FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

         For the quarterly period ended                     DECEMBER 31, 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: 1-8122

                              GRUBB & ELLIS COMPANY
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            DELAWARE                                                  94-1424307
- -----------------------------------                                   ----------
 (State or other jurisdiction of                                (I.R.S. Employer
   incorporation or organization)                           Identification  No.)

                          2215 Sanders Road, Suite 400,
                              Northbrook, IL 60062
     ----------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (847) 753-7500
     ----------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                    No Change
     ----------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

Yes  X  No
    ---    ---

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes     No  X
    ---    ---

                                   15,174,226
                  --------------------------------------------
                (Number of shares outstanding of the registrant's
                        common stock at February 1, 2003)











                                     PART I



                              FINANCIAL INFORMATION











                                        2




ITEM 1. FINANCIAL STATEMENTS

                              GRUBB & ELLIS COMPANY
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (UNAUDITED)

                                     ASSETS


                                                                                 December 31,        June 30,
                                                                                     2002              2002
                                                                                --------------     ------------
                                                                                             
Current assets:
   Cash and cash equivalents                                                    $       17,534     $     14,085
   Services fees receivable, net                                                        16,409           13,212
   Other receivables                                                                     2,739            3,396
   Professional service contracts, net                                                   1,919            1,974
   Prepaid income taxes                                                                  5,880            6,890
   Prepaid and other current assets                                                      1,826              586
   Deferred tax assets, net                                                              1,585            1,563
                                                                                --------------     ------------
         Total current assets                                                           47,892           41,706
Noncurrent assets:
   Equipment, software and leasehold improvements, net                                  16,533           17,843
   Goodwill, net                                                                        26,958           26,958
   Deferred tax assets, net                                                                468              947
   Other assets                                                                          4,109            2,923
                                                                                --------------     ------------
        Total assets                                                            $       95,960     $     90,377
                                                                                ==============     ============

                                       LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Accounts payable                                                            $        5,045     $      5,569
    Commissions payable                                                                  8,047            5,347
    Credit facility debt                                                                 8,700            5,750
    Accrued compensation and employee benefits                                          13,819           16,243
    Deferred commissions payable                                                         7,577              403
    Other accrued expenses                                                               6,353            4,143
                                                                                --------------     ------------
        Total current liabilities                                                       49,541           37,455
Long-term liabilities:
    Credit facility debt                                                                20,300           26,000
    Note payable - affiliate, net                                                           --           10,660
    Accrued claims and settlements                                                       7,454            7,823
    Other liabilities                                                                    2,209            2,573
                                                                                --------------     ------------
        Total liabilities                                                               79,504           84,511
                                                                                --------------     ------------
Stockholders' equity:
    Preferred stock:  1,000,000 shares authorized; 11,725 Series A shares
          issued and outstanding at $1,000 stated value at December 31, 2002            11,725               --
    Common stock, $.01 par value: 50,000,000 shares authorized;
          15,116,825 shares issued and outstanding at December 31, 2002
            and 15,028,839 shares at June 30, 2002                                         151              150
    Additional paid-in-capital                                                          71,477           72,084
    Accumulated other comprehensive loss                                                  (288)            (283)
    Retained deficit                                                                   (66,609)         (66,085)
                                                                                --------------     ------------
        Total stockholders' equity                                                      16,456            5,866
                                                                                --------------     ------------
        Total liabilities and stockholders' equity                              $       95,960     $     90,377
                                                                                ==============     ============


            See notes to condensed consolidated financial statements.

                                       3




                              GRUBB & ELLIS COMPANY
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (UNAUDITED)


                                                                   For the three months               For the six months
                                                                    ended December 31,                ended December 31,
                                                             ------------------------------    -------------------------------
                                                                 2002             2001             2002              2001
                                                             ------------    --------------    -------------     -------------
                                                                                                     
  Revenue:
     Transaction services fees                               $     75,148    $       88,366    $     139,799     $     151,976
     Management services fees                                      12,955            12,992           25,154            26,170
                                                             ------------    --------------    -------------     -------------
        Total revenue                                              88,103           101,358          164,953           178,146
                                                             ------------    --------------    -------------     -------------
  Costs and expenses:
     Services commissions                                          45,235            53,385           83,347            90,178
     Salaries, wages and benefits                                  18,200            26,049           41,073            51,202
     Selling, general and administrative                           18,420            17,604           34,100            33,019
     Depreciation and amortization                                  2,060             2,790            4,107             5,590
     Impairment and other non-recurring items                         884            (1,700)           1,784            (1,700)
                                                             ------------    --------------    -------------     -------------
        Total costs and expenses                                   84,799            98,128          164,411           178,289
                                                             ------------    --------------    -------------     -------------

                  Total operating income (loss)                     3,304             3,230              542              (143)
  Other income and expenses:
     Interest income                                                   78               101              171               199
     Interest expense                                                (624)             (615)          (1,558)           (1,247)
                                                             ------------    --------------    -------------     -------------
        Income (loss) before income taxes                           2,758             2,716             (845)           (1,191)
   Benefit (provision) for income taxes                            (1,048)           (1,422)             321               219
                                                             ------------    --------------    -------------     -------------
  Net income (loss)                                                                   1,294             (524)             (972)
                                                                    1,710
  Preferred stock dividends accrued                                  (356)               --             (398)               --
                                                             ------------    --------------    -------------     -------------
  Net income (loss) to common stockholders                   $      1,354    $        1,294    $        (922)    $        (972)
                                                             ============    ==============    =============     =============
  Net income (loss) per weighted average common
    share outstanding:
     Basic -                                                 $       0.09    $         0.10    $       (0.06)    $       (0.07)
                                                             ============    ==============    =============     =============
     Diluted -                                               $       0.09    $         0.09    $       (0.06)    $       (0.07)
                                                             ============    ==============    =============     =============
  Weighted average common shares outstanding:
     Basic -                                                   15,109,706        13,545,489       15,090,777        13,496,298
                                                             ============    ==============    =============     =============
     Diluted -                                                 15,109,706        13,679,015       15,090,777        13,496,298
                                                             ============    ==============    =============     =============





            See notes to condensed consolidated financial statements.

