UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q


    [X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 2002
                                       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 1-9317

                              HRPT PROPERTIES TRUST


        Maryland                                        04-6558834
(State of Incorporation)                    (IRS Employer Identification No.)

                 400 Centre Street, Newton, Massachusetts 02458


                                  617-332-3990


Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the  preceding  12 months,  and (2) has been  subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]

                                                         Shares outstanding
              Class                                      at November 4, 2002
- ---------------------------------------                  -------------------
Common shares of beneficial
    interest, $0.01 par value per share                      128,825,247






                              HRPT PROPERTIES TRUST


                                    FORM 10-Q

                               SEPTEMBER 30, 2002

                                      INDEX

                        PART I Financial Information Page

Item 1.  Financial Statements (unaudited)

         Consolidated Balance Sheets - September 30, 2002 and
           December 31, 2001                                                  1

         Consolidated Statements of Income - Three and Nine Months Ended
           September 30, 2002 and 2001                                        2

         Consolidated Statements of Cash Flows - Nine Months Ended
           September 30, 2002 and 2001                                        3

         Notes to Consolidated Financial Statements                           4

Item 2.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations                                          7

Item 3.  Quantitative and Qualitative Disclosures About Market Risk          11

Item 4.  Controls and Procedures                                             11

         Certain Important Factors                                           12

PART II  Other Information

Item 6.  Exhibits and Report on Form 8-K                                     13

         Signatures                                                          14

         Certifications                                                      15






                                              HRPT PROPERTIES TRUST

                                            CONSOLIDATED BALANCE SHEETS
                                  (dollars in thousands, except per share amounts)

                                                                                 September 30,        December 31,
                                                                                     2002                 2001
                                                                                --------------       --------------
                                                                                  (unaudited)           (audited)
                                                                                                
ASSETS
Real estate properties, at cost:
    Land                                                                          $   320,315          $   302,601
    Buildings and improvements                                                      2,486,624            2,289,886
                                                                                  -----------          -----------
                                                                                    2,806,939            2,592,487
    Less accumulated depreciation                                                     266,493              219,140
                                                                                  -----------          -----------
                                                                                    2,540,446            2,373,347

Equity investments                                                                    265,519              273,442
Cash and cash equivalents                                                             185,182               50,555
Restricted cash                                                                         7,347                8,582
Rents receivable, net                                                                  55,737               46,847
Other assets, net                                                                      53,632               52,653
                                                                                  -----------          -----------
                                                                                  $ 3,107,863          $ 2,805,426
                                                                                  ===========          ===========


LIABILITIES AND SHAREHOLDERS' EQUITY
Borrowings on revolving credit facility                                                   $--                  $--
Senior notes payable, net                                                             772,843              757,505
Mortgage notes payable, net                                                           337,107              339,712
Accounts payable and accrued expenses                                                  38,548               32,888
Deferred rents                                                                          9,994                7,924
Security deposits                                                                       7,952                7,334
Due to affiliates                                                                      11,103                3,563

Commitments and contingencies                                                              --                   --

Shareholders' equity:
    Preferred shares of beneficial interest, $0.01 par value, 50,000,000
      shares authorized:
      Series A, 8,000,000 shares issued and outstanding                               193,086              193,086
      Series B, 12,000,000 and zero shares issued and
         outstanding, respectively                                                    290,180                   --
    Common shares of beneficial interest, $0.01 par value:  150,000,000
      shares authorized, 128,825,247 and 128,808,747 shares issued and
      outstanding, respectively                                                         1,288                1,288
    Additional paid in capital                                                      1,945,753            1,945,610
    Cumulative net income                                                             978,931              903,752
    Cumulative common distributions                                                (1,449,790)          (1,372,503)
    Cumulative preferred distributions                                                (29,132)             (14,319)
    Unrealized holding loss on investments                                                 --                 (414)
                                                                                  -----------          -----------
      Total shareholders' equity                                                    1,930,316            1,656,500
                                                                                  -----------          -----------
                                                                                  $ 3,107,863          $ 2,805,426
                                                                                  ===========          ===========


See accompanying notes

                                      1



                                                       HRPT PROPERTIES TRUST

                                                  CONSOLIDATED STATEMENTS OF INCOME
                                          (amounts in thousands, except per share amounts)
                                                             (unaudited)

                                                                       Three Months Ended                     Nine Months Ended
                                                                          September 30,                         September 30,
                                                                  ----------------------------           -------------------------
                                                                       2002             2001                2002            2001
                                                                  -----------       ----------           ---------       ----------
                                                                                                             
REVENUES:
    Rental income                                                  $ 100,863        $  95,589            $ 298,534        $ 289,395
    Interest and other income                                          1,204            1,195                2,937            5,865
                                                                   ---------        ---------            ---------        ---------
      Total revenues                                                 102,067           96,784              301,471          295,260
                                                                   ---------        ---------            ---------        ---------

EXPENSES:
    Operating expenses                                                37,339           34,247              109,222          104,424
    Interest (including amortization of note discounts
      and deferred financing fees)                                    21,346           21,986               64,505           68,654
    Depreciation and amortization                                     16,928           15,371               49,731           45,913
    General and administrative                                         3,916            4,061               11,792           11,794
    Reversal of impairment of assets                                      --               --                   --           (3,955)
                                                                   ---------        ---------            ---------        ---------
      Total expenses                                                  79,529           75,665              235,250          226,830
                                                                   ---------        ---------            ---------        ---------

Income before equity in earnings of equity investments
    and extraordinary item                                            22,538           21,119               66,221           68,430

Equity in earnings of equity investments                               4,784            4,280               13,842           10,630
Loss on equity transactions of equity investments                         --           (5,636)              (1,421)          (5,636)
                                                                   ---------        ---------            ---------        ---------
Income before extraordinary item                                      27,322           19,763               78,642           73,424

Extraordinary item - early extinguishment of debt                       (119)              --               (3,463)          (2,149)
                                                                   ---------        ---------            ---------        ---------
Net income                                                            27,203           19,763               75,179           71,275
Preferred distributions                                               (6,250)          (4,938)             (16,125)         (11,905)
                                                                   ---------        ---------            ---------        ---------
Net income available for common shareholders                       $  20,953        $  14,825            $  59,054        $  59,370
                                                                   =========        =========            =========        =========

