to:
            Generate current cash flow;
            Provide  the  opportunity  for  additional  returns   through   rent
              provisions  in the  Company's  leases,  or for  increased  support
              payments through  provisions in financial  support  agreements and
              through participating interest provisions;
            Provide the  opportunity  to realize  capital  growth resulting from
              appreciation, if any, in the residual  values  of  any  properties
              acquired; and
            Preserve and protect the Company's existing capital.

         The  Company  intends to invest in real  property  principally  for the
production of income, although the prospect for capital appreciation is a factor
that will be considered in making such  investments.  The Company will invest in
healthcare  related  facilities,  including,  but not  limited  to,  acute  care
hospitals,  rehabilitation  hospitals,  physician  clinics,  ambulatory  surgery
centers,  clinical laboratories,  ancillary hospital facilities,  long-term care
facilities,  medical centers,  comprehensive  ambulatory care centers and office
buildings  predominantly occupied by healthcare related companies.  The Company,
however, may also consider opportunities in other kinds of income producing real
property.  Management has no present intention to invest in properties unrelated
to the healthcare industry.

         Management of the Company will conduct market research and analysis for
all potential investments. In evaluating potential investments, the Company will
consider such factors as:
            The geographic area, type of property and demographic profile;
            The location, construction  quality,  condition and  design  of  the
              property;
            The current and anticipated  cash available for  distribution  and
              its adequacy to meet operational  needs and lease  obligations and
              to provide a competitive  market return on equity to the Company's
              investors;
            The potential for capital appreciation, if any;
            The growth, tax and regulatory environment  of  the  communities  in
              which the properties are located;
            The occupancy and demand for similar health facilities in  the  same
              or nearby communities;
            The potential mix of private and government sponsored patients;
            Any potential alternative uses of the facilities;
            Prospects for liquidity through financing or refinancing;
            

                                      -7-

            Industry segment and operator diversification; and
            The suitability of the potential investments in light of maintaining
              REIT status.    
  
         The Company  intends to focus on established,  creditworthy  healthcare
operators  which meet the  Company's  standards  for quality and  experience  of
management. In order to determine  creditworthiness of healthcare operators, the
Company will review  historical  and  prospective  financial  information of the
healthcare  operator,  together  with  appropriate  financial  information  of a
guarantor,  if any. Factors  considered in connection with such financial review
with respect to the  healthcare  operator and any guarantor will include the net
worth,  profitability  and cash  flow,  debt  position,  and the  ability of the
healthcare   operators   and  any   guarantor  to  provide   additional   credit
enhancements.  The term of any long term net lease,  financial support agreement
guaranteeing the return on the investment of the property or similar  obligation
in favor of the Company,  generally,  shall be for a period of not less than ten
years from closing of an acquisition.

Competition
- -----------

         The Company competes for property acquisitions with, among others:
              Investors;
              Healthcare providers;
              Other healthcare related REITs;
              Real estate partnerships; and
              Financial institutions.

         Since 1992,  the REIT  industry has been in an  expansion  mode and the
growth of market  valuation  of REIT shares had provided  REITs with  increasing
access to the capital markets. By the end of 1998, however, market valuations of
REIT shares (including the Company's shares) had declined substantially with the
result that the Company  presently has limited access to capital from the equity
market.  The Company may not be able to obtain additional equity or debt capital
or dispose of assets at the time it requires additional capital.  Moreover,  the
Company  may not be able to  obtain  capital  on terms  that  will  enable it to
acquire healthcare properties on a competitive basis.

         The  operation  of  all of  the  Company's  properties  is  subject  to
competition from similar  properties.  Certain operators of other properties may
have  capital  resources in excess of those of the  operators  of the  Company's
properties.  In  addition,  the  extent to which the  Company's  properties  are
utilized depends upon several factors,  including the number of physicians using
the healthcare  facilities or referring patients there,  competitive  systems of
healthcare  delivery,  and the area population,  size and composition.  Private,
federal and state payment  programs and other laws and regulations may also have
a significant effect on the utilization of the properties.  Virtually all of the
Company's  properties  operate in a  competitive  environment,  and patients and
referral  sources,  including  physicians,  may change their  preferences  for a
healthcare facility from time to time.

         The  business  of  providing   services   relating  to  the  day-to-day
management  and  leasing  of  multi-tenanted  healthcare  properties  and to the
supervision  of  the   development  of  new  healthcare   facilities  is  highly
competitive  and is  subject  to price,  personnel  cost and  other  competitive
pressures  upon its  profitability.  The Company  will  compete  for  management
contracts and development  agreements with respect to properties  owned or to be
developed by the Company,  as well as with respect to properties  that are owned
by third parties.

                                      -8-


         More information is contained in the section  "Management's  Discussion
and Analysis of Financial  Condition and Results of Operations" in the Company's
1998 Annual Report to Shareholders which is incorporated by reference herein.

Government Regulation
- ---------------------

         The investments made by the Company are with active participants in the
healthcare industry.  The healthcare industry is undergoing  substantial changes
due to rising costs in the delivery of healthcare  services,  rising competition
for patients, and reduction of reimbursement by private and governmental payors.
Further, the healthcare industry is faced with increased scrutiny by federal and
state legislative and administrative  authorities,  thus presenting the industry
and its  individual  participants  with  significant  uncertainty.  The  Company
believes that these changes and uncertainties present significant  opportunities
for the Company to assist in  providing  solutions  to some of these  pressures;
however,  these various  changes can affect the economic  performance of some or
all of its tenants and clients.  The Company  cannot predict the degree to which
these changes may affect the economic performance of the Company,  positively or
negatively.

         The  facilities  leased by the Company  are  affected by changes in the
reimbursement,  licensing and certification policies of federal, state and local
governments for healthcare related  facilities.  Facilities may also be affected
by changes in accreditation standards or procedures of accrediting agencies that
are  recognized  by  governments  in the  certification  process.  In  addition,
expansion  (including  the  addition of new beds or services or  acquisition  of
medical   equipment)  and  occasionally  the   discontinuation  of  services  of
healthcare  facilities  are  generally  subjected to state  regulatory  approval
through certificate of need programs.

         A significant portion of the revenue of healthcare operators is derived
from government reimbursement programs, such as Medicare and Medicaid.  Although
lease  payments  to the  Company  are not  directly  affected  by the  level  of
government reimbursement, to the extent that changes in these programs adversely
affect healthcare operators,  such changes could have an impact on their ability
to make lease payments to the Company.  The Medicare program is highly regulated
and subject to frequent and substantial  changes.  In recent years,  fundamental
changes in the Medicare program  (including the  implementation of a prospective
payment system in which facilities are reimbursed  generally a flat amount based
on a patient's  diagnosis  and not based on the  facilities'  cost for inpatient
services at medical  surgical  hospitals)  have  resulted  in reduced  levels of
payment for a substantial portion of healthcare services.

         Considerable uncertainties surround the future determination of payment
levels  under  government  reimbursement  programs.  In  addition,  governmental
budgetary  concerns may significantly  reduce future payments made to healthcare
operators  as a result of  government  financed  programs.  It is possible  that
future payment rates will not be sufficient to cover cost increases in providing
services to patients.  Reductions in payments pursuant to government  healthcare
programs  could  have an adverse  impact on a  healthcare  operator's  financial
condition and, therefore, could adversely affect the ability of such operator to
make rental payments.

         Loss  by a  facility  of  its  ability  to  participate  in  government
sponsored   programs  because  of  licensing,   certification  or  accreditation
deficiencies  or because of program  exclusion  resulting from violations of law
would have material adverse effects on facility revenues.

Legislative Developments

         A number of legislative  proposals have been  introduced or proposed in
Congress and in some state  legislatures  that would effect major changes in the
healthcare system,  either nationally or at the state level. Among the proposals
under consideration are cost controls on hospitals,  insurance market reforms to
increase  the  availability  of group  health  insurance  to  small  businesses,

                                      -9-


requirements  that all  businesses  offer  health  insurance  coverage  to their
employees and the creation of a single  government  health  insurance  plan that
would cover all citizens.  There can be no assurance  whether any proposals will
be adopted or, if adopted, what effect, if any, such proposals would have on the
Company's business.

         In recent years Congress and various state legislatures have considered
various  proposals that would have prohibited or severely limited the ability of
physicians and other referral sources to refer Medicare or Medicaid  patients to
ventures  with which the  referral  source  has a  financial  relationship.  The
Company's  leases require the lessees to covenant that they will comply with all
applicable laws.

Environmental Matters
- ---------------------

         Under various federal,  state and local environmental laws,  ordinances
and  regulations,  an owner of real property (such as the Company) may be liable
for the costs of removal or remediation of certain hazardous or toxic substances
at, under or disposed of in connection  with such  property,  as well as certain
other  potential  costs  relating to  hazardous or toxic  substances  (including
government  fines and injuries to persons and adjacent  property).  Most, if not
all, of these laws,  ordinances and regulations  contain  stringent  enforcement
provisions  including,  but not limited to, the authority to impose  substantial
administrative, civil and criminal fines and penalties upon violators. Such laws
often  impose  liability  without  regard to  whether  the owner knew of, or was
responsible  therefor,  the presence or disposal of such  substances  and may be
imposed on the owner in  connection  with the  activities  of an operator of the
property.  The cost of any required remediation,  removal,  fines or personal or
property  damages and the owner's  liability  therefor could exceed the value of
the property and/or the aggregate assets of the owner. In addition, the presence
of such  substances,  or the failure to properly  dispose of or  remediate  such
substances,  may  adversely  affect  the  owner's  ability to sell or lease such
property or to borrow using such property as collateral.

         A property can also be  negatively  impacted  either  through  physical
contamination  or by virtue of an adverse  effect on value,  from  contamination
that has or may have emanated from other  properties.  Certain of the properties
owned  by the  Company  or  managed  or  developed  by its  property  management
subsidiary are adjacent to or near properties that contain  underground  storage
tanks or that have  released  petroleum  products  or other  hazardous  or toxic
materials into the soils or groundwater.

         Operations of the properties owned, developed or managed by the Company
are and will  continue  to be  subject to  numerous  federal,  state,  and local
environmental laws, ordinances and regulations,  including those relating to the
generation,  segregation,  handling, packaging and disposal of medical wastes as
well  as  facility  siting,  construction,  occupational  training  and  safety,
disposal of non-medical wastes, underground storage tanks and ash emissions from
incinerators.  Certain  properties  owned,  developed  or managed by the Company
contain,  and others may contain or at one time may have contained,  underground
storage tanks that are or were used to store waste oils,  petroleum  products or
other hazardous substances.  Such underground storage tanks can be the source of
releases  of  hazardous  or toxic  materials.  Operations  of  nuclear  medicine
departments at some of such  properties  also involve the use and handling,  and
subsequent disposal of, radioactive  isotopes and similar materials,  activities
which are closely  regulated  by the  Nuclear  Regulatory  Commission  and state
regulatory  agencies.  In addition,  several of the properties were built during
the period  asbestos was commonly used in building  construction  and other such
facilities  may  be  acquired  by the  Company  in the  future.  Certain  of the
properties  contain  non-friable   asbestos-containing   materials,   and  other
facilities   acquired  in  the  future  may  contain   friable  and  non-friable
asbestos-containing  materials.  The presence of such materials  could result in
significant  costs in the event that any friable  asbestos-containing  materials
requiring  immediate  removal and/or  encapsulation  are located in or on any of
such facilities or in the event of any future renovation activities.

                                      -10-


         The   Company   has  had   environmental   assessments   conducted   on
substantially all of the properties currently owned. The Company is not aware of
any environmental  condition or liability that management  believes would have a
material  adverse effect on the Company's  earnings,  expenditures or continuing
operations. While it is the Company's policy to seek indemnification relating to
environmental liabilities or conditions, even where sale and purchase agreements
do contain such  provisions  there can be no assurances  that the seller will be
able to fulfill its indemnification  obligations.  In addition, the terms of the
Company's leases or financial support agreements do not give the Company control
over the  operational  activities of its lessees or health care  operators,  nor
will the Company  monitor the lessees or  healthcare  operators  with respect to
environmental matters.

Insurance
- ---------

         The Company maintains  appropriate  liability and casualty insurance on
its assets and  operations.  The Company has also obtained title  insurance with
respect to each of the  properties it owns in amounts equal to their  respective
purchase prices, insuring that the Company holds title to each of the properties
free and  clear of all liens  and  encumbrances  except  those  approved  by the
Company.  Under their leases or financial  support  agreements,  the  healthcare
operators  are  required  to  maintain,  at  their  expense,  certain  insurance
coverages relating to their operations at the leased facilities.  In the opinion
of management  of the Company,  each of the  properties  owned by the Company is
adequately covered by hazard, liability and rent insurance.

Employees
- ---------

         As of March 15,  1999,  the Company  employed  206 people.  None of the
employees is a member of a labor union, and the Company  considers its relations
with its employees to be excellent.

Federal Income Tax Information
- ------------------------------

         The  Company  is and  intends to remain  qualified  as a REIT under the
Internal Revenue Code of 1986, as amended (the "Code"). As a REIT, the Company's
net income which is distributed as dividends to shareholders will be exempt from
federal taxation.  Distributions to the Company's shareholders generally will be
includable in their income;  however,  dividends distributed which are in excess
of current  and/or  accumulated  earnings  and  profits  will be treated for tax
purposes as a return of capital to the extent of a shareholder's  basis and will
reduce the basis of shareholders' shares.

Introduction
- ------------

         The  Company  believes  that it has  qualified  and  intends  to remain
qualified to be taxed as a REIT for federal  income tax purposes  under Sections
856 through 860 of the Code. The following discussion addresses the material tax
considerations  relevant to the taxation of the Company and  summarizes  certain
federal income tax  consequences  that may be relevant to certain  shareholders.
However, the actual tax consequences of holding particular  securities issued by
the Company may vary in light of a prospective  securities  holder's  particular
facts and circumstances. Certain holders, such as tax-exempt entities, insurance
companies and financial institutions, are generally subject to special rules. In
addition,  the following  discussion  does not address issues under any foreign,
state or local tax laws.  The tax treatment of a holder of any of the securities
issued  by the  Company  will  vary  depending  upon the  terms of the  specific
securities  acquired by such holder,  as well as his particular  situation,  and
this  discussion  does not attempt to address aspects of federal income taxation
relating to holders of  particular  securities  of the Company.  This summary is
qualified  in  its  entirety  by  the  applicable  Code  provisions,  rules  and
regulations   promulgated   thereunder,    and   administrative   and   judicial
interpretations  thereof. The Code, rules,  regulations,  and administrative and
judicial  interpretations  are all subject to change  (possibly on a retroactive
basis).

                                      -11-



         The  Company  believes  that  it  is  organized  and  is  operating  in
conformity with the  requirements for  qualification  and taxation as a REIT and
that its method of operation will enable it to continue to meet the requirements
for  qualification  and  taxation  as a  REIT  under  the  Code.  The  Company's
qualification  and  taxation as a REIT depend upon its ability to meet,  through
actual annual operating results, the various income, asset, distribution,  stock
ownership  and other tests  discussed  below.  Accordingly,  the Company can not
guarantee  that the actual  results of operations  for any one taxable year will
satisfy such requirements.

         If the  Company  were to cease to  qualify  as a REIT,  and the  relief
provisions were found not to apply,  the Company's income that it distributed to
shareholders  would be subject to the "double taxation" on earnings (once at the
corporate level and again at the shareholder  level) that generally results from
investment in a corporation.  Failure to maintain  qualification as a REIT would
force the Company to significantly  reduce its  distributions and possibly incur
substantial  indebtedness or liquidate  substantial  investments in order to pay
the resulting  corporate taxes. In addition,  the Company,  once having obtained
REIT status and having  thereafter  lost such  status,  would not be eligible to
re-elect REIT status for the four subsequent  taxable years,  unless its failure
to  maintain  its  qualification  was due to  reasonable  cause and not  willful
neglect and certain other  requirements were satisfied.  In order to elect again
to be taxed as a REIT, just as with its original election,  the Company would be
required  to  distribute  all of its  earnings  and profits  accumulated  in any
non-REIT taxable year.

Taxation of the Company

         As long as the  Company  remains  qualified  to be taxed as a REIT,  it
generally  will not be subject to federal  income  taxes on that  portion of its
ordinary income or capital gain that is currently distributed to shareholders.

         However,  the Company will be subject to federal income tax as follows:
first, the Company will be taxed at regular corporate rates on any undistributed
"real estate  investment  trust taxable  income,"  including  undistributed  net
capital gains. Second, under certain  circumstances,  the Company may be subject
to the "alternative minimum tax" on its items of tax preference,  if any. Third,
if the  Company  has (i) net  income  from  the  sale or  other  disposition  of
"foreclosure  property"  that is held  primarily  for sale to  customers  in the
ordinary course of business, or (ii) other nonqualifying income from foreclosure
property,  it will be subject  to tax on such  income at the  highest  corporate
rate. Fourth,  any net income that the Company has from prohibited  transactions
(which are, in general,  certain sales or other  dispositions  of property other
than  foreclosure  property held primarily for sale to customers in the ordinary
course of business) will be subject to a 100% tax.  Fifth, if the Company should
fail to satisfy  either the 75% or 95% gross income test (as  discussed  below),
and has nonetheless maintained its qualification as a REIT because certain other
requirements  have been met,  it will be subject to a 100% tax on the net income
attributable  to the greater of the amount by which the Company fails the 75% or
95% gross income test.  Sixth,  if the Company fails to  distribute  during each
year at least the sum of (i) 85% of its REIT ordinary income for such year, (ii)
95% of  its  REIT  capital  gain  net  income  for  such  year,  and  (iii)  any
undistributed  taxable income from preceding  periods,  then the Company will be
subject to a four percent excise tax on the excess of such required distribution
over the amounts actually  distributed.  Seventh, to the extent that the Company
recognizes  gain from the  disposition  of an asset with  respect to which there
existed "built-in gain" upon its acquisition by the Company from a C corporation
in a carry-over basis transaction and such disposition  occurs within a ten-year
recognition  period  beginning  on the  date on  which  it was  acquired  by the
Company,  the  Company  will be  subject to  federal  income tax at the  highest
regular corporate rate on the amount of its "net recognized built-in gain."

                                      -12-


Requirements for Qualification as a REIT

         To qualify as a REIT for a taxable  year  under the Code,  the  Company
must have no earnings and profits  accumulated in any non-REIT year. The Company
also must  elect or have in effect  an  election  to be taxed as a REIT and must
meet  other  requirements,   some  of  which  are  summarized  below,  including
percentage tests relating to the sources of its gross income,  the nature of the
Company's  assets  and the  distribution  of its  income to  shareholders.  Such
election,   if  properly  made  and  assuming  continuing  compliance  with  the
qualification  tests  described  herein,  will continue in effect for subsequent
years.

Organizational Requirements and Share Ownership Tests

         Section  856(a) of the Code defines a REIT as a  corporation,  trust or
association:  (1) which is managed by one or more trustees or directors; (2) the
beneficial  ownership  of  which  is  evidenced  by  transferable  shares  or by
transferable  certificates of beneficial  interest;  (3) which would be taxable,
but for Sections  856 through 860 of the Code,  as a domestic  corporation;  (4)
which is neither a financial  institution  nor an insurance  company  subject to
certain provisions of the Code; (5) the beneficial ownership of which is held by
100 or more persons,  determined  without  reference to any rules of attribution
(the "share ownership test"); (6) that during the last half of each taxable year
not more than 50% in value of the outstanding stock of which is owned,  directly
or indirectly,  by five or fewer  individuals (as defined in the Code to include
certain entities) (the "five or fewer test");  and (7) which meets certain other
tests, described below, regarding the nature of its income and assets.

         Section  856(b) of the Code provides that  conditions  (1) through (4),
inclusive,  must be met during the entire  taxable year and that  condition  (5)
must be met during at least 335 days of a taxable year of 12 months, or during a
proportionate part of a taxable year of fewer than 12 months. The "five or fewer
test" and the share  ownership  test do not apply to the first  taxable year for
which an election is made to be treated as a REIT.

         The  Company has issued  sufficient  shares to a  sufficient  number of
people to allow it to  satisfy  the share  ownership  test and the five or fewer
test.  In  addition,  to assist in  complying  with the five or fewer test,  the
Company's  Articles  of  Incorporation  contain  provisions   restricting  share
transfers where the transferee (other than specified individuals involved in the
formation of the Company, members of their families and certain affiliates,  and
certain other  exceptions)  would,  after such transfer,  own (a) more than 9.9%
either in number or value of the outstanding  common stock of the Company or (b)
more than 9.9% either in number or value of the  outstanding  preferred stock of
the Company.  Pension plans and certain other tax-exempt entities have different
restrictions  on  ownership.  If,  despite this  prohibition,  stock is acquired
increasing  a  transferee's  ownership  to over  9.9% in  value  of  either  the
outstanding  common stock of the Company or preferred stock of the Company,  the
stock in excess of this 9.9% in value is deemed to be held in trust for transfer
at a price  which does not exceed  what the  purported  transferee  paid for the
stock and, while held in trust,  the stock is not entitled to receive  dividends
or to vote.  In addition,  under these  circumstances,  the Company also has the
right to redeem such stock.

         For purposes of  determining  whether the "five or fewer test" (but not
the  "share  ownership  test")  is met,  any  stock  held by a  qualified  trust
(generally,  pension plans,  profit-sharing  plans and other employee retirement
trusts) is, generally,  treated as held directly by the trust's beneficiaries in
proportion  to their  actuarial  interests in the trust,  and not as held by the
trust.

Income Tests

         In  order to  maintain  qualification  as a REIT,  three  gross  income
requirements  must be satisfied  annually.  First, at least 75% of the Company's
gross  income  (excluding  gross  income from  certain  sales of  property  held
primarily  for sale) must be derived  directly or  indirectly  from  investments

                                      -13-


relating to real property (including "rents from real property") or mortgages on
real property.  When the Company receives new capital in exchange for its shares
(other  than  dividend  reinvestment  amounts)  or in a public  offering of debt
instruments with maturities of five years or longer,  income attributable to the
temporary investment of such new capital, if received or accrued within one year
of the Company's receipt of the new capital,  is qualifying income under the 75%
test. Second, at least 95% of the Company's gross income (excluding gross income
from certain  sales of property  held  primarily  for sale) must be derived from
such real property  investments,  dividends,  interest,  certain  payments under
interest  rate  swap  or cap  agreements,  and  gain  from  the  sale  or  other
disposition  of stock,  securities  not held for sale in the ordinary  course of
business or from any  combination  of the  foregoing.  Third,  for taxable years
prior to 1998,  short-term  gain from the sale or other  disposition of stock or
securities, including, without limitation, dispositions of interest rate swap or
cap  agreements,  and gain from certain  prohibited  transactions  or from other
dispositions  of real property and mortgages on real property held for less than
four  years  (apart  from  involuntary  conversions  and  sales  of  foreclosure
property)  must  represent  less than 30% of the  Company's  gross  income.  For
purposes of these rules, income derived from a "shared  appreciation  provision"
in a real estate  backed  mortgage is treated as gain  recognized on the sale of
the property to which it relates.