                                       4


                              GRUBB & ELLIS COMPANY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                      For the six months ended
                                                                            December 31,
                                                                  --------------------------------
                                                                       2002              2001
                                                                  --------------    --------------
                                                                              
Cash Flows from Operating Activities:
    Net loss                                                      $         (524)   $         (972)
    Deferral of payment of services commissions expense                    7,174            14,174
    Depreciation and amortization expense                                  4,107             5,590
    Accrued compensation and employee benefits                            (2,279)            7,401
    Other adjustments to reconcile net loss to net cash
          provided by operating activities                                   (50)             (852)
                                                                  --------------    --------------
          Net cash provided by operating activities                        8,428            25,341
                                                                  --------------    --------------
Cash Flows from Investing Activities:
    Purchases of equipment, software and leasehold improvements           (2,242)           (2,551)
                                                                  --------------    --------------
          Net cash used in investing activities                           (2,242)           (2,551)
                                                                  --------------    --------------
Cash Flows from Financing Activities:
    Repayment of credit facility debt                                     (2,750)           (5,000)
    Other financing sources                                                   13               583
                                                                  --------------    --------------
               Net cash used in financing activities                      (2,737)           (4,417)
                                                                  --------------    --------------
Net increase in cash and cash equivalents                                  3,449            18,373
Cash and cash equivalents at beginning of period                          14,085             7,248
                                                                  --------------    --------------
Cash and cash equivalents at end of period                        $       17,534    $       25,621
                                                                  ==============    ==============






            See notes to condensed consolidated financial statements.

                                       5







                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. INTERIM PERIOD REPORTING

The accompanying  unaudited condensed  consolidated financial statements include
the  accounts  of  Grubb  & Ellis  Company  and its  wholly  owned  subsidiaries
(collectively,  the  "Company") and are prepared in accordance  with  accounting
principles  generally  accepted  in the  United  States  for  interim  financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X.  Accordingly,  they do not include  all of the  information  and  footnotes
required by accounting  principles  generally  accepted in the United States for
complete financial statements and, therefore, should be read in conjunction with
the Company's Annual Report on Form 10-K for the year ended June 30, 2002.

The  financial  statements  have been  prepared in  conformity  with  accounting
principles  generally  accepted in the United States that require  management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities  (including  disclosure of contingent assets and liabilities) at the
date of the  financial  statements  and the  reported  amounts of  revenues  and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

In the opinion of management,  all adjustments necessary for a fair statement of
the  financial  position  and  results of  operations  for the  interim  periods
presented have been included in these  financial  statements and are of a normal
and recurring nature. Certain amounts in prior periods have been reclassified to
conform to the current  presentation.  Such  reclassifications  have not changed
previously reported results of operations or cash flows.

Operating results for the six months ended December 31, 2002 are not necessarily
indicative of the results that may be achieved in future periods.

2. TOTAL COMPREHENSIVE LOSS

The Company is a party to two interest rate swap agreements that effectively fix
the  interest  rate  on  a  portion  of  the  Company's  outstanding  term  loan
obligations.  The  Company  has  determined  that  these  agreements  are  to be
characterized  as effective under the definitions  included within  Statement of
Financial  Accounting  Standards No. 133 "Accounting for Derivative  Instruments
and Hedging Activities."

The  change  in  value  of  these  instruments  during  a  reporting  period  is
characterized as Other Comprehensive  Income or Loss, and totaled  approximately
$5,000 and $220,000 of unrealized  losses  during the six months ended  December
31, 2002 and 2001,  respectively.  These  losses,  along with the  Company's net
losses of $922,000 and  $972,000 for the six months ended  December 31, 2002 and
2001,  results in a Total  Comprehensive Loss of $927,000 and $1,192,000 for the
periods, respectively.

3. INCOME TAXES

The benefit  (provision)  for income taxes for the six months ended December 31,
2002 and 2001 is as follows (in thousands):

                                      For the six months ended
                                            December 31,
                                --------------------------------
                                     2002               2001
                                --------------     -------------

                    Current               $778        $     350
                    Deferred              (457)            (131)
                                 -------------     ------------

                                          $321        $     219
                                 =============     ============

                                       6


                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

3. INCOME TAXES (CONTINUED)

The  Company  recorded  prepaid  taxes  totaling  approximately  $5,880,000  and
$6,890,000 as of December 31, 2002 and June 30, 2002, respectively.  Included in
these assets are tax refund  receivables  resulting from filed federal and state
returns for the tax year ended December 31, 2001 totaling approximately $885,000
and  $2,584,000  at December  31,  2002 and June 30,  2002,  respectively.  Also
included are tax  effected  operating  loss  carrybacks  totaling  approximately
$4,995,000 and $4,306,000 at December 31, 2002 and June 30, 2002,  respectively,
which the Company will realize or has realized primarily against the federal tax
liability payments made in prior tax years.

4. EARNINGS PER COMMON SHARE

The following table sets forth the computation of basic and diluted earnings per
common share from continuing operations (in thousands, except per share data):



                                                        For the three months ended       For the six months ended
                                                               December 31,                    December 31,
                                                      -----------------------------     ---------------------------
                                                          2002             2001            2002             2001
                                                      ------------     ------------     -----------      ----------
                                                                                             
NET INCOME (LOSS) TO COMMON STOCKHOLDERS              $      1,354     $      1,294     $      (922)     $     (972)
                                                      ============     ============     ===========      ==========
BASIC EARNINGS PER COMMON SHARE:

Weighted average common shares outstanding            $     15,110           13,545          15,091          13,496
                                                      ============     ============     ===========      ==========
Net income (loss) per common share - basic
                                                      $       0.09     $       0.10     $     (0.06)     $    (0.07)
                                                      ============     ============     ===========      ==========
DILUTED EARNINGS PER COMMON SHARE:
Weighted average common shares outstanding                  15,110           13,545          15,091          13,496
Effect of dilutive securities:
   Stock options and warrants                                   --              134              --              --
                                                      ------------     ------------     -----------      ----------
Weighted average dilutive common shares outstanding         15,110           13,679          15,091          13,496
                                                      ============     ============     ===========      ==========
Net income (loss) per common share - diluted          $       0.09     $       0.09     $     (0.06)     $    (0.07)
                                                      ============     ============     ===========      ==========


Additionally, options outstanding to purchase shares of common stock, the effect
of which would be anti-dilutive,  were approximately  2,450,000 and 2,544,000 at
December  31,  2002  and  2001,  respectively,  and  were  not  included  in the
computation  of diluted  earnings per share either  because the option  exercise
price was greater than the average market price of the common shares for the six
months or an operating loss was reported for the six months ending  December 31,
2002 and 2001.