Weighted average common shares outstanding                           128,824          129,937              128,814          130,710
                                                                   =========        =========            =========        =========

Basic and diluted earnings per common share:
    Income before extraordinary item                               $    0.16        $    0.11            $    0.49        $    0.47
    Extraordinary item - early extinguishment of debt                     --               --                (0.03)           (0.02)
                                                                   ---------        ---------            ---------        ---------
    Net income                                                     $    0.16        $    0.11            $    0.46        $    0.45
                                                                   =========        =========            =========        =========


See accompanying notes

                                       2



                                             HRPT PROPERTIES TRUST

                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                               (dollars in thousands)
                                                    (unaudited)

                                                                                     Nine Months Ended September 30,
                                                                                    --------------------------------
                                                                                       2002                2001
                                                                                    -----------        -------------
                                                                                                 
Cash flows from operating activities:
   Net income                                                                        $  75,179          $  71,275
   Adjustments to reconcile net income to cash provided by operating
   activities:
       Depreciation                                                                     47,434             44,405
       Amortization of note discounts and deferred financing fees                        3,980              3,597
       Other amortization                                                                2,297              1,508
       Reversal of impairment of assets                                                     --             (3,955)
       Equity in earnings of equity investments                                        (13,842)           (10,630)
       Loss on equity transactions of equity investments                                 1,421              5,636
       Distributions of earnings from equity investments                                13,842             10,630
       Extraordinary item                                                                  240              2,149
       Change in assets and liabilities:
           Increase in rents receivable and other assets                               (14,331)           (15,630)
           Increase (decrease) in accounts payable and accrued expenses                  5,660            (10,178)
           Increase (decrease) in deferred rents                                         2,070                (94)
           Increase in security deposits                                                   618                290
           Increase (decrease) in due to affiliates                                      7,540             (4,689)
                                                                                     ---------          ---------
       Cash provided by operating activities                                           132,108             94,314
                                                                                     ---------          ---------

Cash flows from investing activities:
   Real estate acquisitions and improvements                                          (215,159)           (31,438)
   Distributions in excess of earnings from equity investments                           6,502              9,338
   Proceeds from repayment of real estate mortgages receivable                              --             10,404
   Proceeds from sale of real estate                                                       740             10,444
   Decrease in restricted cash                                                           1,235             16,258
                                                                                     ---------          ---------
       Cash (used for) provided by investing activities                               (206,682)            15,006
                                                                                     ---------          ---------

Cash flows from financing activities:
   Repurchase of common shares                                                              --            (20,803)
   Proceeds from issuance of preferred shares                                          290,180            193,086
   Proceeds from borrowings                                                            566,768                 --
   Payments on borrowings                                                             (555,289)          (205,691)
   Deferred finance costs                                                                 (358)            (6,737)
   Distributions to common shareholders                                                (77,287)           (78,603)
   Distributions to preferred shareholders                                             (14,813)            (9,382)
                                                                                     ---------          ---------
       Cash provided by (used for) financing activities                                209,201           (128,130)
                                                                                     ---------          ---------

Increase (decrease) in cash and cash equivalents                                       134,627            (18,810)
Cash and cash equivalents at beginning of period                                        50,555             92,681
                                                                                     ---------          ---------
Cash and cash equivalents at end of period                                           $ 185,182          $  73,871
                                                                                     =========          =========

Supplemental cash flow information:
   Interest paid (including capitalized interest paid of $2,832 and $603,
       respectively)                                                                 $  60,214          $  70,640

See accompanying notes

                                                         3

                              HRPT PROPERTIES TRUST

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (dollars in thousands, except per share amounts)

Note 1.  Basis of Presentation

         The accompanying  consolidated  financial statements of HRPT Properties
Trust and its  subsidiaries  (the "Company")  have been prepared  without audit.
Certain information and footnote disclosures  required by accounting  principles
generally accepted in the United States for complete  financial  statements have
been  condensed  or  omitted.  The Company  believes  the  disclosures  made are
adequate  to  make  the  information  presented  not  misleading.  However,  the
accompanying  financial  statements  should  be read  in  conjunction  with  the
financial  statements and notes contained in the Company's Annual Report on Form
10-K for the year ended  December 31, 2001.  In the opinion of  management,  all
adjustments,   which  include  only  normal  recurring  adjustments   considered
necessary  for  a  fair  presentation,  have  been  included.  All  intercompany
transactions  and balances  between HRPT Properties  Trust and its  subsidiaries
have been eliminated.  Operating results for interim periods are not necessarily
indicative   of  the  results   that  may  be   expected   for  the  full  year.
Reclassifications  have been made to the prior year's  financial  statements  to
conform to the current year's presentation.

Note 2.  Comprehensive Income

         The following is a reconciliation of net income to comprehensive income
for the three and nine months ended September 30, 2002 and 2001:


                                                            Three Months Ended              Nine Months Ended
                                                              September 30,                   September 30,
                                                     ------------------------------    ----------------------------
                                                         2002              2001            2002             2001
                                                     ------------     -------------    ------------    -----------
                                                                                              
Net income                                             $27,203           $19,763         $75,179          $71,275
Other comprehensive income:
   Unrealized holding gains (losses) on
     investments                                         1,713               (95)          1,713            4,964
   Less:  reclassification adjustment for gains
     realized in net income                             (1,299)               --          (1,299)              --
                                                     ------------     -------------    ------------     -----------
   Net unrealized gains (losses)                           414               (95)            414            4,964
                                                     ------------     -------------    ------------     -----------
Comprehensive income                                   $27,617           $19,668         $75,593          $76,239
                                                     ============     =============    ============     ===========

         During the nine months ended September 30, 2002, the Company sold all
of its marketable equity securities for $12,878 and realized gains of $1,299
that are included in other income on the Company's consolidated statements of
income.