         The Company may  temporarily  invest its working  capital in short-term
investments.  Although  the Company will use its best efforts to ensure that its
income generated by these  investments will be of a type which satisfies the 75%
and 95% gross  income  tests,  there can be no assurance in this regard (see the
discussion  above of the "new  capital"  rule under the 75% gross income  test).
Moreover,  the Company may realize short-term capital gain upon sale or exchange
of such investments, and such short-term capital gain would have been subject to
the limitations  imposed by the 30% gross income test for taxable years prior to
1998. The Company has analyzed its gross income  through  December 31, 1998, and
has determined that it has met and expects to meet in the future the 75% and 95%
gross income tests through the rental of the property it has and  acquires,  and
by monitoring the sale of assets has not violated the 30% gross income test.

         In order to qualify as "rents from real  property,"  the amount of rent
received  must not be based on the income or profits of any  person,  but may be
based on a fixed  percentage or percentages of receipts or sales.  The Code also
provides  that the rents will not  qualify  as "rents  from real  property,"  in
satisfying  the gross income tests,  if the REIT owns ten percent or more of the
tenant,  whether directly or under certain attribution rules. The Company leases
and intends to lease property only under  circumstances  such that substantially
all, if not all, rents from such property qualify as "rents from real property."
Although it is possible  that a tenant  could  sublease  space to a sublessee in
which the Company is deemed to own directly or indirectly ten percent or more of
the  tenant,  the Company  believes  that as a result of the  provisions  of the
Company's  Articles  of  Incorporation  which  limit  ownership  to  9.9%,  such
occurrence would be unlikely.  Application of the ten percent ownership rule is,
however,  dependent  upon  complex  attribution  rules  provided in the Code and
circumstances  beyond the  control of the  Company.  Ownership,  directly  or by
attribution,  by an  unaffiliated  third  party of more than ten  percent of the
Company's  stock  and more  than ten  percent  of the  stock  of any  tenant  or
subtenant would result in a violation of the rule.

         In order to qualify as "interest on obligations secured by mortgages on
real property," the amount of interest  received must not be based on the income
or profits of any person,  but may be based on a fixed percentage or percentages
of receipts or sales.

         In addition,  the Company must not manage its  properties or furnish or
render services to the tenants of its properties,  except through an independent
contractor  from whom the  Company  derives no income  unless (i) the Company is
performing  services which are usually or  customarily  furnished or rendered in
connection  with the rental of space for occupancy  only and the services are of
the sort which a tax-exempt  organization could perform without being considered
in  receipt of  unrelated  business  taxable  income or (ii) for  taxable  years
beginning  after  1997,  the income  earned by the  Company  for other  services
furnished  or  rendered  by the  Company to  tenants  of a  property  or for the

                                      -14-


management or operation of the property  does not exceed a de minimis  threshold
generally equal to 1% of the income from such property. The Company self-manages
some of its  properties,  but does not believe it  provides  services to tenants
which are outside the exception.

         If rent  attributable to personal  property leased in connection with a
lease of real property is greater than 15% of the total rent received  under the
lease,  then the portion of rent attributable to such personal property will not
qualify  as "rents  from real  property."  Generally,  this 15% test is  applied
separately to each lease.  The portion of rental income treated as  attributable
to personal  property is  determined  according to the ratio of the tax basis of
the personal  property to the total tax basis of the  property  which is rented.
The  determination  of what  fixtures  and other  property  constitute  personal
property  for  federal tax  purposes  is  difficult  and  imprecise.  Based upon
allocations of value as found in the purchase  agreements  and/or upon review by
employees  of the  Company,  the  Company  currently  does not have and does not
believe  that it is  likely  in the  future  to have  15% by value of any of its
properties  classified as personal property.  If, however,  rent payments do not
qualify,  for reasons  discussed above, as rents from real property for purposes
of Section 856 of the Code,  it will be more  difficult  for the Company to meet
the 95% and 75% gross income tests and continue to qualify as a REIT.

         The  Company  is  and  expects  to  continue   performing   third-party
management  and  development  services.  If the gross income to the Company from
this or any other activity producing disqualified income for purposes of the 95%
or 75% gross tests approaches a level which could  potentially cause the Company
to fail to satisfy  these  tests,  the Company  intends to take such  corrective
action as may be  necessary  to avoid  failing to  satisfy  the 95% or 75% gross
income tests.

         If the  Company  were to fail to satisfy  one or both of the 75% or 95%
gross income tests for any taxable year, it may  nevertheless  qualify as a REIT
for such year if it is entitled to relief under certain  provisions of the Code.
These relief provisions would generally be available if the Company's failure to
meet such test or tests was due to reasonable  cause and not to willful neglect,
if the  Company  attaches a schedule of the sources of its income to its return,
and if any  incorrect  information  on the  schedule  was not due to fraud  with
intent to evade tax. It is not  possible,  however,  to know whether the Company
would  be  entitled  to  the  benefit  of  these  relief  provisions  since  the
application  of  the  relief   provisions  is  dependent  on  future  facts  and
circumstances. If these provisions were to apply, the Company would be subjected
to tax equal to 100% of the net income attributable to the greater of the amount
by which the Company failed either the 75% or the 95% gross income test.

Asset Tests

         At the close of each quarter of its taxable year, the Company must also
satisfy three tests relating to the nature of its assets. First, at least 75% of
the value of the  Company's  total  assets must  consist of real  estate  assets
(including  interests  in real  property  and  interests  in  mortgages  on real
property  as well as its  allocable  share of real  estate  assets held by joint
ventures or  partnerships in which the Company  participates),  cash, cash items
and  government  securities.  Second,  not more than 25% of the Company's  total
assets may be represented by securities  other than those  includable in the 75%
asset class.  Finally,  of the investments  included in the 25% asset class, the
value of any one  issuer's  securities  owned by the Company may not exceed five
percent of the value of the Company's total assets,  and the Company may not own
more than ten percent of any one issuer's  outstanding  voting  securities.  The
Company,  however,  may own 100% of the stock of a corporation  if such stock is
held by the Company at all times  during  such  subsidiary's  existence.  Such a
subsidiary is called a "qualified REIT subsidiary". Under that circumstance, the
qualified  REIT  subsidiary is ignored and its assets,  income,  gain,  loss and
other  attributes  are  treated as being owned or  generated  by the Company for
federal  income tax  purposes.  The  Company  currently  has 28  qualified  REIT
subsidiaries which it employs in the conduct of its business.

                                      -15-


         If the Company meets the 25%  requirement  at the close of any quarter,
it will not lose its status as a REIT because of a change in value of its assets
unless the discrepancy  exists immediately after the acquisition of any security
or other property which is wholly or partly the result of an acquisition  during
such  quarter.  Where a failure to satisfy  the 25% asset test  results  from an
acquisition of securities or other property during a quarter, the failure can be
cured by disposition of sufficient nonqualifying assets within 30 days after the
close of such quarter. The Company maintains and intends to continue to maintain
adequate records of the value of its assets to maintain  compliance with the 25%
asset test and to take such  action as may be  required  to cure any  failure to
satisfy the test within 30 days after the close of any quarter.

         In order to qualify as a REIT,  the Company is  required to  distribute
dividends  (other than capital gain dividends) to its  shareholders in an amount
equal to or greater  than the excess of (A) the sum of (i) 95% of the  Company's
"real estate  investment trust taxable income"  (computed  without regard to the
dividends paid deduction and the Company's net capital gain) and (ii) 95% of the
net income, if any, (after tax) from foreclosure  property,  over (B) the sum of
certain  non-cash  income (from  certain  imputed  rental income and income from
transactions  inadvertently  failing to qualify as like-kind  exchanges).  These
requirements  may be waived by the IRS if the REIT establishes that it failed to
meet them by reason of distributions previously made to meet the requirements of
the four percent excise tax described below. To the extent that the Company does
not distribute all of its net long-term capital gain and all of its "real estate
investment  trust  taxable  income,"  it  will be  subject  to tax  thereon.  In
addition, the Company will be subject to a four percent excise tax to the extent
it  fails  within  a  calendar  year to  make  "required  distributions"  to its
shareholders  of 85% of its  ordinary  income  and 95% of its  capital  gain net
income plus the excess,  if any, of the "grossed up required  distribution"  for
the preceding  calendar  year over the amount  treated as  distributed  for such
preceding  calendar  year.  For this  purpose,  the term  "grossed  up  required
distribution"  for any  calendar  year is the sum of the  taxable  income of the
Company for the taxable year  (without  regard to the  deduction  for  dividends
paid) and all  amounts  from  earlier  years that are not treated as having been
distributed under the provision.  Dividends  declared in the last quarter of the
year and paid during the  following  January will be treated as having been paid
and received on December 31. The Company's  distributions for 1998 were adequate
to satisfy its distribution requirement.

         It  is  possible  that  the  Company,  from  time  to  time,  may  have
insufficient   cash  or  other  liquid  assets  to  meet  the  95%  distribution
requirement due to timing  differences  between the actual receipt of income and
the actual  payment of deductible  expenses or dividends on the one hand and the
inclusion of such income and deduction of such expenses or dividends in arriving
at "real estate  investment trust taxable income" on the other hand. The problem
of not having adequate cash to make required distributions could also occur as a
result  of the  repayment  in cash of  principal  amounts  due on the  Company's
outstanding  debt,  particularly  in the case of  "balloon"  repayments  or as a
result  of  capital  losses  on  short-term   investments  of  working  capital.
Therefore,  the Company  might find it necessary to arrange for  short-term,  or
possibly  long-term,  borrowing  or new equity  financing.  If the Company  were
unable to arrange  such  borrowing or financing as might be necessary to provide
funds for required distributions, its REIT status could be jeopardized.

         Under  certain  circumstances,  the  Company  may be able to  rectify a
failure to meet the  distribution  requirement for a year by paying  "deficiency
dividends"  to  shareholders  in a later  year,  which  may be  included  in the
Company's  deduction for dividends paid for the earlier year. The Company may be
able to avoid  being  taxed on  amounts  distributed  as  deficiency  dividends;
however,  the Company may in certain  circumstances  remain  liable for the four
percent excise tax described above.

         The Company is also required to request  annually (within 30 days after
the close of its taxable year) from record  holders of specified  percentages of
its shares written information regarding the ownership of such shares. A list of
shareholders  failing to fully comply with the demand for the written statements
is required to be maintained as part of the Company's records required under the

                                      -16-


Code. Rather than responding to the Company,  the Code allows the shareholder to
submit such statement to the IRS with the shareholder's tax return.

Nonqualified REIT  Subsidiary

         The Company  participated in the  organization of certain  corporations
affiliated   with  the  Company  which  are  not  qualified  REIT   subsidiaries
("Specified Affiliates") to enhance its management flexibility.  Current tax law
restricts the ability of REITs to engage in certain activities,  such as certain
third party management  activities,  but these  restrictions do not apply to the
activities of a company that is not a REIT, such as these Specified  Affiliates,
whose income is subject to federal income tax.

         In order to permit  the  Company  to  participate  in the income of its
third party management  business and maintain its status as a REIT,  portions of
the  Company's  business  will be conducted  by the  Specified  Affiliates.  The
Company owns 100% of the nonvoting  preferred stock and  approximately 1% of the
voting common stock, and senior  executives of the Company own 99% of the voting
common stock of the Specified  Affiliates.  The nonvoting preferred stock of the
Specified Affiliates represents  substantially all of the equity interest in the
Specified Affiliates,  but does not enable the Company to elect directors of the
Specified  Affiliates who are elected by the senior executives of the Company as
the holders of 99% of the voting common stock of the Specified  Affiliates.  The
voting  common  stock  held  by the  senior  executives  of the  Company  in the
Specified  Affiliates is subject to agreements  that are designed to ensure that
such stock will be held by officers of the Company.

Federal Income Tax Treatment of Leases

         The  availability  to the Company of, among other things,  depreciation
deductions  with  respect  to the  facilities  owned and  leased by the  Company
depends upon the treatment of the Company as the owner of the facilities and the
classification  of the leases of the  facilities as true leases,  rather than as
sales or financing  arrangements,  for federal income tax purposes.  The Company
has not  requested nor has it received an opinion that it will be treated as the
owner of the portion of the facilities  constituting  real property and that the
leases will be treated as true leases of such real  property for federal  income
tax purposes.  Based on the conclusions of the Company and its senior management
as to the values of its personalty, the Company has met and plans to meet in the
future its compliance with the 95%  distribution  requirement  (and the required
distribution  requirement) by making  distributions on the assumption that it is
not  entitled  to  depreciation  deductions  for  that  portion  of  the  leased
facilities which it believes  constitutes  personal property,  but to report the
amount  of income  taxable  to its  shareholders  by taking  into  account  such
depreciation.  The  value of real and  personal  property  and  whether  certain
fixtures are real or personal  property are factual  evaluations  that cannot be
determined with absolute certainty under current IRS regulations.

Other Issues

         With respect to property  acquired  from and leased back to the same or
an  affiliated  party,  the IRS could assert that the Company  realized  prepaid
rental income in the year of purchase to the extent that the value of the leased
property  exceeds the purchase price paid by the Company for that  property.  In
litigated  cases  involving  sale-leasebacks  which have  considered this issue,
courts have concluded that buyers have realized  prepaid rent where both parties
acknowledged   that  the   purported   purchase   price  for  the  property  was
substantially  less  than  fair  market  value  and  the  purported  rents  were
substantially  less than the fair market  rentals.  Because of the lack of clear
precedent and the inherently  factual nature of the inquiry,  the Company cannot
give complete assurance that the IRS could not successfully assert the existence
of prepaid  rental income in such  circumstances.  The value of property and the
fair  market rent for  properties  involved in  sale-leasebacks  are  inherently
factual matters and always subject to challenge.

                                      -17-


         Additionally,  it  should  be  noted  that  Section  467  of  the  Code
(concerning  leases  with  increasing  rents)  may apply to those  leases of the
Company  which  provide  for rents  that  increase  from one period to the next.
Section 467  provides  that in the case of a so-called  "disqualified  leaseback
agreement,"  rental income must be accrued at a constant  rate. If such constant
rent accrual is required, the Company would recognize rental income in excess of
cash rents and as a result,  may fail to have adequate  funds  available to meet
the 95% dividend distribution  requirement.  "Disqualified leaseback agreements"
include leaseback transactions where a principal purpose of providing increasing
rent under the agreement is the avoidance of federal income tax. Because Section
467 directs the Treasury to issue  regulations  providing that rents will not be
treated as increasing  for tax avoidance  purposes where the increases are based
upon a fixed percentage of lessee receipts, additional rent provisions of leases
containing  such clauses  should not result in these  leases being  disqualified
leaseback  agreements.  In  addition,  the  legislative  history of Section  467
indicates  that  the  Treasury  should  issue  regulations  under  which  leases
providing for fluctuations in rents by no more than a reasonable percentage from
the  average  rent  payable  over the term of the lease will be deemed to not be
motivated by tax avoidance.  This legislative  history indicates that a standard
allowing a ten  percent  fluctuation  in rents may be too  restrictive  for real
estate  leases.   It  should  be  noted,   however,   that  leases  involved  in
sale-leaseback  transactions are subject to special scrutiny under this Section.
The Company,  based on its evaluation of the value of the property and the terms
of the leases,  does not believe it has or will have in the future rent  subject
to the provisions of Section 467.

         Subject to a safe  harbor  exception  for  annual  sales of up to seven
properties (or  properties  with a basis of up to 10% of the REIT's assets) that
have been held for at least four  years,  gain from sales of  property  held for
sale to customers  in the ordinary  course of business is subject to a 100% tax.
The  simultaneous  exercise of options to acquire  leased  property  that may be
granted to certain  tenants or other events could result in sales of  properties
by the Company that exceed this safe harbor.  However, the Company believes that
in such event,  it will not have held such  properties  for sale to customers in
the ordinary course of business.

Depreciation of Properties

         For tax  purposes,  the  Company's  real  property  is  being  and will
continue to be depreciated over 31.5 or 39 years using the straight-line  method
of  depreciation  and its  personal  property  over  various  periods  utilizing
accelerated and straight-line methods of depreciation.

Failure to Qualify as a REIT

         If the Company were to fail to qualify for federal  income tax purposes
as a REIT in any  taxable  year,  and the  relief  provisions  were found not to
apply,  the  Company  would be subject to tax on its  taxable  income at regular
corporate rates (plus any applicable alternative minimum tax).  Distributions to
shareholders  in any year in which the  Company  failed to qualify  would not be
deductible  by the Company nor would they be required to be made. In such event,
to  the  extent  of  current  and/or  accumulated   earnings  and  profits,  all
distributions  to shareholders  would be taxable as ordinary income and, subject
to certain  limitations  in the Code,  eligible for the 70%  dividends  received
deductions for corporate shareholders.  Unless entitled to relief under specific
statutory provisions,  the Company would also be disqualified from taxation as a
REIT for the following four taxable  years.  It is not possible to state whether
in all circumstances the Company would be entitled to statutory relief from such
disqualification.  Failure  to  qualify  for even one year  could  result in the
Company's  incurring  substantial  indebtedness  (to the extent  borrowings were
feasible) or liquidating  substantial  investments in order to pay the resulting
taxes.

                                      -18-


Taxation of Tax-Exempt Shareholders

         The IRS has  issued a  revenue  ruling  in which it held  that  amounts
distributed by a REIT to a tax-exempt employees' pension trust do not constitute
"unrelated  business  taxable  income,"  even though the REIT may have  financed
certain  of its  activities  with  acquisition  indebtedness.  Although  revenue
rulings are interpretive in nature and are subject to revocation or modification
by  the  IRS,  based  upon  the  revenue   ruling  and  the  analysis   therein,
distributions  made by the Company to a U.S.  shareholder  that is a  tax-exempt
entity  (such as an  individual  retirement  account  ("IRA") or a 401(k)  plan)
should not constitute  unrelated  business taxable income unless such tax-exempt
U.S.  shareholder has financed the  acquisition of its shares with  "acquisition
indebtedness"  within the meaning of the Code, or the shares are otherwise  used
in an unrelated trade or business conducted by such U.S. shareholder.

         Special  rules apply to certain  tax-exempt  pension  funds  (including
401(k) plans but excluding IRAs or government  pension plans) that own more than
10%  (measured by value) of a  "pension-held  REIT" at any time during a taxable
year beginning  after December 31, 1993.  Such a pension fund may be required to
treat a certain  percentage of all  dividends  received from the REIT during the
year as unrelated  business taxable income. The percentage is equal to the ratio
of the REIT's gross income (less direct expenses  related  thereto) derived from
the conduct of unrelated  trades or businesses  determined as if the REIT were a
tax-exempt  pension  fund,  to the REIT's gross  income  (less  direct  expenses
related thereto) from all sources. The special rules will not apply to require a
pension fund to recharacterize a portion of its dividends as unrelated  business
taxable income unless the percentage computed is at least 5%.

         A REIT  will  be  treated  as a  "pension-held  REIT"  if the  REIT  is
predominantly  held by tax-exempt  pension funds and if the REIT would otherwise
fail to  satisfy  the  "five or fewer  test"  discussed  above,  if the stock or
beneficial  interests of the REIT held by such tax-exempt pension funds were not
treated  as  held  directly  by  their  respective  beneficiaries.   A  REIT  is
predominantly  held by  tax-exempt  pension  funds  if at least  one  tax-exempt
pension  fund holds  more than 25%  (measured  by value) of the REIT's  stock or
beneficial interests,  or if one or more tax-exempt pension funds (each of which
owns  more  than 10%  (measured  by value)  of the  REIT's  stock or  beneficial
interests)  own in the aggregate more than 50% (measured by value) of the REIT's
stock or beneficial interests.  The Company believes that it will not be treated
as a  pension-held  REIT.  However,  because the shares of the  Company  will be
publicly  traded,  no assurance can be given that the Company is not or will not
become a pension-held REIT.

Taxation of Non-U.S. Shareholders

         The rules governing United States federal income taxation of any person
other than (i) a citizen or resident of the United States, (ii) a corporation or
partnership  created in the United States or under the laws of the United States
or of any state  thereof,  (iii) an estate whose income is  includable in income
for U.S. federal income tax purposes regardless of its source or (iv) a trust if
a court within the United States is able to exercise  primary  supervision  over
the  administration of the trust and one or more United States  fiduciaries have
the  authority  to control all  substantial  decisions  of the trust  ("Non-U.S.
Shareholders") are highly complex, and the following discussion is intended only
as a summary of such rules.  Prospective  Non-U.S.  Shareholders  should consult
with their own tax advisors to determine  the impact of United  States  federal,
state,  and  local  income  tax laws on  investment  in  stock  of the  Company,
including any reporting requirements.

         In general, Non-U.S.  Shareholders are subject to regular United States
income tax with respect to their  investment in stock of the Company in the same
manner as a U.S. shareholder if such investment is "effectively  connected" with
the Non-U.S.  Shareholder's conduct of a trade or business in the United States.
A corporate  Non-U.S.  Shareholder  that  receives  income  with  respect to its
investment  in stock  of the  Company  that is (or is  treated  as)  effectively


                                      -19-

connected  with the conduct of a trade or business in the United States also may
be subject to the 30% branch  profits tax imposed by the Code,  which is payable
in  addition to regular  United  States  corporate  income  tax.  The  following
discussion  addresses only the United States  taxation of Non-U.S.  Shareholders
whose  investment in stock of the Company is not effectively  connected with the
conduct of a trade or business in the United States.

Ordinary Dividends

         Distributions  made by the Company  that are not  attributable  to gain
from  the sale or  exchange  by the  Company  of  United  States  real  property
interests and that are not  designated by the Company as capital gain  dividends
will be treated as ordinary  income  dividends to the extent made out of current
or  accumulated  earnings and profits of the Company.  Generally,  such ordinary
income dividends will be subject to United States withholding tax at the rate of
30% on the gross amount of the dividend paid unless  reduced or eliminated by an
applicable  United  States  income tax treaty.  The Company  expects to withhold
United  States  income  tax at the rate of 30% on the  gross  amount of any such
dividends paid to a Non-U.S.  Shareholder unless a lower treaty rate applies and
the Non-U.S. Shareholder has filed an IRS Form 1001 with the Company, certifying
the Non-U.S.
Shareholder's entitlement to treaty benefits.

Non-Dividend Distributions

         Distributions  made  by  the  Company  in  excess  of its  current  and
accumulated earnings and profits to a Non-U.S.  Shareholder who holds 5% or less
of the stock of the Company (after  application of certain ownership rules) will
not be subject to U.S. income or withholding  tax. If it cannot be determined at
the time a  distribution  is made  whether or not such  distribution  will be in
excess of the  Company's  current and  accumulated  earnings  and  profits,  the
distribution will be subject to withholding at the rate applicable to a dividend
distribution.  However, the Non-U.S.  Shareholder may seek a refund from the IRS
of any amount withheld if it is subsequently  determined that such  distribution
was, in fact, in excess of the Company's then current and  accumulated  earnings
and profits.

