SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-Q
                                Quarterly Report
                     Pursuant to Section 13 or 15 (d) of the
                         Securities Exchange Act of 1934

For the 13 Weeks Ended                                  Commission File No.
May 31, 2003                                                        0-29288

                         GRIFFIN LAND & NURSERIES, INC.
             (Exact name of registrant as specified in its charter)

Delaware                                                06-0868496
(state or other jurisdiction of incorporation           (IRS Employer
or organization)                                        Identification Number)

One Rockefeller Plaza, New York, New York                                10020
(Address of principal executive offices)                            (Zip Code)

Registrant's Telephone Number including Area Code               (212) 218-7910

     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
                                                               -----     -----


         Number of shares of Common Stock outstanding at July 8, 2003: 4,876,916

                         GRIFFIN LAND & NURSERIES, INC.
                                    Form 10-Q


PART  I  -  FINANCIAL  INFORMATION


     Consolidated Statement of Operations
     13 and 26 Weeks Ended May 31, 2003 and June 1, 2002                       3

     Consolidated Balance Sheet
     May 31, 2003 and November 30, 2002                                        4

     Consolidated Statement of Stockholders' Equity
     26 Weeks Ended May 31, 2003 and June 1, 2002                              5

     Consolidated Statement of Cash Flows
     26 Weeks Ended May 31, 2003 and June 1, 2002                              6

     Notes to Consolidated Financial Statements                                7

     Management's Discussion and Analysis of                                  16
     Financial Condition and Results of Operations

     Quantitative and Qualitative Disclosures About Market Risk               21

     Controls and Procedures                                                  22

PART II - OTHER INFORMATION                                                   22

SIGNATURES                                                                    24

CERTIFICATIONS                                                                25


PART I
ITEM 1. FINANCIAL STATEMENTS


                         Griffin Land & Nurseries, Inc.
                      Consolidated Statement of Operations
                  (dollars in thousands, except per share data)
                                   (unaudited)



                                                     For the 13 Weeks Ended,   For the 26 Weeks Ended,
                                                     -----------------------   -----------------------
                                                        May 31,      June 1,      May 31,      June 1,
                                                           2003         2002         2003         2002
                                                     ----------   ----------   ----------   ----------
                                                                                
Net sales and other revenue . . . . . . . . . . . .  $  21,863    $  19,903    $  24,964    $  22,502
Cost of goods sold. . . . . . . . . . . . . . . . .     17,812       15,821       20,074       17,677
Selling, general and administrative expenses. . . .      2,216        2,246        4,545        4,160
                                                     ----------   ----------   ----------   ----------
Operating profit. . . . . . . . . . . . . . . . . .      1,835        1,836          345          665
Interest expense. . . . . . . . . . . . . . . . . .       (687)        (425)      (1,311)        (784)
Interest income . . . . . . . . . . . . . . . . . .          9            6           17           13
                                                     ----------   ----------   ----------   ----------
Income (loss) before income tax provision (benefit)      1,157        1,417         (949)        (106)
Income tax provision (benefit). . . . . . . . . . .        403          454         (341)         (33)
                                                     ----------   ----------   ----------   ----------
Income (loss) before equity investment. . . . . . .        754          963         (608)         (73)
(Loss) income from equity investment. . . . . . . .       (268)         666         (558)         237
                                                     ----------   ----------   ----------   ----------
Net income (loss) . . . . . . . . . . . . . . . . .  $     486    $   1,629    $  (1,166)   $     164
                                                     ==========   ==========   ==========   ==========

Basic net income (loss) per common share. . . . . .  $    0.10    $    0.33    $   (0.24)   $    0.03
                                                     ==========   ==========   ==========   ==========
Diluted net income (loss) per common share. . . . .  $    0.10    $    0.32    $   (0.24)   $    0.03
                                                     ==========   ==========   ==========   ==========

                 See Notes to Consolidated Financial Statements.