Note 3.  Equity Investments

         At September 30, 2002, the Company had the following equity investments
in Senior Housing  Properties  Trust ("SNH") and  Hospitality  Properties  Trust
("HPT") and realized the following equity in earnings from those investments:


                       Equity Investments                                    Equity in Earnings
              --------------------------------       --------------------------------------------------------------
                                                            Three Months Ended                Nine Months Ended
                                                               September 30,                    September 30,
                September 30,     December 31,       ------------------------------    ----------------------------
                   2002              2001               2002              2001             2002            2001
              --------------    --------------       ------------     -------------    ------------     -----------
                                                                                       

   SNH           $167,283         $171,969              $2,836            $2,343          $8,019           $4,890
   HPT             98,236          101,473               1,948             1,937           5,823            5,740
              --------------    --------------       ------------     -------------    ------------     -----------
                 $265,519         $273,442              $4,784            $4,280         $13,842          $10,630
              ==============    ==============       ============     =============    ============     ===========


                                       4

                             HRPT PROPERTIES TRUST

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                (dollars in thousands, except per share amounts)

         At September 30, 2002, the Company owned 12,809,238  common shares,  or
21.9%,  of SNH with a carrying  value of $167,283 and a market  value,  based on
quoted market prices, of $143,720,  and 4,000,000 common shares, or 6.4%, of HPT
with a carrying  value of $98,236  and a market  value,  based on quoted  market
prices, of $132,480.  In February 2002 SNH completed a public offering of common
shares. As a result of this transaction,  the Company's ownership  percentage of
SNH was reduced from 29.5% at December 31, 2001, to 21.9% at September 30, 2002,
and the Company recognized a non cash loss of $1,421 as a result of this sale by
SNH at a price  below  the  Company's  carrying  value  of its SNH  shares.  The
Company's two managing  trustees are also managing  trustees of SNH and HPT, and
owners of Reit Management & Research LLC, which is the investment manager to the
Company, SNH and HPT. The Company's investments in SNH and HPT are accounted for
using the equity method of accounting.

Note 4.  Real Estate Properties

         During the nine months ended  September 30, 2002, the Company  acquired
13 properties  for $176,692 and funded $38,467 of  improvements  to its existing
properties.  The Company  also sold one  property  in January  2002 for net cash
proceeds of $740. One property with an undepreciated book value of $81,367 as of
September 30, 2002, has been undergoing an extensive  redevelopment  expected to
be  substantially  complete in the fourth  quarter of 2002.  This  property  was
pre-leased  and rent is expected to  commence  prior to the end of 2002.  During
redevelopment,  no  rental  income  or  depreciation  is being  recognized,  and
redevelopment costs, including interest, are being capitalized.

Note 5.  Indebtedness

         On March 26,  2002,  the Company  redeemed  at par plus a premium,  all
$160,000 of its 6.875%  senior notes due in August  2002.  This  redemption  was
funded using borrowings under the Company's  revolving bank credit facility.  In
connection with this redemption, the Company recognized an extraordinary loss of
$3,344 from the prepayment  premium and the write-off of deferred financing fees
and a note discount.

         In April  2002 the  Company  issued  unsecured  senior  notes  totaling
$200,000,  raising net proceeds of $196,768. These notes bear interest at 6.95%,
require semi-annual interest payments and mature in April 2012. The net proceeds
from this offering were used to repay  amounts  outstanding  under the Company's
revolving bank credit facility.

         In July  2002  the  Company  repurchased  and  retired  $21,720  of its
$150,000 6.75% senior notes due in December  2002, at par plus a premium,  using
cash on hand and  borrowings  under its  revolving  bank  credit  facility.  The
premium paid plus the write-off of deferred  financing fees and the  unamortized
original issue note discount totaled $119 and was recognized as an extraordinary
loss in the period ending September 30, 2002.

         The Company's  public debt  indentures  and credit  facility  agreement
contain a number of financial and other  covenants,  including a credit facility
covenant  which limits the amount of aggregate  distributions  on preferred  and
common  shares  to  90%  of  operating  cash  flow  available  for   shareholder
distributions as defined in the credit facility.

 Note 6.  Shareholders' Equity

         In July 2002,  15,000 common  shares with an aggregate  market value of
$130 were  granted to officers of the Company  and  employees  of the  Company's
investment  manager.  One-third of these shares vest immediately and the balance
vests over a two-year  period.  The Company includes the value of granted shares
in general and administrative expenses.

         In September  2002 the Company  issued  12,000,000  series B cumulative
redeemable  preferred  shares in a public offering for net proceeds of $290,180.
Each series B preferred share requires  dividends of $2.1875 per annum,  payable
in equal  quarterly  payments.  Each series B preferred  share has a liquidation
preference of $25.00 and is redeemable, at the Company's option, for $25.00 each
plus accrued and unpaid  dividends at any time on or after  September  12, 2007.
The proceeds from this offering were used to repay amounts outstanding under the
Company's  revolving  bank  credit  facility,  to  prepay  debt  and to  acquire
properties.

                                       5

                              HRPT PROPERTIES TRUST

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                (dollars in thousands, except per share amounts)

Note 7.  New Accounting Prouncements

         In April 2002, the Financial Accounting Standards Board issued SFAS No.
145,  "Rescission of FASB Statements No. 44 and 64,  Amendment of FASB Statement
No. 13, and Technical  Corrections" ("FAS 145"). The provisions of this standard
eliminate the requirement that a gain or loss from the extinguishment of debt be
classified as an  extraordinary  item,  unless it can be  considered  unusual in
nature and infrequent in  occurrence.  The Company will be required to implement
FAS 145 on January 1, 2003. Upon implementation, the Company will reclassify all
extraordinary  gains or losses  from debt  extinguishments  in 2002 and prior as
ordinary income/loss from operations.

Note 8.  Subsequent Events

         In October  2002,  the Company  declared a  distribution  on its common
shares with respect to the quarter ended September 30, 2002, of $0.20 per common
share,  or  $25,800,  which  will be paid on or  about  November  22,  2002,  to
shareholders  of record on October  22,  2002.  The  Company  also  announced  a
distribution on its series A cumulative  redeemable  preferred shares of $0.6172
per  share,  or $4,938  and a partial  quarter's  distribution  on its  series B
cumulative  redeemable  preferred  shares of $0.3828 per share,  or $4,594 which
will be paid on or about  November 15,  2002,  to  shareholders  of record as of
November 1, 2002.

         In  October  2002  the  Company   purchased  three  commercial   office
properties  for $236,250 plus closing  costs,  using cash on hand and borrowings
under its revolving bank credit facility.

         Also,  in  October  2002,  the  Company  redeemed  at par plus  accrued
interest, the outstanding balance of $128,280 of its 6.75% notes due in December
2002.   During  the  fourth  quarter  of  2002,  the  Company  will  realize  an
extraordinary  loss of $45 as a result of the write off of unamortized  issuance
costs in connection with this redemption.