Capital Gain Dividends

         As long as the Company  continues  to qualify as a REIT,  distributions
made by the Company that are  attributable  to gain from the sale or exchange by
the Company of any United States real property interests ("USRPI") will be taxed
to a Non-U.S.  Shareholder under the Foreign Investment in Real Property Tax Act
of 1980 ("FIRPTA").  Under FIRPTA,  such  distributions  are taxed to a Non-U.S.
Shareholder as if such distributions were gains "effectively connected" with the
conduct of a trade or business  in the United  States.  Accordingly,  a Non-U.S.
Shareholder  will be taxed on such  distributions at the same capital gain rates
applicable to U.S. Shareholders  (subject to any applicable  alternative minimum
tax and a special  alternative  minimum  tax in the case of  non-resident  alien
individuals).  Distributions  subject  to FIRPTA  also may be subject to the 30%
branch profits tax in the case of a corporate  Non-U.S.  Shareholder that is not
entitled to treaty relief or exemption. The Company will be required to withhold
tax from any distribution to a Non-U.S.  Shareholder that could be designated by
the Company as a USRPI  capital  gain  dividend in an amount equal to 35% of the
gross  distribution.  The amount of tax withheld is fully creditable against the
Non-U.S.  Shareholder's  FIRPTA tax  liability,  and if such amount  exceeds the
Non-U.S.  Shareholder's  federal income tax liability for the applicable taxable
year, the Non-U.S.  Shareholder may seek a refund of the excess from the IRS. In
addition,  if  the  Company  designates  prior  distributions  as  capital  gain
dividends,   subsequent   distributions,   up  to  the   amount  of  such  prior
distributions,  will be  treated as  capital  gain  dividends  for  purposes  of
withholding.

                                      -20-


Disposition of Stock of the Company

         Gain recognized by a Non-U.S.  Shareholder upon the sale or exchange of
stock of the Company  generally  will not be subject to United  States  taxation
unless such stock constitutes a USRPI within the meaning of FIRPTA. The stock of
the  Company  will  not  constitute  a  USRPI  so  long  as  the  Company  is  a
"domestically  controlled  REIT." A "domestically  controlled REIT" is a REIT in
which at all times during a specified  testing  period less than 50% in value of
its stock or  beneficial  interests  are held directly or indirectly by Non-U.S.
Shareholders.  The Company  believes that it will be a "domestically  controlled
REIT," and  therefore  that the sale of stock of the Company will not be subject
to taxation under FIRPTA. However,  because the stock of the Company is publicly
traded,  no assurance  can be given that the Company is or will continue to be a
"domestically  controlled REIT."  Notwithstanding  the foregoing,  gain from the
sale or exchange of stock of the Company that is not otherwise subject to FIRPTA
will be taxable to a  Non-U.S.  Shareholder  if the  Non-U.S.  Shareholder  is a
nonresident alien individual who is present in the United States for 183 days or
more during the taxable year and has a "tax home" in the United States.  In such
case, the  nonresident  alien  individual will be subject to a 30% United States
withholding tax on the amount of such individual's gain.

         If the Company did not  constitute a  "domestically  controlled  REIT,"
gain arising from the sale or exchange by a Non-U.S. Shareholder of stock of the
Company would be subject to United States  taxation  under FIRPTA as a sale of a
USRPI unless (i) the stock of the Company is  "regularly  traded" (as defined in
the applicable Treasury regulations) and (ii) the selling Non-U.S. Shareholder's
interest  (after  application of certain  constructive  ownership  rules) in the
Company is 5% or less at all times during the five years  preceding  the sale or
exchange.  If gain on the sale or  exchange  of the  stock of the  Company  were
subject to taxation under FIRPTA,  the Non-U.S.  Shareholder would be subject to
regular United States income tax with respect to such gain in the same manner as
a U.S. Shareholder (subject to any applicable alternative minimum tax, a special
alternative  minimum tax in the case of nonresident  alien  individuals  and the
possible  application  of the 30%  branch  profits  tax in the  case of  foreign
corporations),  and the  purchaser  of the stock of the Company  (including  the
Company)  would be required to withhold and remit to the IRS 10% of the purchase
price. Additionally,  in such case, distributions on the stock of the Company to
the extent they  represent a return of capital or capital  gain from the sale of
the stock of the  Company,  rather  than  dividends,  would be  subject to a 10%
withholding tax.

         Capital gains not subject to FIRPTA will  nonetheless be taxable in the
United  States to a  Non-U.S.  Shareholder  in two  cases:  (i) if the  Non-U.S.
Shareholder's  investment in the stock of the Company is  effectively  connected
with a U.S.  trade or  business  conducted  by such  Non-U.S.  Shareholder,  the
Non-U.S. Shareholder will be subject to the same treatment as a U.S. shareholder
with respect to such gain, or (ii) if the Non-U.S.  Shareholder is a nonresident
alien  individual  who was  present  in the  United  States for 183 days or more
during  the  taxable  year  and  has a "tax  home"  in the  United  States,  the
nonresident  alien  individual will be subject to a 30% tax on the  individual's
capital gain.

Information Reporting Requirements and Backup Withholding Tax

         The  Company  will report to its U.S.  shareholders  and to the IRS the
amount  of  dividends  paid  during  each  calendar  year and the  amount of tax
withheld,  if any, with respect thereto.  Under the backup  withholding rules, a
U.S.  shareholder  may be subject to backup  withholding,  at the rate of 31% on
dividends paid unless such U.S. shareholder (i) is a corporation or falls within
certain other exempt  categories and, when required,  can demonstrate this fact,
or (ii) provides a taxpayer  identification  number,  certifies as to no loss of
exemption  from backup  withholding,  and  otherwise  complies  with  applicable
requirements of the backup  withholding  rules. A U.S.  shareholder who does not
provide the Company with his correct taxpayer  identification number also may be
subject to penalties  imposed by the IRS. Any amount paid as backup  withholding

                                      -21-


will be creditable against the U.S.  shareholder's federal income tax liability.
In  addition,  the  Company may be required to withhold a portion of any capital
gain  distributions  made  to  U.S.  shareholders  who  fail  to  certify  their
non-foreign status to the Company.

         Additional  issues may arise  pertaining to  information  reporting and
backup  withholding  with  respect  to  Non-U.S.   Shareholders,   and  Non-U.S.
Shareholders  should  consult  their  tax  advisors  with  respect  to any  such
information reporting and backup withholding requirements.

State and Local Taxes

         The  Company  and its  shareholders  may be  subject  to state or local
taxation in various state or local jurisdictions, including those in which it or
they  transact  business  or reside.  The state and local tax  treatment  of the
Company  and  its  shareholders  may  not  conform  to the  federal  income  tax
consequences discussed above.  Consequently,  prospective holders should consult
their own tax  advisors  regarding  the effect of state and local tax laws on an
investment in the stock of the Company.

Tax Legislation Enacted in 1998--Significant REIT Provisions

         The Internal Revenue Service  Restructuring  and Reform Act of 1998 and
the Tax and Trade Relief  Extension  Act of 1998 (the "1998 Tax Acts")  included
various  changes to the tax treatment of REITs.  Set forth below is a summary of
these changes.

         Modification  of  Distribution  Rules.   Effective  for  taxable  years
beginning after August 5, 1997, any  distribution  from a REIT will be deemed to
first come from  earnings and profits  accumulated  in a non-REIT  year, if any.
This provision should assist REITs in meeting the requirement for  qualification
as a REIT to have no earnings and profits accumulated in a non-REIT year. In the
case of the Company, this provision was effective for its taxable year beginning
January 1, 1998.

         Freeze Grandfather Status of Stapled REITs. Effective for taxable years
ending after March 26, 1998,  real property  interests  acquired after March 26,
1998 by certain  "stapled  REIT  groups"  are  subjected  to certain  rules that
generally limit the benefits of the stapled REIT structure.  Neither the Company
nor any of its subsidiaries or affiliates is a member of a stapled REIT group.

         Treatment of Certain  Deductible  Liquidating  Distributions  of REITs.
Effective for distributions on or after May 22, 1998, certain otherwise tax-free
liquidating  distributions  paid by a REIT to an 80-percent  corporate owner are
includible in the income of the recipient  corporation.  The Company has no such
80-percent corporate owner.

Real Estate Investment Trust Tax Proposals.

         The Clinton  Administration's Fiscal Year 2000 Budget proposal includes
three  provisions  of  interest to REITs in  general,  two of which  potentially
affect the Company.  These  provisions  (i) modify the  structure of  businesses
which are  indirectly  conducted  by the Company  and could limit or  negatively
affect the Company's  future  ability to engage  indirectly in certain  business
activities  that  cannot be  conducted  directly  by the  Company;  (ii)  modify
treatment of closely held REITs,  unlike the Company;  and (iii) repeal tax-free
conversion of large C corporations  to S corporations,  which would  effectively
tax  the  built-in  gains  of C  corporations  prospectively  electing  tax-free
reorganizations, thus affecting an acquisition format employed by the Company in
the past.  The  President's  Budget  proposal  includes  numerous  other revenue
provisions,  none of which would  materially  impact the Company in the event of
its adoption.  The last action on the President's  Year 2000 Budget proposal was
the  release  by the Joint  Committee  on  Taxation's  "Description  of  Revenue
Provisions  Contained in the  President's  Fiscal Year 2000 Budget  Proposal" on

                                      -22-


February 22, 1999.  Congress has yet to debate the broader  implications  of the
President's  Year  2000  Budget  proposals,  so there is no way to  predict  the
outcome of these proposals or the eventual economic effect of these proposals on
the Company if these proposals are enacted.

         Investors must recognize that the present  federal income tax treatment
of the Company may be modified by future legislative, judicial or administrative
actions or decisions at any time, which may be retroactive in effect,  and, as a
result,  any such  action or decision  may affect  investments  and  commitments
previously  made. The rules dealing with federal income  taxation are constantly
under review by persons  involved in the  legislative  process and by the IRS in
the Treasury Department,  resulting in statutory changes as well as promulgation
of new, or revisions to existing,  regulations  and revised  interpretations  of
established  concepts.  No  prediction  can be made as to the  likelihood  as to
passage  of any new tax  legislation  or other  provisions  either  directly  or
indirectly affecting the Company or its shareholders.

ERISA Considerations
- --------------------

         The  following is a summary of material  considerations  arising  under
ERISA and the prohibited transaction provisions of Section 4975 of the Code that
may be relevant to a holder of stock of the Company.  This  discussion  does not
propose to deal with all aspects of ERISA or Section 4975 of the Code or, to the
extent not  preempted,  state law that may be  relevant to  particular  employee
benefit plan  shareholders  (including plans subject to Title I of ERISA,  other
employee benefit plans and IRAs subject to the prohibited transaction provisions
of Section 4975 of the Code,  and  governmental  plans and church plans that are
exempt from ERISA and Section  4975 of the Code but that may be subject to state
law requirements) in light of their particular circumstances.

         A  fiduciary  making the  decision to invest in stock of the Company on
behalf  of a  prospective  purchaser  which is an ERISA  plan,  a  tax-qualified
retirement plan, an IRA or other employee benefit plan is advised to consult its
own legal  advisor  regarding the specific  considerations  arising under ERISA,
Section  4975 of the Code,  and (to the  extent  not  preempted)  state law with
respect to the purchase, ownership or sale of stock by such plan or IRA.

Employee Benefit Plans, Tax-qualified Retirement Plans and IRAs

         Each fiduciary of an employee  benefit plan subject to Title I of ERISA
(an "ERISA Plan") should  carefully  consider  whether an investment in stock of
the Company is consistent  with its fiduciary  responsibilities  under ERISA. In
particular, the fiduciary requirements of Part 4 of Title I of ERISA require (i)
an ERISA Plan's investments to be prudent and in the best interests of the ERISA
Plan, its participants and beneficiaries, (ii) an ERISA Plan's investments to be
diversified  in order to reduce the risk of large  losses,  unless it is clearly
prudent not to do so, (iii) an ERISA Plan's  investments to be authorized  under
ERISA and the terms of the  governing  documents of the ERISA Plan and (iv) that
the  fiduciary  not cause the ERISA Plan to enter into  transactions  prohibited
under Section 406 of ERISA. In determining whether an investment in stock of the
Company is prudent for purposes of ERISA, the appropriate  fiduciary of an ERISA
Plan should consider all of the facts and  circumstances,  including whether the
investment is reasonably  designed,  as a part of the ERISA Plan's portfolio for
which the fiduciary has investment responsibility, to meet the objectives of the
ERISA Plan, taking into  consideration the risk of loss and opportunity for gain
(or  other  return)  from the  investment,  the  diversification,  cash flow and
funding  requirements  of the ERISA Plan and the liquidity and current return of
the ERISA Plan's portfolio. A fiduciary should also take into account the nature
of the Company's  business,  the length of the Company's  operating  history and
other matters described below under "Cautionary Statements".

         The  fiduciary of an IRA or of an employee  benefit plan not subject to
Title I of ERISA because it is a governmental  or church plan or because it does
not cover common law employees (a "Non-ERISA Plan") should consider that such an

                                      -23-


IRA or  Non-ERISA  Plan may only make  investments  that are  authorized  by the
appropriate  governing documents,  not prohibited under Section 4975 of the Code
and permitted under applicable state law.

Status of the Company under ERISA

         A  prohibited  transaction  may occur if the assets of the  Company are
deemed  to be  assets  of the  investing  Plans and  "parties  in  interest"  or
"disqualified  persons"  as  defined  in ERISA  and  Section  4975 of the  Code,
respectively deal with such assets. In certain  circumstances where a Plan holds
an interest in an entity,  the assets of the entity are deemed to be Plan assets
(the "look-through  rule"). Under such circumstances,  any person that exercises
authority or control  with  respect to the  management  or  disposition  of such
assets is a Plan  fiduciary.  Plan  assets are not defined in ERISA or the Code,
but the  United  States  Department  of Labor  issued  regulations  in 1987 (the
"Regulations")  that outline the circumstances  under which a Plan's interest in
an entity will be subject to the look-through rule.

         The  Regulations  apply  only to the  purchase  by a Plan of an "equity
interest"  in an entity,  such as common  stock or common  shares of  beneficial
interest  of a REIT.  However,  the  Regulations  provide  an  exception  to the
look-through rule for equity interests that are "publicly-offered securities."

         Under the Regulations, a "publicly-offered security" is a security that
is (i)  freely  transferable,  (ii)  part  of a  class  of  securities  that  is
widely-held  and  (iii)  either  (a)  part  of a  class  of  securities  that is
registered  under section 12(b) or 12(g) of the  Securities  and Exchange Act of
1934,  as  amended  (the  "Exchange  Act"),  or (b) sold to a Plan as part of an
offering  of  securities  to the public  pursuant to an  effective  registration
statement  under the  Securities  Act and the class of  securities of which such
security is a part is registered under the Exchange Act within 120 days (or such
longer period allowed by the Securities and Exchange  Commission)  after the end
of the fiscal year of the issuer during which the offering of such securities to
the public  occurred.  Whether a security is  considered  "freely  transferable"
depends on the facts and circumstances of each case. Generally,  if the security
is part of an offering in which the minimum  investment is $10,000 or less,  any
restriction  on or  prohibition  against  any  transfer  or  assignment  of such
security for the purposes of preventing a termination or reclassification of the
entity for federal or state tax purposes will not of itself prevent the security
from being considered freely  transferable.  A class of securities is considered
"widely-held"  if it is a  class  of  securities  that is  owned  by 100 or more
investors independent of the issuer and of one another.

         The  Company  believes  that the  stock of the  Company  will  meet the
criteria of the  publicly-offered  securities exception to the look-through rule
in that the stock of the Company is freely transferable,  the minimum investment
is less than  $10,000  and the only  restrictions  upon its  transfer  are those
required  under federal  income tax laws to maintain the  Company's  status as a
REIT. Second, stock of the Company is held by 100 or more investors and at least
100 or more  of  these  investors  are  independent  of the  Company  and of one
another.  Third, the stock of the Company has been and will be part of offerings
of  securities  to the public  pursuant to an effective  registration  statement
under the  Securities  Act and will be registered  under the Exchange Act within
120  days  after  the end of the  fiscal  year of the  Company  during  which an
offering  of such  securities  to the public  occurs.  Accordingly,  the Company
believes that if a Plan  purchases  stock of the Company,  the Company's  assets
should  not be deemed to be Plan  assets  and,  therefore,  that any  person who
exercises  authority or control with respect to the Company's  assets should not
be treated as a Plan fiduciary for purposes of the prohibited  transaction rules
of ERISA and Section 4975 of the Code.

                                      -24-


Cautionary Statements

         From time to time the Company may make forward-looking  statements that
reflect its current  opinion  about  future  events and  financial  performance.
Readers should understand that the following  important  factors,  among others,
could affect the  Company's  actual  results.  These  factors could cause actual
results  to  differ  materially  from  those  expressed  in any  forward-looking
statements made by, or on behalf of, the Company. The Company has discussed many
of these factors in prior filings with the Securities and Exchange Commission.

General Growth Strategy

         The Company follows a general growth  strategy of providing  integrated
real estate services to the healthcare industry, including the following:
              Asset  management  and  strategic   planning  for  real  estate;
              Property administration,  management and leasing services; 
              Build-to-suit development of healthcare properties;
              The acquisition of existing healthcare properties;  and
              Equity co-investment in healthcare provider acquisition 
                transactions.

         By providing these services,  the Company believes it can differentiate
its market position,  acquire needed capital, expand its asset base and increase
revenue. The Company believes, however, that there are various risks inherent in
this growth  strategy.  The following  factors,  among others,  could affect the
Company's ability to grow, and investors should consider them carefully.

Market Competition

         The Company  competes  for  property  management,  development  and new
purchases  with,  among others:  
              Investors;
              Healthcare  providers;
              Other healthcare  related real estate investment  trusts;
              Real estate  partnerships; and
              Financial institutions.

         These  participants  in the  healthcare  real  estate  marketplace  are
competing for  attractive  investments  on an  increasingly  competitive  basis,
resulting in significant investment pressure on the Company. Consequently,  many
transactions  undertaken by the Company's  competitors do not meet the standards
that the  Company  requires  of its  investments  in terms of:
              The present and future  internal  rate of return;
              Credit and financial  support;
              

                                      -25-


              Weighted average cost of capital; and
              Real estate investment fundamentals.

         The  Company  intends  to  adhere  to  its  established  standards  and
anticipates that it will be able to maintain steady  conservative growth through
the  acquisition  of  quality  real  estate  investments.   However,   increased
competition for such assets from other REITs and traditional and non-traditional
equity and debt capital  sources may affect the growth and  financial  return of
the Company.

         The  Company's  properties  are also  subject to  competition  from the
properties of other  healthcare  providers,  some of which have greater  capital
resources  than the  providers  leasing  the  Company's  facilities.  All of the
Company's  properties  operate in a  competitive  environment  and  patients and
referral  sources,  including  physicians,  may change their  preferences  for a
healthcare facility from time to time.

Asset Growth

         The Company presently has limited access to capital which will slow the
Company's growth. A REIT is required to make dividend  distributions and retains
little capital for growth.  As a result,  a REIT is required to grow through the
steady  investment of new capital in real estate  assets.  Since 1992,  the REIT
industry  has been in an  expansion  mode and the growth of market  valuation of
REIT shares had provided REITs with increasing access to the capital markets. By
the end of 1998,  however,  market  valuations  of REIT  shares  (including  the
Company's  shares) had declined  substantially  with the result that the Company
presently has limited access to capital from the equity market.  The Company has
already used all of its existing capital to acquire  healthcare  properties.  It
does, however, retain a significant amount of its available debt commitments and
intends to  undertake  asset  dispositions  to release  capital  for  additional
investments. However, the Company may not be able to obtain additional equity or
debt  capital or dispose of assets at the time it requires  additional  capital.
Moreover,  the  Company  may not be able to obtain  capital  on terms  that will
permit it to acquire healthcare properties on a competitive basis.

         The Company may not be able to obtain additional  capital or dispose of
assets at the time it requires the funds to pay its debt  obligations  when due.
On October 15, 1998, at the same time as the Capstone merger, the Company repaid
the outstanding  balances due under both Capstone's and its own unsecured credit
facilities  and entered into a $265.0  million  unsecured  credit  facility (the
"Unsecured  Credit  Facility") with ten commercial  banks. At December 31, 1998,
the  Company  had  available  borrowing  capacity  of $94.0  million  under  the
Unsecured Credit Facility.

         On  October  15,  1998,  at  the  time  of  the  Capstone  merger,  the
Company entered into a $200.0  million  term loan  (the  "Term  Loan  Facility")
with NationsBank,  N. A. The Term  Loan matures  on  April 16, 1999. The Company
intends  to  exercise the  option to extend the maturity date for an  additional
six  month  period  in  consideration  of  an  extension  payment  of .30 of 1%.
Repayment  of  the  Term Loan  Facility  may require  proceeds  from  additional
equity  offerings, disposition of assets,  mortgaging  its individual  assets or
refinancing of the Term Loan Facility.

         On or before September 1, 1999, the Company will be required to make an
$18.0 million principal payment on its 7.41% Senior Notes due September 1, 2002.

         The  Company  may also be required  to borrow  money and  mortgage  its
properties  to fund any  shortfall of cash  necessary to meet cash  distribution
requirements necessary to maintain its REIT status.

                                      -26-



         Failure of the  Company to  maintain or  increase  its  dividend  would
reduce the market price of the Company's stock which could make it difficult for
the Company to raise  additional  equity capital on favorable  terms, if at all.
The Company has raised its quarterly dividend each consecutive quarter since the
Company's initial public offering. The ability to maintain or raise its dividend
is dependent,  to a large part, on growth of funds from operations.  This growth
in turn depends upon  increased  revenues from  additional  investments,  rental
increases and income from administrative and management services. Also impacting
the  Company's  ability to continue to increase  its  dividends  are the matters
described below.

         The Company's current debt  arrangements  prohibit it from declaring or
paying  dividends  at any  time it  fails  to make  any  payment  of  principal,
interest,  fees or other amounts when due. These  arrangements  further prohibit
the  Company  from  declaring  or paying  dividends  (other  than as the Company
determines are necessary to maintain its status as a REIT) if, at that time, any
other  event of default  exists.  Repayment  of any  borrowings,  as well as the
resulting  interest expense and debt  amortization,  could negatively affect the
Company's cash available for  distribution.  If the Company defaults on any loan
secured by mortgages on any of its properties, the lenders may foreclose on such
property, and as a result, the Company would lose its investment.

         The risks of development  funding are greater than the risks associated
with  the  purchase  and  lease-back  of  operating  properties  because  of the
potential for greater  Company  involvement  in the  development  process due to
developer or contractor failure to perform under the terms of the agreement. The
Company has entered  into  funding  arrangements  with respect to 34 real estate
properties currently in progress.  The Company believes that development funding
is an effective method to acquire new healthcare  facilities that providers have
determined are vital to their business. Development funding arrangements require
the  Company to provide  the  funding to enable  healthcare  operators  to build
facilities on property owned or leased by the Company. Investors must understand
that the current portfolio of development funding may not be completed under the
terms of the agreements.