                         Griffin  Land & Nurseries, Inc.
                           Consolidated Balance Sheet
                  (dollars in thousands, except per share data)


                                                                May 31,      Nov. 30,
                                                                   2003          2002
                                                            -----------  ------------
                                                                    
ASSETS                                                      (unaudited)
Current Assets
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . .  $       21    $       24
Accounts receivable, less allowance of $227 and $129 . . .      13,735         1,999
Inventories. . . . . . . . . . . . . . . . . . . . . . . .      29,344        31,164
Deferred income taxes. . . . . . . . . . . . . . . . . . .       2,536         2,110
Other current assets . . . . . . . . . . . . . . . . . . .       3,276         3,473
                                                            -----------   -----------
Total current assets . . . . . . . . . . . . . . . . . . .      48,912        38,770
Real estate held for sale or lease, net. . . . . . . . . .      62,756        50,546
Investment in Centaur Communications, Ltd. . . . . . . . .      19,961        20,279
Property and equipment, net. . . . . . . . . . . . . . . .      12,471        12,514
Other assets . . . . . . . . . . . . . . . . . . . . . . .       6,597        10,847
                                                            -----------   -----------
Total assets . . . . . . . . . . . . . . . . . . . . . . .  $  150,697    $  132,956
                                                            ===========   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable and accrued liabilities . . . . . . . . .  $    4,914    $    3,939
Long-term debt due within one year . . . . . . . . . . . .         713           540
                                                            -----------   -----------
Total current liabilities. . . . . . . . . . . . . . . . .       5,627         4,479

Long-term debt . . . . . . . . . . . . . . . . . . . . . .      43,320        26,007
Deferred income taxes. . . . . . . . . . . . . . . . . . .       1,906         1,906
Other noncurrent liabilities . . . . . . . . . . . . . . .       1,280         1,094
                                                            -----------   -----------
Total liabilities. . . . . . . . . . . . . . . . . . . . .      52,133        33,486
                                                            -----------   -----------

Commitments and contingencies

Common stock, par value $0.01 per share, 10,000,000 shares
   authorized, 4,876,916 and 4,864,916 shares issued and
   outstanding . . . . . . . . . . . . . . . . . . . . . .          49            49
Additional paid-in capital . . . . . . . . . . . . . . . .      93,608        93,588
Retained earnings. . . . . . . . . . . . . . . . . . . . .       4,795         5,961
Accumulated other comprehensive income (loss). . . . . . .         112          (128)
                                                            -----------   -----------
Total stockholders' equity . . . . . . . . . . . . . . . .      98,564        99,470
                                                            -----------   -----------
Total liabilities and stockholders' equity . . . . . . . .  $  150,697    $  132,956
                                                            ===========   ===========

                 See Notes to Consolidated Financial Statements.


                         Griffin Land & Nurseries, Inc.
                 Consolidated Statement of Stockholders' Equity
                             (dollars in thousands)
                                   (unaudited)


                                                                        Accumulated
                              Shares of          Additional               Other
                               Common    Common    Paid-in   Retained  Comprehensive
                                Stock     Stock    Capital   Earnings  Income (Loss)     Total
                              ---------  ------  ----------  --------  -------------  ----------
                                                                     
Balance at December 1, 2001   4,862,704  $   49  $   93,584  $  3,036   $        247   $  96,916

Exercise of stock options. .      2,212       -           4         -              -           4

Net income . . . . . . . . .          -       -           -       164              -         164
                              ---------  ------  ----------  ---------  -------------  ----------

Balance at June 1, 2002. . .  4,864,916  $   49  $   93,588  $  3,200   $        247   $  97,084
                              =========  ======  ==========  =========  =============  ==========


Balance at November 30, 2002  4,864,916  $   49  $   93,588  $  5,961   $       (128)  $  99,470

Exercise of stock options. .     12,000       -          20         -              -          20

Net loss . . . . . . . . . .          -       -           -    (1,166)             -      (1,166)

Other comprehensive income .          -       -           -         -            240         240
                              ---------  ------  ----------  ---------  -------------  ----------

Balance at May 31, 2003. . .  4,876,916  $   49  $   93,608  $  4,795   $        112   $  98,564
                              =========  ======  ==========  =========  =============  ==========

                 See Notes to Consolidated Financial Statements.


                         Griffin Land & Nurseries, Inc.
                      Consolidated Statement of Cash Flows
                             (dollars in thousands)
                                   (unaudited)


                                                                           For the 26 Weeks Ended,
                                                                           -----------------------
                                                                                    