                                       6

                              HRPT PROPERTIES TRUST


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

The following  discussion  presents an analysis of our results of operations for
the three and nine months ended  September 30, 2002 and 2001, and should be read
in conjunction with our Annual Report on Form 10-K.

Results of Operations

Three Months Ended September 30, 2002,  Compared to Three Months Ended September
30, 2001

         Total revenues for the three months ended September 30, 2002, increased
to $102.1  million from $96.8  million for the three months ended  September 30,
2001.  Rental income increased in 2002 by $5.3 million  primarily as a result of
our  acquisition  of 13  properties  in 2002 and two  properties  in 2001.  This
increase was partially  offset by a decline in rents resulting from the decrease
in property occupancy during the 2002 period compared to the 2001 period.

         Total expenses for the three months ended September 30, 2002, increased
to $79.5  million from $75.7  million for the three months ended  September  30,
2001,  due  primarily to increases in operating  expenses and  depreciation  and
amortization,  offset by a decrease in interest expense.  Operating expenses and
depreciation  and  amortization  expenses  increased  by $3.1  million  and $1.6
million, respectively, primarily as a result of the acquisition of properties in
2002 and 2001. Interest expense decreased by $640,000.  The decrease in interest
expense results from lower interest rates and capitalization of interest on debt
allocable  to a property  being  redeveloped  during 2002,  partially  offset by
interest incurred to finance property acquisitions.

         Equity in earnings of equity investments  increased by $504,000 for the
three months ended  September 30, 2002,  compared to the same period in 2001 due
primarily  to an increase  in earnings  from  Senior  Housing  Properties  Trust
("SNH").  Also,  a loss on equity  transactions  of equity  investments  of $5.6
million was  recognized in the 2001 third  quarter,  reflecting  the issuance of
common shares by SNH at a price below our per share carrying value.

         Net income  before  preferred  distributions  was $27.2 million for the
2002 period,  and $19.8  million for the 2001 period.  Net income  available for
common  shareholders  is net income reduced by preferred  distributions  and was
$21.0 million, or $0.16 per common share, in the 2002 period,  compared to $14.8
million, or $0.11 per common share in the 2001 period. The increases in both net
income and net income  available  for common  shareholders  is due  primarily to
property  acquisitions in 2002 and 2001, the decrease in interest  expense,  the
increase in equity  income from our  investment in SNH and the prior period loss
recognized  from the issuance of common shares by SNH, offset by the decrease in
rents from lower occupancies in continuing properties.  Net income available for
common shareholders for the three months ended September 30, 2002, also includes
a partial period deduction for preferred distributions on our series B preferred
shares that were issued in September 2002.

Nine Months Ended  September 30, 2002,  Compared to Nine Months Ended  September
30, 2001

         Total revenues for the nine months ended September 30, 2002,  increased
to $301.5  million from $295.3  million for the nine months ended  September 30,
2001.  Rental  income  increased  in 2002 by $9.1 million and interest and other
income decreased in 2002 by $2.9 million,  compared to the prior period.  Rental
income increased primarily from the acquisition of 13 properties in 2002 and two
properties  in  2001,  offset  by  decreases  resulting  from  the  sale of four
properties in 2001, and a decline in property  occupancy  during the 2002 period
from the 2001 period.  Interest and other income decreased primarily as a result
of lower cash  balances  invested in 2002  compared  to 2001 and lower  interest
rates.

                                       7

                              HRPT PROPERTIES TRUST

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

         Total expenses for the nine months ended September 30, 2002,  increased
to $235.3  million from $226.8  million for the nine months ended  September 30,
2001.  This  increase  results  from  operating  expenses and  depreciation  and
amortization  from buildings  purchased in 2002 and 2001, and the reversal of an
impairment  loss reserve  totaling  $4.0 million  recognized in 2001 offset by a
decrease in interest expense.  Interest expense decreased by $4.1 million during
the nine months ended  September  30,  2002,  compared to the prior year period,
primarily as a result of the  repayment of debt during the first quarter of 2001
and  capitalization  of interest  during the 2002  period  with  respect to debt
allocable to a property being redeveloped,  partially offset by interest on debt
incurred to finance acquisitions in 2002.

         Equity in earnings of equity investments  increased by $3.2 million for
the nine months ended  September  30, 2002,  compared to the same period in 2001
primarily due to an increase in earnings from SNH. A loss on equity transactions
of equity  investments  of $1.4 million was recognized in 2002 from the issuance
of common shares by SNH at a price below our per share carrying value,  compared
to a loss of $5.6 million recognized in 2001.

         Net income before  preferred  distributions  increased to $75.2 million
for the 2002 period, from $71.3 million for the 2001 period. The increase is due
primarily to property  acquisitions  in 2002 and 2001,  capitalized  interest on
debt  allocable  to a property in  redevelopment  during  2002,  a smaller  loss
recognized  from the issuance of common  shares by SNH in 2002 compared to 2001,
and the  increase in equity  income from our  investment  in SNH,  offset by the
reversal  of an  impairment  loss  reserve  in 2001,  lower  interest  income on
invested cash balances, the extraordinary loss recognized from the prepayment of
debt in 2002, assets sold during 2001 and a decrease in property occupancy.  Net
income  available  for common  shareholders  is net income  reduced by preferred
distributions  and was $59.1  million,  or $0.46 per common  share,  in the 2002
period, compared to $59.4 million, or $0.45 per common share in the 2001 period.
The decrease reflects the foregoing factors,  distributions  accrued during 2002
on our series B preferred  shares  which were issued in  September  2002 and the
partial period  distribution  paid during 2001 on our series A preferred  shares
issued in February 2001.

Liquidity and Capital Resources

Our Operating Liquidity and Resources

         Our   principal   sources  of  funds  for  current   expenses  and  for
distributions  to  shareholders  are our  operations,  primarily  rents from our
properties  and,  to a lesser  extent,  distributions  received  from our equity
investments.  Rents  are  generally  received  from our  non-government  tenants
monthly in advance,  and from our government  tenants  monthly in arrears.  This
flow  of  funds  has  historically  been  sufficient  for us to  pay  day-to-day
operating  expenses,  interest and distributions.  We believe that our operating
cash  flow will be  sufficient  to meet our  operating  expenses,  interest  and
distribution payments for the foreseeable future.