         Transfers  of  operations  of  healthcare  facilities  are  subject  to
regulatory  approvals  not required for  transfers of other types of  commercial
operations   and  real  estate.   In  addition,   many  of  the  properties  are
special-purpose facilities that may not be easily adaptable to uses unrelated to
healthcare.

Revenue Growth

         The Company's general growth strategy requires continuing growth in the
Company's  funds from  operations.  The following  factors,  among  others,  can
negatively affect the Company's funds from operations.

         Operators of senior living assets have come under  increased  financial
pressure  which may  affect  their  ability  to meet  their  obligations  to the
Company.  While the Company had previously  maintained  approximately 20% of its
portfolio in senior living assets,  senior living assets now comprise 32% of its
portfolio as a result of its  acquisition  of Capstone.  The Company  expects to
reduce this percentage  through  prepayments of mortgages and dispositions;  and
the Company may dispose of a significant  portion of these assets and employ the
proceeds for other Company  purposes.  The Company may not be able to consummate
such  dispositions  and consequently the Company may have a greater risk profile
relative to senior living  assets.  Due to increased  competition  in the senior
living  assets  sector,  operators of senior living  facilities  have come under
increased   financial   pressure;   additionally,   the  implementation  of  the
"prospective  payment system" for Medicare  reimbursements  has added additional
pressure on the  operators.  To date,  one  operator in this sector has declared
bankruptcy,  and the Company cannot be certain that additional operator failures
in this sector will not occur.  Pressures on the overall  senior  living  sector
will affect  revenues and may affect the ability of the  operators to fund their
obligations to the Company.

                                      -27-


         The investment returns available from equity investments in real estate
depend largely on the amount of income earned and capital appreciation generated
by the related  properties,  as well as the  expenses  incurred.  Real  property
investments  are  generally  subject to varying  degrees of risk.  To offset the
threat of insufficient revenue to meet operating expenses, debt service, capital
expenditures  and dividend  payments,  the Company requires net master leases or
similar financial support with primary term periods for most of its investments.
Nevertheless,  the Company's  properties  are subject to all of the normal risks
associated with real estate investments.

         Healthcare provider operations can affect the lease revenues and values
of the Company's investments.  The healthcare service industry continues to be a
profitable,  growing  segment of the  economy,  supported by  fundamentals  that
ensure continued  growth.  However,  the industry is currently  experiencing:
              Substantial changes in the method of delivery of healthcare
                services;
              Rising competition among healthcare  providers for patients;
              Continuing  pressure by private and governmental  payors; and
              Increased scrutiny by federal and state authorities.

The changes can affect the  economic  performance  of some or all of the tenants
and sponsors who provide financial support to the Company's  investments and, in
turn, the lease revenues and the value of the Company's property investments.

         The Company's concentration on a few healthcare providers would magnify
the negative affect on the Company if a larger provider were to suffer financial
hardships.  Currently 57.5% of the Company's real estate portfolio is leased to,
or  supported  by its five  largest  healthcare  provider  clients.  To  varying
degrees,  these providers have experienced the pressures listed above.  Negative
performance  by one or more of these  providers  could have an adverse impact to
the support  arrangements  that the Company has with these providers and require
the Company to rely solely upon rental  revenue from  occupant  tenants.  If the
Company is required to rely solely upon tenant  occupants with respect to one or
more  properties,  it will  experience  the typical risks  associated  with real
estate   investments   enjoying  no  supplemental   credit  support,   including
competition  for  individual  tenants and the renewal or  roll-over  of existing
leases.

         If the inpatient  occupancy rate at a hospital near a Company  facility
deteriorated  to a level at which  operating cash flows would be insufficient to
cover the  payments  to the  Company,  the  Company  would have to rely upon the
general  credit of the provider or the related  guarantor,  if any.  Most of the
hospitals  adjacent to or associated with the Company's  current  properties and
those to be acquired by the Company are  substantially  less than fully occupied
on an inpatient basis. Despite such occupancy rates, however, the operating cash
flow  produced  by such  hospitals  adequately  covers  related  payments to the
Company.

         If a provider  lost its licensure or  certification,  the Company would
have to obtain another provider for the affected facility.  Healthcare providers
are subject to federal and state laws and regulations which govern financial and
other arrangements between healthcare  operators.  The Company cannot be certain
that it could  attract  another  healthcare  provider  on a  timely  basis or on
acceptable terms. Failure to do so would hurt the Company's revenues.

         A failure of the  Company to  reinvest  the  proceeds  from  securities
offerings  and  property  dispositions  could  have  an  adverse  effect  on the
Company's  future  revenues.  From  time to time,  the  Company  will  have cash
available  from (1) the proceeds of sales of shares of its  securities,  and (2)
the sale of its properties, including non-elective dispositions, under the terms
of master leases or similar financial support  arrangements.  These arrangements

                                      -28-


require,  among other  items,  a  disposition  of  properties  in the event of a
healthcare provider's default, and upon the healthcare provider's exercise of an
option  to  repurchase  these  properties.  The  Company  must  re-invest  these
proceeds,  on a timely basis, in another healthcare investment or in a qualified
short-term investment. While the Company has been able to do so in the past, the
Company may not be able to invest  proceeds on a timely  basis or on  acceptable
terms in the future.

         The purchase of one or more  properties  may not be completed or may be
delayed for various reasons.  Acquisition delays will negatively impact revenues
and may have the potential to adversely effect the Company's ability to increase
its distributions to shareholders.

         Termination  of  property  management  engagements  can  result in lost
income.  The  Company  is  engaged  on its own  behalf,  and for the  benefit of
third-party property owners, in the following activities:
              Asset and property management;
              Day-to-day property management;
              Leasing of multi-tenanted healthcare properties; and
              Supervision of the development of new healthcare properties.

The terms of these service  engagements can vary in duration from month-to-month
to 15 years.  Additionally,  the Company regularly  terminates  engagements as a
result  of  completion  of the  engagement  assignment  or the  sale of  managed
properties by the Company or  third-party  owners.  Termination  of  engagements
results in lost future income  stream.  In addition,  unamortized  capital costs
incurred in obtaining  engagements  must be charged against current  revenues or
established reserves. The Company has experienced significant fluctuation in the
number of engagements in effect at any given time.  This  fluctuation  generates
uncertainty  as to the  predictability  of net  revenues.  The  Company  is also
subject  to  significant  uncertainties  because  of the  dynamic  nature of the
healthcare  service industry,  and increased  competition from other real estate
management companies entering the healthcare services industry.  The Company may
not be able  to  continue  to be  able to  market  or  cross-sell  its  property
management services successfully.

         Failure to maintain  its status as a REIT,  even in one  taxable  year,
could  cause the  Company  to reduce its  dividends  dramatically.  The  Company
intends to qualify at all times as a REIT under the Code. If in any taxable year
the Company does not qualify as a REIT, it would be taxed as a corporation. As a
result,  the Company could not deduct its  distributions  to the shareholders in
computing its taxable  income.  Depending  upon the  circumstances,  a REIT that
loses its qualification in one year may not be eligible to re-qualify during the
four succeeding years. Further,  certain transactions or other events could lead
to the Company  being taxed at rates ranging from four to 100 percent on certain
income or gains.

         President   Clinton's  Budget  proposals  could  affect  the  Company's
operations.  The  Clinton  Administration's  Fiscal  Year 2000  Budget  proposal
includes  three  provisions  of  interest  to  REITs  in  general,  two of which
potentially affect the Company:  (i) modification of the structure of businesses
which are indirectly  conducted by the Company,  which could limit or negatively
affect the Company's  future  ability to engage  indirectly in certain  business
activities that cannot be conducted directly by the Company;  and (ii) repeal of
tax-free  conversion  of large C  corporations  to S  corporations,  which would
effectively  tax the built-in  gains of C  corporations  prospectively  electing
tax-free  reorganizations,  thus affecting an acquisition format employed by the
Company in the past.

                                      -29-



Item 2.           Properties

Executive Offices
- -----------------

         The Company's headquarters,  located in offices at 3310 West End Avenue
in Nashville,  Tennessee,  are leased from an unrelated  third party.  The lease
agreement, covering approximately 20,569 square feet of rented space, expires on
October  31,  2003,  with  two  five-year  renewal  options.  Annual  rental  is
approximately $382,000.

Property Operations
- -------------------

         The  following  table sets forth  information  regarding  the Company's
properties as of December 31, 1998.

                                      -30-



                                                       Facility               Facility      Total                       Date
Facility Name                         Type (1)         Operator               Location    Investment    Encumbrances  Acquired
                                                                                                   
Orange Grove Medical Clinic                 AHF   Col/HCA Healthcare Corp.        AZ     $ 5,273,993            0       1993
Eaton Canyon Medical Building               AHF   Tenet Healthcare Corp.          CA       4,792,781            0       1995
Fountain Valley - AHF 1                     AHF   Tenet Healthcare Corp.          CA       5,556,385            0       1994
Fountain Valley - AHF 2                     AHF   Tenet Healthcare Corp.          CA       5,128,834            0       1994
Fountain Valley - AHF 3                     AHF   Tenet Healthcare Corp.          CA       9,002,040            0       1994
Fountain Valley - AHF 4                     AHF   Tenet Healthcare Corp.          CA       9,065,344            0       1994
Fountain Valley - AHF 5                     AHF   Tenet Healthcare Corp.          CA      15,434,588            0       1997
Valley Presbyterian (15211)                 AHF   Valley Presbyterian Hosp.       CA       7,538,204            0       1993
Valley Presbyterian (6840-50)               AHF   Valley Presbyterian Hosp.       CA       5,327,777            0       1993
Deering Medical Plaza                       AHF   Heathcare Realty Trust          FL       5,129,587            0       1994
East Pointe Medical Plaza                   AHF   Col/HCA Healthcare Corp.        FL       4,981,848            0       1994
Gulf Coast Medical Centre                   AHF   Heathcare Realty Trust          FL       4,922,637            0       1994
Southwest Medical Centre Plaza              AHF   Heathcare Realty Trust          FL       8,236,213            0       1994
Southwest Medical Centre Plaza II           AHF   Col/HCA Healthcare Corp.        FL       1,620,558            0       1995
Coral Gables Medical Plaza                  AHF   Tenet Healthcare Corp.          FL      11,215,274            0       1994
Palm Beach Medical Group Building           AHF   Phycor Inc.                     FL       4,015,316            0       1996
Palms of Pasadena Medical Plaza             AHF   Tenet Healthcare Corp.          FL       5,563,620            0       1994
Candler Parking Garage                      AHF   Candler Health Systems          GA       4,201,212            0       1994
Candler Professional Office Bldg (1)        AHF   Candler Health Systems          GA       7,193,045    1,000,000       1994
Candler Regional Heart Center               AHF   Candler Health Systems          GA       9,348,242            0       1995
North Fulton Medical Arts Plaza             AHF   Heathcare Realty Trust          GA       6,286,802            0       1993
Northwest Medical Center                    AHF   Heathcare Realty Trust          GA      10,710,322            0       1994
Overland Park Regional Medical Ctr          AHF   Col/HCA Healthcare Corp.        KS      10,463,707            0       1995
Hendersonville Medical Office Building      AHF   Col/HCA Healthcare Corp.        TN       3,138,889            0       1994
Bayshore Doctors Center                     AHF   Col/HCA Healthcare Corp.        TX       1,905,817            0       1993
Judson Medical Building                     AHF   Methodist                       TX         779,908            0       1996
Oregon Medical Building                     AHF   Col/HCA Healthcare Corp.        TX      18,485,079            0       1993
Rosewood Professional Building              AHF   Col/HCA Healthcare Corp.        TX       5,252,820            0       1994
Spring Branch Professional Building         AHF   Col/HCA Healthcare Corp.        TX      14,301,748            0       1993
Toepperwein Medical Center                  AHF   Methodist                       TX       3,057,056            0       1996
Lake Pointe Medical Plaza                   AHF   Tenet Healthcare Corp.          TX       1,737,128            0       1993
Southwest General Birthing Center           AHF   Tenet Healthcare Corp.          TX       3,236,289            0       1993
Trinity Valley Birthing Center              AHF   Tenet Healthcare Corp.          TX       3,671,601            0       1994
Chippenham Medical Offices                  AHF   Col/HCA Healthcare Corp.        VA       3,771,668            0       1994
Chippenham Medical Offices                  AHF   Col/HCA Healthcare Corp.        VA       4,593,463            0       1994
Johnston-Willis Medical Offices             AHF   Col/HCA Healthcare Corp.        VA       8,773,577            0       1994
Johnston-Willis Medical Offices             AHF   Col/HCA Healthcare Corp.        VA       5,855,716            0       1996
Lewis Gale-Clinic, Keagy, Braeburn, Fl      AHF   Phycor Inc.                     VA      27,607,442            0       1996
Lewis Gale - Medical Foundation             AHF   Phycor Inc.                     VA       1,433,579            0       1996
Trinity West Medical Plaza                  AHF   Tenet Heathcare/HRT, Inc.       TX       5,935,565            0       1997
Rothsville Medical Center Complex           AHF   Ephrata Community Hosp.         PA       4,185,189            0       1998
American Sports Medicine Institute          AHF   Healthsouth                     AL       4,477,033            0       1998
Beaumont Regional Prof Tower                AHF   Col/HCA Healthcare Corp.        TX      10,720,697            0       1998
Bellaire Medical Plaza                      AHF   Col/HCA Healthcare Corp.        TX       9,317,196            0       1998
Birmingham Medical Building I               AHF   Healthsouth                     AL       6,576,052            0       1998
Birmingham Medical Building II              AHF   Healthsouth                     AL      13,431,121            0       1998
Burbank Mulliken Medical Plaza(3)           AHF   MedPartners                     CA       6,681,150            0       1998
Cool Springs Medical Center                 AHF   Cool Springs                    TN      10,198,967    4,531,786       1998
Daniel Medical Center                       AHF   Winter Park                     FL       7,610,508            0       1998
Desert Springs Medical Plaza                AHF   Quorum                          NV       6,559,142            0       1998
Goodyear Clinic                             AHF   Quorum                          AL       2,242,890            0       1998
Hamiter Building                            AHF   Quorum                          AL       6,116,092            0       1998
Larkin Medical Building Annex               AHF   Healthsouth                     FL       3,148,220            0       1998
One-7000 Larkin Building                    AHF   Healthsouth                     FL      18,542,361            0       1998
Gadsden Medical Building II                 AHF   Quorum                          AL       8,108,661            0       1998
Midway Medical Plaza                        AHF   Tenet Healthcare Corp.          CA      27,015,735            0       1998
Richmond Medical Bldg I                     AHF   Healthsouth                     VA      13,995,570            0       1998
Sarasota Medical Center                     AHF   Col/HCA Healthcare Corp.        FL      18,987,150    8,770,158       1998
Southwest General Medical Bldg              AHF   New Medical Prop. Invest.       TX       3,224,271            0       1998

                                      -31-


Sunrise Mountainview Medical Center         AHF   Col/HCA Healthcare Corp.        NV      40,299,044   22,830,034       1998
The Grand Court of Abilene                  ALF   Grand Court                     TX      10,033,174            0       1998
Outlook Pointe/Creekview(ALCO IV)(3)        ALF   Balanced Care                   PA       6,562,185            0       1998
Augusta Gardens                             ALF   Matrix                          GA       5,948,471            0       1998
Bloomsburg Manor Pers Care Ret Ctr          ALF   Balanced Care                   PA       4,109,215            0       1998
Joe Clark Residential Care Home             ALF   Balanced Care                   MO       1,525,522            0       1998
Outlook Pointe at Danville(ALCOIII)         ALF   Balanced Care                   VA       5,919,470            0       1998
The Grand Court of El Paso                  ALF   Grand Court                     TX      10,414,123            0       1998
Outlook Pointe at Greensboro(3)             ALF   Balanced Care                   NC       3,711,839            0       1998
Outlook Pointe at Harrisburg                ALF   Balanced Care                   PA       4,535,119            0       1998
Outlook Pointe at Harrisonburg(ALCOI)       ALF   Balanced Care                   VA       5,218,118            0       1998
Kingsley Place of Henderson                 ALF   Senior Lifestyles               TX       5,831,076            0       1998
Summervillerville at Hillsborough(3)        ALF   Summerville                     NJ       6,268,372            0       1998
Jaylene Manor Nursing Home                  ALF   Senior Lifestyles               FL       1,760,492            0       1998
Jenni-Lynn                                  ALF   Senior Lifestyles               SC       2,998,788            0       1998
Kingston Manor Pers Care & Retir Ctr        ALF   Balanced Care                   PA       4,092,720            0       1998
Balanced Care at Lamar                      ALF   Balanced Care                   MO       1,525,522            0       1998
Kingsley Place of McKinney                  ALF   Senior Lifestyles               TX       6,898,713            0       1998
Kingsley Place Med Center of Oakwell        ALF   Senior Lifestyles               TX       7,510,987            0       1998
Mid Valley Manor Pers Care Retire Ctr       ALF   Balanced Care                   PA       3,878,305            0       1998
The Terraces at Balanced Care, NV I         ALF   Balanced Care                   MO       1,525,522            0       1998
The Terraces at Balanced Care,NV II         ALF   Balanced Care                   MO       1,525,522            0       1998
Kingsley Place of Oakwell                   ALF   Senior Lifestyles               TX       7,970,947            0       1998
Summervillerville at Ocoee(3)               ALF   Summerville                     FL       3,028,408            0       1998
Old Forge Manor Pers care & Retir Ctr       ALF   Balanced Care                   PA       2,693,139            0       1998
Outlook Pointe at Ravenna                   ALF   Balanced Care                   OH       4,329,238            0       1998
River Landings Medical Centre               ALF   Col/HCA Healthcare Corp.        FL       1,526,957            0       1998
Outlook Pointe at Roanoke(ALCOII)           ALF   Balanced Care                   VA       5,565,246            0       1998
The Grand Court of San Angelo               ALF   Grand Court                     TX      10,940,052            0       1998
Summervillerville at Stafford(3)            ALF   Summerville                     NJ       7,258,624            0       1998
Summervillerville at Torrington(3)          ALF   Summerville                     CT       9,296,809            0       1998
West View Manor Personal Care               ALF   Balanced Care                   PA       2,800,352            0       1998
The Grand Court of Wichita Falls            ALF   Grand Court                     TX      11,553,754            0       1998
Zephyrhills Medical Clinic                  ALF   Col/HCA Healthcare Corp.        FL       1,390,385            0       1998
Port Orange(3)                              ALF   Summerville                     FL       3,178,197            0       1998
Bakersfield Surgery Center                  ASC   Healthsouth                     CA       1,046,229            0       1993
Valley View Surgery Center                  ASC   Healthsouth                     NV       3,800,571            0       1994
Physicians Daysurgery Center                ASC   Col/HCA Healthcare Corp.        TX       2,039,563            0       1993
Bonita Bay Medical Centre                   ASC   Col/HCA Healthcare Corp.        FL      10,655,720    4,716,724       1998
Cape Coral Medical Plaza                    ASC   Col/HCA Healthcare Corp.        FL       5,523,307    3,316,446       1998
North Shore Surgical Center                 ASC   Healthsouth                     IL       1,385,364            0       1998
Northlake Surgical Center                   ASC   Col/HCA Healthcare Corp.        GA       1,487,552            0       1998
South County Medical Ctr I                  ASC   Healthsouth                     MO      11,420,902            0       1998
West County Surgery Center                  ASC   Healthsouth                     MO       4,092,582            0       1998
St. Andrews(2)                              CAC   Col/HCA Healthcare Corp.        FL      11,528,045            0       1996
Five Points Medical Building                CAC   Tenet Healthcare Corp.          FL      10,955,235            0       1995
Huebner Medical Center                      CAC   Huebner                         TX      12,049,818            0       1993
Huebner Medical Center II                   CAC   Huebner                         TX       9,666,769            0       1994
Cedar Park Ctr Hlthcare(Navarre)(3)         CAC   Arcon                           FL       4,631,479            0       1998
Arcon-Defuniak                              CAC   Arcon                           FL       6,255,220            0       1998
Crystal Beach Center for Healthcare         CAC   Arcon                           FL       5,645,166            0       1998
Hazelwood(3)                                CAC   Healthsouth                     MO       7,000,358            0       1998
Arcon Mesquite Healthcare                   CAC   Arcon                           NV       6,155,138            0       1998

                                      -32-


Scottsdale(3)                               CAC   Healthsouth                     AZ       6,705,071            0       1998
Arcon Soddy Daisy Ctr for Hlthcare          CAC   Arcon                           TN       4,555,865            0       1998
Suburban Heights Medical Center             CAC   MedPartners                     IL      11,133,061            0       1998
Kerlan Jobe                                 CAC   Kerlan Jobe Orthopae Clinic     CA      21,852,586            0       1998
Little Rock Rehab Center                    CAC   Healthsouth                     AR       2,882,403            0       1998
Virginia Beach Rehabilitation Center        CAC   Healthsouth                     VA       2,043,725            0       1998
Coral Gables Rehabilitation Center          CAC   Healthsouth                     FL       3,218,014            0       1998
HS Rehab Hosp of Montgomery                 IRF   Healthsouth                     AL      17,388,466            0       1998
HS Rehab Hosp of Nittany Valley             IRF   Healthsouth                     PA      19,247,609            0       1998
HS Rehab hosp of Tallahassee                IRF   Healthsouth                     FL      11,482,882            0       1998
HS Rehab Hosp of York                       IRF   Healthsouth                     PA      19,247,609            0       1998
HS Rehab Hosp-Gr Pittsb(Allegheny)          IRF   Healthsouth                     PA      17,499,957            0       1998
HS Rehab Hosp of Altoona                    IRF   Healthsouth                     PA      19,521,299            0       1998
Great Lakes Rehab Hospital                  IRF   Healthsouth                     PA      20,498,812            0       1998
HS Rehab Hosp of Mechanicsburg              IRF   Healthsouth                     PA      14,120,747            0       1998
Richmond Medical Bldg II                    IRF   Healthsouth                     VA       2,938,560            0       1998
Southeast Texas Rehab Hospital              IRF   Healthsouth                     TX      12,673,171            0       1998
Bradley Medical Building                    MOB   Bradley Mem Hosp                TN       8,729,905            0       1997
Rowlett Medical Plaza                       MOB   Tenet Healthcare Corp.          TX       1,976,372            0       1994
New River Valley Med. Arts Building         MOB   Col/HCA Healthcare Corp.        VA         926,023            0       1993
Valley Medical Center                       MOB   Col/HCA Healthcare Corp.        VA       1,015,117            0       1993
Lewis Gale-Business & Child Care Ctr        MOB   Phycor Inc.                     VA       6,766,956            0       1996
Lewis Gale - Valley View                    MOB   Phycor Inc.                     VA       5,121,498            0       1996
Clinica Latina                               PC   Tenet Healthcare Corp.          CA         724,470            0       1995
Southwest Florida Orthopedic Center          PC   Col/HCA Healthcare Corp.        FL       3,604,186            0       1994
Medical & Surgical Institute of Ft. Laud     PC   Tenet Healthcare Corp.          FL       5,213,956            0       1994
Doctors' Clinic                              PC   Phycor Inc.                     FL      10,305,181            0       1993
Woodstock Clinic                             PC   Tenet Healthcare Corp.          GA       2,673,880            0       1994
Durham Medical Center                        PC   Durham                          TX       8,591,752            0       1993
Valley Diag Med and Surgical Ctr             PC   Phycor Inc.                     TX       4,458,322            0       1993
Lewis Gale - Bent Mountain Rd Clinic         PC   Phycor Inc.                     VA         350,203            0       1996
Lewis Gale - Bohnsack Clinic                 PC   Phycor Inc.                     VA         674,806            0       1996
Lewis Gale - Craig County Clinic             PC   Phycor Inc.                     VA         182,269            0       1996
Lewis Gale - Family Practice Center          PC   Phycor Inc.                     VA       1,151,983            0       1996
Lewis Gale - Fincastle Clinic                PC   Phycor Inc.                     VA         337,915            0       1996
Lewis Gale - Spartan Drive                   PC   Phycor Inc.                     VA         901,107            0       1996
Vanderbilt-MetroCenter Healthcare            PC   Vanderbilt Univ. Med. Ctr.      TN       1,889,836            0       1998
Vanderbilt-Hickory Hollow Healthcare         PC   Vanderbilt Univ. Med. Ctr.      TN       2,057,416            0       1998
Vanderbilt-Rivergate Healthcare              PC   Vanderbilt Univ. Med. Ctr.      TN       1,981,966            0       1998
Vanderbilt-Cool Springs Healthcare           PC   Vanderbilt Univ. Med. Ctr.      TN       2,186,828            0       1998
Agawam Health Center                         PC   MedPartners                     MA       2,515,941            0       1998
Baintree Health Care Center                  PC   MedPartners                     MA       7,491,318            0       1998
Brookstone Office Building                   PC   MedPartners                     FL       6,618,440            0       1998
Chicopee Health Care Center                  PC   MedPartners                     MA       9,036,049            0       1998
Clayton Big Bend Medical Center              PC   SSM Health Systems, Inc.        MO       5,203,944            0       1998
Columbus OB/GYN Clinic                       PC   MedPartners                     GA       2,575,508            0       1998
Framingham Health Care Center                PC   MedPartners                     MA       3,889,036            0       1998
Greenwood Medical Building                   PC   MedPartners                     TN       2,506,600            0       1998
HS Imaging Center at Highlands               PC   Healthsouth                     AL       2,589,996            0       1998
Indialantic Medical Building                 PC   MedPartners                     FL       2,157,879            0       1998
Kelsey-Seybold Clinic West                   PC   MedPartners                     TX      16,144,736            0       1998
McCollough Clinic                            PC   MedPartners                     AL       8,210,985            0       1998

