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                 March 31, 2003
                                                       --------------

                                       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_

                                   15,097,371
             -------------------------------------------------------
                (Number of shares outstanding of the registrant's
                          common stock at May 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

                                                           March 31,   June 30,
                                                             2003        2002
                                                           --------    --------
Current assets:
  Cash and cash equivalents                                $  7,544    $ 14,085
  Services fees receivable, net                              13,020      13,212
  Other receivables                                           2,728       3,396
  Professional service contracts, net                         1,262       1,974
  Prepaid income taxes                                          872       6,890
  Prepaid and other current assets                            1,556         586
  Deferred tax assets, net                                       --       1,563
                                                           --------    --------
    Total current assets                                     26,982      41,706
Noncurrent assets:
  Equipment, software and leasehold improvements, net        14,895      17,843
  Goodwill, net                                              26,958      26,958
  Deferred tax assets, net                                       --         947
  Other assets                                                3,519       2,923
                                                           --------    --------

    Total assets                                           $ 72,354    $ 90,377
                                                           ========    ========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable                                        $  3,947     $  5,569
  Commissions payable                                        4,022        5,347
  Credit facility debt                                      10,875        5,750
  Accrued compensation and employee benefits                17,315       16,243
  Deferred commissions payable                                  --          403
  Other accrued expenses                                     5,770        4,143
                                                          --------     --------
    Total current liabilities                               41,929       37,455
Long-term liabilities:
  Credit facility debt                                      18,675       26,000
  Note payable - affiliate, net                                 --       10,660
  Accrued claims and settlements                             7,772        7,823
  Other liabilities                                          3,330        2,573
                                                          --------     --------
    Total liabilities                                       71,706       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 March 31, 2003                11,725           --
  Common stock, $.01 par value: 50,000,000 shares
    authorized; 15,049,226 shares issued and
    outstanding at March 31, 2003 and 15,028,839
    shares at June 30, 2002                                    150          150
  Additional paid-in-capital                                71,367       72,084
  Accumulated other comprehensive loss                        (234)        (283)
  Retained deficit                                         (82,360)     (66,085)
                                                          --------     --------
    Total stockholders' equity                                 648        5,866
                                                          --------     --------

    Total liabilities and stockholders' equity            $ 72,354     $ 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 nine months
                                                                   ended March 31,                  ended March 31,
                                                           -----------------------------     -----------------------------
                                                               2003             2002             2003             2002
                                                           ------------     ------------     ------------     ------------
                                                                                                  
Revenue:
  Transaction services fees                                $     49,715     $     45,574     $    189,514     $    197,550
  Management services fees                                       12,407           12,611           37,561           38,781
                                                           ------------     ------------     ------------     ------------
    Total revenue                                                62,122           58,185          227,075          236,331
                                                           ------------     ------------     ------------     ------------

Costs and expenses:
  Services commissions                                           28,470           25,082          111,817          115,260
  Salaries, wages and benefits                                   21,621           23,110           62,694           74,312
  Selling, general and administrative                            14,847           15,708           48,947           48,727
  Depreciation and amortization                                   2,011            2,688            6,118            8,278
  Severance, office closure and other special charges             7,663            2,377            9,447              677
                                                           ------------     ------------     ------------     ------------
    Total costs and expenses                                     74,612           68,965          239,023          247,254
                                                           ------------     ------------     ------------     ------------

          Total operating loss                                  (12,490)         (10,780)         (11,948)         (10,923)

Other income and expenses:
  Interest income                                                    55              121              226              320
  Interest expense                                                 (577)            (696)          (2,135)
                                                                                                                    (1,943)
                                                           ------------     ------------     ------------     ------------
    Loss before income taxes                                    (13,012)         (11,355)         (13,857)         (12,546)


Benefit (provision) for income taxes                             (2,739)           4,769           (2,418)           4,988
                                                           ------------     ------------     ------------     ------------

Net loss                                                        (15,751)          (6,586)         (16,275)          (7,558)

Preferred stock dividends accrued                                  (359)              --             (757)              --
                                                           ------------     ------------     ------------     ------------

Net loss to common stockholders                            $    (16,110)    $     (6,586)    $    (17,032)    $     (7,558)
                                                           ============     ============     ============     ============

Net loss per weighted average common share outstanding:

  Basic -                                                  $      (1.06)    $      (0.45)    $      (1.13)    $      (0.55)
                                                           ============     ============     ============     ============

  Diluted -                                                $      (1.06)    $      (0.45)    $      (1.13)    $      (0.55)
                                                           ============     ============     ============     ============

Weighted average common shares outstanding:

  Basic -                                                    15,140,410       14,585,189       15,107,081       13,853,964
                                                           ============     ============     ============     ============

  Diluted -                                                  15,140,410       14,585,189       15,107,081       13,853,964
                                                           ============     ============     ============     ============



           See notes to condensed consolidated financial statements.