5. ISSUANCE OF PREFERRED STOCK

On  September  19, 2002,  Kojaian  Ventures,  L.L.C.  ("KV"),  a related  party,
exercised  its right to  convert  a  subordinated  promissory  note it held into
preferred stock of the Company. As a result of this conversion, 11,725 shares of
the  Company's  Series A Preferred  Stock were  issued,  with a stated  value of
$1,000  per  share.  The  outstanding   related  party  principal  and  interest
obligations  totaling  $11,725,000 were reclassified to stockholders'  equity on
the date of conversion.  Issuance costs of $783,000,  previously  offset against
the note  obligations,  were also reclassified as a reduction of additional paid
in capital.  The preferred  stock carries a dividend  coupon of 12%,  compounded
quarterly on a cumulative basis.  Accrued dividends at December 31, 2002 totaled
approximately $398,000.

                                       7


                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

5. ISSUANCE OF PREFERRED STOCK (CONTINUED)

The preferred stock contains  liquidation  preference and voting rights equal to
990 common  shares for each share of preferred  stock,  or a total of 11,607,750
common  share  equivalents,  subject  to  adjustment.  As a  consequence  of the
conversion,  there has been a change in the voting  control of the  Company,  as
these equivalents, along with 3,762,884 shares of outstanding common stock owned
by KV and its affiliates  (approximately  25% of the outstanding common stock of
the  Company),  represent  approximately  57% of the total  voting  power of the
Company. The preferred stock is not convertible into any other securities of the
Company  or  subject  to  redemption.  Warburg  Pincus  Investors,  L.P.,  which
currently owns approximately 39% of the outstanding common stock of the Company,
has approximately 22% of the total voting power.

6. SECURITIES EXCHANGE LISTING

The Company's  common stock was listed on the New York Stock  Exchange  ("NYSE")
pursuant to a listing  agreement.  As previously  disclosed by the Company,  the
NYSE had accepted the Company's proposed business plan to attain compliance with
the NYSE's  listing  standards  on or before  July 4,  2003.  This plan had been
submitted  in response to a  notification  received by the Company on January 4,
2002 regarding  non-compliance  with such listing standards.  As a result of the
business plan's acceptance, the Company's common stock continued to be traded on
the exchange,  subject to the Company  maintaining  compliance with the plan and
periodic  review by the  NYSE.  Upon  completion  of a recent  review,  the NYSE
announced on October 8, 2002 that the Company's common stock was being de-listed
from  the  NYSE,   due  primarily  to  the  Company's   book  value  and  market
capitalization  value  being below  minimum  levels  required  by their  listing
standards.  The Company's common stock commenced trading on the over-the-counter
market ("OTC") effective October 17, 2002, under the symbol GBEL.OB,  and ceased
trading on the NYSE prior to the opening that day.

7. CHANGE IN ACCOUNTING PRINCIPLE

In June 2001,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting Standards No. 142, "Goodwill and Other Intangible Assets,"
effective  for fiscal years  beginning  after  December 15, 2001.  Under the new
rules, goodwill is no longer amortized but is subject to annual impairment tests
in accordance with the Statement.  Other  intangible  assets will continue to be
amortized  over  their  useful  lives.  The  Company  applied  the new  rules on
accounting  for goodwill and other  intangible  assets  beginning in the quarter
ended  September  30, 2002 and completed the  transitional  impairment  tests of
goodwill  as of July 1,  2002.  The  Company  has  determined  that no  goodwill
impairment will impact the earnings and financial  position of the Company as of
that date.  Application  of the  non-amortization  provisions  of the  Statement
resulted in an increase in net operating  income of  approximately  $391,000 and
$783,000 for the three and six month periods ended December 31, 2002 as compared
to the same periods in 2001, or $0.03 and $0.05 per share, respectively,  and is
expected to result in an increase in net operating income of approximately  $1.6
million for the fiscal year.

8. SEGMENT INFORMATION

The Company has two  reportable  segments - Transaction  Services and Management
Services,  and evaluates  segment  performance and allocates  resources based on
earnings  before  interest,  taxes,  depreciation  and  amortization,  and other
non-recurring expenses ("EBITDA") that include an allocation (primarily based on
segment revenue) of certain corporate level administrative  expenses (amounts in
thousands).

                                       8


                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

8. SEGMENT INFORMATION (CONTINUED)


                                                   Transaction       Management       Segment
                                                     Services         Services        Totals
                                                   -----------       -----------     ---------
                                                                             
Six months ended December 31, 2002
    Total revenue                                    $139,799         $ 25,154        $164,953
    EBITDA                                              7,169             (736)          6,433
    Total assets as of December 31, 2002               67,383           20,486          87,869

Six months ended December 31, 2001
    Total revenue                                    $151,976         $ 26,170        $178,146
    EBITDA                                              5,320           (1,573)          3,747
    Total assets as of December 31, 2001               81,294           20,467         101,761


         RECONCILIATION OF SEGMENT EBITDA TO INCOME (LOSS) BEFORE INCOME TAXES

                                      SIX MONTHS ENDED DECEMBER 31,
                                      -----------------------------
                                          2002              2001
                                      -----------        ----------
Total segment EBITDA                  $     6,433        $    3,747
Less:

Depreciation & amortization                (4,107)           (5,590)


Non-recurring items                        (1,784)            1,700
Net interest expense                       (1,387)           (1,048)

                                      -----------        ----------

    Loss before income taxes          $      (845)       $   (1,191)
                                      ===========        ==========

         RECONCILIATION OF SEGMENT ASSETS TO BALANCE SHEET (IN THOUSANDS):

                                                         AS OF DECEMBER 31,
                                                --------------------------------
                                                    2002              2001
                                                -------------    ---------------

                 Total segment assets             $  87,869        $  101,761
                 Current tax assets                   6,038             5,349
                 Deferred tax assets                  2,053             4,700
                                                -------------    ---------------

                     Total assets                 $  95,960        $  111,810
                                                =============    ===============

In evaluating segment performance, the Company's management utilizes EBITDA as a
measure of the  segment's  ability to  generate  cash flow from its  operations.
Other items contained within the measurement of net income, such as interest and
taxes,  and  non-recurring  items,  are  generated  and managed at the corporate
administration  level rather than the segment  level.  In  addition,  net income
measures also include  non-cash  amounts such as depreciation  and  amortization
expense.