                                                                                 May 31,   June 1,
                                                                                    2003      2002
                                                                             -----------  --------
Operating activities:
Net (loss) income . . . . . . . . . . . . . . . . . . . . . .                $   (1,166)  $   164
Adjustments to reconcile net (loss) income to net cash used
in operating activities:
   Depreciation and amortization. . . . . . . . . . . . . . .                     2,052     1,609
   Loss (income) from equity investment . . . . . . . . . . .                       558      (237)
   Deferred income taxes. . . . . . . . . . . . . . . . . . .                      (426)        -
Changes in assets and liabilities:
   Accounts receivable. . . . . . . . . . . . . . . . . . . .                   (11,834)   (9,630)
   Inventories. . . . . . . . . . . . . . . . . . . . . . . .                     1,820     1,238
   Other current assets . . . . . . . . . . . . . . . . . . .                       197       819
   Accounts payable and accrued liabilities . . . . . . . . .                       975      (796)
   Other, net . . . . . . . . . . . . . . . . . . . . . . . .                       277       121
                                                                             -----------  --------
Net cash used in operating activities . . . . . . . . . . . .                    (7,547)   (6,712)
                                                                             -----------  --------

Investing activities:
Additions to real estate held for sale or lease . . . . . . .                    (9,395)     (755)
Additions to property and equipment . . . . . . . . . . . . .                      (444)   (1,308)
Additional investment in Linguaphone. . . . . . . . . . . . .                         -      (145)
                                                                             -----------  --------
Net cash used in investing activities . . . . . . . . . . . .                    (9,839)   (2,208)
                                                                             -----------  --------

Financing activities:
Increase in debt. . . . . . . . . . . . . . . . . . . . . . .                    17,750     9,575
Payments of debt. . . . . . . . . . . . . . . . . . . . . . .                      (340)     (654)
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       (27)        -
                                                                             -----------  --------
Net cash provided by financing activities . . . . . . . . . .                    17,383     8,921
                                                                             -----------  --------
Net (decrease) increase in cash and cash equivalents. . . . .                        (3)        1
Cash and cash equivalents at beginning of period. . . . . . .                        24        23
                                                                             -----------  --------
Cash and cash equivalents at end of period. . . . . . . . . .                $       21   $    24
                                                                             ===========  ========

                 See Notes to Consolidated Financial Statements.


                         Griffin Land & Nurseries, Inc.
                   Notes to Consolidated Financial Statements
                  (dollars in thousands, except per share data)
                                   (unaudited)

1.     Basis of Presentation

     The unaudited consolidated financial statements of Griffin Land &
Nurseries, Inc. ("Griffin") include the accounts of Griffin's real estate
division ("Griffin Land") and Griffin's wholly-owned subsidiary, Imperial
Nurseries, Inc. ("Imperial"), and have been prepared in conformity with the
standards of accounting measurement set forth in Accounting Principles Board
Opinion No. 28 and amendments thereto adopted by the Financial Accounting
Standards Board ("FASB"). Also, the accompanying financial statements have been
prepared in accordance with the accounting policies stated in Griffin's audited
2002 Financial Statements included in the Report on Form 10-K as filed with the
Securities and Exchange Commission on February 28, 2003, and should be read in
conjunction with the Notes to Financial Statements appearing in that report. All
adjustments, comprising only normal recurring adjustments, which are, in the
opinion of management, necessary for a fair presentation of results for the
interim periods have been reflected.

     At the beginning of fiscal 2003, Griffin adopted SFAS No. 142 "Goodwill and
Other Intangible Assets." Under the provisions of SFAS No. 142, goodwill is no
longer amortized, but is subject to a periodic test for impairment based upon
fair values. Accordingly, there is no amortization of goodwill included in
Griffin's results from its equity investment in Centaur Communications, Ltd.
("Centaur") for the thirteen and twenty-six weeks ended May 31, 2003. Griffin
did not incur a charge for impairment upon the adoption of SFAS No. 142.
Griffin's results from its equity investment in Centaur for the twenty-six weeks
ended June 1, 2002 would have increased approximately $0.3 million from the
elimination of goodwill amortization.

     The results of operations for the thirteen and twenty-six weeks ended May
31, 2003 are not necessarily indicative of the results to be expected for the
full year.

     Certain amounts from the prior year have been reclassified to conform to
the current presentation.

2.     Recent Accounting Pronouncements

     In the 2003 first quarter, SFAS No. 143 "Accounting For Asset Retirement
Obligations," SFAS No. 144 "Accounting for the Impairment or Disposal of
Long-Lived Assets," SFAS No. 145 "Recission of FASB Statements No. 4, 44 and 64,
Amendment of FASB Statement No. 13 and Technical Corrections" and SFAS No. 146
"Accounting for Costs Associated with Exit or Disposal Activities" became
effective for Griffin.  There was no impact on Griffin's financial statements
from these new standards at this time.