                                       4



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

                                                                  For the
                                                             nine months ended
                                                                 March 31,
                                                           --------------------
                                                             2003        2002
                                                           --------    --------

Cash Flows from Operating Activities:
  Net loss                                                 $(16,275)   $ (7,558)
  Adjustments to reconcile net loss to net cash used in
    operating activities:
      Depreciation and amortization expense                   6,118       8,278
      Accrued severance, office closure and other
        special charges                                       9,447         677
      Net receipt of tax refunds                              4,962       1,402
      Deferred tax benefit                                   (4,990)     (4,446)
      Increase in deferred tax asset valuation allowance      7,500          --
      Funding of multi-year service contracts                (2,255)     (1,268)
      Other adjustments                                      (6,349)       (670)
                                                           --------    --------
      Net cash used in operating activities                  (1,842)     (3,585)
                                                           --------    --------

Cash Flows from Investing Activities:
  Purchases of equipment, software and
    leasehold improvements                                   (2,463)     (3,961)
  Cash paid for business acquisition                             --      (2,295)
                                                           --------    --------
      Cash used in investing activities                      (2,463)     (6,256)
                                                           --------    --------

Cash Flows from Financing Activities:
  Repayment of credit facility debt                          (4,450)     (5,000)
  Borrowings on credit facility debt                          2,250       6,000
  Borrowings from affiliate                                      --       5,000
  Proceeds from issuance of common stock, net                   228       5,081
  Other financing uses                                         (264)       (443)
                                                           --------    --------
      Net cash provided by (used in) financing activities    (2,236)     10,638
                                                           --------    --------

Net increase (decrease) in cash and cash equivalents         (6,541)        797

Cash and cash equivalents at beginning of period             14,085       7,248
                                                           --------    --------

Cash and cash equivalents at end of period                 $  7,544    $  8,045
                                                           ========    ========


            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.

Operating  results for the nine months ended March 31, 2003 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
$48,000 of  unrealized  income and $127,000 of  unrealized  loss during the nine
months ended March 31, 2003 and 2002,  respectively.  This gain and loss,  along
with the Company's net losses of $16,275,000  and $7,558,000 for the nine months
ended  March  31,  2003  and  2002,  results  in a Total  Comprehensive  Loss of
$16,227,000 and $7,685,000 for the periods, respectively.

3.   INCOME TAXES

The benefit  (provision)  for income  taxes for the nine months  ended March 31,
2003 and 2002 is as follows (in thousands):

                                             For the nine months ended
                                                    March 31,
                                             -------------------------
                                                2003           2002
                                             ----------     ----------

           Current benefit                   $       92     $      542
           Deferred benefit                       4,990          4,446
           Increase in valuation allowance       (7,500)            --
                                             ----------     ----------

                                             $   (2,418)    $    4,988
                                             ==========     ==========

The  Company  recorded  prepaid  taxes  totaling   approximately   $872,000  and
$6,890,000 as of March 31, 2003

                                       6



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

3.   INCOME TAXES (CONTINUED)

and  June 30,  2002,  respectively.  Included  in these  assets  are tax  refund
receivables   resulting   from  filed   federal  and  state   returns   totaling
approximately  $745,000  and  $2,584,000  at March 31,  2003 and June 30,  2002,
respectively.  Also included are tax effected operating loss carrybacks totaling
approximately  $127,000  and  $4,306,000  at March 31,  2003 and June 30,  2002,
respectively,  which the Company will realize or has realized  primarily against
the federal or state tax liability payments made in prior tax years. The Company
also received net tax refunds of approximately $4,962,000 and $1,402,000, during
the nine months ended March 31, 2003 and 2002,  respectively,  primarily related
to its federal tax carrybacks.

During the nine months ended March 31, 2003 the Company  increased the valuation
allowance  it carries  against its  deferred  tax assets by  approximately  $7.5
million to reflect  uncertainty  in regards to the  realization of the assets in
future periods.

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 nine months ended
                                                                     March 31,                         March 31,
                                                           -----------------------------     -----------------------------
                                                               2003             2002             2003             2002
                                                           ------------     ------------     ------------     ------------
                                                                                                  
NET LOSS TO COMMON STOCKHOLDERS                            $    (16,110)    $     (6,586)    $    (17,032)    $     (7,558)
                                                           ============     ============     ============     ============
BASIC EARNINGS PER COMMON SHARE:
Weighted average common shares outstanding                       15,140           14,585           15,107           13,854
                                                           ============     ============     ============     ============
Net loss per common share - basic                          $      (1.06)    $      (0.45)    $      (1.13)    $      (0.55)
                                                           ============     ============     ============     ============
DILUTED EARNINGS PER COMMON SHARE:                               15,140           14,585           15,107           13,854
Weighted average common shares outstanding
Effect of dilutive securities:
   Stock options and warrants                                        --               --               --               --
                                                           ------------     ------------     ------------     ------------
Weighted average dilutive common shares outstanding              15,140           14,585           15,107           13,854
                                                           ============     ============     ============     ============
Net loss per common share - diluted                        $      (1.06)    $      (0.45)    $      (1.13)    $      (0.55)
                                                           ============     ============     ============     ============


Additionally, options outstanding to purchase shares of common stock, the effect
of which would be anti-dilutive,  were approximately  1,777,000 and 2,895,000 at
March 31, 2003 and 2002, respectively,  and were not included in the computation
of diluted  earnings per share  because an  operating  loss was reported for the
nine months ending March 31, 2003 and 2002.

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

                                       7



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

5.   ISSUANCE OF PREFERRED STOCK (CONTINUED)

carries a dividend coupon of 12%,  compounded  quarterly on a cumulative  basis.
Accrued dividends at March 31, 2003 totaled approximately $757,000.