                                      -33-


Melbourne Internal Medicine Clinic           PC   MedPartners                     FL       3,820,375            0       1998
Melbourne Medical Building                   PC   MedPartners                     FL      13,255,550            0       1998
Methuen Health Care Center                   PC   MedPartners                     MA       7,274,682            0       1998
Par Place Medical Ctr                        PC   MedPartners                     FL       8,175,460            0       1998
South County Medical Ctr II                  PC   Healthsouth                     MO       4,069,228            0       1998
West Palm Beach Medical Bldg                 PC   MedPartners                     FL         840,269            0       1998
Life Care Center of Globe                   SNF   Life Care Ctrs of America       AZ       2,873,661            0       1997
Fountain Valley - Living Care Center        SNF   Tenet Healthcare Corp.          CA      12,687,699            0       1994
Life Care Center of Aurora                  SNF   Life Care Ctrs of America       CO       6,230,515            0       1994
Life Care Center of Greeley                 SNF   Life Care Ctrs of America       CO      12,417,625            0       1997
Life Care Center of Centerville             SNF   Life Care Ctrs of America       TN       5,046,153            0       1997
Life Care Center of Lynchburg               SNF   Life Care Ctrs of America       TN       3,289,203            0       1997
Life Care Center of Westminster             SNF   Life Care Ctrs of America       CO       7,759,595            0       1996
Life Care Center of Orange Park             SNF   Life Care Ctrs of America       FL      10,205,696            0       1995
New Harmonie Healthcare Center              SNF   Centennial Heathcare            IN       3,640,140            0       1993
Life Care Center of Wichita                 SNF   Life Care Ctrs of America       KS       7,592,661            0       1996
Fenton Extended Care Center                 SNF   Centennial Heathcare            MI       3,540,494            0       1993
Meadows Nursing Center                      SNF   Centennial Heathcare            MI       3,284,185            0       1993
Ovid Convalescent Manor                     SNF   Centennial Heathcare            MI       3,143,156            0       1993
Wayne Convalescent Center                   SNF   Centennial Heathcare            MI       1,049,352            0       1993
Westgate Manor Nursing Home                 SNF   Centennial Heathcare            MI       1,697,049            0       1993
Life Care Center of Forth Worth             SNF   Life Care Ctrs of America       TX       9,445,015            0       1995
Life Care Center of Houston                 SNF   Life Care Ctrs of America       TX      10,020,503            0       1995
Life Care Center of Columbia                SNF   Life Care Ctrs of America       TN               0            0       1997
Blakely-Pine Health Care Center             SNF   Balanced Care                   PA       2,931,114            0       1998
Adams Christian Convalescent Ctr(4)         SNF   Quality Link                    VA       6,938,969   16,516,611       1998
The Village Nursing Ctr (Ft Union)(4)       SNF   Quality Link                    VA       3,201,294            0       1998
The Laurels of Forest Glen(4)               SNF   Quality Link                    VA       6,163,582            0       1998
The Meadows of Goochland(4)                 SNF   Quality Link                    VA       4,724,495            0       1998
Kingston Health Care Center                 SNF   Balanced Care                   PA       5,001,045            0       1998
The Brian Ctr Health &  Rehab (4)           SNF   Quality Link                    VA       5,284,301            0       1998
Mountain View Nursing Home                  SNF   Integrated Health               PA      12,643,993            0       1998
Twin Oaks Convalescent Home(4)              SNF   Quality Link                    VA       3,451,885            0       1998
IHS of Northern Virginia(Alexandria)        SNF   Integrated Health               VA      12,878,424            0       1998
Gravois Nursing Center                      SNF   Integrated Health               MO      10,997,354            0       1998
Midtown Medical Center                      OTH   Midtown                         AL       8,757,955            0       1993
Puckett Laboratory                          OTH   Pathology Laboratories          MS       4,285,485            0       1993
Desert Vista Hospital                       OTH   Ramsay                          AZ               -            0       1998
Mission Vista Hospital                      OTH   Ramsay                          TX       6,276,614            0       1998
Havenwyck Hospital                          OTH   Ramsay                          MI      14,443,406            0       1998
Tucson MOB(3)                               OTH   MedCath                         AZ       2,517,732            0       1998
                                                                                           ---------            -       
                                            Total Real Estate                          1,384,275,234   61,681,759
                                                                                       -------------   ----------
                                            Corporate Property                             3,279,517            0
                                            
                                            Total Property                            $1,387,554,751  $61,681,759 
                                                                                      ==============  =========== 

                                      -34-



(1) This encumbrance is to protect the lessee's interest in their security 
    deposit.

(2) Consists of three buildings, with one building being an MOB that is in 
    construction as of 12/31/98.

(3) Development at 12/31/98.

(4) All 6 of the properties are encumbered by one mortgage with a 12/31/98 
    balance of $16,516,610.


(5) Facility Types:
                   
          AHF            Ancillary Hospital Facilities

          ALF            Assisted Living Facilities

          ASC            Ambulatory Surgery Centers

          CAC            Comprehensive Ambulatory Care Centers

          IRF            Inpatient Rehabilitation Facilities

          MOB            Medical Office Buildings

           PC            Physician Clinics

          SNF            Skilled Nursing Facilities

          OTH            Other


                                      -35-


Item 3.           Legal Proceedings
- -------           

         The  Company  is not aware of any  material  legal  action  pending  or
threatened against it.

Item 4.           Submission of Matters to a Vote of Securityholders
- -------           

         On October 15, 1998, the holders of the Company's Common Stock met at a
special  meeting  and  approved  the  issuance  of shares  of  Common  Stock and
Preferred Stock in connection with the merger with Capstone Capital  Corporation
described above by the following vote:




       Votes Cast           Votes Cast Against            Abstentions/
        in Favor                or Withheld             Broker Non-votes
                                               
       13,310,774                 200,879                    185,547



         No other  matter was  submitted  to a vote of  shareholders  during the
fourth quarter of 1998.

                                      -36-



                                     Part II
                                     -------
Item 5.           Market for Registrant's Common Equity and  Related Stockholder
- ------              Matters

         Information  relating to the Company's  Common Stock, set forth on page
36  of  the  Company's  1998  Annual  Report to  Shareholders  under the caption
"Common Stock," is incorporated herein by reference.

         The Company made no private sales of equity securities during 1998.

Item 6.           Selected Financial Data
- ------
         The  Company's  selected  financial  data, set forth  on  page 9 of its
1998  Annual  Report to  Shareholders  under  the  caption  "Selected  Financial
Information," is incorporated herein by reference.

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

         The  Company's  information  relating to  management's  discussion  and
analysis of financial  condition,  set forth  on  pages 10  through  17  of  the
Company's  1998 Annual Report to  Shareholders  under the caption  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations,"  is
incorporated herein by reference.

Item 7A.          Quantitative and Qualitative Disclosures About Market Risk
- -------
         See "Market Risk" in "Management's Discussion and Analysis of Financial
Condition and Results of Operations,"  set  forth  at  pages 16  through  17  of
the Company's 1998 Annual Report to Shareholders.

Item 8.           Financial Statements and Supplementary Data
- ------
         The Company's financial statements and the related notes, together with
the report of Ernst & Young LLP thereon,  set  forth  at  pages  18  through  34
of the Company's 1998 Annual Report to Shareholders,  are incorporated herein by
reference.

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

         None.

                                      -37-





                                    Part III
                                    --------
Item 10.          Directors and Executive Officers of the Registrant
- -------
Directors

         Information  with respect to directors,  set forth on pages one through
three of the  Company's  Proxy  Statement  relating  to the  Annual  Meeting  of
Shareholders  to be  held  on May  11,  1999  under  the  caption  "Election  of
Directors," is incorporated herein by reference.


Executive Officers

         The executive officers of the Company are:

Name                                            Age         Position
                                                      
David R. Emery........................           54         Chairman of the Board, Chief Executive Officer &
                                                               President
Timothy G. Wallace....................           40         Executive Vice President & Chief Financial Officer
Roger O. West.........................           54         Executive Vice President & General Counsel


         Mr. Emery formed the Company and has held his current  positions  since
May 1992. Prior to 1992, Mr. Emery was engaged in the development and management
of commercial real estate in  Nashville, Tennessee. Mr. Emery has been active in
the real estate industry for 29 years.

         Mr. Wallace has held executive positions with the Company since January
1993. Prior to joining the Company,  he was a Senior Manager with responsibility
for  healthcare and real estate in the  Nashville,  Tennessee  office of Ernst &
Young LLP from June 1989 to January 1993.

         Mr. West has held executive  positions with the Company since May 1994.
Prior to joining the Company, he was a senior  partner in the law firm of Geary,
Porter  and West,  P.C.  in  Dallas,  Texas from July 1992 to May 1994. Mr. West
has extensive experience in the areas of corporate, tax and real estate law.

Item 11.          Executive Compensation
- -------
         Information relating to executive compensation, set forth on pages five
through eight of the Company's Proxy Statement relating to the Annual Meeting of
Shareholders  to  be  held  on  May  11,  1999  under  the  caption   "Executive
Compensation," is incorporated herein by reference.  The Comparative Performance
Graph and the  Compensation  Committee  Report on  Executive  Compensation  also
included  in the  Proxy  Statement  are  expressly  not  incorporated  herein by
reference.

Item 12.          Security Ownership of Certain Beneficial Owners and Management
- -------
         Information  relating  to the  security  ownership  of  management  and
certain beneficial owners, set forth on pages four through five of the Company's
Proxy Statement relating to the Annual Meeting of Shareholders to be held on May
11, 1999 under the caption "Security  Ownership of Certain Beneficial Owners and
Management," is incorporated herein by reference.

                                      -38-


Item 13.          Certain Relationships and Related Transactions
- -------
         Information relating to certain relationships and related transactions,
set forth on page 13 of the  Company's  Proxy  Statement  relating to the Annual
Meeting of  Shareholders  to be held on May 11, 1999 under the caption  "Certain
Relationships and Related Transactions," is incorporated herein by reference.

                                      -39-
                                     


                                     Part IV




Item 14.          Exhibits, Financial Statement Schedules and Reports on Form 8-K
- -------
            
(a)               Index to Pro Forma and Historical Financial Statements, 
                  Financial Statement Schedules and Exhibits

                  (1)      Financial Statements:
                           --------------------
                           The  following  financial  statements  of  Healthcare
                  Realty Trust  Incorporated  are  incorporated  by reference in
                  Item 8 from the 1998 Annual Report to Shareholders:

Audited Consolidated Financial Statements
- -----------------------------------------
         -        Independent Auditors' Report.
         -        Consolidated Balance Sheets - December 31, 1998 and 1997.
         -        Consolidated Statements of Income for the years ended
                  December 31, 1998, December 31, 1997 and December 31, 1996.
         -        Consolidated  Statements of Stockholders' Equity for the years
                  ended  December 31,  1998,  December 31, 1997 and December 31,
                  1996.
         -        Consolidated Statements of Cash Flows for the years ended 
                  December 31, 1998, December 31, 1997 and December 31, 1996.
         -        Notes to Consolidated Financial Statements.

                  (2)      Financial Statement Schedules:
                           -----------------------------
                  Schedule III -- Real Estate and Accumulated Depreciation at 
                  December 31, 1998.................S-1

                  Schedule IV - Mortgage Loans on Real Estate at December 31, 1998

                  All  other   schedules  are  omitted   because  they  are  not
                  applicable  or not  required  or because  the  information  is
                  included in the  consolidated  financial  statements  or notes
                  thereto.

                  (3)      Exhibits:

Exhibit
Number            Description of Exhibits
- -------           ----------------------- 
3.1      --       Second Articles of Amendment and Restatement of the Registrant.(1)
3.2      --       Second Amended and Restated Bylaws of the Registrant.(2)
4        --       Specimen stock certificate.(1)
10.1     --       1993 Employees Stock Incentive Plan of Healthcare Realty Trust Incorporated.(1)
10.2     --       1995 Restricted Stock Plan for Non-Employee Directors of Healthcare Realty Trust
                  Incorporated.(4)
10.3     --       Executive Retirement Plan, as amended. (5)
10.4     --       Retirement Plan for Outside Directors.(1)
10.5     --       Deferred Compensation Plan.(1)
10.6     --       Dividend Reinvestment Plan.(2)
10.7     --       Amended and Restated Employment Agreement by and between David R. Emery and Healthcare Realty
                  Trust Incorporated. (5)
10.8     --       Amended and Restated Employment Agreement by and between Roger O. West and Healthcare Realty
                  Trust Incorporated. (5)
10.9     --       Amended and Restated Employment Agreement by and between Timothy G. Wallace and Healthcare
                  Realty Trust Incorporated. (5)

                                      -40-


10.10.   --       Revolving Credit Agreement, dated as of October 15, 1998, among Healthcare Realty Trust
                  Incorporated, NationsBank, N.A., First Union National Bank, Societe Generale, and Bank Austria
                  Creditanstalt Corporate Finance, Inc. (filed herewith)
10.11    --       Term Credit Agreement, dated as of October 15, 1998, among Healthcare Realty Trust
                  Incorporated, Capstone Capital Corporation, NationsBank, N.A., and the other lending banks
                  (filed herewith)
10.12    --       Form of Note Purchase Agreement, dated as of September 1, 1995, pertaining to $90,000,000
                  aggregate principal amount of 7.41% Senior Notes due September 1, 2002.(3)
11       --       Statement re computation of per share earnings (contained in Note 10 to the Notes to the
                  Consolidated Financial Statement in the Annual Report to Shareholders for the year ended
                  December 31, 1998 filed herewith as Exhibit 13).
13       --       Annual Report to Shareholders for the year ended December 31, 1998 (filed herewith).
21       --       Subsidiaries of the Registrant (filed herewith).
23       --       Consent of Ernst & Young LLP, independent auditors (filed herewith).
- ---------------

(1)               Filed as an exhibit to the  Company's  Registration  Statement  on Form
                  S-11 (Registration  No.  33-60506)  previously  filed  pursuant to the
                  Securities Act of 1933 and hereby incorporated by reference.

(2)               Filed as an exhibit to the  Company's  Registration  Statement  on Form
                  S-11  (Registration  No.  33-72860)  previously  filed  pursuant to the
                  Securities Act of 1933 and hereby incorporated by reference.

(3)               Filed  as an  exhibit  to the  Company's  10-Q  for  the  quarter  ended  September 30,  1995  and  hereby
                  incorporated by reference.

(4)               Filed  as an  exhibit  to the  Company's  Form  10-K for the  year  ended  December  31,  1995 and  hereby
                  incorporated by reference.

(5)               Filed as an  exhibit  to the  Company's  Form  10-K  for the  year  ended  December 31,  1996  and  hereby
                  incorporated by reference.



                                      -41-



                  Executive Compensation Plans and Arrangements

         The  following  is a  list  of all  executive  compensation  plans  and
arrangements filed as exhibits to this Annual Report on Form 10-K:

         1.       1993  Employees  Stock  Incentive  Plan of  Healthcare  Realty
                  Trust  Incorporated  (filed as Exhibit 10.1)

         2.       1995  Restricted  Stock  Plan for  Non-Employee  Directors  of
                  Healthcare  Realty Trust  Incorporated (filed as Exhibit 10.2)

         3.       Executive Retirement Plan, as amended (filed as Exhibit 10.3)

         4.       Retirement Plan for Outside Directors (filed as Exhibit 10.4)

         5.       Deferred Compensation Plan (filed as Exhibit 10.5)

         6.       Amended and  Restated  Employment  Agreement  by  and  between
                  David R. Emery and Healthcare Realty Trust Incorporated (filed
                  as Exhibit 10.7)

         7.       Amended  and  Restated  Employment  Agreement by  and  between
                  Roger O. West and Healthcare  Realty Trust Incorporated (filed
                  as Exhibit 10.8)

         8.       Amended and  Restated  Employment  Agreement  by  and  between
                  Timothy G.  Wallace and  Healthcare Realty Trust  Incorporated
                  (filed as Exhibit 10.9)

(b)      Reports on Form 8-K

         The following reports on Form 8-K were filed during the last quarter of
1998.

                                    Date of Report       Items Reported
                                    --------------       --------------
                   October 30, 1998                           2, 7
                   December 9, 1998 (8-K/A)                     7

         Said reports included the financial  statements and pro forma financial
         statements required by Item 2 for the Capstone merger.

(c)      Exhibits

         The  response  to this  portion  of  Item 14 is submitted as a separate
         section of this report.  See Item 14(a)(3).

(d)      Financial Statement Schedules

         The response  to  this  portion  of  Item 14 is submitted as a separate
         section of this report.  See Item 14(a)(2).

                                      -42-




                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange  Act of 1934,  the  Company has duly caused this Report to be signed on
its  behalf  by the  undersigned,  thereunto  duly  authorized,  in the  City of
Nashville, State of Tennessee, on March 26, 1999.

                                 HEALTHCARE REALTY TRUST INCORPORATED


                                 By:   /s/ David R. Emery
                                    --------------------------------------------
                                                 David R. Emery
                                 Chairman, President and Chief Executive Officer

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  Report has been signed by the  following  persons on behalf of the Company
and in the capacities and on the date indicated.


Signature                                                  Title                       Date
                                                                             
/s/ David R. Emery                                 Chairman, President and         March 26, 1999
- -------------------------------------------   Chief Executive Officer (Principal
David R. Emery                                        Executive Officer)
                                                      


/s/ Timothy G. Wallace                             Executive Vice President        March 26, 1999
- -------------------------------------------       and Chief Financial Officer
Timothy G. Wallace                               (Principal Financial Officer)
                                                


/s/ Fredrick M. Langreck                            Senior Vice President          March 26, 1999
- -------------------------------------------              and Treasurer
Fredrick M. Langreck                                     


/s/ Scott W. Holmes                                Senior Vice President -         March 26, 1999
- -------------------------------------------          Financial Reporting
Scott W. Holmes                                      


/s/ Errol L. Biggs, Ph.D.                                  Director                March 26, 1999
- -------------------------------------------
Errol L. Biggs, Ph.D.


/s/ Thompson S. Dent                                       Director                March 26, 1999
- -------------------------------------------
Thompson S. Dent

                                      -43-


/s/ Charles Raymond Fernandez, M.D.                        Director                March 26, 1999
- -------------------------------------------
Charles Raymond Fernandez, M.D.


/s/ Batey B. Gresham, Jr.                                  Director                March 26, 1999
- -------------------------------------------
Batey B. Gresham, Jr.