     In November 2002, the FASB issued FASB Interpretation No. 45, "Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others (an interpretation of FASB Statement No. 5,
Accounting for Contingencies)," ("Fin No. 45").  Fin No. 45 requires guarantors
to recognize a liability for the fair value of an obligation it assumes under a
guarantee and requires certain disclosures related to guarantees.  The
provisions for initial recognition and measurement of guarantees under Fin No.
45 apply on a prospective basis to guarantees issued or modified after December
31, 2002.  The disclosure requirements of Fin No. 45 were effective for Griffin
in the 2003 first quarter.  The adoption of Fin No. 45 did not have an impact on
Griffin's financial statements.

     In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation-Transition and Disclosure-an amendment of FASB Statement No. 123."
This Statement amends SFAS No. 123, "Accounting for Stock-Based Compensation",
to provide alternative methods of transition for a voluntary change to the fair
value based method of accounting for stock-based employee compensation, and
requires enhanced disclosure of information on stock-based compensation in
annual and interim financial statements.  SFAS No. 148 was effective for Griffin
in the first quarter of fiscal 2003.  Management has not changed its method of
accounting for stock-based compensation, but has included the required enhanced
disclosure in Note 6.

     In January 2003, the FASB issued FASB Interpretation No. 46, "Consolidation
of Variable Interest Entities (an interpretation of Accounting Research Bulletin
No. 51, Consolidated Financial Statements)," ("Fin No. 46").  Fin No. 46
requires existing unconsolidated variable interest entities to be included in
the consolidated financial statements of a business enterprise if the primary
beneficiaries of the variable interest entities do not effectively disperse risk
among all parties involved.  The requirements of Fin No. 46 were effective for
Griffin in the 2003 first quarter.  The adoption of Fin No. 46 did not have an
impact on Griffin's financial statements.

     In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on
Derivative Instruments and Hedging Activities."  SFAS No. 149 is effective for
derivative contracts entered into or modified after June 30, 2003.  Griffin does
not currently have any derivative instruments and management believes, at this
time, that this new standard will not have an impact on Griffin's financial
statements.

     In May 2003, the FASB issued SFAS No. 150 "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity."  This new
standard requires an issuer to classify certain financial instruments as
liabilities or, in some instances, assets.  SFAS No. 150 is effective for
financial instruments entered into or modified after May 31, 2003.  At this
time, management believes that this new standard will not have an impact on
Griffin's financial statements.

3.     Industry Segment Information

     Griffin's reportable segments are defined by their products and services,
and are comprised of the landscape nursery and real estate segments.  Management
operates and receives reporting based upon these segments.  Griffin has no
operations outside the United States.  Griffin's export sales and transactions
between segments are not material.

     Griffin's industry segment information is as follows:


                                                        For the 13 Weeks Ended,  For the 26 Weeks Ended,
                                                       ------------------------  -----------------------
                                                          May 31,       June 1,     May 31,      June 1,
                                                             2003          2002        2003         2002
                                                       ----------    ----------  ----------   ----------
                                                                                   
Net sales and other revenue
Landscape nursery product sales . . . . . . . . . . .  $  19,042     $  17,463   $  19,316    $  18,193
Real estate sales and rental revenue. . . . . . . . .      2,821         2,440       5,648        4,309
                                                       ----------    ----------  ----------   ----------
                                                       $  21,863     $  19,903   $  24,964    $  22,502
                                                       ==========    ==========  ==========   ==========
Operating profit
Landscape nursery . . . . . . . . . . . . . . . . . .  $   1,792     $   1,787   $     556    $     827
Real estate . . . . . . . . . . . . . . . . . . . . .        442           434         641          652
                                                       ----------    ----------  ----------   ----------
Industry segment totals . . . . . . . . . . . . . . .      2,234         2,221       1,197        1,479
General corporate expense . . . . . . . . . . . . . .       (399)         (385)       (852)        (814)
Interest expense, net . . . . . . . . . . . . . . . .       (678)         (419)     (1,294)        (771)
                                                       ----------    ----------  ----------   ----------
Income (loss) before income taxes . . . . . . . . . .  $   1,157     $   1,417   $    (949)   $    (106)
                                                       ==========    ==========  ==========   ==========



                                                                                   May 31,      Nov. 30,
                                                                                     2003           2002
                                                                                ----------    ----------
                                                                                        
Identifiable assets
Landscape nursery . . . . . . . . . . . . . . . . . .                           $  54,085     $  50,306
Real estate . . . . . . . . . . . . . . . . . . . . .                              66,377        58,431
                                                                                ----------    ----------
Industry segment totals . . . . . . . . . . . . . . .                             120,462       108,737
General corporate (consists primarily of investments)                              30,235        24,219
                                                                                ----------    ----------
                                                                                $ 150,697     $ 132,956
                                                                                ==========    ==========

     See Note 4 for information on Griffin's equity investment in Centaur, a
corporate investee not associated with either business segment.