Our Investment and Financing Liquidity and Resources

         We have a $425 million unsecured revolving credit facility with a group
of commercial banks, which may be expanded, in certain  circumstances,  by up to
$200 million.  We use this credit facility to fund acquisitions and improvements
and  to  accommodate   occasional  cash  needs  which  may  result  from  timing
differences between our receipt of rents and our desire to make distributions or
our need to pay operating  expenses.  Borrowings under this credit facility bear
interest at LIBOR plus a premium  and mature in April 2005.  Funds may be drawn,
repaid  and  redrawn  until  maturity  and no  principal  payment  is due  until
maturity.

         At September 30, 2002, there were no amounts outstanding and the entire
$425 million was available for borrowing under this credit facility,  and we had
cash  and  cash  equivalents  of  $185.2  million.   In  October  2002  we  used
substantially  all of this cash,  supplemented  by draws of $197  million on our
credit  facility,  to repay $128.3  million of debt and acquire  properties  for
$236.3  million.  In the  future  we  expect  to  use  existing  cash  balances,
borrowings  under our credit facility and net proceeds of offerings of equity or
debt securities to fund additional property  acquisitions and meet substantially
all of our debt principal repayment obligations.

                                       8

                              HRPT PROPERTIES TRUST

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

         As of  November 4, 2002,  we had  outstanding  commitments  aggregating
approximately  $28.5 million to acquire  office  buildings.  The  acquisition of
these office  buildings is subject to various  closing  conditions  customary in
real estate  transactions  and we do not know when or if these office  buildings
will be acquired.

         Principal payments due during the next five years required under all of
our debt  obligations as of September 30, 2002, are $129.9 million in 2002, $5.6
million in 2003,  $9.9 million in 2004,  $107.1 million in 2005, $7.7 million in
2006 and $865.1 million  thereafter.  As noted above,  we paid $128.3 million of
our 2002 debt maturities in October 2002.

         To the extent we borrow on our credit  facility  and,  as the  maturity
dates of our credit  facility and term debts  approach  over the longer term, we
will  explore  various  alternatives  for the  repayment  of amounts  due.  Such
alternatives  in the short term and long term may include  borrowings  under our
revolving credit facility,  incurring  additional long term debt and issuing new
equity securities.  An effective shelf registration statement allows us to issue
public  securities on an expedited basis, but it does not assure that there will
be buyers for such  securities.  As of September  30, 2002,  we had $1.8 billion
available on our effective $3 billion  shelf  registration  statement.  Although
there can be no assurance that we will  consummate any additional debt or equity
offerings or other  financings,  we believe we will have access to various types
of financing in the future, including debt or equity securities offerings,  with
which to finance future acquisitions and to pay our debt and other obligations.

         At September 30, 2002, we owned 12.8 million,  or 21.9%,  of the common
shares of beneficial interest of SNH with a carrying value of $167.3 million and
a market value of $143.7 million, and 4.0 million, or 6.4%, of the common shares
of beneficial  interest of Hospitality  Properties Trust ("HPT") with a carrying
value of $98.2  million  and a market  value of $132.5  million.  On November 4,
2002, the market values of our SNH and HPT shares were $133.7 million and $134.1
million,  respectively.  On July 3,  2002,  we  filed  an  application  with the
Securities  and  Exchange   Commission  to  permit  the  sale  of  some  of  our
shareholdings in our former subsidiaries,  SNH and HPT, as well as new shares of
ours to a new mutual fund to be organized by a subsidiary  of Reit  Management &
Research LLC, the investment  manager to us, SNH and HPT. The SEC review process
for this  application  is expected to take  several  months.  The decision as to
whether to  proceed  with the fund  creation  and the sale of shares to the fund
will depend upon market  conditions  if and after the  application  is approved,
particularly  the  market  price of our shares and of HPT and SNH shares and the
uses of sales proceeds available to us at that time.

Debt Covenants

         Our principal unsecured debt obligations at September 30, 2002, are our
unsecured  revolving  credit facility and our $776.3 million of public debt. Our
public debt is governed by indentures.  These indentures and our credit facility
agreement contain a number of financial ratio covenants which generally restrict
our  ability  to incur  debts,  including  debts  secured  by  mortgages  on our
properties in excess of calculated amounts, require us to maintain a minimum net
worth,  as defined,  and require us to maintain  other ratios,  as defined.  Our
credit  facility also  includes a covenant  which limits the amount of aggregate
distributions  on  preferred  and common  shares to 90% of  operating  cash flow
available for shareholder  distributions as defined in the credit  facility.  At
September 30, 2002, we were in  compliance  with all of our covenants  under our
indentures and our credit agreement.

         In addition to our principal unsecured debt obligations, we have $349.0
million of mortgage notes  outstanding at September 30, 2002. Our mortgage notes
are secured by 25 of our properties.

         None of our  indentures,  our  revolving  bank  credit  facility or our
mortgage notes contain  provisions for acceleration  which could be triggered by
our debt ratings. However, under our credit agreement, our senior debt rating is
used to determine the fees and interest rate applied to borrowings.

         Our public debt  indentures  contain  cross  default  provisions to any
other debts equal to or in excess of $20 million. Similarly, a default on any of
our  public  debt  indentures  would  constitute  a  default  under  our  credit
agreement.

                                       9


                              HRPT PROPERTIES TRUST

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

         As of September  30, 2002, we have no  commercial  paper,  derivatives,
swaps,  hedges,  guarantees or joint  ventures.  None of our debt  documentation
requires us to provide collateral  security in the event of a ratings downgrade.
We have no "off balance sheet" arrangements.