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.

6.   SECURITIES EXCHANGE LISTING

On October 8, 2002,  the Company's  common stock was de-listed from the New York
Stock  Exchange  ("NYSE") due primarily to the  Company's  book value and market
capitalization  value  being  below the  minimum  levels  required by the NYSE's
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
$1.2  million  for the three and nine  month  periods  ended  March 31,  2003 as
compared  to  the  same  periods  in  2002,   or  $0.03  and  $0.08  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
special  charges  ("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
                                      -----------    -----------    -----------
Nine months ended March 31, 2003
  Total revenue                       $   189,514    $    37,561    $   227,075
  EBITDA                                    4,323           (706)         3,617
  Total assets as of March 31, 2003        52,797         18,685         71,482

Nine months ended March 31, 2002
  Total revenue                       $   197,550    $    38,781    $   236,331
  EBITDA                                   (1,058)          (910)        (1,968)
  Total assets as of March 31, 2002        58,022         20,334         78,356


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

                                                  NINE MONTHS ENDED
                                                      MARCH 31,
                                                  2003         2002
                                               ---------    ---------

          Total segment EBITDA                 $   3,617    $  (1,968)
          Less:
          Depreciation & amortization             (6,118)      (8,278)
          Special charges                         (9,447)        (677)
          Net interest expense                    (1,909)      (1,623)
                                               ---------    ---------

              Loss before income taxes         $ (13,857)   $ (12,546)
                                               =========    =========


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

                                                  AS OF MARCH 31,
                                                 2003         2002
                                               ---------    ---------

          Total segment assets                 $  71,482    $  78,356
          Current tax assets                         872        3,863
          Deferred tax assets                         --        9,277
                                               ---------    ---------

              Total assets                     $  72,354    $  91,496
                                               =========    =========

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  special  charges,  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.  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

                                       9



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

8.   SEGMENT INFORMATION (CONTINUED)

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.   CREDIT AGREEMENT

The Company is subject to certain financial  covenants  pursuant to the terms of
its amended and restated term loan and credit  facility (the "Credit  Facility")
by and among the Company,  various  financial  institutions and Bank of America,
N.A. as agent and lender (collectively,  the "Banks"),  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 from the Banks 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,  which were made in the quarter
ended March 31, 2003.  The Company also did not achieve  minimum  EBITDA  levels
through the quarter ended March 31, 2003,  and the waiver was extended until May
1, 2003,  and then extended again until May 30, 2003. See Note 13 for additional
information.

10.  COMMITMENTS AND CONTINGENCIES

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
$1,012,000,  based upon a comprehensive  project plan prepared by an independent
third party environmental  remediation firm. As of March 31, 2003, approximately
$554,000  of this  amount  has been  paid and the  remaining  $458,000  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,

                                       10



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

10.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

Reliance was placed in liquidation by order of the Commonwealth of Pennsylvania,
which casts doubt on the recovery from  Reliance 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 sought a determination whether a "change of control" had occurred at the
Company,  as that term is defined in the Company's  Executive  Change of Control
Plan.  On March 6, 2003,  the Company  settled the lawsuit for the amount of the
plaintiff's legal fees and the case was dismissed without prejudice.

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.

11.  SEVERANCE, OFFICE CLOSURE AND OTHER SPECIAL CHARGES

A special charge  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  expenses  totaling
$884,000  were  incurred,  consisting  of  severance of $150,000 and other costs
totaling $734,000 related to office closure costs.  Office closure costs consist
primarily of future  lease  obligations  of office space by the Company,  net of
estimated   sublease   income,   along  with   related   unamortized   leasehold
improvements.  In the  quarter  ended  March  31,  2003,  the  Company  recorded
additional  special charges of $7.7 million,  consisting of $2.5 million related
to additional  office  closure  costs and $5.2 million of  additional  severance
costs  related to the  resignations  of the  Company's  former  Chief  Executive
Officer,  former  Chief  Financial  Officer  and its General  Counsel,  and to a
reduction of other salaried personnel.  The cumulative amount of special charges
incurred by the Company during the nine months ended March 31, 2003 totaled $9.4
million.

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  10  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 special  charges 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

                                       11



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

11.  SEVERANCE, OFFICE CLOSURE AND OTHER SPECIAL CHARGES (CONTINUED)

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.  In the
quarter ended March 31, 2002, the Company recorded additional special charges of
$2.4  million,  consisting  of $1.0  million  of  severance  costs  related to a
reduction  of salaried  personnel  and $1.4  million  related to office  closure
costs. As a result of these events,  the Company recognized a net special charge
of $677,000 for the nine months ended March 31, 2002.

12.  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
lower  than  expected  calendar  year 2002  operating  results.  This  change in
estimate was a result of both the continuing economic downturn being encountered
in the real estate services industry and an increased  turnover in the Company's
transaction  professional  workforce,  which  directly  impacted  the  Company's
revenues  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.

13.  SUBSEQUENT EVENT

In  May  2003,  an  affiliated  entity  of C.  Michael  Kojaian,  the  Company's
controlling  stockholder  and  Chairman  of the  Board,  agreed to  acquire  the
Company's  Credit  Facility  from the  Banks by May 30,  2003.  The terms of the
proposed  acquisition by the  Kojaian-affiliated  entity of the Credit  Facility
from  the  Banks  were  not  disclosed,  and the  Company  is not a party to the
transaction.