4.     Equity Investment

     Griffin accounts for its approximately 35% ownership of the outstanding
common stock of Centaur under the equity method of accounting for investments.
Centaur reports on a June 30 fiscal year.  The unaudited summarized financial
data of Centaur presented below were derived from consolidated financial
information of Centaur for the six month periods ended May 31, 2003 and May 31,
2002.    Griffin's equity income from Centaur for the twenty-six weeks ended May
31, 2002 includes $288 for amortization of the excess cost of Griffin's
investment over the book value of its equity in Centaur (representing publishing
rights and goodwill).  Griffin's equity loss from Centaur for the twenty-six
weeks ended May 31, 2003 includes $184 for amortization of publishing rights.
Griffin's equity loss from Centaur also reflects adjustments necessary to
present Centaur's results for the six month periods in accordance with generally
accepted accounting principles in the United States of America.


                                                 Six Months Ended,
                                              ----------------------
                                                    
                                                 May 31,     May 31,
                                                    2003        2002
                                              ----------  ----------
Net sales. . . . . . . . . . . . . . . . . .  $  47,055   $  43,757
Costs and expenses . . . . . . . . . . . . .     47,953      40,808
                                              ----------  ----------
Operating (loss) income. . . . . . . . . . .       (898)      2,949
Nonoperating expenses. . . . . . . . . . . .       (373)     (1,072)
                                              ----------  ----------
Pretax (loss) income . . . . . . . . . . . .     (1,271)      1,877
Income tax (benefit) provision . . . . . . .       (204)        335
                                              ----------  ----------
(Loss) income from continuing operations . .     (1,067)      1,542
Loss from discontinued operation, net of tax          -         (58)
                                              ----------  ----------
Net (loss) income. . . . . . . . . . . . . .  $  (1,067)  $   1,484
                                              ==========  ==========



                                                       As of
                                              ---------------------
                                                    
                                                 May 31,    Nov. 30,
                                                    2003        2002
                                              ----------  ----------
Current assets . . . . . . . . . . . . . .    $  24,305   $  19,895
Intangible assets. . . . . . . . . . . . .        6,381       5,955
Other noncurrent assets. . . . . . . . . .       11,401      11,380
                                              ----------  ----------
Total assets . . . . . . . . . . . . . . .    $  42,087   $  37,230
                                              =========  ===========

Current liabilities. . . . . . . . . . . .    $  27,226   $  23,893
Other noncurrent liabilities . . . . . . .        4,743       2,710
                                              ----------  ----------
Total liabilities. . . . . . . . . . . . .       31,969      26,603
Stockholders' equity . . . . . . . . . . .       10,118      10,627
                                              ----------  ----------
Total liabilities and stockholders' equity    $  42,087   $  37,230
                                              ==========  ==========

5.     Long-Term Debt

          Long-term debt includes:



                                       
                                  May 31,    Nov. 30,
                                     2003        2002
                               ----------  ----------
Nonrecourse mortgages:
    8.54% due July 1, 2009. .  $   7,948   $   7,983
    6.08% due January 1, 2013      9,692           -
    8.13% due April 1, 2016 .      6,097       6,172
    7.0% due October 1, 2017.      7,598       7,656
                               ----------  ----------
Total nonrecourse mortgages .  $  31,335   $  21,811
2002 Credit Agreement . . . .     12,250       4,250
Capital leases. . . . . . . .        448         486
                               ----------  ----------
Total . . . . . . . . . . . .     44,033      26,547
Less: due within one year . .        713         540
                               ----------  ----------
Total long-term debt. . . . .  $  43,320   $  26,007
                               ==========  ==========

     On December 17, 2002 Griffin completed a $9.75 million nonrecourse mortgage
of two office buildings. Proceeds of the mortgage were used to finance Griffin's
$8.8 million acquisition, completed on December 6, 2002, of a 70% interest in
those buildings. Griffin previously held the remaining 30% interest in those
buildings.  The mortgage has a 6.08% rate and a term of ten years, with payments
based on a twenty-five year amortization period.