                                       9


                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

8. SEGMENT INFORMATION (CONTINUED)

Management  believes  that EBITDA as  presented  with  respect to the  Company's
reportable  segments is an important  measure of cash generated by the Company's
operating activities. EBITDA is similar to net cash flow from operations because
it excludes  certain  non-cash  items,  however,  it also excludes  interest and
income taxes.  Management  believes  that EBITDA is relevant  because it assists
investors in evaluating the Company's ability to service its debt by providing a
commonly used measure of cash  available to pay  interest.  EBITDA should not be
considered as an  alternative  to net income (loss) or cash flows from operating
activities  (which are determined in accordance  with GAAP),  as an indicator of
operating  performance  or a  measure  of  liquidity.  EBITDA  also  facilitates
comparison of the Company's  results of operations with those  companies  having
different  capital  structures.  Other companies may define EBITDA  differently,
and, as a result, such measures may not be comparable to the Company's EBITDA.

9. COMMITMENTS AND CONTINGENCIES

CREDIT AGREEMENT COVENANTS:

The Company is subject to certain financial  covenants  pursuant to the terms of
its  credit  agreement,  including  minimum  EBITDA  (as  defined  in the credit
agreement) levels it must achieve.  On December 20, 2002, the Company received a
waiver through March 31, 2003 with respect to any default  regarding the minimum
EBITDA  levels for the quarter  ended  December  31, 2002 which  levels were not
achieved. The waiver also provided for an increase in interest rates of 50 basis
points on  borrowings  until such time as the  outstanding  principal  due falls
below $24.0  million,  and  accelerated  certain  principal  repayments  of $1.7
million.

Prior to the  expiration of the EBITDA waiver at March 31, 2003 the Company will
seek to reach an amendment  agreement with its lenders  establishing  new EBITDA
thresholds  to avoid future  defaults  under the credit  agreement.  The Company
remains current on its debt service payments under the credit agreement, and has
initiated discussions with the lenders to achieve appropriate amended terms. The
Company  also has  continued to provide  additional  historical  and  forecasted
financial  information  to the lenders to support  efforts to  accomplish  these
amended  terms.  There can be no  assurance  that the Company  will  conclude an
amendment with its lending group by March 31, 2003.

ENVIRONMENTAL:

A  corporate  subsidiary  of  the  Company  owns  a 33%  interest  in a  general
partnership,  which in turn owns  property  in the  State of Texas  which is the
subject  of an  environmental  assessment  and  remediation  effort,  due to the
discovery of certain  chemicals  related to a release of dry cleaning solvent in
the soil and groundwater of the partnership's  property and adjacent properties.
Prior  assessments  had  determined  that  minimal  costs  would be  incurred to
remediate  the  release.   However,   subsequent  findings  at  and  around  the
partnership's   property  have  increased  the   probability   that   additional
remediation  costs will be necessary.  The partnership is working with the Texas
Natural Resource Conservation Commission and the local municipality to implement
a multi-faceted  plan, which includes both remediation and ongoing monitoring of
the affected properties. Although the partnership's other partners have made all
past  contributions and are expected to make all future required  contributions,
there can be no assurances to this effect.  The Company's  share of  anticipated
costs to  remediate  and monitor this  situation  is estimated at  approximately
$818,000,  based upon a  comprehensive  project plan prepared by an  independent
third  party   environmental   remediation   firm.  As  of  December  31,  2002,
approximately $351,000 of this amount has been paid and the remaining

                                       10



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

9. COMMITMENTS AND CONTINGENCIES (CONTINUED)

$467,000  has  been  reflected  as a  loss  reserve  for  such  matters  in  the
consolidated  balance sheet. The Company's  management believes that the outcome
of these  events  will not  have a  material  adverse  effect  on the  Company's
consolidated financial position or results of operations.

INSOLVENT INSURANCE PROVIDER:

In fiscal  years 1999 and 2000,  the  Company's  primary  errors  and  omissions
insurance  carrier was Reliance  Insurance  Company (of Illinois and California,
collectively  "Reliance").  The Company has six open claims that were covered by
Reliance  policies upon the exhaustion of a self-insured  retention.  In October
2001,  Reliance  was  placed  in  liquidation  by order of the  Commonwealth  of
Pennsylvania,  and as a result casts doubt on the recovery of the Company's open
claims.  The Company has established loss reserves for the estimated  settlement
costs of the  claims.  The  Company  is seeking  reimbursement  for the costs of
defense,  settlement and/or judgment on these claims both from appropriate state
insurance guaranty  associations and from the liquidator.  The Company is unable
to estimate the  probability and timing of any potential  reimbursement  at this
time, and therefore,  has not assumed any potential  recoveries in  establishing
its reserves.

         EXECUTIVE CHANGE OF CONTROL PLAN:

In December 2002,  the Company was named as a defendant in a complaint  filed by
an executive officer of the Company in the Eastern Division of the U.S. District
Court for the Northern  District of Illinois,  pursuant to which such  executive
officer is seeking a determination whether a "change of control" has occurred at
the  Company,  as that term is  defined  in the  Company's  Executive  Change of
Control Plan.  The Company  believes the litigation is without merit and intends
to  vigorously  defend the  litigation.  Accordingly,  the  Company's  financial
statements for the period ended December 31, 2002 do not reflect any adjustments
for this contingency.

GENERAL:

The  Company is  involved  in various  claims and  lawsuits  arising  out of the
conduct of its business,  as well as in  connection  with its  participation  in
various joint ventures and partnerships, many of which may not be covered by the
Company's insurance policies. In the opinion of management, the eventual outcome
of such claims and lawsuits is not expected to have a material adverse effect on
the Company's financial position or results of operations.

10. NON-RECURRING ITEMS

A  non-recurring  expense  consisting  of  severance  and other  costs  totaling
$900,000 was incurred  during the quarter ended September 30, 2002 in connection
with the  termination  of  employment of the  Company's  former Chief  Operating
Officer.  During the quarter ended December 31, 2002,  additional  non-recurring
expenses  totaling  $884,000 were incurred,  consisting of severance of $150,000
and other costs totaling $734,000 related to office closure costs.