In connection with the anticipated  acquisition of the Credit Facility,  Kojaian
Funding,  L.L.C.,  another  affiliated entity of Mr. Kojaian,  made a $4 million
subordinated  loan to the Company on May 9, 2003 (the  "Subordinated  Loan") for
working capital  purposes.  The Company is obligated to pay interest only on the
Subordinated Loan during its term at the rate of 10% per annum,  payable monthly
in arrears.  The entire principal amount of the Subordinated Loan is due on July
15,  2004,  although  it may be  prepaid  in whole or in part at any time by the
Company  without  premium or penalty upon fifteen (15) days' prior  notice.  The
Subordinated  Loan,  which was consented to by the Banks,  is secured by all the
assets of the  Company  and is  guaranteed  by all the  Company's  subsidiaries,
although such security  interest is  subordinate  to the interests of the lender
under the Credit  Facility.  The Company paid a 1% financing  fee in  connection
with the closing of the Subordinated Loan.

Mr. Kojaian has also advised the Company that in connection with his affiliate's
acquisition  of the Credit  Facility,  he intends that the Credit  Facility will
also be amended to provide the Company greater  flexibility  with respect to the
Credit Facility's existing financial  covenants and provisions.  The Company has
received a waiver from the Banks from certain of these  covenants,  as described
more  fully  in  Note 9 of  these  Notes  to  Condensed  Consolidated  Financial
Statements.

The material terms and conditions of the Subordinated  Loan were negotiated by a
special committee  comprised of the disinterested  member of the Company's board
of directors,  which  committee was  established  for such purpose.  The special
committee  recommended  the entering into of the  Subordinated  Loan to the full
board, which was unanimously approved by all of the directors. It is anticipated
that the special committee will also negotiate the terms of any amendment to the
Credit  Facility  with the  affiliated  entity of Mr.  Kojaian that acquires the
Credit Facility.

                                       12



                              GRUBB & ELLIS COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

13.  SUBSEQUENT EVENT (CONTINUED)

Although  the Company  expects that the Kojaian  related  entity will enter into
definitive  documentation  to acquire the Credit  Facility  from the Banks on or
before May 30, 2003, there can be no assurances in this regard. In the event the
Kojaian  related entity does not acquire the Credit  Facility from the Banks for
any reason whatsoever, and the Company is unable to secure a further waiver from
the Banks, or otherwise amend the Credit Facility with the Banks, of which there
can be no assurances,  the Company will be in default of its Credit  Facility on
May 31, 2003. Similarly,  in the event that the Credit Facility is acquired from
the Banks by the Kojaian related entity,  the Company expects to  satisfactorily
amend certain of the financial  covenants of the Credit Facility,  however there
can be no assurances that this will occur.  If this does not occur,  the Company
will  be in  default  of the  Credit  Facility.  In  addition,  there  can be no
assurances  that the Company  will be able to repay the  Subordinated  Loan from
operating cash flow when it is due, or that the amount of the Subordinated  Loan
is sufficient and that the Company will not require  additional  working capital
infusions at a future date.

                                       13



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 third  quarters  of each of the last
three  fiscal  years  ranging  from 22.6% to 18.6%.  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 $227.1  million was  recognized for the nine months ended March
31, 2003 as compared to revenue of $236.3 million for the same period last year.
Transaction services fees decreased by $8.0 million in the current fiscal period
over the same period in 2002 due to the weak  general  economy and its impact on

                                       14



the real estate  industry,  along with an  increased  turnover in the  Company's
transaction  professional workforce.  Management services fees decreased by $1.2
million or 3.2% during that same period.

Total  revenue  for the  quarter  ended  March 31,  2003 was $62.1  million,  an
increase of 6.8% over revenue of $58.2 for the same period last year,  primarily
due to an increase in transaction services fees of $4.1 million or 9.1% over the
prior year period. Although this reflects an improvement in revenue, the fees in
the prior year's comparable  quarter were at significantly  depressed levels due
to the  lingering  impact felt by the real estate  industry  from the  terrorist
attacks on the World Trade Center in September 2001.

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 59.0% for the nine months  ended March 31, 2003 as compared to 58.3%
for the same period in 2002 and increased to 57.3% from 55.0% for the respective
quarters ended March 31 in the same periods.

Salaries, wages and benefits decreased by $11.6 million or 15.6% during the nine
months ended March 31, 2003 as compared to March 31, 2002. The decrease resulted
primarily from 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.   Selling,   general  and
administrative  expenses were relatively flat,  increasing by $220,000, or 0.5%,
for the same period.

Depreciation and  amortization  expense for the nine months ended March 31, 2003
decreased by 26.1% to $6.1 million  from $8.3 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 $1.2 million was recognized in the nine months ended March
31,  2003  compared to $1.7  million  for the same  period in the prior year.  A
similar  related  decrease  resulted in the quarter  ended  March 31,  2003,  as
depreciation and amortization  expense  decreased  $677,000,  or 25.2%, from the
comparable prior year period.