     On February 8, 2002, Griffin entered into a revolving credit agreement (the
"2002 Credit Agreement") with Fleet National Bank ("Fleet").  The amount
outstanding under the 2002 Credit Agreement at May 31, 2003 had a weighted
average interest rate of 3.86%.  On May 22, 2003, the 2002 Credit Agreement was
amended to provide for an increase of the commitment amount from $14.1 million
to $20.5 million.  The 2002 Credit Agreement is collateralized by certain of
Griffin's real estate assets and includes financial covenants with respect to
Griffin's fixed charge coverage (as defined), net worth and leverage.

     At May 31, 2003 and November 30, 2002, the fair values of Griffin's
mortgages were $34.2 million and $23.9 million, respectively. Fair value is
based on the present value of future cash flows discounted at estimated
borrowing rates for comparable risks, maturities and collateral. Management
believes that because of variable interest rates, the amounts included on
Griffin's balance sheet for the 2002 Credit Agreement at May 31, 2003 and
November 30, 2002 reflect their fair values.

6.     Stock Options

     Activity under the Griffin Land & Nurseries, Inc. 1997 Stock Option Plan
(the "Griffin Stock Option Plan") is summarized as follows:


                                         
                                   Number of   Weighted Avg.
                                    Shares     Exercise Price
                                  -----------  --------------
Outstanding at November 30, 2002     656,078         $  12.37
Granted. . . . . . . . . . . . .      16,164            12.75
Exercised. . . . . . . . . . . .     (12,000)            1.69
Cancelled. . . . . . . . . . . .        (700)           13.07
                                  -----------  --------------
Outstanding at May 31, 2003. . .     659,542         $  12.57
                                  ===========  ==============

Number of option holders at May 31, 2003     28
                                            ===


                                                 
                                                           Weighted Avg.
                                                             Remaining
                          Outstanding at   Weighted Avg.  Contractual Life
Range of Exercise Prices   May 31, 2003   Exercise Price     (in years)
- ------------------------  --------------  --------------  ----------------
Under $3.00. . . . . . .         20,223         $  1.79               1.5
$3.00-$11.00. . . . . .         100,172            7.52               2.7
Over $11.00. . . . . . .        539,147           13.91               5.6
                          --------------
                                659,542
                          ==============

     At May 31, 2003, 494,093 options outstanding under the Griffin Stock Option
Plan were exerciseable with a weighted average price of $12.29 per share.

     Griffin accounts for stock options under Accounting Principles Board
Opinion No. 25 ("APB No. 25"), "Accounting for Stock Issued to Employees," and
has adopted SFAS No. 123 which requires disclosure of the pro forma effect on
earnings and earnings per share of the fair value method of accounting for
stock-based compensation and SFAS No. 148 which prescribes a method of
disclosure.  Griffin did not incur any stock based employee compensation expense
under APB No. 25 in the twenty-six weeks ended May 31, 2003 or June 1, 2002.
Griffin's results would have been the following pro forma amounts under the
method prescribed by SFAS No. 123.


                                                                       For the 13 Weeks Ended,  For the 26 Weeks Ended,
                                                                       -----------------------  -----------------------
                                                                                                  
                                                                        May 31,        June 1,       May 31,    June 1,
                                                                           2003           2002          2003       2002
                                                                      ---------     ----------    ----------  ---------

Net income (loss), as reported . . . . . . . . . . . . . . . . . . .  $    486      $   1,629     $  (1,166)  $    164
Total stock based employee compensation expense determined
   under fair value based method for all awards, net of tax effects.       (67)          (104)         (132)      (200)
                                                                      ---------     ----------    ----------  ---------
Net income (loss), pro forma (under SFAS No. 123). . . . . . . . . .  $    419      $   1,525     $  (1,298)  $    (36)
                                                                      =========     ==========    ==========  =========

Adjusted net income (loss) for computation of diluted per share
   results, proforma (under SFAS No. 123). . . . . . . . . . . . . .  $    419      $   1,469     $  (1,298)  $    (72)
                                                                      =========     ==========    ==========  =========

Basic net income (loss) per common share, as reported. . . . . . . .  $   0.10      $    0.33     $   (0.24)  $   0.03
Basic net income (loss) per common share, pro forma
      (under SFAS No. 123) . . . . . . . . . . . . . . . . . . . . .  $   0.09      $    0.31     $   (0.27)  $  (0.01)