/s/ Marliese E. Mooney                                     Director                March 26, 1999
- -------------------------------------------
Marliese E. Mooney


/s/ Edwin B. Morris, III                                   Director                March 26, 1999
- -------------------------------------------
Edwin B. Morris, III


/s/ John Knox Singleton                                    Director                March 26, 1999
- -------------------------------------------
John Knox Singleton



                                      -44-

Schedule III - Real Estate and Accumulated Depreciation
As of December 31, 1998


                                                ----------------Land----------------   ----Buildings, Improvements and CIP----
                                                              
                                                                 Costs                                  Costs
                                                              Capitalized                             Capitalized
                                    Facility    Initial        Subsequent                 Initial     Subsequent
                                                                   to                                      to
Facility Type/Name    Operator      Location   Investment     Acquisition    Total      Investment    Acquisition      Total
- ------------------    --------      --------   ----------     -----------    -----      ----------    -----------      -----
                                                                                           
Ancillary Hospital
 Facilities

Orange Grove Medical  Col/HCA         AZ         308,070             0       308,070     4,965,923             0     4,965,923
Clinic                Healthcare
Eaton Canyon Medical  Tenet           CA       1,337,483             0     1,337,483     3,122,980       332,318     3,455,297
Building              Healthcare
Fountain Valley -     Tenet           CA       2,218,847             0     2,218,847     3,319,804        17,734     3,337,538
AHF 1                 Healthcare
Fountain Valley -     Tenet           CA       2,059,953             0     2,059,953     3,068,881             0     3,068,881
AHF 2                 Healthcare
Fountain Valley -     Tenet           CA       3,149,515             0     3,149,515     5,666,654       185,871     5,852,525
AHF 3                 Healthcare
Fountain Valley -     Tenet           CA       3,160,865             0     3,160,865     5,859,967        44,513     5,904,479
AHF 4                 Healthcare
Fountain Valley -     Tenet           CA               0             0             0    15,342,398        92,190    15,434,588
AHF 5                 Healthcare
Valley Presbyterian   Valley          CA       1,720,127             0     1,720,127     5,797,840             0     5,797,840
(15211)               Presbyterian
                      Hosp.
Valley Presbyterian   Valley          CA       1,522,222             0     1,522,222     3,787,288             0     3,787,288
(6840-50)             Presbyterian 
                      Hosp.
Deering Medical Plaza Heathcare       FL               0             0             0     5,072,041        57,546     5,129,587
                      Realty Trust
East Pointe Medical   Col/HCA         FL          45,216             0        45,216     4,936,632             0     4,936,632
Plaza                 Healthcare
Gulf Coast Medical    Heathcare       FL               0             0             0     4,843,314        79,323     4,922,637
Centre                Realty Trust
Southwest Medical     Heathcare       FL               0             0             0     8,042,864       193,349     8,236,213
Centre Plaza          Realty Trust
Southwest Medical     Col/HCA         FL               0             0             0     1,620,558             0     1,620,558
Centre Plaza II       Healthcare
Coral Gables Medical  Tenet           FL         532,112             0       532,112    10,677,707         5,454    10,683,162
Plaza                 Healthcare
Palm Beach Medical    Phycor Inc.     FL               0             0             0     3,830,316       185,000     4,015,316
Group Building
Palms of Pasadena     Tenet           FL               0         4,470         4,470     4,245,652     1,199,218     5,444,869
Medical Plaza         Healthcare
Candler Parking       Candler         GA               0             0             0     4,201,212             0     4,201,212
Garage                Health Systems
Candler Prof Office   Candler         GA               0             0             0     7,177,853        15,193     7,193,045
Building (2)          Health Systems
Candler Regional      Candler         GA               0             0             0     9,269,058        79,184     9,348,242
Heart Center          Health Systems
North Fulton Medical  Heathcare       GA         696,248             0       696,248     4,814,870       737,275     5,552,145
Arts Plaza            Realty Trust

                                      -S1-


Northwest Medical     Heathcare       GA       1,268,962             0     1,268,962     8,492,284       937,206     9,429,490
Center                Realty Trust
Overland Park Reg     Col/HCA         KS               0             0             0    10,334,541       120,386    10,454,928
Medical Center        Healthcare
Hendersonville        Col/HCA         TN         395,056             0       395,056     2,643,834       100,000     2,743,834
Medical Office Bldg   Healthcare
Bayshore Doctors      Col/HCA         TX         125,471             0       125,471     1,767,800             0     1,767,800
Center                Healthcare
Judson Medical        Methodist       TX         159,384             0       159,384       598,293        22,230       620,523
Building
Oregon Medical        Col/HCA         TX         999,193             0       999,193    17,445,918             0    17,445,918
Building              Healthcare
Rosewood              Col/HCA         TX         682,867             0       682,867     4,569,953             0     4,569,953
Professional Building Healthcare
Spring Branch         Col/HCA         TX       3,833,077             0     3,833,077    10,295,139             0    10,295,139
Professional Building Healthcare
Toepperwein Medical   Methodist       TX         497,982             0       497,982     2,040,742       518,331     2,559,073
Center
Lake Pointe Medical   Tenet           TX         217,941             0       217,941     1,507,164             0     1,507,164
Plaza                 Healthcare
Southwest General     Tenet           TX         124,000             0       124,000     3,112,289             0     3,112,289
Birthing Center       Healthcare
Trinity Valley        Tenet           TX          73,147             0        73,147     3,598,453             0     3,598,453
Birthing Center       Healthcare
Chippenham Medical    Col/HCA         VA               0             0             0     3,771,668             0     3,771,668
Offices               Healthcare
Chippenham Medical    Col/HCA         VA         874,497             0       874,497     3,718,966             0     3,718,966
Offices               Healthcare
Johnston-Willis       Col/HCA         VA       1,912,645             0     1,912,645     6,860,932             0     6,860,932
Medical Offices       Healthcare
Johnston-Willis       Col/HCA         VA               0             0             0     4,729,002     1,126,714     5,855,716
Medical Offices       Healthcare
Lewis Gale-Clinic,    Phycor Inc.     VA       1,455,813          3136     1,458,949    26,061,170             0    26,061,170
Keagy, Braeburn
Lewis Gale - Medical  Phycor Inc.     VA          38,604             0        38,604     1,394,974             0     1,394,974
Foundation
Trinity West Medical  Tenet           TX               0       387,607       387,607     4,707,307       840,651     5,526,591
Plaza                 Heathcare/HRT
Rothsville Medical    Ephrata         PA         238,500             0       238,500     3,946,689             0     3,946,689
Center Complex        Community
                      Hosp.

                                      -S2-


American Sports       Healthsouth     AL       1,138,560       129,712     1,268,272     3,208,761             0     3,208,761
Medicine Institute
Beaumont Regional     Col/HCA         TX               0             0             0    10,711,597         9,100    10,720,697
Prof Tower            Healthcare
Bellaire Medical      Col/HCA         TX       2,370,993             0     2,370,993     6,946,203             0     6,946,203
Plaza                 Healthcare
Birmingham Medical    Healthsouth     AL         970,948       107,063     1,078,011     5,498,041             0     5,498,041
Building I
Birmingham Medical    Healthsouth     AL       2,583,131       143,999     2,727,130    10,703,991             0    10,703,991
Building II
Burbank Mulliken      MedPartners     CA               0             0             0     6,681,150             0     6,681,150
Medical Plaza(3)
Cool Springs Medical  Cool Springs    TN       1,652,013             0     1,652,013     8,546,954             0     8,546,954
Center
Daniel Medical Center Winter Park     FL       1,988,552             0     1,988,552     5,621,956             0     5,621,956
Desert Springs        Quorum          NV       2,028,176       157,340     2,185,516     4,373,626             0     4,373,626
Medical Plaza
Goodyear Clinic       Quorum          AL         104,667        28,261       132,928     2,109,962             0     2,109,962
Hamiter Building      Quorum          AL         114,436        62,799       177,235     5,938,857             0     5,938,857
Larkin Medical        Healthsouth     FL       2,098,275       105,264     2,203,539       944,681             0       944,681
Building Annex
One-7000 Larkin       Healthsouth     FL       1,021,104        47,716     1,068,820    17,473,541             0    17,473,541
Building
Gadsden Medical       Quorum          AL          57,218        79,546       136,764     7,971,897             0     7,971,897
Building II
Midway Medical Plaza  Tenet           CA       5,364,049        26,951     5,391,000    21,624,735             0    21,624,735
                      Healthcare
Richmond Medical      Healthsouth     VA       7,155,635       278,085     7,433,720     6,561,850             0     6,561,850
Bldg I
Sarasota Medical      Col/HCA         FL               0             0             0    18,987,150             0    18,987,150
Center                Healthcare
Southwest General     New Medical     TX               0             0             0     3,224,271             0     3,224,271
Medical Bldg          Prop.
                      Investors
Sunrise Mountainview  Col/HCA         NV               0             0             0    39,767,625       531,419    40,299,044
Med Ctr               Healthcare                       -             -             -    ----------       -------    ----------
Ancillary Hospital 
Facilities                                    58,295,554     1,561,949    59,857,503   428,157,778     7,430,205   435,566,613

Assisted Living 
Facilities

The Grand Court of    Grand Court     TX               0             0             0    10,033,174             0    10,033,174
Abilene
Outlook Pointe at     Balanced Care   PA               0             0             0     6,562,185             0     6,562,185
Creekview
Augusta Gardens       Matrix          GA               0             0             0     5,948,471             0     5,948,471
Bloomsburg Manor      Balanced Care   PA          98,065             0        98,065     4,011,150             0     4,011,150
Pers Care Ctr
Joe Clark             Balanced Care   MO          12,868             0        12,868     1,512,654             0     1,512,654
Residential Care Home
Outlook Pointe at     Balanced Care   VA         374,762             0       374,762     5,544,708             0     5,544,708
Danville(ALCOIII)
The Grand Court of    Grand Court     TX               0             0             0    10,414,123             0    10,414,123
El Paso
Outlook Pointe at     Balanced Care   NC               0             0             0     3,711,839             0     3,711,839
Greensboro(3)

                                      -S3-


Outlook Pointe at     Balanced Care   PA         466,315             0       466,315     4,068,804             0     4,068,804
Harrisburg
Outlook Pointe at     Balanced Care   VA         233,656             0       233,656     4,984,462             0     4,984,462
Harrisonburg
Kingsley Place of     Senior          TX               0             0             0     5,831,076             0     5,831,076
Henderson             Lifestyles
Summervillerville at  Summerville     NJ               0             0             0     6,268,372             0     6,268,372
Hillsborough(3)
Jaylene Manor         Senior          FL         280,506             0       280,506     1,479,986             0     1,479,986
Nursing Home          Lifestyles
Jenni-Lynn            Senior          SC         105,840             0       105,840     2,892,948             0     2,892,948
                      Lifestyles
Kingston Manor Pers   Balanced Care   PA         287,456             0       287,456     3,805,264             0     3,805,264
Care & Retir Ctr
Balanced Care at      Balanced Care   MO          53,472             0        53,472     1,472,050             0     1,472,050
Lamar
Kingsley Place of     Senior          TX               0             0             0     6,898,713             0     6,898,713
McKinney              Lifestyles
Kingsley Place Med    Senior          TX               0             0             0     7,510,987             0     7,510,987
Ctr of Oakwell        Lifestyles
Mid Valley Manor      Balanced Care   PA          66,445             0        66,445     3,811,860             0     3,811,860
Pers Care Ctr
Terraces at Balanced  Balanced Care   MO          85,784             0        85,784     1,439,738             0     1,439,738
Care, NV I
Terraces at Balanced  Balanced Care   MO          53,173             0        53,173     1,472,349             0     1,472,349
Care,NV II
Kingsley Place of     Senior          TX               0             0             0     7,970,947             0     7,970,947
Oakwell               Lifestyles
Summervillerville at  Summerville     FL               0             0             0     3,028,408             0     3,028,408
Ocoee(3)
Old Forge Manor Pers  Balanced Care   PA          48,302             0        48,302     2,644,837             0     2,644,837
Care Ctr
Outlook Pointe at     Balanced Care   OH         173,270             0       173,270     4,155,968             0     4,155,968
Ravenna
River Landings        Col/HCA         FL               0             0             0     1,526,957             0     1,526,957
Medical Centre        Healthcare
Outlook Pointe at     Balanced Care   VA         279,195             0       279,195     5,286,051             0     5,286,051
Roanoke(ALCOII)
The Grand Court of    Grand Court     TX               0             0             0    10,940,052             0    10,940,052
San Angelo
Summervillerville at  Summerville     NJ               0             0             0     7,258,624             0     7,258,624
Stafford(3)
Summervillerville at  Summerville     CT               0             0             0     9,296,809             0     9,296,809
Torrington(3)
West View Manor       Balanced Care   PA          50,658             0        50,658     2,749,694             0     2,749,694
Personal Care
The Grand Court of    Grand Court     TX               0             0             0    10,727,263       826,491    11,553,754
Wichita Falls
Zephyrhills Medical   Col/HCA         FL               0             0             0     1,390,385             0     1,390,385
Clinic                Healthcare
Port Orange(3)        Summerville     FL               0             0             0     3,178,197             0     3,178,197
                                                       -             -             -     ---------             -     ---------
Assisted Living 
Facilities                                     2,669,767             0     2,669,767   169,829,105       826,491   170,655,596

Ambulatory Surgery 
Centers

Bakersfield Surgery   Healthsouth     CA         209,246             0       209,246       828,613             0       828,613
Center

                                      -S4-


Valley View Surgery   Healthsouth     NV         940,000             0       940,000     2,860,571             0     2,860,571
Center
Physicians            Col/HCA         TX         509,891             0       509,891     1,514,376             0     1,514,376
Daysurgery Center     Healthcare
Bonita Bay Medical    Col/HCA         FL               0             0             0    10,655,720             0    10,655,720
Centre                Healthcare
Cape Coral Medical    Col/HCA         FL               0             0             0     5,523,307             0     5,523,307
Plaza                 Healthcare
North Shore Surgical  Healthsouth     IL         213,021        57,249       270,270     1,115,094             0     1,115,094
Center
Northlake Surgical    Col/HCA         GA               0        62,042        62,042     1,425,510             0     1,425,510
Center                Healthcare
South County Medical  Healthsouth     MO       1,597,873       550,595     2,148,468     9,272,434             0     9,272,434
Ctr I
West County Surgery   Healthsouth     MO         809,526             0       809,526     3,283,056             0     3,283,056
Center                                           -------             -       -------     ---------             -     ---------
Ambulatory Surgery 
Centers                                        4,279,557       669,886     4,949,443    36,478,681             0    36,478,681


Comprehensive 
Ambulatory Care 
Centers

St. Andrews(3),(5)    Col/HCA         FL       1,032,261             0     1,032,261    10,495,785             0    10,495,785
                      Healthcare
                      Corp.
Five Points Medical   Tenet           FL       3,103,275             0     3,103,275     7,688,079       163,881     7,851,960
Building              Healthcare
                      Corp.
Huebner Medical       Huebner         TX         601,475             0       601,475    11,169,134       209,802    11,378,935
Center
Huebner Medical       Huebner         TX       1,041,298             0     1,041,298     8,518,528       106,943     8,625,471
Center II
Cedar Park Ctr for    Arcon           FL               0             0             0     4,631,479             0     4,631,479
Hlthcare(Navarre)(3)
Arcon-Defuniak        Arcon           FL               0             0             0     6,255,220             0     6,255,220
Crystal Beach Center  Arcon           FL         852,131             0       852,131     4,793,035             0     4,793,035
for Healthcare
Hazelwood(3)          Healthsouth     MO               0             0             0     7,000,358             0     7,000,358
Arcon Mesquite        Arcon           NV               0             0             0     6,155,138             0     6,155,138
Healthcare
Scottsdale(3)         Healthsouth     AZ               0             0             0     6,705,071             0     6,705,071
Arcon Soddy Daisy     Arcon           TN               0             0             0     4,555,865             0     4,555,865
Ctr for Hlthcare
Suburban Heights      MedPartners     IL         197,772             0       197,772    10,935,289             0    10,935,289
Medical Center
Kerlan Jobe           Kerlan Jobe     CA       2,571,192             0     2,571,192    19,281,394             0    19,281,394
                      Orthopaedic
                      Clinic
Little Rock Rehab     Healthsouth     AR         461,482       163,009       624,491     2,257,912             0     2,257,912
Center
Virginia Beach        Healthsouth     VA               0        62,992        62,992     1,980,733             0     1,980,733
Rehabilitation Center
Coral Gables          Healthsouth     FL         804,158        74,370       878,528     2,339,486             0     2,339,486
Rehabilitation Center                            -------        ------       -------     ---------             -     ---------

Comprehensive 
Ambulatory Care 
Centers                                       10,665,044       300,371    10,965,415   114,762,506       480,626   115,243,131

                                      -S5-


Inpatient 
Rehabilitation 
Facilities

HS Rehab Hosp of      Healthsouth     AL               0             0             0    17,388,466             0    17,388,466
Montgomery
HS Rehab Hosp of      Healthsouth     PA       1,191,530             0     1,191,530    18,056,079             0    18,056,079
Nittany Valley
HS Rehab hosp of      Healthsouth     FL               0             0             0    11,482,882             0    11,482,882
Tallahassee
HS Rehab Hosp of York Healthsouth     PA       1,213,750             0     1,213,750    18,033,859             0    18,033,859
HS Rehab              Healthsouth     PA               0             0             0    17,499,957             0    17,499,957
Hosp-Greater
Pittsb(Allegheny)
HS Rehab Hosp of      Healthsouth     PA       1,305,036             0     1,305,036    18,216,263             0    18,216,263
Altoona
Great Lakes Rehab     Healthsouth     PA               0             0             0    20,498,812             0    20,498,812
Hospital
HS Rehab Hosp of      Healthsouth     PA         964,372             0       964,372    13,156,375             0    13,156,375
Mechanicsburg
Richmond Medical      Healthsouth     VA         315,450        48,330       363,780     2,574,780             0     2,574,780
Bldg II
Southeast Texas       Healthsouth     TX       1,095,455             0     1,095,455    11,577,716             0    11,577,716
Rehab Hospital                                 ---------             -     ---------    ----------             -    ----------

Inpatient 
Rehabilitation                       
Facilities                                     6,085,593        48,330     6,133,923   148,485,189             0   148,485,189

Medical Office 
Buildings

Bradley Medical       Bradley Mem     TN       3,212,188             0     3,212,188     5,517,717             0     5,517,717
Building              Hosp
Rowlett Medical Plaza Tenet           TX         166,123             0       166,123     1,810,249             0     1,810,249
                      Healthcare
New River Valley      Col/HCA         VA          43,126             0        43,126       839,285             0       839,285
Med. Arts Building    Healthcare
Valley Medical Center Col/HCA         VA          64,347             0        64,347       867,590             0       867,590
                      Healthcare
Lewis Gale -          Phycor Inc.     VA       1,066,739             0     1,066,739     5,665,960        31,837     5,697,797
Business & Child
Care Cente
Lewis Gale - Valley   Phycor Inc.     VA         752,629             0       752,629     4,367,295         1,575     4,368,870
View                                             -------             -       -------     ---------         -----     ---------

Medical Office
Buildings                                      5,305,152             0     5,305,152    19,068,096        33,412    19,101,508


Physician Clinics

Clinica Latina        Tenet           CA         392,785             0       392,785       331,685             0       331,685
                      Healthcare
Southwest Florida     Col/HCA         FL         468,544             0       468,544     3,135,642             0     3,135,642
Orthopedic Center     Healthcare
Medical & Surgical    Tenet           FL         906,829             0       906,829     3,589,796       717,332     4,307,127
Institute of Ft.      Healthcare
Lauderdale            Corp.
Doctors' Clinic       Phycor Inc.     FL       2,183,572             0     2,183,572     8,070,829             0     8,070,829
Woodstock Clinic      Tenet           GA         586,435             0       586,435     2,087,444             0     2,087,444
                      Healthcare

                                      -S6-


Durham Medical Center Durham          TX         992,738         2,318       995,056     6,865,237       290,550     7,155,787
Valley Diagnostic     Phycor Inc.     TX         661,287             0       661,287     3,776,918             0     3,776,918
Medical and Surgical
Center
Lewis Gale - Bent     Phycor Inc.     VA          92,159             0        92,159       258,044             0       258,044
Mountain Road Clinic
Lewis Gale -          Phycor Inc.     VA         150,526             0       150,526       524,280             0       524,280
Bohnsack Clinic
Lewis Gale - Craig    Phycor Inc.     VA          33,280             0        33,280       148,990             0       148,990
County Clinic
Lewis Gale - Family   Phycor Inc.     VA         182,522             0       182,522       969,461             0       969,461
Practice Center
Lewis Gale -          Phycor Inc.     VA          78,437             0        78,437       259,478             0       259,478
Fincastle Clinic
Lewis Gale - Spartan  Phycor Inc.     VA          83,967             0        83,967       817,140             0       817,140
Drive
Vanderbilt-MetroCenterVanderbilt      TN         460,988             0       460,988     1,409,173        19,674     1,428,848
Healthcare            Univ. Med.
                      Center
Vanderbilt-Hickory    Vanderbilt      TN         468,627             0       468,627     1,540,396        48,393     1,588,790
Hollow Healthcare     Univ. Med.
                      Center
Vanderbilt-Rivergate  Vanderbilt      TN         596,917             0       596,917     1,311,313        73,735     1,385,049
Healthcare            Univ. Med.
                      Center
Vanderbilt-Cool       Vanderbilt      TN         773,898             0       773,898     1,394,700        18,230     1,412,930
Springs Healthcare    Univ. Med.
                      Center
Agawam Health Center  MedPartners     MA          37,620             0        37,620     2,478,321             0     2,478,321
Baintree Health Care  MedPartners     MA       1,127,108             0     1,127,108     6,364,210             0     6,364,210
Center
Brookstone Office     MedPartners     FL         945,166             0       945,166     5,673,274             0     5,673,274
Building
Chicopee Health Care  MedPartners     MA       1,443,659             0     1,443,659     7,592,390             0     7,592,390
Center
Clayton Big Bend      SSM Health      MO       1,010,838             0     1,010,838     4,193,106             0     4,193,106
Medical Center        Systems, Inc.
Columbus OB/GYN       MedPartners     GA         414,216             0       414,216     2,161,292             0     2,161,292
Clinic
Framingham Health     MedPartners     MA       1,126,164             0     1,126,164     2,762,872             0     2,762,872
Care Center
Greenwood Medical     MedPartners     TN         490,588       139,140       629,728     1,876,872             0     1,876,872
Building
HS Imaging Center at  Healthsouth     AL         624,786             0       624,786     1,965,210             0     1,965,210
Highlands
Indialantic Medical   MedPartners     FL         840,617             0       840,617     1,317,262             0     1,317,262
Building
Kelsey-Seybold        MedPartners     TX       4,893,804             0     4,893,804    11,250,932             0    11,250,932
Clinic West
McCollough Clinic     MedPartners     AL       1,633,607       123,882     1,757,489     6,453,496             0     6,453,496
Melbourne Internal    MedPartners     FL       1,028,155             0     1,028,155     2,792,220             0     2,792,220
Medicine Clinic
Melbourne Medical     MedPartners     FL       4,624,421             0     4,624,421     8,631,129             0     8,631,129
Building
Methuen Health Care   MedPartners     MA         469,142             0       469,142     6,805,540             0     6,805,540
Center
Par Place Medical Ctr MedPartners     FL         931,064             0       931,064     7,244,396             0     7,244,396
South County Medical  Healthsouth     MO               0             0             0     4,069,228             0     4,069,228
Ctr II
West Palm Beach       MedPartners     FL         130,007        38,323       168,330       671,939             0       671,939
                                                 -------        ------       -------       -------             -       -------
Medical Bldg
Physician                                     
Clinics                                       30,884,473       303,663    31,188,136   120,794,215     1,167,914   121,962,131