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 determined that no goodwill  impairment
would 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 $1.2 million for the three
and nine month  periods  ended March 31, 2003 as compared to the same periods in
2002, or $0.03 and $0.08 per share, respectively. It is expected to result in an
increase in net operating  income of  approximately  $1.6 million for the fiscal
year.

During the nine  months  ended March 31,  2003,  the  Company  recorded  special
charges totaling $9.4 million,  consisting  primarily of severance costs of $6.2
million  related to the  resignations  of the Company's  former Chief  Executive
Officer, Chief Financial Officer, Chief Operating Officer, the Company's General
Counsel and other salaried personnel,  and office closure costs of $3.2 million.
Of these  severance  and office  closure  costs,  $5.2 million and $2.5 million,
respectively, were recorded in the quarter ended March 31, 2003.

                                       15



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 10 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 special  charges 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.  In the quarter  ended  March 31,  2002,  the  Company  recorded
additional  special  charges  of $2.4  million,  consisting  of $1.0  million of
severance  costs  related to a reduction of salaried  personnel and $1.4 million
related  to office  closure  costs.  As a result of these  events,  the  Company
recognized  net special  charges of $677,000 for the nine months ended March 31,
2002.

Interest  income  decreased  during the three and nine month periods ended March
31, 2003 as compared to the same  periods in the prior year as a result of lower
available invested cash and declining interest rates.

Interest  expense  incurred during the nine months ended March 31, 2003 and 2002
was due  primarily  to the  Company's  term loan  borrowings  under  the  credit
facility.  Interest expense was also incurred during the quarter ended September
30, 2003 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  in Item 1 of  this  Report  for  additional
information.

During  the nine  months  ended  March 31,  2003,  the  Company  recorded  a tax
provision   of   approximately   $2.4  million  as  compared  to  a  benefit  of
approximately  $5.0 million in the comparable  prior year period.  This resulted
primarily  from an  increase  of  approximately  $7.5  million in the  valuation
allowance  the  Company  carries  against  its  deferred  tax  assets to reflect
uncertainty in regards to the realization of the assets in future  periods.  See
Note 3 of Notes to Condensed  Consolidated  Financial  Statements for additional
information.

NET INCOME (LOSS)

The net loss to common stockholders for the nine months ended March 31, 2003 was
$17.0 million, or $1.13 per common share on a diluted basis, as compared to $7.6
million,  or $0.55 per common  share,  for the same  period in the prior  fiscal
year. For the quarter ended March 31, 2003,  the net loss was $16.1 million,  or
$1.06 per common share on a diluted basis, as compared to $6.6 million, or $0.45
per common share for the same period in fiscal year 2002.

LIQUIDITY AND CAPITAL RESOURCES

For the nine  months  ended  March 31,  2003,  the  Company  used cash flow from
operations  of $1.8  million  as  losses  from  the  Company's  operations  were
partially  offset by the receipt of federal tax  refunds.  The Company also used
$2.5 million in investing  activities  for purchases of equipment,  software and
leasehold improvements,  and used $2.2 million in financing activities primarily
for the repayment of term loan borrowings of $4.5 million,  offset by additional
credit revolver borrowings of $2.3 million.

The cash flow activities  described in the preceding  paragraph,  along with the
classification  of $10.9 million of the amounts  outstanding under the Company's
credit facility as current debt obligations, have resulted in a negative working
capital  position  of  approximately  $14.9  million as of March 31,  2003.  The
Company's working capital position was improved with the receipt of $4.0 million
of proceeds related to the subordinated  note issued in May 2003 and may further
improve if the Company is successful in

                                       16



renegotiating  the terms of its credit facility,  as described more fully below.
However,  further  strengthening of the Company's  working capital position will
require  improvement  in its cash flow from  operations,  or additional  working
capital infusions, as to both of which there can be no assurances.

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 were paid in March 2003.

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.

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.  The Company has principal payment obligations under the term
portion of its credit  facility of $27.3  million as of March 31, 2003, of which
$8.6 million  becomes due over the twelve  months  ending  March 31,  2004.  The
Company has also fully utilized its revolving credit facility through borrowings
of $2.3 million and letters of credit issued for $2.7 million,  and entered into
a $4.0 million  subordinated  loan with a related party in May 2003 as described
more fully below.

The Company is subject to certain financial  covenants  pursuant to the terms of
its amended and restated term loan and credit  facility (the "Credit  Facility")
by and among the Company,  various  financial  institutions and Bank of America,
N.A. as agent and lender (collectively,  the "Banks"),  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 from the Banks 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, which were made in the quarter ended March
31, 2003.  The Company also did not achieve  minimum  EBITDA levels  through the
quarter ended March 31, 2003, and the waiver was extended until May 1, 2003, and
then extended again to May 30, 2003.

In  May  2003,  an  affiliated  entity  of C.  Michael  Kojaian,  the  Company's
controlling  stockholder  and  Chairman  of the  Board,  agreed to  acquire  the
Company's  Credit  Facility  from the  Banks by May 30,  2003.  The terms of the
proposed  acquisition by the  Kojaian-affiliated  entity of the Credit  Facility
from  the  Banks  were  not  disclosed,  and the  Company  is not a party to the
transaction.