Diluted net income (loss) per common share, as reported. . . . . . .  $   0.10      $    0.32     $   (0.24)  $   0.03
Diluted net income (loss) per common share, pro forma
      (under SFAS No. 123) . . . . . . . . . . . . . . . . . . . . .  $   0.09      $    0.29     $   (0.27)  $  (0.01)

     The weighted average fair value of each option granted during the
twenty-six weeks ended May 31, 2003 and the twenty-six weeks ended June 1, 2002
were $5.79 and $7.15, respectively, estimated as of the date of grant using the
Black-Scholes option-pricing model. The following assumptions were used in the
model to calculate the fair value of each option granted: expected volatility of
approximately 47% and 46%, respectively; risk free interest rates ranging from
2.43% to 4.77%, respectively; expected option term of 5 years, and no dividend
yield for all options issued.

7.     Per Share Results

     Basic and diluted per share results were based on the following:




                                                           For the 13 Weeks Ended,  For the 26 Weeks Ended,
                                                           -----------------------  -----------------------
                                                                                     

                                                              May 31,      June 1,      May 31,      June 1,
                                                                 2003         2002         2003         2002
                                                           ----------  -----------  -----------  -----------
Net income (loss) as reported for computation of basic
    per share results . . . . . . . . . . . . . . . . . .  $      486  $    1,629   $   (1,166)  $      164
Adjustment to net income (loss) for assumed exercise of
   options of equity investee (Centaur) . . . . . . . . .           -         (56)           -          (36)
                                                           ----------  -----------  -----------  -----------
Net income (loss) as reported for computation of diluted
    per share results . . . . . . . . . . . . . . . . . .  $      486  $    1,573   $   (1,166)  $      128
                                                           ==========  ===========  ===========  ===========

Weighted average shares outstanding for computation of
   basic per share results. . . . . . . . . . . . . . . .   4,874,000   4,865,000    4,869,000    4,864,000
Incremental shares from assumed exercise of Griffin
   stock options. . . . . . . . . . . . . . . . . . . . .      55,000     126,000            -      110,000
                                                           ----------  -----------  -----------  -----------
Weighted average shares outstanding for computation of
   diluted per share results. . . . . . . . . . . . . . .   4,929,000   4,991,000    4,869,000    4,974,000
                                                           ==========  ===========  ===========  ===========


8.     Supplemental Financial Statement Information

     Other Comprehensive Income

     The Statement of Stockholders' Equity for the twenty-six weeks ended May
31, 2003 includes other comprehensive income of $240, reflecting translation
adjustments related to Griffin's equity investment in Centaur.

     Inventories

     Inventories consist of:


                             
                          May 31,   Nov. 30,
                             2003       2002
                        ---------  ---------

Nursery stock. . . . .  $  26,941  $  29,960
Materials and supplies      2,403      1,204
                        ---------  ---------
                        $  29,344  $  31,164
                        =========  =========

     Property and Equipment

     Property and equipment consist of:


                                               
                             Estimated      May 31,     Nov. 30,
                           Useful Lives        2003         2002
                          --------------  ----------  ----------
Land and improvements. .                  $   5,126   $   5,075
Buildings. . . . . . . .  10 to 40 years      3,008       2,964
Machinery and equipment.   3 to 20 years     15,251      14,789
                                          ----------  ----------
                                             23,385      22,828
Accumulated depreciation                    (10,914)    (10,314)
                                          ----------  ----------
                                          $  12,471   $  12,514
                                          ==========  ==========

     Griffin incurred capital lease obligations of $76 and $59, respectively,
during the twenty-six weeks ended May 31, 2003 and June 1, 2002.

     Real Estate Held for Sale or Lease

     Real estate held for sale or lease consists of:


                                                   May 31, 2003
                                         ---------------------------------
                                                    
                            Estimated    Held for    Held for
                          Useful Lives     Sale        Lease      Total
                          ------------  ----------  ----------  ----------
Land . . . . . . . . . .                $   1,330   $   4,101   $   5,431
Land improvements. . . .  15 years              -       4,490       4,490
Buildings. . . . . . . .  40 years              -      53,799      53,799
Development costs. . . .                    6,621       5,958      12,579
                                        ----------  ----------  ----------
                                            7,951      68,348      76,299
Accumulated depreciation                       -      (13,543)    (13,543)
                                        ----------  ----------  ----------
                                        $   7,951   $  54,805   $  62,756
                                        ==========  ==========  ==========