During the quarter ended  December 31, 2001 the Company  concluded long standing
litigation  proceedings on the JOHN W. MATTHEWS, ET AL. V KIDDER, PEABODY & CO.,
ET AL.  AND HSM  INC.,  ET AL.  ("Matthews")  case for  which it had  previously
recorded  loss  reserves.  In addition,  during this period,  loss reserves were
recorded  as a result  of the  liquidation  proceedings  surrounding  one of the
Company's insurance carriers ("Reliance"

                                       11



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

10. NON-RECURRING ITEMS (CONTINUED)

liquidation).  (See Note 9 for additional  information.) The positive outcome of
the Matthews case,  partially offset by the additional  exposure on the Reliance
liquidation, resulted in $2.2 million of net income from claim related reserves.
The Company also  incurred  other  non-recurring  expense in the quarter  ending
December 31, 2001  totaling  $500,000  related to a  write-down  of the carrying
basis of an investment in a commercial  real estate services  internet  venture.
The Company's  decision to  write-down  its interest in the venture was due to a
dilution in the Company's  ownership  position,  as well as  uncertainty  in the
venture's ability to achieve its business plan. As a result of these events, the
Company recognized net non-recurring  income of $1.7 million for the quarter and
six months ended December 31, 2001.

11. CHANGE IN ACCOUNTING ESTIMATE

During the quarter ended December 31, 2002, the Company  reduced its estimate of
incentive  bonus payments  expected to be made to eligible  employees based upon
calendar year 2002  operating  results.  This change in estimate was a result of
the continuing  economic  downturn being encountered in the real estate services
industry  which  directly  impacted the Company's  operations  for the year. The
Company  recorded this  revision as a reduction to salaries,  wages and benefits
expense totaling  approximately  $3.9 million in its statement of operations for
the quarter ended December 31, 2002.




                                       12




ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Report  contains  statements  that are not historical  facts and constitute
projections,  forecasts or forward-looking  statements within the meaning of the
Private  Securities  Litigation  Reform  Act of  1995.  The  statements  are not
guarantees of performance.  They involve known and unknown risks,  uncertainties
and other factors that may cause the actual results, performance or achievements
of the  Company in future  periods to be  materially  different  from any future
results, performance or achievements expressed or suggested by these statements.
You can identify such statements by the fact that they do not relate strictly to
historical  or current  facts.  These  statements  use words such as  "believe,"
"expect," "should,"  "strive," "plan," "intend,"  "estimate" and "anticipate" or
similar  expressions.   When  we  discuss  strategy  or  plans,  we  are  making
projections,   forecasts  or  forward-looking  statements.  Actual  results  and
stockholder's  value  will be  affected  by a  variety  of  risks  and  factors,
including,  without  limitation,  international,  national  and  local  economic
conditions and real estate risks and financing  risks and acts of terror or war.
Many of the risks and factors that will  determine  these results and values are
beyond  the  Company's  ability  to control or  predict.  These  statements  are
necessarily based upon various  assumptions  involving  judgment with respect to
the future.  All such  forward-looking  statements  speak only as of the date of
this Report.  The Company  expressly  disclaims any obligation or undertaking to
release  publicly  any updates of revisions  to any  forward-looking  statements
contained herein to reflect any change in the Company's expectations with regard
thereto or any change in events,  conditions or  circumstances on which any such
statement is based. Factors that could adversely affect the Company's ability to
obtain these results and value  include,  among other things:  (i) the volume of
transactions  and prices for real estate in the real estate  markets  generally,
(ii) a general or regional  economic  downturn  that could create a recession in
the real estate markets,  (iii) the Company's debt level and its ability to make
interest and  principal  payments,  (iv) an increase in expenses  related to new
initiatives,  investments in people, technology,  and service improvements,  (v)
the Company's  ability to  implement,  and the success of, new  initiatives  and
investments, including expansion into new specialty areas and integration of the
Company's  business  units,  (vi)  the  ability  of the  Company  to  consummate
acquisitions  and  integrate  acquired  companies  and  assets,  and (vii) other
factors  described in the  Company's  Annual  Report on Form 10-K for the fiscal
year ended June 30, 2002, filed on October 15, 2002.

RESULTS OF OPERATIONS

REVENUE

The Company's  revenue is derived  principally  from  transaction  services fees
related to  commercial  real estate,  which  include  commissions  from leasing,
acquisition and disposition, and agency leasing assignments as well as fees from
appraisal  and  consulting  services.  Management  services  fees  comprise  the
remainder of the Company's  revenues,  and include fees related to both property
and facilities management outsourcing and business services.

Revenue in any given quarter  during the three fiscal year period ended June 30,
2002, as a percentage of total annual revenue,  ranged from a high of 34.4% to a
low of 18.6%,  with  revenue  earned in the second  quarters of each of the last
three  fiscal  years  ranging  from 28.4% to 34.4%.  The Company  has  typically
experienced its lowest quarterly  revenue in the quarter ending March 31 of each
year with higher and more consistent  revenue in the quarters ending June 30 and
September 30, and its highest  quarterly  revenue in the quarter ending December
31, due to  increased  activity  caused by the  desire of  clients  to  complete
transactions by calendar year-end.

Total revenue of $165.0 million was recognized for the six months ended December
31, 2002 as compared to revenue of $178.1 million for the same period last year.
Transaction services fees decreased by $12.2

                                       13


million in the  current  fiscal  period  over the same period in 2001 due to the
weakening  general  economy and its impact on the real estate  industry  through
negative  absorption and higher vacancy rates,  while  management  services fees
decreased by $1.0 million or 3.9% during that same period.

Total  revenue for the quarter  ended  December  31, 2002 was $88.1  million,  a
decrease  of 13.1%  over  revenue  of  $101.4  for the same  period  last  year.
Transaction  services fees decreased  $13.2 million or 15.0% over the prior year
period, while management services fees decreased by $37,000 or 0.3%.

COSTS AND EXPENSES

Services  commissions  expense is the Company's  largest expense and is a direct
function of gross transaction services revenue levels, which include transaction
services commissions and other fees.  Professionals receive services commissions
at rates that increase upon  achievement of certain  levels of production.  As a
percentage of gross transaction  revenue,  related  commission expense increased
slightly  to 59.6% for the six months  ended  December  31,  2002 as compared to
59.3% for the same period in 2001 and decreased slightly to 60.2% from 60.4% for
the respective quarters ended December 31 in the same periods.

Salaries,  wages and benefits decreased by $10.1 million or 19.8% during the six
months ended December 31, 2002 as compared to December 31, 2001. Please see Note
11 of  Notes to  Condensed  Consolidated  Financial  Statements  for  additional
information.  Selling, general and administrative expenses were relatively flat,
increasing by $1.1 million,  or 3.3%,  for the same period.  The net decrease in
operating costs of $9.0 million resulted  primarily from the Company  tightening
its expenditures  through a reduction in workforce in March 2002, along with the
reduction of bonus  payments  and the  elimination  of the company  match to the
401(k) Plan for qualified employees for calendar year 2002.