                                       10



                              HRPT PROPERTIES TRUST


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

         There have been no material  changes in our exposures to market changes
in interest  rates or the manner in how we manage our exposures  since  December
31,  2001,  other than an increase in the amount  outstanding  on our  revolving
credit facility,  which occurred subsequent to September 30, 2002. The following
table shows the impact a 10% change in interest rates would have on our floating
rate interest expense:

                                    Impact of Changes in Interest Rates
                           ----------------------------------------------------
                                                                Total Interest
                           Interest Rate      Outstanding           Expense
                              Per Year           Debt              Per Year
                           -------------    --------------     ----------------
                                           (dollars in thousands)
    At November 4, 2002        2.6%            $197,000             $5,122
    10% reduction              2.3%            $197,000             $4,531
    10% increase               2.9%            $197,000             $5,713



Item 4.  Controls and Procedures

a)       Within the 90 days prior to the date of this report,  management of the
         Company  carried out an evaluation,  under the supervision and with the
         participation of our Managing  Trustees,  President and Chief Operating
         Officer and Treasurer and Chief Financial Officer, of the effectiveness
         of the design and operation of our  disclosure  controls and procedures
         pursuant  to  Exchange  Act Rule  13a-14  and  15d-14.  Based upon that
         evaluation,  the  Managing  Trustees,  President  and  Chief  Operating
         Officer and Treasurer and Chief  Financial  Officer  concluded that our
         disclosure  controls and  procedures  are effective in timely  alerting
         them to material  information  required to be included in our  periodic
         SEC filings.

b)       There  have  been no  significant  changes  in the  Company's  internal
         controls or in other  factors  that could  significantly  affect  those
         controls since the Company's  evaluation of these  controls,  including
         any  corrective  actions with regard to  significant  deficiencies  and
         material weaknesses.


                                       11

                              HRPT PROPERTIES TRUST


CERTAIN IMPORTANT FACTORS

         THIS QUARTERLY REPORT ON FORM 10-Q CONTAINS FORWARD LOOKING  STATEMENTS
WITHIN THE MEANING OF THE PRIVATE  SECURITIES  LITIGATION REFORM ACT OF 1995 AND
THE  SECURITIES  EXCHANGE  ACT  OF  1934,  AS  AMENDED.  THESE  FORWARD  LOOKING
STATEMENTS APPEAR IN A NUMBER OF PLACES IN THIS FORM 10-Q AND INCLUDE REFERENCES
TO PROPERTY ACQUISITIONS, DEBT AND EQUITY FINANCING POSSIBILITIES, INCLUDING THE
REPAYMENT OF DEBT, ACCOUNTING ESTIMATES AND OTHER MATTERS. THESE FORWARD LOOKING
STATEMENTS ARE BASED UPON OUR CURRENT BELIEFS AND EXPECTATIONS, BUT THEY ARE NOT
GUARANTEED  AND  THEY  MAY NOT  OCCUR.  FOR  EXAMPLE,  WE MAY BE  UNABLE  TO BUY
PROPERTIES  AT ACCEPTABLE  PRICES OR TO CONCLUDE  DEBT AND EQUITY  FINANCINGS ON
ACCEPTABLE TERMS.  ALSO, THE FACT THAT THE COMPANY HAS FILED AN APPLICATION WITH
THE  SECURITIES  AND  EXCHANGE  COMMISSION  ("SEC")  TO SELL ITS  SHARES AND ITS
SHAREHOLDINGS OF HPT AND SNH TO A FUND DOES NOT MEAN THAT SUCH SALES WILL OCCUR;
THE SEC MAY NOT  APPROVE  THIS  APPLICATION  OR THE  COMPANY  MAY  DECIDE NOT TO
PROCEED WITH THIS SALE BECAUSE IT CONSIDERS  THE MARKET PRICES OF THE SHARES TOO
LOW,  BECAUSE WE DO NOT HAVE AN ATTRACTIVE USE OF PROCEEDS OR FOR OTHER REASONS.
INVESTORS  ARE  CAUTIONED  NOT TO PLACE  UNDUE  RELIANCE  UPON  FORWARD  LOOKING
STATEMENTS.


         THE AMENDED AND RESTATED DECLARATION OF TRUST ESTABLISHING THE COMPANY,
DATED JULY 1, 1994, A COPY OF WHICH,  TOGETHER WITH ALL AMENDMENTS  THERETO (THE
"DECLARATION"), IS DULY FILED IN THE OFFICE OF THE DEPARTMENT OF ASSESSMENTS AND
TAXATION  OF THE STATE OF  MARYLAND,  PROVIDES  THAT THE NAME  "HRPT  PROPERTIES
TRUST" REFERS TO THE TRUSTEES UNDER THE  DECLARATION  COLLECTIVELY  AS TRUSTEES,
BUT NOT INDIVIDUALLY OR PERSONALLY,  AND THAT NO TRUSTEE, OFFICER,  SHAREHOLDER,
EMPLOYEE  OR  AGENT OF THE  COMPANY  SHALL  BE HELD TO ANY  PERSONAL  LIABILITY,
JOINTLY OR SEVERALLY,  FOR ANY OBLIGATION OF, OR CLAIM AGAINST, THE COMPANY. ALL
PERSONS  DEALING WITH THE COMPANY,  IN ANY WAY, SHALL LOOK ONLY TO THE ASSETS OF
THE COMPANY FOR THE PAYMENT OF ANY SUM OR THE PERFORMANCE OF ANY OBLIGATION.


                                       12




Part II  Other Information

Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits:

                  4.1      Articles  Supplementary relating to the 8 3/4% Series
                           B Cumulative Redeemable Preferred Shares.

                  12.1     Computation of Ratio of Earnings to Fixed Charges

                  12.2     Computation  of Ratio of Earnings  to Combined  Fixed
                           Charges and Preferred Distributions

                  99.1     Certification  Pursuant to 18 U.S.C. Section 1350, as
                           adopted pursuant to Section 906 of the Sarbanes-Oxley
                           Act of 2002.

         (b)      Reports on Form 8-K:

                  1.       Current Report on Form 8-K, dated  September 4, 2002,
                           relating  to the filing of a  preliminary  prospectus
                           supplement   to   the   Company's    existing   shelf
                           registration  statement  for  the  sale of  Series  B
                           cumulative redeemable preferred shares.