In connection with the anticipated  acquisition of the Credit Facility,  Kojaian
Funding,  L.L.C.,  another  affiliated entity of Mr. Kojaian,  made a $4 million
subordinated  loan to the Company on May 9, 2003 (the  "Subordinated  Loan") for
working capital  purposes.  The Company is obligated to pay interest only on the
Subordinated Loan during its term at the rate of 10% per annum,  payable monthly
in arrears.  The entire principal amount of the Subordinated Loan is due on July
15,  2004,  although  it may be  prepaid  in whole or in part at any time by the
Company  without  premium or penalty upon fifteen (15) days' prior  notice.  The
Subordinated  Loan,  which was consented to by the Banks,  is secured by all the
assets of the  Company  and is  guaranteed  by all the  Company's  subsidiaries,
although such security  interest is  subordinate  to the interests of the lender
under the Credit  Facility.  The Company paid a 1% financing  fee in  connection
with the closing of the Subordinated Loan.

Mr. Kojaian has also advised the Company that in connection with his affiliate's
acquisition  of the Credit  Facility,  he intends that the Credit  Facility will
also be amended to provide the Company greater  flexibility

                                       17



with  respect  to  the  Credit  Facility's   existing  financial  covenants  and
provisions.  The  Company has  received a waiver from the Banks from  certain of
these covenants, as described more fully above.

The material terms and conditions of the Subordinated  Loan were negotiated by a
special committee  comprised of the disinterested  member of the Company's board
of directors,  which  committee was  established  for such purpose.  The special
committee  recommended  the entering into of the  Subordinated  Loan to the full
board, which was unanimously approved by all of the directors. It is anticipated
that the special committee will also negotiate the terms of any amendment to the
Credit  Facility  with the  affiliated  entity of Mr.  Kojaian that acquires the
Credit Facility.

Although  the Company  expects that the Kojaian  related  entity will enter into
definitive  documentation  to acquire the Credit  Facility  from the Banks on or
before May 30, 2003, there can be no assurances in this regard. In the event the
Kojaian  related entity does not acquire the Credit  Facility from the Banks for
any reason whatsoever, and the Company is unable to secure a further waiver from
the Banks, or otherwise amend the Credit Facility with the Banks, of which there
can be no assurances,  the Company will be in default of its Credit  Facility on
May 31, 2003. Similarly,  in the event that the Credit Facility is acquired from
the Banks by the Kojaian related entity,  the Company expects to  satisfactorily
amend certain of the financial  covenants of the Credit Facility,  however there
can be no assurances that this will occur.  If this does not occur,  the Company
will  be in  default  of the  Credit  Facility.  In  addition,  there  can be no
assurances  that the Company  will be able to repay the  Subordinated  Loan from
operating cash flow when it is due, or that the amount of the Subordinated  Loan
is sufficient and that the Company will not require  additional  working capital
infusions at a future date.

Each of (i) the $4 million Promissory Note dated May 9, 2003, (ii) the Guarantee
and  Collateral  Agreement  made by Grubb & Ellis  Company  and  certain  of its
subsidiaries in favor of Kojaian Funding,  L.L.C. dated as of May 9, 2003, (iii)
the Security Agreement by and between Grubb & Ellis Company and Kojaian Funding,
L.L.C.,  dated as of May 9, 2003, (iv) the  Subordination  Agreement dated as of
May 9,  2003 in  favor  of Bank of  America,  N.A.,  as  agent,  and the  Banks,
delivered by Kojaian Funding,  L.L.C. and Grubb & Ellis Company,  (v) the Use of
Proceeds Letter dated May 9, 2003 from Grubb & Ellis Company to Kojaian Funding,
L.L.C.,  (vi) the Fee  Letter  from Grubb & Ellis  Company  to Kojaian  Funding,
L.L.C.  dated May 9, 2003,  and (vii) the press release dated May 12, 2003,  are
annexed as exhibits to this Quarterly Report on Form 10-Q.

On March 17, 2003, the Company disclosed several executive management changes as
part of a corporate  realignment  designed to enable the Company to better serve
its clients by focusing on its  transaction,  management and strategic  services
business and global client  capabilities.  Specifically,  the Company  disclosed
that the  Company's  Chief  Executive  Officer and Chief  Financial  Officer had
resigned to pursue other  opportunities.  In  addition,  the Company has entered
into a separation  agreement with its General Counsel who is resigning effective
July 2, 2003.

In conjunction with its corporate  realignment,  the Company is also instituting
various cost control  initiatives  that it believes will serve to strengthen the
Company's  financial  position,  while at the same time  permit  the  Company to
continue  to  provide  the  same  level  of  services  that it has in the  past.
Specifically,  in  addition  to a  work  force  reduction  of  approximately  40
individuals, the Company is further reducing compensation expenses, which is the
Company's single largest expense, as a result of the agreement of certain of its
executive  officers to reduce their salaries by as much as fifteen percent.  The
Company believes the foregoing measures, and others,  including, but not limited
to the  streamlining  of its  national  marketing  activities,  will  result  in
aggregate savings to the Company of up to $15 million on an annualized basis.