                                      -S7-


Skilled Nursing 
Facilities

Life Care Center of   Life Care       AZ         266,596             0       266,596     2,521,319        85,746     2,607,065
Globe                 Centers of
                      America
Fountain Valley -     Tenet           CA       1,361,952             0     1,361,952    11,325,746             0    11,325,746
Living Care Center    Healthcare
Life Care Center of   Life Care       CO       1,651,477             0     1,651,477     4,579,039             0     4,579,039
Aurora                Centers of
                      America
Life Care Center of   Life Care       CO         901,650             0       901,650    11,411,187       104,788    11,515,975
Greeley               Centers of
                      America
Life Care Center of   Life Care       TN          82,945             0        82,945     4,963,209             0     4,963,209
Centerville           Centers of
                      America
Life Care Center of   Life Care       TN         145,402             0       145,402     3,143,801             0     3,143,801
Lynchburg             Centers of
                      America
Life Care Center of   Life Care       CO         332,149             0       332,149     7,389,813        37,633     7,427,446
Westminster           Centers of
                      America
Life Care Center of   Life Care       FL       1,349,775             0     1,349,775     8,855,920             0     8,855,920
Orange Park           Centers of
                      America
New Harmonie          Centennial      IN          96,059             0        96,059     3,511,749             0     3,511,749
Healthcare Center     Heathcare
Life Care Center of   Life Care       KS       1,013,423             0     1,013,423     6,477,785       101,453     6,579,238
Wichita               Centers of
                      America
Fenton Extended Care  Centennial      MI          40,463             0        40,463     3,467,687             0     3,467,687
Center                Heathcare
Meadows Nursing       Centennial      MI           6,984             0         6,984     3,241,786             0     3,241,786
Center                Heathcare
Ovid Convalescent     Centennial      MI          62,326             0        62,326     1,187,348     1,844,691     3,032,039
Manor                 Heathcare
Wayne Convalescent    Centennial      MI          52,468             0        52,468       963,336             0       963,336
Center                Heathcare
Westgate Manor        Centennial      MI          30,855             0        30,855     1,633,306             0     1,633,306
Nursing Home          Heathcare
Life Care Center of   Life Care       TX         605,036             0       605,036     8,772,078        67,901     8,839,979
Forth Worth           Centers of
                      America
Life Care Center of   Life Care       TX       1,190,364             0     1,190,364     8,738,144        91,995     8,830,139
Houston               Centers of
                      America
Life Care Center of   Life Care       TN               0             0             0             0             0             0
Columbia              Centers of
                      America
Blakely-Pine Health   Balanced Care   PA          27,096             0        27,096     2,904,018             0     2,904,018
Care Center
Avis B. Adams         Quality Link    VA         260,970             0       260,970     6,677,999             0     6,677,999
Christian
Convalescent Ctr(4)
The Village Nursing   Quality Link    VA          82,080             0        82,080     3,119,214             0     3,119,214
Center(Fort Union)(4)
The Laurels of        Quality Link    VA         416,697             0       416,697     5,746,885             0     5,746,885
Forest Glen(4)

                                      -S8-


The Meadows of        Quality Link    VA          93,948             0        93,948     4,630,547             0     4,630,547
Goochland(4)
Kingston Health Care  Balanced Care   PA         146,023             0       146,023     4,855,022             0     4,855,022
Center
The Brian Ctr Health  Quality Link    VA         134,549             0       134,549     5,149,752             0     5,149,752
&
Rehab/Lawrencevil(4)
Mountain View         Integrated      PA         266,462        38,742       305,204    12,338,789             0    12,338,789
Nursing Home          Health
Twin Oaks             Quality Link    VA         486,123             0       486,123     2,965,762             0     2,965,762
Convalescent Home(4)
IHS of Northern       Integrated      VA         396,021             0       396,021    12,482,403             0    12,482,403
Virginia(Alexandria)  Health
Gravois Nursing       Integrated      MO       1,826,963       232,076     2,059,039     8,938,315             0     8,938,315
Center                Health                   ---------       -------     ---------     ---------             -     ---------

Skilled Nursing 
Facilities                                    13,326,856       270,818    13,597,674   161,991,959     2,334,207   164,326,166


Other

Midtown Medical       Midtown         AL         180,633             0       180,633     8,569,294             0     8,569,294
Center
Puckett Laboratory    Pathology       MS         537,660             0       537,660     3,718,165             0     3,718,165
                      Laboratories
Desert Vista Hospital Ramsay          AZ               0             0             0             0             0             0
Mission Vista         Ramsay          TX         379,470       159,861       539,331     5,737,284             0     5,737,284
Hospital
Havenwyck Hospital    Ramsay          MI       4,692,274             0     4,692,274     9,751,133             0     9,751,133
Tucson MOB(3)         MedCath         AZ               0             0             0     2,517,733             0     2,517,733
                                                       -             -             -     ---------             -     ---------
    
Other                                          5,790,037       159,861     5,949,898    30,293,609             0    30,293,609


Total Real Estate                            137,302,033     3,314,878   140,616,911 1,229,861,138    12,272,855 1,242,112,624
                                             -----------     ---------   ----------- -------------    ---------- -------------

Corporate Property                                     0             0             0             0             0             0

Total Property                               137,302,033     3,314,878   140,616,911 1,229,861,138    12,272,855 1,242,112,624
                                             ===========     =========   =========== =============    ========== =============

                                      


                                      -S9-




                                                         (1), (6)
                              Personal     (6),(7)         Accum.                    Date               Date
Facility Type / Name          Property    Total Assets  Depreciation  Encumbrances  Acquired           Const.
- --------------------          --------    ------------  ------------  ------------  --------           ------
                                                                              

Ancillary Hospital Facilities

Orange Grove Medical                0     5,273,993       873,695              0     1993               1988
Clinic
Eaton Canyon Medical                0     4,792,781       310,022              0     1995               1984
Building
Fountain Valley - AHF 1             0     5,556,385       364,056              0     1994               1973
Fountain Valley - AHF 2             0     5,128,834       336,214              0     1994               1975
Fountain Valley - AHF 3             0     9,002,040       622,328              0     1994               1981
Fountain Valley - AHF 4             0     9,065,344       643,078              0     1994               1984
Fountain Valley - AHF 5             0    15,434,588       582,309              0     1997               1997
Valley Presbyterian            20,237     7,538,204     1,035,962              0     1993               1981
(15211)
Valley Presbyterian            18,267     5,327,777       680,682              0     1993          1961,1968
(6840-50)                                                                                            1984-85 
Deering Medical Plaza               0     5,129,587       579,806              0     1994               1994
East Pointe Medical                 0     4,981,848       522,168              0     1994               1994
Plaza
Gulf Coast Medical                  0     4,922,637       500,607              0     1994               1994
Centre
Southwest Medical                   0     8,236,213       867,882              0     1994               1994
Centre Plaza
Southwest Medical                   0     1,620,558       157,554              0     1995               1977
Centre Plaza II
Coral Gables Medical                0    11,215,274     1,289,224              0     1994               1991
Plaza
Palm Beach Medical                  0     4,015,316       224,398              0     1996               1994
Group Building
Palms of Pasadena             114,280     5,563,620       557,656              0     1994               1994
Medical Plaza
Candler Parking Garage              0     4,201,212       352,718              0     1994               1995
Candler Prof Office                 0     7,193,045       821,399      1,000,000     1994               1981
Building (2)
Candler Regional Heart              0     9,348,242       740,712              0     1995               1995
Center
North Fulton Medical           38,409     6,286,802       685,095              0     1993               1983
Arts Plaza
Northwest Medical              11,870    10,710,322     1,075,876              0     1994               1975
Center
Overland Park Reg               8,779    10,463,707       538,077              0     1995               1996
Medical Center
Hendersonville Medical              0     3,138,889       322,185              0     1994               1991
Office Bldg
Bayshore Doctors Center        12,547     1,905,817       320,882              0     1993               1989
Judson Medical Building             0       779,908        31,773              0     1996               1990
Oregon Medical Building        39,968    18,485,079     3,100,807              0     1993               1992
Rosewood Professional               0     5,252,820       541,969              0     1994               1982
Building
Spring Branch                 173,532    14,301,748     1,947,643              0     1993               1985
Professional Building
Toepperwein Medical                 0     3,057,056       122,983              0     1996               1990
Center

                                     -S10-


Lake Pointe Medical            12,023     1,737,128       204,282              0     1993               1988
Plaza
Southwest General                   0     3,236,289       342,485              0     1993               1994
Birthing Center
Trinity Valley                      0     3,671,601       307,154              0     1994               1995
Birthing Center
Chippenham Medical                  0     3,771,668       764,916              0     1994            1972-80
Offices
Chippenham Medical                  0     4,593,463        91,385              0     1994               1994
Offices
Johnston-Willis                     0     8,773,577     1,356,815              0     1994               1980
Medical Offices                                                                                      1987-88
Johnston-Willis                     0     5,855,716        84,966              0     1996          1993-1994
Medical Offices
Lewis Gale-Clinic,             87,323    27,607,442     1,463,692              0     1996               1984
Keagy, Braeburn
Lewis Gale - Medical                0     1,433,579        77,499              0     1996               1981
Foundation
Trinity West Medical           21,367     5,935,565       397,073              0     1997               1998
Plaza
Rothsville Medical                  0     4,185,189        16,844              0     1998               1982
Center Complex
American Sports                     0     4,477,033        14,894              0     1998          1992-1993
Medicine Institute
Beaumont Regional Prof              0    10,720,697        45,776              0     1998               1995
Tower
Bellaire Medical Plaza              0     9,317,196        29,685              0     1998               1995
Birmingham Medical                  0     6,576,052        24,471              0     1998               1981
Building I
Birmingham Medical                  0    13,431,121        47,054              0     1998               1991
Building II
Burbank Mulliken                    0     6,681,150             0              0     1998              under
Medical Plaza(3)                                                                                construction
Cool Springs Medical                0    10,198,967        36,525      4,531,786     1998               1992
Center
Daniel Medical Center               0     7,610,508        24,025              0     1998               1994
Desert Springs Medical              0     6,559,142        20,122              0     1998               1974
Plaza
Goodyear Clinic                     0     2,242,890         9,274              0     1998               1977
Hamiter Building                    0     6,116,092        25,951              0     1998               1979
Larkin Medical                      0     3,148,220         4,996              0     1998          1970;1980
Building Annex
One-7000 Larkin                     0    18,542,361        75,108              0     1998               1973
Building                                                                                           1989-1990
Gadsden Medical                     0     8,108,661        34,792              0     1998               1993
Building II
Midway Medical Plaza                0    27,015,735        92,656              0     1998             1984-5
Richmond Medical Bldg I             0    13,995,570        31,015              0     1998               1977
Sarasota Medical Center             0    18,987,150        81,142      8,770,158     1998               1995
Southwest General                   0     3,224,271        13,779              0     1998               1983
Medical Bldg
Sunrise Mountainview                0    40,299,044       171,083     22,830,034     1998               1996
Med Ctr                             -    ----------       -------     ----------     

Ancillary Hospital
Facilities                    558,601   495,982,719    26,639,220     37,131,979

Assisted Living Facilities

The Grand Court of                 0     10,033,174        42,877              0     1998               1998
Abilene

                                     -S11-


Outlook Pointe at                  0      6,562,185             0              0     1998              under
Creekview                                                                                       construction
Augusta Gardens                    0      5,948,471        25,421              0     1998               1997
Bloomsburg Manor Pers              0      4,109,215        17,142              0     1998               1996
Care Ctr
Joe Clark Residential              0      1,525,522         6,464              0     1998               1996
Care Home 
Outlook Pointe at                  0      5,919,470        23,049              0     1998               1998
Danville(ALCOIII)
The Grand Court of El              0     10,414,123        44,505              0     1998               1997
Paso
Outlook Pointe at                  0      3,711,839             0              0     1998              under
Greensboro(3)                                                                                   construction
Outlook Pointe at                  0      4,535,119        17,388              0     1998               1998
Harrisburg
Outlook Pointe at                  0      5,218,118        21,301              0     1998               1998
Harrisonburg
Kingsley Place of                  0      5,831,076        24,919              0     1998               1997
Henderson
Summervillerville at               0      6,268,372             0              0     1998              under
Hillsborough(3)                                                                                 construction
Jaylene Manor Nursing              0      1,760,492         6,325              0     1998               1976
Home
Jenni-Lynn                         0      2,998,788        12,363              0     1998          1993;1995
Kingston Manor Pers                0      4,092,720        16,262              0     1998          1992;1994
Care & Retir Ctr
Balanced Care at Lamar             0      1,525,522         6,291              0     1998               1996
Kingsley Place of                  0      6,898,713        29,482              0     1998               1997
McKinney
Kingsley Place Med Ctr             0      7,510,987        32,098              0     1998               1997
of Oakwell
Mid Valley Manor Pers              0      3,878,305        16,290              0     1998          1989;1993
Care Ctr
Terraces at Balanced               0      1,525,522         6,153              0     1998          1993;1994
Care, NV I
Terraces at Balanced               0      1,525,522         6,292              0     1998               1995
Care,NV II
Kingsley Place of                  0      7,970,947        34,064              0     1998               1997
Oakwell
Summervillerville at               0      3,028,408             0              0     1998              under
Ocoee(3)                                                                                        construction
Old Forge Manor Pers               0      2,693,139        11,303              0     1998               1990
Care Ctr
Outlook Pointe at                  0      4,329,238        17,761              0     1998               1998
Ravenna
River Landings Medical             0      1,526,957         6,525              0     1998               1998
Centre
Outlook Pointe at                  0      5,565,246        22,590              0     1998               1998
Roanoke(ALCOII)
The Grand Court of San             0     10,940,052        46,752              0     1998               1997
Angelo
Summervillerville at               0      7,258,624             0              0     1998              under
Stafford(3)                                                                                     construction
Summervillerville at               0      9,296,809             0              0     1998              under
Torrington(3)                                                                                   construction
West View Manor                    0      2,800,352        11,751              0     1998               1993
Personal Care
The Grand Court of                 0     11,553,754        45,843              0     1998               1997
Wichita Falls
Zephyrhills Medical                0      1,390,385         5,942              0     1998               1998
Clinic

                                     -S12-


Port Orange(3)                     0      3,178,197             0              0     1998              under
                                   -      ---------             -              -                construction
Assisted Living 
Facilities                         0    173,325,363        557,153             0


Ambulatory Surgery Centers

Bakersfield Surgery            8,370      1,046,229       152,361              0     1993               1985
Center
Valley View Surgery                0      3,800,571       327,004              0     1994               1994
Center
Physicians Daysurgery         15,297      2,039,563       278,456              0     1993               1985
Center
Bonita Bay Medical                 0     10,655,720        45,537      4,716,724     1998               1995
Centre
Cape Coral Medical                 0      5,523,307        23,604      3,316,446     1998               1995
Plaza
North Shore Surgical               0      1,385,364         5,296              0     1998        1960's;1988
Center
Northlake Surgical                 0      1,487,552         6,660              0     1998               1993
Center
South County Medical               0     11,420,902        44,763              0     1998               1993
Ctr I
West County Surgery                0      4,092,582        14,030              0     1998               1988
Center                             -      ---------        ------              -     

Ambulatory Surgery 
Centers                       23,667     41,451,790       897,711      8,033,170

Comprehensive Ambulatory 
Care Centers

St. Andrews(3),(5)                 0     11,528,045       298,874              0     1996              under
                                                                                                construction
Five Points Medical                0     10,955,235       407,311              0     1995               1996
Building
Huebner Medical Center        69,408     12,049,818     2,027,168              0     1993               1991
Huebner Medical Center             0      9,666,769       733,761              0     1994               1995
II
Cedar Park Ctr for                 0      4,631,479             0              0     1998              under
Hlthcare(Navarre)(3)                                                                            construction
Arcon-Defuniak                     0      6,255,220        26,732              0     1998               1997
Crystal Beach Center               0      5,645,166        20,483              0     1998               1996
for Healthcare
Hazelwood(3)                       0      7,000,358             0              0     1998              under
                                                                                                construction
Arcon Mesquite                     0      6,155,138        26,304              0     1998               1997
Healthcare
Scottsdale(3)                      0      6,705,071             0              0     1998              under
                                                                                                construction
Arcon Soddy Daisy Ctr              0      4,555,865        19,470              0     1998               1997
for Hlthcare
Suburban Heights                   0     11,133,061        46,732              0     1998               1973
Medical Center                                                                                     1984;1989
Kerlan Jobe                        0     21,852,586        82,399              0     1998               1997
Little Rock Rehab                  0      2,882,403        11,133              0     1998               1991
Center
Virginia Beach                     0      2,043,725         9,040              0     1998               1993
Rehabilitation Center
Coral Gables                       0      3,218,014        10,675              0     1998          1960;1986
Rehabilitation Center              -      ---------        ------              -               

Comprehensive Ambulatory 
Care                          69,408    126,277,953     3,720,082              0


Inpatient Rehabilitation 
Facilities

HS Rehab Hosp of                   0     17,388,466       108,294              0     1998               1987
Montgomery

                                     -S13-


HS Rehab Hosp of                   0     19,247,609       112,234              0     1998               1983
Nittany Valley
HS Rehab hosp of                   0     11,482,882        71,514              0     1998               1986
Tallahassee
HS Rehab Hosp of York              0     19,247,609       112,092              0     1998               1983
HS Rehab Hosp-Greater              0     17,499,957        74,786              0     1998               1987
Pittsb(Allegheny)
HS Rehab Hosp of                   0     19,521,299        77,847              0     1998               1986
Altoona
Great Lakes Rehab                  0     20,498,812        87,602              0     1998               1986
Hospital
HS Rehab Hosp of                   0     14,120,747        56,224              0     1998               1987
Mechanicsburg
Richmond Medical Bldg              0      2,938,560        11,079              0     1998               1992
II
Southeast Texas Rehab              0     12,673,171        49,477              0     1998               1991
Hospital                           -     ----------        ------              -     

Inpatient Rehabilitation 
Facilities                         0    154,619,112       761,149              0

Medical Office Buildings

Bradley Medical                     0     8,729,905        58,254              0     1997               1998
Building
Rowlett Medical Plaza               0     1,976,372       201,933              0     1994               1994
New River Valley Med.          43,611       926,023       181,931              0     1993               1988
Arts Building
Valley Medical Center          83,179     1,015,117       218,002              0     1993               1989
Lewis Gale - Business            2420     6,766,956       316,500              0     1996               1995
& Child Care Cente
Lewis Gale - Valley                 0     5,121,498       242,698              0     1996               1990
View                                -     ---------       -------              -     

Medical Office Buildings      129,210    24,535,871     1,219,318              0

Physician Clinics

Clinica Latina                      0       724,470        30,830              0     1995               1991
Southwest Florida                   0     3,604,186       371,869              0     1994               1984
Orthopedic Center
Medical & Surgical                  0     5,213,956       479,091              0     1994               1991
Institute of Ft.
Lauderdale
Doctors' Clinic                50,781    10,305,181     1,459,868              0     1993          1969;1973
Woodstock Clinic                    0     2,673,880       256,472              0     1994               1991
Durham Medical Center         440,909     8,591,752     1,203,724              0     1993               1993
Valley Diagnostic              20,117     4,458,322       680,311              0     1993               1982
Medical and Surgical C
Lewis Gale - Bent                   0       350,203        14,336              0     1996               1984
Mountain Road Clinic
Lewis Gale - Bohnsack               0       674,806        29,127              0     1996               1995
Clinic
Lewis Gale - Craig                  0       182,269         8,277              0     1996               1973
County Clinic
Lewis Gale - Family                 0     1,151,983        53,859              0     1996               1905
Practice Center
Lewis Gale - Fincastle              0       337,915        14,415              0     1996               1986
Clinic
Lewis Gale - Spartan                0       901,107        45,397              0     1996               1992
Drive

                                     -S14-


Vanderbilt-MetroCenter              0     1,889,836        29,291              0     1998               1992
Healthcare
Vanderbilt-Hickory                  0     2,057,416        32,162              0     1998               1982
Hollow Healthcare
Vanderbilt-Rivergate                0     1,981,966        27,593              0     1998               1982
Healthcare
Vanderbilt-Cool                     0     2,186,828        28,849              0     1998               1995
Springs Healthcare
Agawam Health Center                0     2,515,941        10,591              0     1998               1987
Baintree Health Care                0     7,491,318        27,197              0     1998               1982
Center
Brookstone Office                   0     6,618,440        24,245              0     1998               1991
Building
Chicopee Health Care                0     9,036,049        32,446              0     1998               1968
Center
Clayton Big Bend                    0     5,203,944        17,919              0     1998               1996
Medical Center
Columbus OB/GYN Clinic              0     2,575,508         9,236              0     1998               1991
Framingham Health Care              0     3,889,036        11,807              0     1998               1963
Center
Greenwood Medical                   0     2,506,600         9,289              0     1998               1955
Building
HS Imaging Center at                0     2,589,996         8,398              0     1998               1997
Highlands
Indialantic Medical                 0     2,157,879         5,629              0     1998               1978
Building
Kelsey-Seybold Clinic               0    16,144,736        48,081              0     1998               1997
West
McCollough Clinic                   0     8,210,985        28,703              0     1998               1991
Melbourne Internal                  0     3,820,375        11,933              0     1998               1978
Medicine Clinic
Melbourne Medical                   0    13,255,550        36,885              0     1998               1990
Building
Methuen Health Care                 0     7,274,682        29,084              0     1998               1985
Center
Par Place Medical Ctr               0     8,175,460        30,959              0     1998               1986
South County Medical                0     4,069,228        17,390              0     1998               1994
Ctr II
West Palm Beach                     0       840,269         3,224              0     1998               1973
Medical Bldg                        -       -------         -----              -

Physician Clinics             511,807   153,662,072     5,128,487              0


Skilled Nursing Facilities

Life Care Center of                 0     2,873,661       121,822              0     1997               1972
Globe
Fountain Valley -                   0    12,687,699     1,270,568              0     1994               1989
Living Care Center
Life Care Center of                 0     6,230,515       513,695              0     1994               1994
Aurora
Life Care Center of                 0    12,417,625       232,868              0     1997               1998
Greeley
Life Care Center of                 0     5,046,153       201,498              0     1997               1981
Centerville
Life Care Center of                 0     3,289,203       127,633              0     1997               1991
Lynchburg
Life Care Center of                 0     7,759,595       312,014              0     1996               1998
Westminster
Life Care Center of                 0    10,205,696       538,414              0     1995               1996
Orange Park

                                     -S15-


New Harmonie                   32,332     3,640,140       643,256              0     1993               1987
Healthcare Center
Life Care Center of                 0     7,592,661       339,337              0     1996               1997
Wichita
Fenton Extended Care           32,345     3,540,494       635,522              0     1993               1968
Center
Meadows Nursing Center         35,415     3,284,185       598,182              0     1993          1971;1977
Ovid Convalescent Manor        48,791     3,143,156       357,266              0     1993               1968
Wayne Convalescent             33,548     1,049,352       195,849              0     1993               1967
Center
Westgate Manor Nursing         32,887     1,697,049       313,202              0     1993          1964;1974
Home
Life Care Center of                 0     9,445,015       478,465              0     1995               1996
Forth Worth
Life Care Center of                 0    10,020,503       408,629              0     1995               1997
Houston
Life Care Center of                 0             0             0              0     1997               1998
Columbia
Blakely-Pine Health                 0     2,931,114        12,410              0     1998               1992
Care Center
Avis B. Adams                       0     6,938,969        28,538     16,516,610     1998            1971/77
Christian Convalescent
Ctr(4)
The Village Nursing                 0     3,201,294        13,330              0     1998               1991
Center(Fort Union)(4)
The Laurels of Forest               0     6,163,582        24,559              0     1998               1991
Glen(4)
The Meadows of                      0     4,724,495        19,789              0     1998               1991
Goochland(4)
Kingston Health Care                0     5,001,045        20,748              0     1998               1995
Center
The Brian Ctr Health &              0     5,284,301        22,007              0     1998               1989
Rehab/Lawrencevil(4)
Mountain View Nursing               0    12,643,993        53,076              0     1998               1976
Home
Twin Oaks Convalescent              0     3,451,885        12,674              0     1998               1966
Home(4)
IHS of Northern                     0    12,878,424        53,344              0     1998       late 1950's;
Virginia(Alexandria)                                                                                  1970's
Gravois Nursing Center              0    10,997,354        40,273              0     1998          1966;1975
                                    -    ----------        ------              -     
Skilled Nursing 
Facilities                    215,318   178,139,158     7,588,968     16,516,610

Other

Midtown Medical Center          8,028     8,757,955     1,519,578              0     1993          1906;1986
Puckett Laboratory             29,660     4,285,486       518,635              0     1993          1986;1991
Desert Vista Hospital               0             0             0              0     1998               1987
Mission Vista Hospital              0     6,276,615        26,015              0     1998               1983
Havenwyck Hospital                  0    14,443,407        41,672              0     1998               1983
Tucson MOB(3)                       0     2,517,733             0              0     1998              under
                                                                                                construction   
                                    -     ---------             -              -              
                                                                                                
Other                          37,688    36,281,196     2,105,900              0


Total Real Estate           1,545,699 1,384,275,234    48,617,989     61,681,759
                            --------- -------------    ----------     ----------

Corporate Property          3,279,517     3,279,517     1,498,164              0

Total Property              4,825,216 1,387,554,751    50,116,153     61,681,759
                            ========= =============    ==========     ==========


                                     -S16-


(1) Depreciation  is provided  on  buildings and  improvements over 31.5 to 39.0
years and personal property over 3.0 to 7.0 years.