                  2.       Current Report on Form 8-K, dated  September 6, 2002,
                           relating  to the  issuance  and  sale  of  11,000,000
                           shares of a new series of  preferred  shares,  8 3/4%
                           Series B Cumulative  Redeemable Preferred Shares, and
                           filing as exhibits, (a) Purchase Agreement,  dated as
                           of September 6, 2002,  between HRPT Properties  Trust
                           and   the   several   underwriters   named   therein,
                           pertaining  to  11,000,000 8 3/4% Series B Cumulative
                           Redeemable  Preferred  Shares,  (b) form of  Articles
                           Supplementary   relating  to  the  8  3/4%  Series  B
                           Cumulative  Redeemable  Preferred Shares, (c) Form of
                           temporary  8  3/4%  Series  B  Cumulative  Redeemable
                           Preferred Share Certificate,  (d) Opinion of Sullivan
                           & Worcester LLP re: tax matters,  (e)  computation of
                           Ratio of Earnings to Fixed Charges,  (f)  computation
                           of Ratio of Earnings to  Combined  Fixed  Charges and
                           Preferred Distributions, (g) computation of Pro Forma
                           Ratio of Earnings to Fixed Charges,  (h)  computation
                           of Pro Forma  Ratio of  Earnings  to  Combined  Fixed
                           Charges and Preferred Distributions,  and (i) Consent
                           of Sullivan & Worcester LLP.


                                       13




                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                  HRPT PROPERTIES TRUST


                                  By:  /s/ John A. Mannix
                                       ---------------------------------------
                                       John A. Mannix
                                       President and Chief Operating Officer
                                       Dated:  November 12, 2002

                                  By:  /s/ John C. Popeo
                                       ---------------------------------------
                                       John C. Popeo
                                       Treasurer and Chief Financial Officer
                                       Dated:  November 12, 2002


                                       14

I, John A. Mannix, certify that:

         1.       I have  reviewed  this  quarterly  report on Form 10-Q of HRPT
                  Properties Trust;

         2.       Based on my knowledge,  this quarterly report does not contain
                  any untrue  statement  of a  material  fact or omit to state a
                  material fact necessary to make the statements  made, in light
                  of the  circumstances  under which such  statements were made,
                  not  misleading  with  respect to the  period  covered by this
                  quarterly report;

         3.       Based on my  knowledge,  the financial  statements,  and other
                  financial  information  included  in  this  quarterly  report,
                  fairly   present  in  all  material   respects  the  financial
                  condition,  results  of  operations  and  cash  flows  of  the
                  registrant  as of,  and for,  the  periods  presented  in this
                  quarterly report;

         4.       The  registrant's   other   certifying   officers  and  I  are
                  responsible  for  establishing   and  maintaining   disclosure
                  controls  and  procedures  (as defined in  Exchange  Act Rules
                  13a-14 and 15d-14) for the registrant and we have:

                  a)       Designed such  disclosure  controls and procedures to
                           ensure  that  material  information  relating  to the
                           registrant,  including its consolidated subsidiaries,
                           is made known to us by others within those  entities,
                           particularly   during   the   period  in  which  this
                           quarterly report is being prepared;

                  b)       Evaluated  the   effectiveness  of  the  registrant's
                           disclosure  controls  and  procedures  as  of a  date
                           within  90  days  prior  to the  filing  date of this
                           quarterly report (the "Evaluation Date"); and

                  c)       Presented in this  quarterly  report our  conclusions
                           about the  effectiveness  of the disclosure  controls
                           and  procedures  based  on our  evaluation  as of the
                           Evaluation Date;

         5.       The  registrant's   other  certifying   officers  and  I  have
                  disclosed,  based  on  our  most  recent  evaluation,  to  the
                  registrant's  auditors and the audit committee of registrant's
                  board of  directors  (or  persons  performing  the  equivalent
                  function):

                  a)       All   significant   deficiencies  in  the  design  or
                           operation of internal  controls which could adversely
                           affect the registrant's  ability to record,  process,
                           summarize   and  report   financial   data  and  have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  b)       Any fraud,  whether or not  material,  that  involves
                           management or other  employees who have a significant
                           role in the registrant's internal controls; and

         6.       The  registrant's   other  certifying   officers  and  I  have
                  indicated in this  quarterly  report whether or not there were
                  significant  changes in internal  controls or in other factors
                  that could  significantly  affect internal controls subsequent
                  to the  date of our  most  recent  evaluation,  including  any
                  corrective actions with regard to significant deficiencies and
                  material weaknesses.


         Date:    November 12, 2002       /s/ John A. Mannix
              -----------------------     -----------------------------
                                          John A. Mannix
                                          President and Chief Operating Officer

                                       15

I, John C. Popeo, certify that:

         1.       I have  reviewed  this  quarterly  report on Form 10-Q of HRPT
                  Properties Trust;

         2.       Based on my knowledge,  this quarterly report does not contain
                  any untrue  statement  of a  material  fact or omit to state a
                  material fact necessary to make the statements  made, in light
                  of the  circumstances  under which such  statements were made,
                  not  misleading  with  respect to the  period  covered by this
                  quarterly report;

         3.       Based on my  knowledge,  the financial  statements,  and other
                  financial  information  included  in  this  quarterly  report,
                  fairly   present  in  all  material   respects  the  financial
                  condition,  results  of  operations  and  cash  flows  of  the
                  registrant  as of,  and for,  the  periods  presented  in this
                  quarterly report;

         4.       The  registrant's   other   certifying   officers  and  I  are
                  responsible  for  establishing   and  maintaining   disclosure
                  controls  and  procedures  (as defined in  Exchange  Act Rules
                  13a-14 and 15d-14) for the registrant and we have:

                  a)       Designed such  disclosure  controls and procedures to
                           ensure  that  material  information  relating  to the
                           registrant,  including its consolidated subsidiaries,
                           is made known to us by others within those  entities,
                           particularly   during   the   period  in  which  this
                           quarterly report is being prepared;

                  b)       Evaluated  the   effectiveness  of  the  registrant's
                           disclosure  controls  and  procedures  as  of a  date
                           within  90  days  prior  to the  filing  date of this
                           quarterly report (the "Evaluation Date"); and

                  c)       Presented in this  quarterly  report our  conclusions
                           about the  effectiveness  of the disclosure  controls
                           and  procedures  based  on our  evaluation  as of the
                           Evaluation Date;

         5.       The  registrant's   other  certifying   officers  and  I  have
                  disclosed,  based  on  our  most  recent  evaluation,  to  the
                  registrant's  auditors and the audit committee of registrant's
                  board of  directors  (or  persons  performing  the  equivalent
                  function):

                  a)       All   significant   deficiencies  in  the  design  or
                           operation of internal  controls which could adversely
                           affect the registrant's  ability to record,  process,
                           summarize   and  report   financial   data  and  have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  b)       Any fraud,  whether or not  material,  that  involves
                           management or other  employees who have a significant
                           role in the registrant's internal controls; and

         6.       The  registrant's   other  certifying   officers  and  I  have
                  indicated in this  quarterly  report whether or not there were
                  significant  changes in internal  controls or in other factors
                  that could  significantly  affect internal controls subsequent
                  to the  date of our  most  recent  evaluation,  including  any
                  corrective actions with regard to significant deficiencies and
                  material weaknesses.