Effective as of April 1, 2003,  the Company  entered into a series of agreements
that altered the structure of the Company's  transaction  services operations in
Phoenix,  Arizona,  effectively  transferring  its existing  Phoenix  commercial
transaction services business to a newly-formed entity whose majority owners are
the

                                       18



real  estate  salespersons  previously  employed  by the  Company in its Phoenix
office.  As part of the  overall  transaction,  this new  entity  has  signed an
agreement  pursuant to which it shall  participate  in the  Company's  affiliate
program.  The fees received by the Company from this  affiliate  agreement  will
comprise  the  revenues  earned  from the new  Phoenix  structure,  as the gross
operations  of the office will no longer be  reflected in the  Company's  future
financial  statements  (other than revenue  earned from  trailing  contracts the
Company  retained).  The Company  also  obtained the right to acquire a minority
interest in this entity,  which right it exercised in May 2003,  and will record
its pro rata share of the future  operations  of the new entity in its financial
statements.

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 March 31, 2003 totaled
approximately $757,000.

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.

On October 8, 2002,  the Company's  common stock was de-listed from the New York
Stock  Exchange  ("NYSE"),  due primarily to the Company's book value and market
capitalization  value  being  below the  minimum  levels  required by the NYSE's
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.

                                       19



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 March 31, 2003, the outstanding  principal balances on these debt obligations
totaled $27.3 million, of which $8.6 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 March
31, 2003, the Company had $11.5 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 March 31, 2003,  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 $235,000, 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 March 31,
2003 (in thousands):

              Notional Amount                            $ 11,500
              Fair Value to the Company                      (235)
              Change in Fair Value to the Company
                Reflecting Change in Interest Rates
                - 100 BPS                                     (44)
                + 100 BPS                                      43

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  Financial  Officer and other
executive officers acting collectively as the Company's Chief Executive Officer,
of the effectiveness of the Company's disclosure controls and procedures.  Based
upon the  evaluation,  the  Company's  executive  officers  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 executive officers and
Chief Financial Officer completed their evaluation.

                                       20







                                     PART II




                                OTHER INFORMATION

                        (ITEMS 2 AND 3 ARE NOT APPLICABLE
                      FOR THE QUARTER ENDED MARCH 31, 2003)




                                       21



ITEM 1. LEGAL PROCEEDINGS

The disclosure called for by Item 1 is  incorporated  by reference to Note 10 of
Notes to Condensed Consolidated Financial Statements.

ITEM 5.  OTHER INFORMATION

During March of 2003 each of Barry M. Barovick,  Reuben S. Leibowitz, and Steven
H.  Shepsman  resigned from the Company's  Board of  Directors.  Mr.  Barovick's
resignation  was automatic in connection  with his  resignation as the Company's
CEO in early March.  Thereafter,  Mr. Leibowitz,  a nominee of Warburg Pincus, a
substantial  institutional  stockholder  of the Company,  and Mr.  Shepsman,  an
independent  director,  also resigned.  Warburg  Pincus' other nominee,  Mr. Ian
Morgan,  resigned in December of 2002 and the nominee of the other  substantial,
institutional  stockholder  of the Company,  Mr. Todd  Williams,  the nominee of
Goldman  Sachs,  resigned in November 2002,  shortly after the Company's  annual
meeting.  None of the  resignations  submitted by any of these former  directors
stated  any  disagreement  with the  registrant  on any matter  relating  to the
registrant's  operations,  policies or practices. On April 1, 2003 the remaining
members of the Company's board elected Rodger D. Young to the Board of Directors
until the next annual meeting of stockholders.

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.

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.

                                       22



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.

4.5      Form of Waiver executed by Bank of America, N.A., LaSalle Bank National
         Association and Bank One, N.A., and the Company,  dated March 26, 2003,
         incorporated  herein by  reference  to  Exhibit  6 to the  Registrant's
         Current Report on Form 8-K filed on March 27, 2003.

4.6      Form of Waiver executed by Bank of America, N.A., LaSalle Bank National
         Association  and Bank One,  N.A.,  and the Company,  dated May 1, 2003,
         incorporated  herein by  reference  to  Exhibit  1 to the  Registrant's
         Current Report on Form 8-K filed on May 2, 2003.

4.7      Copy of Promissory Note in the principal amount of $4,000,000 dated May
         9, 2003 issued by the Registrant to Kojaian Funding, L.L.C.

4.8      Copy of  Guarantee  and  Collateral  Agreement  by the  Registrant  and
         certain of its  Subsidiaries in favor of Kojaian  Funding,  L.L. C., as
         Lender, dated as of May 9, 2003.

4.9      Copy of  Security  Agreement  by the  Registrant  in favor  of  Kojaian
         Funding, L.L. C., as Lender, dated as of May 9, 2003.

4.10     Copy of Subordination  Agreement executed by Kojaian Funding, L.L.C. in
         favor of Bank of America, as Agent, and the Lenders, dated as of May 9,
         2003.

4.11     Copy of Side Letter Agreement  executed by the Registrant,  dated as of
         May 9, 2003.

4.12     Copy of Side Letter Agreement  executed by the Registrant,  dated as of
         May 9, 2003.

(10)     MATERIAL CONTRACTS

10.1*    Separation  Agreement  entered into between  Barry M.  Barovick and the
         Registrant  dated March 14, 2003,  incorporated  herein by reference to
         Exhibit 3 to the Registrant's Current Report on Form 8-K filed on March
         27, 2003.