Depreciation and amortization expense for the six months ended December 31, 2002
decreased to $4.1 million from $5.6 million in the comparable  period last year.
The Company holds multi-year  service contracts with certain key  professionals,
the costs of which are  amortized  over the lives of the  respective  contracts,
which are generally two to three years.  Amortization  expense relating to these
contracts of $761,000 was  recognized in the six months ended  December 31, 2002
compared to $1.3 million for the same period in the prior year.

In June 2001,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting Standards No. 142, "Goodwill and Other Intangible Assets,"
effective  for fiscal years  beginning  after  December 15, 2001.  Under the new
rules, goodwill is no longer amortized but is subject to annual impairment tests
in accordance with the Statement.  Other  intangible  assets will continue to be
amortized  over  their  useful  lives.  The  Company  applied  the new  rules on
accounting  for goodwill and other  intangible  assets  beginning in the quarter
ended  September  30, 2002 and completed the  transitional  impairment  tests of
goodwill  as of July 1,  2002.  The  Company  has  determined  that no  goodwill
impairment will impact the earnings and financial  position of the Company as of
that date.  Application  of the  non-amortization  provisions  of the  Statement
resulted  in  a  decrease  in  depreciation  and  amortization   expense  and  a
corresponding  increase in net operating  income of  approximately  $391,000 and
$783,000 for the three and six month periods ended December 31, 2002 as compared
to the same periods in 2001, or $0.03 and $0.05 per share,  respectively.  It is
expected to result in an increase in net operating income of approximately  $1.6
million for the fiscal year.

A  non-recurring  expense  consisting  of  severance  and other  costs  totaling
$900,000 was incurred  during the quarter ended September 30, 2002 in connection
with the  termination  of  employment of the  Company's  former chief  operating
officer.  During the quarter ended December 31, 2002,  additional non- recurring
expenses  totaling  $884,000 were incurred,  consisting of severance of $150,000
and other costs totaling $734,000 related to office closure costs.


                                       14



During the quarter ended December 31, 2001, the Company  concluded long standing
litigation  proceedings on the JOHN W. MATTHEWS, ET AL. V KIDDER, PEABODY & CO.,
ET AL.  AND HSM  INC.,  ET AL.  ("Matthews")  case for  which it had  previously
recorded  loss  reserves.  In addition,  during this period,  loss reserves were
recorded  as a result  of the  liquidation  proceedings  surrounding  one of the
Company's insurance carriers ("Reliance"  liquidation).  (See Note 9 of Notes to
Condensed  Consolidated  Financial  Statements  in  Item 1 of  this  Report  for
additional  information.)  The positive outcome of the Matthews case,  partially
offset by the additional exposure on the Reliance liquidation,  resulted in $2.2
million of net income from claim  related  reserves.  The Company also  incurred
other  non-recurring  expense in the quarter  ended  December  31 2001  totaling
$500,000  related to a write-down  of the carrying  basis of an  investment in a
commercial  real estate services  internet  venture.  The Company's  decision to
write-down  its  interest in the venture was due to a dilution in the  Company's
ownership  position,  as well as uncertainty in the venture's ability to achieve
its business  plan.  As a result of these  events,  the Company  recognized  net
non-recurring  income of $1.7  million  for the  quarter  and six  months  ended
December 31, 2001.

Interest income  decreased during the three and six month periods ended December
31, 2002 as compared to the same  periods in the prior year as a result of lower
available invested cash.

Interest expense incurred during the six months ended December 31, 2002 and 2001
was due  primarily  to the  Company's  term loan  borrowings  under  the  credit
facility.  Interest  expense  was also  incurred  during  the six  months  ended
December  31,  2002 due to the note  payable-affiliate  funded in March 2002 and
subsequently converted to preferred stock in September 2002. See Note 5 of Notes
to Condensed Consolidated Financial Statements.

NET INCOME (LOSS)

The net loss for the six months ended  December 31, 2002 was $922,000,  or $0.06
per common  share on a diluted  basis,  as  compared to  $972,000,  or $0.07 per
common  share,  for the same period in the prior  fiscal  year.  For the quarter
ended December 31, 2002, net income was $1,354,000, or $0.09 per common share on
a diluted basis,  as compared to net income of  $1,294,000,  or $0.09 per common
share for the same  period in fiscal  year  2002.  The  number of common  shares
outstanding  at December  31, 2002  represented  an increase  over the  previous
year's  number of  outstanding  common  shares  primarily due to the exercise of
warrants in January 2002 to purchase 1,337,358 shares.

LIQUIDITY AND CAPITAL RESOURCES

For the six months ended December 31, 2002, the Company generated cash flow from
operations  of $8.4  million,  used $2.2  million in  investing  activities  for
purchases of  equipment,  software  and  leasehold  improvements,  and used $2.7
million in financing  activities  primarily for the repayment of credit facility
borrowings.

The Company has  historically  experienced  the highest use of operating cash in
the quarter  ended March 31,  primarily  related to the payment of incentive and
deferred commission payable balances which attain peak levels during the quarter
ended December 31. Deferred  commission  balances of approximately $7.6 million,
related to revenues earned in calendar year 2002, were paid in January 2003, and
incentive  bonuses of approximately  $2.0 million are expected to be paid in mid
March 2003.

In the event of adverse economic  conditions or other unfavorable events, and to
the extent that the Company's  cash  requirements  are not met by operating cash
flow or available debt or equity proceeds,  the Company may find it necessary to
reduce expenditure levels or undertake other actions as may be appropriate under
the circumstances.

See Note 8 of Notes to Condensed  Consolidated Financial Statements in Item 1 of
this  Report  for  information  concerning  earnings  before  interest,   taxes,
depreciation and amortization.


                                       15



On  September  19, 2002,  Kojaian  Ventures,  L.L.C.  ("KV"),  a related  party,
exercised  its right to  convert  a  subordinated  promissory  note it held into
preferred stock of the Company. As a result of this conversion, 11,725 shares of
the  Company's  Series A Preferred  Stock were  issued,  with a stated  value of
$1,000  per  share.  The  outstanding   related  party  principal  and  interest
obligations  totaling  $11,725,000 were reclassified to stockholders'  equity on
the date of conversion.  Issuance costs of $783,000,  previously  offset against
the note  obligations,  were also reclassified as a reduction of additional paid
in capital.  The preferred  stock carries a dividend  coupon of 12%,  compounded
quarterly on a cumulative basis.  Accrued dividends at December 31, 2002 totaled
approximately $398,000.