         Date:    November 12, 2002       /s/ John C. Popeo
               ----------------------     -------------------------------------
                                          John C. Popeo
                                          Treasurer and Chief Financial Officer

                                       16

I, Barry M. Portnoy, certify that:

         1.       I have  reviewed  this  quarterly  report on Form 10-Q of HRPT
                  Properties Trust;

         2.       Based on my knowledge,  this quarterly report does not contain
                  any untrue  statement  of a  material  fact or omit to state a
                  material fact necessary to make the statements  made, in light
                  of the  circumstances  under which such  statements were made,
                  not  misleading  with  respect to the  period  covered by this
                  quarterly report;

         3.       Based on my  knowledge,  the financial  statements,  and other
                  financial  information  included  in  this  quarterly  report,
                  fairly   present  in  all  material   respects  the  financial
                  condition,  results  of  operations  and  cash  flows  of  the
                  registrant  as of,  and for,  the  periods  presented  in this
                  quarterly report;

         4.       The  registrant's   other   certifying   officers  and  I  are
                  responsible  for  establishing   and  maintaining   disclosure
                  controls  and  procedures  (as defined in  Exchange  Act Rules
                  13a-14 and 15d-14) for the registrant and we have:

                  a)       Designed such  disclosure  controls and procedures to
                           ensure  that  material  information  relating  to the
                           registrant,  including its consolidated subsidiaries,
                           is made known to us by others within those  entities,
                           particularly   during   the   period  in  which  this
                           quarterly report is being prepared;

                  b)       Evaluated  the   effectiveness  of  the  registrant's
                           disclosure  controls  and  procedures  as  of a  date
                           within  90  days  prior  to the  filing  date of this
                           quarterly report (the "Evaluation Date"); and

                  c)       Presented in this  quarterly  report our  conclusions
                           about the  effectiveness  of the disclosure  controls
                           and  procedures  based  on our  evaluation  as of the
                           Evaluation Date;

         5.       The  registrant's   other  certifying   officers  and  I  have
                  disclosed,  based  on  our  most  recent  evaluation,  to  the
                  registrant's  auditors and the audit committee of registrant's
                  board of  directors  (or  persons  performing  the  equivalent
                  function):

                  a)       All   significant   deficiencies  in  the  design  or
                           operation of internal  controls which could adversely
                           affect the registrant's  ability to record,  process,
                           summarize   and  report   financial   data  and  have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  b)       Any fraud,  whether or not  material,  that  involves
                           management or other  employees who have a significant
                           role in the registrant's internal controls; and

         6.       The  registrant's   other  certifying   officers  and  I  have
                  indicated in this  quarterly  report whether or not there were
                  significant  changes in internal  controls or in other factors
                  that could  significantly  affect internal controls subsequent
                  to the  date of our  most  recent  evaluation,  including  any
                  corrective actions with regard to significant deficiencies and
                  material weaknesses.


         Date:    November 12, 2002       /s/ Barry M. Portnoy
               ----------------------     -------------------------------------
                                          Barry M. Portnoy
                                          Managing Trustee

                                       17

I, Gerard M. Martin, certify that:

         1.       I have  reviewed  this  quarterly  report on Form 10-Q of HRPT
                  Properties Trust;

         2.       Based on my knowledge,  this quarterly report does not contain
                  any untrue  statement  of a  material  fact or omit to state a
                  material fact necessary to make the statements  made, in light
                  of the  circumstances  under which such  statements were made,
                  not  misleading  with  respect to the  period  covered by this
                  quarterly report;

         3.       Based on my  knowledge,  the financial  statements,  and other
                  financial  information  included  in  this  quarterly  report,
                  fairly   present  in  all  material   respects  the  financial
                  condition,  results  of  operations  and  cash  flows  of  the
                  registrant  as of,  and for,  the  periods  presented  in this
                  quarterly report;

         4.       The  registrant's   other   certifying   officers  and  I  are
                  responsible  for  establishing   and  maintaining   disclosure
                  controls  and  procedures  (as defined in  Exchange  Act Rules
                  13a-14 and 15d-14) for the registrant and we have:

                  a)       Designed such  disclosure  controls and procedures to
                           ensure  that  material  information  relating  to the
                           registrant,  including its consolidated subsidiaries,
                           is made known to us by others within those  entities,
                           particularly   during   the   period  in  which  this
                           quarterly report is being prepared;

                  b)       Evaluated  the   effectiveness  of  the  registrant's
                           disclosure  controls  and  procedures  as  of a  date
                           within  90  days  prior  to the  filing  date of this
                           quarterly report (the "Evaluation Date"); and

                  c)       Presented in this  quarterly  report our  conclusions
                           about the  effectiveness  of the disclosure  controls
                           and  procedures  based  on our  evaluation  as of the
                           Evaluation Date;

         5.       The  registrant's   other  certifying   officers  and  I  have
                  disclosed,  based  on  our  most  recent  evaluation,  to  the
                  registrant's  auditors and the audit committee of registrant's
                  board of  directors  (or  persons  performing  the  equivalent
                  function):

                  a)       All   significant   deficiencies  in  the  design  or
                           operation of internal  controls which could adversely
                           affect the registrant's  ability to record,  process,
                           summarize   and  report   financial   data  and  have
                           identified for the registrant's auditors any material
                           weaknesses in internal controls; and

                  b)       Any fraud,  whether or not  material,  that  involves
                           management or other  employees who have a significant
                           role in the registrant's internal controls; and

         6.       The  registrant's   other  certifying   officers  and  I  have
                  indicated in this  quarterly  report whether or not there were
                  significant  changes in internal  controls or in other factors
                  that could  significantly  affect internal controls subsequent
                  to the  date of our  most  recent  evaluation,  including  any
                  corrective actions with regard to significant deficiencies and
                  material weaknesses.


         Date:  November 12, 2002         /s/ Gerard M. Martin
              -----------------------     ---------------------------------
                                          Gerard M. Martin
                                          Managing Trustee

                                       18