10.2*    Separation  Agreement  entered  into  between  Ian  Y.  Bress  and  the
         Registrant dated February 28, 2003, incorporated herein by reference to
         Exhibit 4 to the Registrant's Current Report on Form 8-K filed on March
         27, 2003.

10.3*    Separation  Agreement  entered  into  between  Robert J. Walner and the
         Registrant dated March 10, 2003.

10.4*    Employment  Agreement  entered  into  between  Brian D.  Parker and the
         Registrant  dated March 1, 2003,  incorporated  herein by  reference to
         Exhibit 5 to the Registrant's Current Report on Form 8-K filed on March
         27, 2003.

                                       23



10.5     Transition  Agreement  entered  into as of April 1, 2003,  portions  of
         which were  omitted  pursuant to a request for  Confidential  Treatment
         under  Rule  24(b)  of  the   Securities   Act  of  1934,  as  amended,
         incorporated  herein by  reference  to  Exhibit  2 to the  Registrant's
         Current Report on Form 8-K filed on April 16, 2003.

*Management contract or compensatory plan or arrangement.

(99)     OTHER INFORMATION

99.1     SARBANES-OXLEY ACT, SECTION 906 CERTIFICATION

99.2     PRESS RELEASE DATED MAY 12, 2003 ISSUED BY THE COMPANY.

(B)      REPORTS ON FORM 8-K

         A Current  Report on Form 8-K dated  March 1, 2003,  was filed with the
         Securities and Exchange  Commission on March 27, 2003,  reporting under
         Item 5 (a) a  summary  of  several  executive  management  changes  and
         institution  of various cost control  initiatives,  (b) an extension of
         the  waiver  to the  Company's  amended  and  restated  term  loan  and
         revolving  credit  facility  dated as of  December  5, 2000 and (c) the
         settlement of a lawsuit filed by an executive officer of the Company in
         December  2002  where  the  Company  was named as a  defendant  and the
         lawsuit's dismissal without prejudice.

         A Current  Report on Form 8-K dated  April 1, 2003,  was filed with the
         Securities and Exchange  Commission on April 16, 2003,  reporting under
         Item 5 the  restructuring of the Company's  existing  Phoenix,  Arizona
         commercial  transaction  services business to a newly formed affiliated
         entity.

         A Current  Report on Form 8-K dated  May 1,  2003,  was filed  with the
         Securities and Exchange Commission on May 2, 2003, reporting under Item
         5 the  further  extension  of the waiver to the  Company's  amended and
         restated term loan and revolving  credit  facility dated as of December
         5, 2000.

                                       24



                                    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: May 20, 2003              /s/ Brian D. Parker
                                -------------------
                                Brian D. Parker
                                Chief Financial Officer and
                                acting in capacity of co-Chief Executive Officer


                                       25



                                 CERTIFICATIONS

I, Maureen Ehrenberg, 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:  May 20, 2003

                        /s/ Maureen Ehrenberg
                        ---------------------
                        Maureen Ehrenberg
                        Executive Vice President
                        acting in capacity of co-Chief Executive Officer


                                       26



                                 CERTIFICATIONS

I, Richard L. Fulton, 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:  May 20, 2003

                        /s/ Richard L. Fulton
                        ---------------------
                        Richard L. Fulton
                        Executive Vice President
                        acting in capacity of co-Chief Executive Officer


                                       27



                                 CERTIFICATIONS

I, Robert Osbrink, 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:  May 20, 2003

                        /s/ Robert Osbrink
                        ------------------
                        Robert Osbrink
                        Executive Vice President
                        acting in capacity of co-Chief Executive Officer


                                       28



                                 CERTIFICATIONS

I, Brian D. Parker, 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:  May 20, 2003

                        /s/ Brian D. Parker
                        -------------------
                        Brian D. Parker
                        Chief Financial Officer and
                        acting in capacity of co-Chief Executive Officer


                                       29



                              GRUBB & ELLIS COMPANY

                                  EXHIBIT INDEX

                      FOR THE QUARTER ENDED MARCH 31, 2003

EXHIBITS

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

4.7      Promissory Note in the principal amount of $4,000,000 dated May 9, 2003
         issued by the Registrant to Kojaian Funding, L.L.C.

4.8      Guarantee and Collateral Agreement by the Registrant and certain of its
         Subsidiaries in favor of Kojaian Funding,  L.L.C., as Lender,  dated as
         of May 9, 2003

4.9      Security  Agreement  by the  Registrant  in favor of  Kojaian  Funding,
         L.L.C., as Lender, dated as of May 9, 2003

4.10     Subordination Agreement executed by Kojaian Funding, L.L.C. in favor of
         Bank of America, as Agent, and the Lenders, dated as of May 9, 2003

4.11     Side Letter  Agreement  executed by the Registrant,  dated as of May 9,
         2003

4.12     Side Letter  Agreement  executed by the Registrant,  dated as of May 9,
         2003

(10)     MATERIAL CONTRACTS

10.3     Separation  Agreement  entered  into  between  Robert J. Walner and the
         Registrant, dated March 10, 2003.

(99)     OTHER INFORMATION

99.1     Sarbanes-Oxley Act, Section 906 Certification

99.2     Press Release dated May 12, 2003 issued by the Company.


                                       30