The preferred stock contains  liquidation  preference and voting rights equal to
990 common  shares for each share of preferred  stock,  or a total of 11,607,750
common  share  equivalents,  subject  to  adjustment.  As a  consequence  of the
conversion,  there has been a change in the voting  control of the  Company,  as
these equivalents, along with 3,762,884 shares of outstanding common stock owned
by KV and its affiliates  (approximately  25% of the outstanding common stock of
the  Company),  represent  approximately  57% of the total  voting  power of the
Company. The preferred stock is not convertible into any other securities of the
Company  or  subject  to  redemption.  Warburg  Pincus  Investors,  L.P.,  which
currently owns approximately 39% of the outstanding common stock of the Company,
has approximately 22% of the total voting power.

The Company's  common stock was listed on the New York Stock  Exchange  ("NYSE")
pursuant to a listing  agreement.  As previously  disclosed by the Company,  the
NYSE had accepted the Company's proposed business plan to attain compliance with
the NYSE's  listing  standards  on or before  July 4,  2003.  This plan had been
submitted  in response to a  notification  received by the Company on January 4,
2002 regarding  non-compliance  with such listing standards.  As a result of the
business plan's acceptance, the Company's common stock continued to be traded on
the exchange,  subject to the Company  maintaining  compliance with the plan and
periodic  review by the  NYSE.  Upon  completion  of a recent  review,  the NYSE
announced on October 8, 2002 that the Company's common stock was being de-listed
from  the  NYSE,   due  primarily  to  the  Company's   book  value  and  market
capitalization  value  being below  minimum  levels  required  by their  listing
standards.  The Company's common stock commenced trading on the over-the-counter
market ("OTC") effective October 17, 2002, under the symbol GBEL.OB,  and ceased
trading on the NYSE prior to the opening that day.

The Company has  principal  payment  obligations  under the term  portion of its
credit  facility of $29.0 million as of December 31, 2002, of which $8.7 million
becomes due over the twelve months ending December 31, 2003.

The Company is subject to certain financial  covenants  pursuant to the terms of
its  credit  agreement,  including  minimum  EBITDA  (as  defined  in the credit
agreement) levels it must achieve.  On December 20, 2002, the Company received a
waiver through March 31, 2003 with respect to any default  regarding the minimum
EBITDA  levels for the quarter  ended  December  31, 2002 which  levels were not
achieved. The waiver also provided for an increase in interest rates of 50 basis
points on borrowings  until such time as the  outstanding  principal falls below
$24.0 million, and accelerated principal repayments of $1.7 million.

Prior to the  expiration of the EBITDA waiver at March 31, 2003 the Company will
seek to reach an amendment  agreement with its lenders  establishing  new EBITDA
thresholds  to avoid future  defaults  under the credit  agreement.  The Company
remains current on its debt service payments under the credit agreement, and has
initiated discussions with the lenders to achieve appropriate amended terms. The
Company  also has  continued to provide  additional  historical  and  forecasted
financial  information  to the lenders to support  efforts to  accomplish  these
amended  terms.  There can be no  assurance  that the Company  will  conclude an
amendment with its lending group by March 31, 2003.



                                       16




ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's bank debt obligations are floating rate obligations whose interest
rate and related monthly  interest  payments vary with the movement in LIBOR. As
of  December  31,  2002  the  outstanding   principal  balances  on  these  debt
obligations  totaled $29.0  million,  of which $8.7 million is due over the next
twelve months.  Since interest  payments on these  obligations  will increase if
interest rate markets rise,  or decrease if interest rate markets  decline,  the
Company is subject to cash flow risk related to these debt instruments. In order
to mitigate  this risk,  terms of the credit  agreement  required the Company to
enter into interest rate swap agreements to effectively convert a portion of its
floating  rate term debt  obligations  to fixed  rate debt  obligations  through
March,  2004.  Interest rate swaps  generally  involve the exchange of fixed and
floating rate interest payments on an underlying notional amount. As of December
31, 2002 the Company had $12.0  million in notional  amount  interest rate swaps
outstanding  in which the  Company  pays a fixed  rate of 5.18% and  receives  a
three-month  LIBOR based rate from the  counter-parties.  The notional amount of
the interest rate swap agreements is scheduled to decline as follows:

                   Notional Amount                  Date
                -----------------------      ------------------
                           $10,500,000           June 30, 2003
                             8,000,000          March 31, 2004

When  interest  rates rise the interest  rate swap  agreements  increase in fair
value to the  Company  and when  interest  rates  fall the  interest  rate  swap
agreements decline in value to the Company. As of December 31, 2002, there was a
net decline in interest rates since the Company had entered into the agreements,
and the interest rate swap agreements were in an unrealized loss position to the
Company of approximately $288,000, net of taxes.

To highlight the  sensitivity of the interest rate swap agreements to changes in
interest  rates,  the  following  summary  shows the  effects of a  hypothetical
instantaneous  change of 100 basis points (BPS) in interest rates as of December
31, 2002 (in thousands):

                 Notional Amount                             $12,000
                 Fair Value to the Company                      (288)
                 Change in Fair Value to the Company
                     Reflecting Change in Interest Rates
                     - 100 BPS                                   (62)
                     + 100 BPS                                    61

The  Company  does  not  utilize  financial  instruments  for  trading  or other
speculative purposes, nor does it utilize leveraged financial instruments.

ITEM 4. CONTROLS AND PROCEDURES

Within the 90-day  period prior to the filing of this  Quarterly  Report on Form
10-Q, the Company carried out an evaluation,  under the supervision and with the
participation of management, including the Chief Executive Officer and the Chief
Financial Officer, of the effectiveness of the Company's disclosure controls and
procedures. Based upon the evaluation, the Company's Chief Executive Officer and
Chief Financial  Officer have concluded that the Company's  disclosure  controls
and  procedures  are  effective  to timely  alert them to  material  information
required to be included in Company's  Exchange Act filings.  In addition,  there
have been no significant  changes in the internal controls,  or in other factors
that could significantly  affect internal controls,  subsequent to the date that
the  Chief  Executive  Officer  and  Chief  Financial  Officer  completed  their
evaluation.