(2) This encumbrance is to protect  the  lessee's  interest  in  their  security
deposit.

(3) Development at 12/31/98.

(4) All  6  of  the  properties  are  encumbered by one mortgage with a 12/31/98
balance of $16,516,610.

(5) St. Andrews consists of three buildings, with one building being an MOB that
 is in construction as of 12/31/98.

(6) Total assets at December 31, 1998 have an estimated  aggregate total cost of
$1,061,900,408 for Federal Income
Tax purposes.

(7) Reconciliation  of Total  Property  and  Accumulated  Depreciation  for  the
twelve months ended Dec.31, 1998, 1997 and 1996:



                                Year to Date Ending 12/31/98    Year to Date Ending 12/31/97      Year to Date Ending 12/31/96
                                ----------------------------    ----------------------------      ----------------------------

                                
                                   Total        Accumulated        Total        Accumulated          Total        Accumulated
                                Property       Depreciation      Property      Depreciation         Property      Depreciation
                                --------       ------------      --------      ------------         --------      ------------  
                                                                                                
                              
                                
 
Beginning Balance              $505,698,610     $34,718,380    $439,177,928    $ 23,143,511     $ 332,972,982     $ 14,492,646
Retirements/dispositions:
Real Estate                     (11,410,200)       (423,339)        (71,148)        (32,343)           (5,033)            (755)
Corporate Property                        0               0               0               0                 0                0
Additions during the period:
Acquisitions/Improvements       847,262,872      15,507,502      59,822,598      11,035,703       107,249,244        8,304,776
Corporate Property                  119,604         313,612       1,467,143         571,509           351,617          346,844
Construction in Progress         45,883,866               0       5,302,089               0        (1,390,882)               0
                                 ----------               -       ---------               -        ----------                -
Ending Balance               $1,387,554,751     $50,116,154    $505,698,610    $ 34,718,380     $ 439,177,928     $ 23,143,511
                             ==============     ===========    ============    ============     =============     ============


                                     -S17-


Schedule IV - Mortgage Loans on Real Estate
As of December 31, 1998
(dollars in thousands)

                                                                                                         
                                                            Interest                                       Periodic     Balloon
                                         Facility              Rate                                         Payment     Payment 
Encumbered Property Name                  Type    State   at 12/31/98           Maturity Date              Terms      at Maturity
                                                                                                                      (If pplicable)
                                                                                                    
 Construction Loans:
 Bay Area Medical Plaza                  AHF        FL       8.75%    10 yrs after cnvrsn or 25th yr-lendor   (2)         (7)    
                                                                                  may demand pmt                                 
 Blue Oaks Assisted Living Facility      ALF        CA      10.00%        5 yrs after conv. Or June 2003      (2)         (7)    
                                                                                                                                 
 Columbia Cottage of Mountain Brook      ALF        PA       9.25%                   4/30/04                  (2)         (7)    
                                                                                                                                 
 Country Cottage Alabama                 ALF        AL       9.25%                   4/10/04                  (2)         (7)    
                                                                                                                                 
 Country Cottage Mississippi             ALF        MS       9.25%                   4/10/04                  (2)         (7)    
                                                                                                                                 
 Country Cottage Tennessee               ALF        TN       9.25%                   4/10/04                  (2)         (7)    
                                                                                                                                 
 Urbana Assisted Living Facility         ALF        IL       8.25%     60 mnths (5 yrs) from the 1st day of   (2)         (7)    
                                                                                 the Term Period                                 
 Sierra Hills Assisted                   ALF        WY       8.25%     60 mnths (5 yrs) from the 1st day of   (2)         (7)    
 Living(Cheyenne)                                                                the Term Period                                 
 Biloxi Assisted Living Facility         ALF        MS      10.00%     Earlier of 11/1/00 (cnvrsn date) or    (2)         (7)    
                                                                                tenant lease dates                               
 Greenville                              ALF        MS       9.75%      10 yrs if Borrower does not select    (2)         (7)    
                                                                            Term Period (10, 7. or 5)                            
 Wellington Place at Kennesaw            ALF        GA       9.75%      10 yrs if Borrower does not select    (2)         (7)    
                                                                            Term Period (10, 7. or 5)                            
 Sterling House at Ames                  ALF        IA      10.25%                   12/1/03                  (2)         (7)    
                                                                                                                                 
 Sterling House at Cedar Falls           ALF        IA      10.25%                   12/1/03                  (2)         (7)    
                                                                                                                                 
 Sierra Vista                            ALF        AZ      10.04%                   5/15/06                  (2)         (7)    
                                                                                                                                 
 Healthcare Prop-XX(Muscle Shoals)       ALF        AL       9.75%                   9/30/04                  (2)         (7)    
                                                                                                                                 
 Healthcare Prop-XVIII(Newport)          ALF        TN       9.75%                   9/30/04                  (2)         (7)    
                                                                                                                                 
 ILC/Medistar Galleria                   ALF        TX       8.75%                   8/11/08                  (2)         (7)    
                                                                                                                                 
 Park Place of Gainesville               SNF        FL       8.62%                   11/30/08                 (2)         (7)    
                                                                                                                                 
 Roberts Health                          SNF        AL      10.75%                   8/31/09                  (2)         (7)    
                                                                                                                                 
 Rivers Bend Retirement Community        SNF        KY      10.00%    2/28/99, unless extended to 2/19/2000   (2)         (7)    
 (Lake Clough)                                                                                                                   
 Life Care Center of Charleston          SNF        SC       9.50%     84 mnths (7 yrs) from the 1st day of   (2)         (7)    
                                                                                 the Term Period                                 
 Prestige Green Valley                   ALF        AZ      10.04%                   12/31/06                 (2)         (7) 

 Permanent Loans:
 Hearthstone Nashville                   ALF        TN      12.00%                   12/31/03                 (3)                
                                                                                                                          731     
                                     -S18-



Augusta Nursing & Rehabilitation        ALF        VA       9.46%                   10/31/08                 (1)                
 Center (Staunton)                                                                                                      1,943    
 Hearthstone Albuquerque                 ALF        NM      12.00%                   11/30/03                 (3)                
                                                                                                                          731     
 Chapman General Hospital                ACH        CA      11.75%                    8/10/09                 (1)                
                                                                                                                        6,988    
 El Paso                                 AHF        TX      10.50%                     2/1/01                 (4)                
                                                                                                                        2,400    
 Capri Retirement Villa                  ALF        CA      11.17%                     5/1/02                 (1)                
                                                                                                                        4,150    
 Imperial Oasis / Brawley                ALF        CA      11.04%                     5/1/07                 (1)                
                                                                                                                        2,659    
 Oak Park Manor / Claremont              ALF        CA      10.98%                     5/7/01                 (1)         (8)    
                                                                                                                                 
 Chico Assisted Living                   ALF        CA       8.11%                    11/1/05                 (1)         (9)    
                                                                                                                                 
 Prestige Assisted Living at             ALF        CA       9.20%                   10/31/03                 (1)         (9)    
 Oroville                                                                                                                        
 Park Place of Carrollwood               ALF        FL       9.49%                     1/1/08                 (1)         (8)    
                                                                                                                                 
 Carillon at Asheboro                    ALF        NC       9.45%                     3/1/03                 (1)         (9)    
                                                                                                                                 
 Carillon at Harrisburg                  ALF        NC       9.36%                     3/1/03                 (1)         (9)    
                                                                                                                                 
 Columbia Cottage of Collegeville        ALF        PA      12.00%                    6/30/03                 (1)         (9)    
                                                                                                                                 
 Columbia Cottage of Florence            ALF        AL      12.00%                    3/25/02                 (1)         (8)    
                                                                                                                                 
 Columbia Cottage of Wyomissing          ALF        PA      12.00%                    6/30/03                 (1)         (8)    
                                                                                                                                 
 Wexford House Denver Assisted Liv.      ALF        NC      10.00%                    9/17/08                 (1)         (8)    
                                                                                                                                 
 Lancaster Village                       ALF        OR       9.73%                    2/13/08                 (1)                
                                                                                                                        2,551    
 Ivy Hall (Atlanta)                      ALF        GA      12.00%                    6/30/08                 (1)         (8)    
                                                                                                                                 
 Walden House Assisted Living            ALF        NC      10.30%                    10/3/07                 (1)         (8)    
 Facility                                                                                                                        
 Eastside Gardens of Snellville          ALF        GA      12.00%                    9/20/01                 (1)         (8)    
                                                                                                                                 
 Northlake Gardens Assisted Care         ALF        GA      12.00%                    9/20/01                 (1)         (8)    
 Facility                                                                                                                        
 Sterling House at Burlington            ALF        IA       9.86%                    12/1/03                 (1)       1,043
                                                                                                                           
 Sterling House at Clinton               ALF        IA       9.86%                    12/1/03                 (1)       1,019
                                                                                                                            
                                      -S19-



Sterling House at Fort Dodge            ALF        IA       9.86%                    12/1/03                 (1)       1,043
                                                                                                                            
 Sterling House at Grand Island          ALF        NE       9.86%                    12/1/03                 (1)       1,035
                                                                                                                            
 Sterling House at Marshalltown          ALF        IA       9.86%                    12/1/03                 (1)       1,096
                                                                                                                            
 Sterling House at Muscatine             ALF        IA       9.86%                    12/1/03                 (1)       1,074
                                                                                                                            
 Cardinal Retirement Village of          ALF        OH      12.50%                     9/2/02                 (1)       1,544
 Cuyahoga Falls                                                                                                             
 Autumn Wind Residence Assisted          ALF        ID      10.03%                    10/1/02                 (1)       4,700
 Living Facility                                                                                                            
 Grand Park Assisted Living              ALF        MT       9.37%                     4/1/03                 (1)       1,968
 Community                                                                                                                  
 Living Court Assisted Living of         ALF        WA      10.02%                     9/3/02                 (1)       1,714 
 Enumclaw                                                                                                                   
 Tucson Heart Hospital                   SH         AZ       9.04%                    8/31/05                 (1)      16,278
                                                                                                                          
 Diana Lynn Lodge                        SNF        CA      10.00%                     5/1/07                 (1)       4,911 
                                                                                                                            
 Diana Lynn Lodge West L.A.              SNF        CA      10.30%                     5/1/07                 (1)         307       
 Pavillion  II                                                                                                                
 Carlyle House                           SNF        MA      11.15%                    5/31/02                 (1)         (8)    
                                                                                                                                 
 Colonial Village Nursing Home           SNF        OK       9.25%                   12/24/02                 (1)         525       
                                                                                                                              
 Temple Manor Nursing Home               SNF        OK       9.25%                   12/24/02                 (1)         643       
                                                                                                                              
 Tuttle Care Center                      SNF        OK       9.25%                   12/24/02                 (1)         482       
                                                                                                                              
 Western Hills Health Care Center        SNF        OK       9.25%                   12/24/02                 (1)       2,165
                                                                                                                            
 Willow Park Health Care Center          SNF        OK       9.25%                   12/24/02                 (1)       2,002
                                                                                                                            
 Woodland Care Center                    SNF        OK       9.25%                   12/24/02                 (1)         476       
                                                                                                                              
 Charter House (Farmington and           SNF        MI      10.82%                    2/15/07                 (1)       8,532
 Novi)                                                                                                                      
 Cogburn-Midtown (Ideal)                 SNF        MI      12.10%                    8/31/09                 (1)         (8)    
                                                                                                                                 

                                     -S20-


 Cogburn Nursing Health Center           SNF        AL      12.09%                    8/31/09                 (1)         (8)    
                                                                                                                                 
 Tri-State Manor                         SNF        TN      12.48%                    1/31/02                 (1)         (8)    
                                                                                                                                 
 Canton Harbor Nursing &                 SNF        MD      10.00%                    2/15/02                 (1)       8,497
 Rehabilitation Center                                                                                                      
 Cedar Knoll Care Center Grasslake       SNF        MI      11.25%                    5/25/02                 (1)         (8)    
                                                                                                                                 
 HP/Florida I Nursing Home               SNF        FL      12.00%                     2/4/02                 (1)         (8)    
                                                                                                                                 
 Johnson Health Care Center              SNF        TN      10.26%                    5/25/07                 (1)         (9)    
                                                                                                                                 
 Carrington Nursing Home                 SNF        VA      10.11%                    6/25/02                 (1)         (9)    
                                                                                                                                 
 Old Court Nursing Home                  SNF        MD      10.00%                     5/5/03                 (3)       5,985
                                                                                                                            
 Cuyahoga Falls Country Place            SNF        OH      12.50%                     9/2/02                 (1)         579       
                                                                                                                         
 Tri-County Convalescent Home            SNF        TN      11.36%                   11/25/01                 (1)         (8)    
                                                                                                                                 
 Life Care Columbia                      SNF        TN      10.09%           8/14/13;10/27/13                 (4)      12,380 
                                                                                                                        ------ 

 Total Mortgage Notes Receivable                                                                                     $ 102,151  
                                                                                                                     =========  


                                     -S21-




Schedule IV - Mortgage Loans on Real Estate
As of December 31, 1998
(dollars in thousands)
                                                                    (5), (12)
                                                                  Carrying Amount
                                                Original Face    of Mortgage Note
  Encumbered Property Name                     Value of Note     as of 12/31/98   Prepayment Penalties/Fees
                                                                          
  Construction Loans:
  Bay Area Medical Plaza                          $ 9,100            $ 8,555        No PPMT until 5th anniversary, then 5% penalty, 
                                                                                      scales down 1% per year
  Blue Oaks Assisted Living Facility                7,100              6,877        None.
  Columbia Cottage of Mountain Brook                3,120                699        (10)
  Country Cottage Alabama                           1,230                970        (10)
  Country Cottage Mississippi                       1,350                768        (10)
  Country Cottage Tennessee                         1,195                868        (10)
  Urbana Assisted Living Facility                   7,620              6,983        None
  Sierra Hills Assisted Living(Cheyenne)            6,285              5,866        None
  Biloxi Assisted Living Facility                   6,020              4,756        None
  Greenville                                        2,995              2,302        (10)
  Wellington Place at Kennesaw                      3,570              2,979        (10)
  Sterling House at Ames                            2,215              1,225        (10)
  Sterling House at Cedar Falls                     2,220              1,148        (10)
  Sierra Vista                                      4,665              2,023        (10)
  Healthcare Prop-XX(Muscle Shoals)                 3,665              1,006        (10)
  Healthcare Prop-XVIII(Newport)                    3,335                571        (10)
  ILC/Medistar Galleria                            12,133             10,221        Cannot prepay before 8/02 with 3% penalty
  Healthsouth Ambulatory Care Building 
  Park Place of Gainesville                         6,300              6,251        (10)
  Roberts Health                                    4,000              1,796        Cannot prepay before 8/99, then 1% premium
  Rivers Bend Retirement Community 
   (Lake Clough)                                    2,250              2,318        None.
  Life Care Center of Charleston                    3,068              3,131        (10)
  Prestige Green Valley                             4,720                380        (10)

                                      -S22-



Permanent Loans:
  Hearthstone Nashville                               750                750        Exit fee to allow 22% Internal Rate of Return
  Augusta Nursing & Rehabilitation Ctr              2,300              2,363        (10)
  Hearthstone Albuquerque                             750                765        Exit fee to allow 22% Internal Rate of Return
  Chapman General Hospital                          8,000              8,061        Cannot prepay before 12/01; 3% premium til 8/02 
                                                                                     then scales down 1% per year.
  El Paso                                           2,400              2,473        5% Prepayment Premium
  Capri Retirement Villa                            4,300              4,374        (10)
  Imperial Oasis / Brawley                          3,400              3,051        (11)
  Oak Park Manor / Claremont                        2,188              2,220        (11)
  Chico Assisted Living                             5,300              2,727        (10)
  Prestige Assisted Living at Oroville              4,800              2,466        (10)
  Park Place of Carrollwood                         5,735              5,869        (10)
  Carillon at Asheboro                              1,250              1,281        (10)
  Carillon at Harrisburg                            1,250              1,282        (10)
  Columbia Cottage of Collegeville                    512                526        Penalty: 1st & 2nd yr premium of 4%, scales dow
                                                                                     1% each year thereafter
  Columbia Cottage of Florence                        350                359        (10)
  Columbia Cottage of Wyomissing                      488                501        (10)
  Wexford House Denver Assisted Liv.                1,700              1,749        (10)
  Lancaster Village                                 2,950              3,014        Cannot prepay before 2/03, then 5% penalty which
                                                                                     scales down 1% per year
  Ivy Hall (Atlanta)                                1,125              1,157        (10)
  Walden House Assisted Living Facility             1,700              1,734        (10)
  Eastside Gardens of Snellville                      704                719        Penalty: year 1 - 4%, scales down 1% each year
  Northlake Gardens Assisted Care Facility            864                840        Penalty: year 1 - 6%, scales down 1% each year
  Sterling House at Burlington                      2,160              1,109        (10)
  Sterling House at Clinton                         2,110              1,083        (10)
  Sterling House at Fort Dodge                      2,140              1,098        (10)
  Sterling House at Grand Island                    2,125              1,091        (10)
  Sterling House at Marshalltown                    2,250              1,155        (10)
  Sterling House at Muscatine                       2,205              1,132        (10)
  Cardinal Retirement Village of 
   Cuyahoga Falls                                   1,600              1,636        Min. of $250k ppmt with exit fee
  Autumn Wind Residence Assisted 
   Living Facility                                  4,970              5,063        (10)
  Grand Park Assisted Living Community              2,080              2,129        (10)
  Living Court Assisted Living of Enumclaw          1,800              1,833        (10)
  Tucson Heart Hospital                            17,800             18,294        Cannot prepay until 4th year, then 3% penalty 
                                                                                     scaling down 1% each year
  
                                     -S23-


  Diana Lynn Lodge                                  5,830              5,914        (11)
  Diana Lynn Lodge West L.A. Pavillion II             350                356        (11)
  Carlyle House                                     2,249              2,290        (10)
  Colonial Village Nursing Home                       542                553        (10)
  Temple Manor Nursing Home                           664                678        (10)
  Tuttle Care Center                                  498                508        (10)
  Western Hills Health Care Center                  2,236              2,283        (10)
  Willow Park Health Care Center                    2,068              2,111        (10)
  Woodland Care Center                                492                502        (10)
  Charter House (Farmington and Novi)               9,600              9,729        (10)
  Cogburn-Midtown (Ideal)                           4,890              4,994        No prepayment before 8/99; then 1% fee
  Cogburn Nursing Health Center                     4,000              4,035        No prepayment before 8/99; then 1% fee
  Tri-State Manor                                   1,000              1,017        (10)
  Canton Harbor Nursing & Rehabilitation Ctr        8,800              9,046        (10)
  Cedar Knoll Care Center Grasslake                 1,625              1,653        (10) and a 7% exit fee
  HP/Florida I Nursing Home                           609                624        Penalty: year 1 - 4%, scales down 1% each year;
                                                                                     7% exit fee
  Johnson Health Care Center                        2,150              2,185        (10)
  Carrington Nursing Home                           2,250              2,286        (10) and a 3.5% exit fee
  Old Court Nursing Home                            6,200              6,388        (11)
  Cuyahoga Falls Country Place                        600                613        Min. of $250k ppmt with exit fee
  Tri-County Convalescent Home                      2,250              2,264        (10) and a 7% exit fee
  Life Care Columbia                               12,380             12,916        (6)
                                                   ------             ------           

  Total Mortgage Notes Receivable               $ 263,495          $ 228,542
                                                =========          =========


(1) Paid in monthly installments of Principal and Interest.  Principal payable 
    in full at maturity date.  Amortized over 300 months.

(2) Interest only while in development.   Then identical to (1).

(3) Interest only for 12 months.  Then identical to (1).

(4) Interest only until maturity.  Then Principal payable in full.

(5) The aggregate cost for Federal income tax purposes is estimated at $222.6 
    million at 12/31/98.


                                     -S24-


(6) No Prepayment Fee after 85th month.  Prior to 85th month, a fee equal to
    "Loss of Yield" (minimum of 2%) multiplied by the loan balance.  Loss of 
    Yield is difference between 10.09% on this note and comparable term US 
    Treasury Rate.

(7) Amount can not be calculated at this time because the property is under 
    construction and the total loan amount is currently unknown.

(8) Amount can not be calculated at this time because the interest rate 
    increases based on CPI which is unknown at this time.

(9) Amount can not be calculated at this time because the interest rate varies 
    and is calculated by a participating bank.

(10)Yield Maintenance Amount is defined generally to be an amount equal to:

    =  % of Principal Amount Being Prepaid x [(Present value of the Principal 
    and Interest payments remaining to maturity at a discount rate) - (Principal
    amount outstanding at time of prepayment)].

(11)Prepayment before a certain date requires a replacement loan of a comparable
    amount and a 1% penalty,  otherwise the Yield Maintenance Amount would 
    apply (see Note 10).

(12)Reconciliation of mortgage notes receivable for the years ended 
    December 31, 1998 and 1997 (in thousands):



                                                Years Ended December 31,
                                                ------------------------
                                             1998                       1997
                                             ----                       ----  
                                                                                                                 
Balance at beginning of period          $   4,708                   $     -
Additions during period:
   New or assumed mortgages               211,970                         -
   Capitalization of non cash interest        626                         - 
   Construction fundings                   19,864                      4,488  
   Other                                      121                        220
                                              ---                        ---
                                          232,581                      4,708

Deductions:                                                                                              
   Collections of principal                  (164)                        -
   Cost of mortgages sold                  (8,388)                        -
   Amortization of premium                   (195)                        -
                                             ----                         - 
                                           (8,747)                        -
                                           ------                         - 
Balance at close of period              $ 228,542                  $   4,708
                                          =======                      =====


                                     -S25-