                                       17















                                     PART II










                                OTHER INFORMATION

                      (ITEMS 2, 3 AND 5 ARE NOT APPLICABLE
                    FOR THE QUARTER ENDED DECEMBER 31, 2002)







                                       18





ITEM 1. LEGAL PROCEEDINGS

The disclosure  called for by Item 1 is  incorporated  by reference to Note 9 of
Notes to Condensed Consolidated Financial Statements.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The 2002 annual meeting of  stockholders of the Company was held on November 19,
2002. The Company submitted to a vote of stockholders,  through the solicitation
of proxies,  the election of eight  directors,  representing the entire Board of
Directors.  The votes cast for and  withheld  with  respect to each  nominee for
election as director were as follows:

                                                        VOTES WITHHOLDING
                        NOMINEE          VOTES FOR         AUTHORITY
                        -------          ---------      ------------------
                 R. David Anacker        26,588,887           44,489
                 Anthony G. Antone       26,596,235           37,141
                 Barry M. Barovick       26,582,960           50,410
                 C. Michael Kojaian      26,591,561           41,815
                 Reuben S. Leibowitz     26,581,514           51,862
                 Ian C. Morgan           26,587,423           45,953
                 Steven H. Shepsman      26,594,930           38,446
                 Todd A. Williams        26,490,747          142,629


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(A)      EXHIBITS

(3)      ARTICLES OF INCORPORATION AND BYLAWS

3.1      Certificate of Incorporation of the Registrant, as restated November 1,
         1994,   incorporated   herein  by  reference  to  Exhibit  3.2  to  the
         Registrant's Annual Report on Form 10-K filed on March 31, 1995.

3.2      Amendment  to  the  Restated   Certificate  of   Incorporation  of  the
         Registrant as filed with the Delaware Secretary of State on December 9,
         1997,   incorporated   herein  by  reference  to  Exhibit  4.4  to  the
         Registrant's Statement on Form S-8 filed on December 19, 1997 (File No.
         333-42741).

3.3      Certificate  of  Retirement  with  Respect to 130,233  Shares of Junior
         Convertible  Preferred  Stock of Grubb & Ellis Company,  filed with the
         Delaware Secretary of State on January 22, 1997, incorporated herein by
         reference to Exhibit 3.3 to the  Registrant's  Quarterly Report on Form
         10-Q filed on February 13, 1997.

3.4      Certificate  of  Retirement  with  Respect to 8,894  Shares of Series A
         Senior Convertible  Preferred Stock,  128,266 shares of Series B Senior
         Convertible  Preferred Stock,  and 19,767 Shares of Junior  Convertible
         Preferred  Stock  of Grubb & Ellis  Company,  filed  with the  Delaware
         Secretary  of  State  on  January  22,  1997,  incorporated  herein  by
         reference to Exhibit 3.4 to the  Registrant's  Quarterly Report on Form
         10-Q filed on February 13, 1997.


                                       19



3.5      Bylaws of the  Registrant,  as amended and restated  effective  May 31,
         2000,   incorporated   herein  by  reference  to  Exhibit  3.5  to  the
         Registrant's Annual Report on Form 10-K filed on September 28, 2000.

(4)      INSTRUMENTS DEFINING THE RIGHTS OF SECURITY HOLDERS, INCLUDING
         INDENTURES.

4.1      Amended  and  Restated  Certificate  of  Designations,  Number,  Voting
         Powers,  Preferences  and Rights of Series A Preferred Stock of Grubb &
         Ellis  Company,  as filed with the  Secretary  of State of  Delaware on
         September 13, 2002,  incorporated herein by reference to Exhibit 3.8 to
         the Registrant's Annual Report on Form 10-K filed on October 15, 2002.

4.2      Securities Purchase Agreement dated May 13, 2002 by and between Grubb &
         Ellis  Company and Kojaian  Ventures,  L.L.C.,  incorporated  herein by
         reference to Exhibit 2 to the  Registrant's  Current Report on Form 8-K
         filed on May 14, 2002.

4.3      Copy of Convertible Subordinated Promissory Note and Security Agreement
         in the principal amount of $11,237,500 dated May 13, 2002 issued by the
         Registrant  to  Kojaian  Ventures,   L.L.C.,   incorporated  herein  by
         reference to Exhibit 3 to the  Registrant's  Current Report on Form 8-K
         filed on May 14, 2002.

4.4      Form of Waiver executed by Bank of America, N.A., LaSalle Bank National
         Association  and Bank One,  N.A.,  and the Company,  dated December 20,
         2002, incorporated herein by reference to Exhibit 1 to the Registrant's
         Current Report on Form 8-K filed on January 10, 2003.

(99)     OTHER INFORMATION

99.1     SARBANES-OXLEY ACT, SECTION 906 CERTIFICATION

(B)      REPORTS ON FORM 8-K

         A Current Report on Form 8-K dated December 2, 2002, was filed with the
         Securities and Exchange Commission on January 10, 2003, reporting under
         Item 5 (a) a summary of the terms of a waiver to the Company's  amended
         and  restated  term  loan and  revolving  credit  facility  dated as of
         December 31, 2000 and (b) a lawsuit  filed by an  executive  officer of
         the  Company  in  December  2002  where  the  Company  was  named  as a
         defendant.






                                       20




                                    SIGNATURE

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.

                                                   GRUBB & ELLIS COMPANY
                                                   -----------------------
                                                        (Registrant)

Date:    February 14, 2003                         /s/ IAN Y. BRESS
                                                   -----------------------
                                                   Ian Y. Bress
                                                   Chief Financial Officer






                                       21




                                 CERTIFICATIONS

I, Barry M. Barovick, certify that:

     1.  I have  reviewed  this  quarterly  report on Form 10-Q of Grubb & Ellis
         Company;

     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 the  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:  February 14, 2003

                            /s/ BARRY M. BAROVICK
                            ---------------------
                            Barry M. Barovick
                            President, Chief Executive Officer and a director

                                       22




                                 CERTIFICATIONS

I, Ian Y. Bress, certify that:

     1.  I have  reviewed  this  quarterly  report on Form 10-Q of Grubb & Ellis
         Company;

     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 the  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:  February 14, 2003

                                     /s/ IAN Y. BRESS
                                     ----------------
                                     Ian Y. Bress
                                     Chief Financial Officer


                                       23




                              GRUBB & ELLIS COMPANY

                                  EXHIBIT INDEX

                     FOR THE QUARTER ENDED DECEMBER 31, 2002

EXHIBIT
- -------

(99)    OTHER INFORMATION

99.1     Sarbanes-Oxley Act, Section 906 Certification















                                       24