                                                  November 30, 2002
                                         ---------------------------------
                                                    
                            Estimated    Held for    Held for
                          Useful Lives     Sale        Lease      Total
                          ------------  ----------  ----------  ----------
Land . . . . . . . . . .                $   1,330   $   3,097   $   4,427
Land improvements. . . .  15 years              -       3,978       3,978
Buildings. . . . . . . .  40 years              -      40,482      40,482
Development costs. . . .                    6,374       7,540      13,914
                                        ----------  ----------  ----------
                                            7,704      55,097      62,801
Accumulated depreciation                       -      (12,255)    (12,255)
                                        ----------  ----------  ----------
                                        $   7,704   $  42,842   $  50,546
                                        ==========  ==========  ==========

     Real Estate Joint Venture

     At November 30, 2002, included in other assets was $3,103 for Griffin's 30%
interest in a real estate joint venture that owned two office buildings in
Griffin Center in Windsor, Connecticut.  On December 6, 2002, Griffin acquired
the remaining 70% interest in the joint venture for $8.8 million, which is
reflected in real estate held for lease at May 31, 2003.  Subsequent to the
acquisition, Griffin's investment in the joint venture was terminated and its
assets and liabilities were reclassified, principally into real estate held for
lease.

     Supplemental Cash Flow Information

     In the twenty-six weeks ended May 31, 2003, a deposit of $1,000, made prior
to November 30, 2002, was applied to the purchase of the remaining 70% interest
in a real estate joint venture.

9.     Commitments and Contingencies

     As of May 31, 2003, Griffin had committed purchase obligations of $3.3
million, including materials and services related to construction by Griffin
Land of a new approximately 115,000 square foot industrial/warehouse facility
being built on speculation.

     Griffin is involved, as a defendant, in various litigation matters arising
in the ordinary course of business.  In the opinion of management, based on the
advice of counsel, the ultimate liability, if any, with respect to these matters
will not be material to Griffin's financial position, results of operations or
cash flows.


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

Overview

     The consolidated financial statements of Griffin include the accounts of
Griffin's subsidiary in the landscape nursery business, Imperial Nurseries, Inc.
("Imperial"), and Griffin's Connecticut and Massachusetts based real estate
business ("Griffin Land"). Griffin also has an equity investment in Centaur
Communications, Ltd. ("Centaur"), a privately held magazine publishing business
based in the United Kingdom.

Results of Operations

     Thirteen Weeks Ended May 31, 2003 Compared to the Thirteen Weeks Ended June
1, 2002

     Net sales and other revenue increased from $19.9 million in the thirteen
weeks ended June 1, 2002 (the "2002 second quarter") to $21.9 million in the
thirteen weeks ended May 31, 2003 (the "2003 second quarter").  The increase of
$2.0 million in net sales and other revenue reflects increases in net sales and
other revenue of $1.6 million at Imperial and $0.4 million at Griffin Land.

     Net sales and other revenue at Griffin Land increased from $2.4 million in
the 2002 second quarter to $2.8 million in the 2003 second quarter, reflecting
an increase of $0.7 million in revenue from Griffin Land's leasing operations,
partially offset by a decrease of $0.3 million of revenue from land sales.
There were no land sales in the 2003 second quarter as compared to revenue of
$0.3 million from land sales in 2002 second quarter.  The increase in revenue
from leasing operations was due to (a) $0.5 million from the two office
buildings that Griffin Land acquired in December 2002; (b) $0.1 million from
increased billings to tenants for services; (c) $0.1 million from leasing space
that was vacant in the 2002 second quarter; and (d) $0.1 million from leasing
space that was completed and occupied subsequent to the 2002 second quarter,
partially offset by the effect of $0.1 million received in the 2002 second
quarter from the early termination of two leases.  At May 31, 2003, Griffin Land
owned 1,013,000 square feet of office and industrial space available for lease,
with 885,000 square feet (87%) leased.  At June 1, 2002 Griffin Land owned
803,000 square feet of office and industrial space and had a 30% interest in
160,000 square feet of office space, aggregating 963,000 square feet of office
and industrial space available for lease, with 807,000 square feet (84%) leased.
The increase in the total amount of square feet available reflects the
completion of the shell of a 50,000 square foot single story office building in
Griffin Center that is not yet leased.  The increase in space leased from
807,000 square feet at June 1, 2002 to 885,000 square feet at May 31, 2003
reflects leases which commenced or were entered into in the second half of
fiscal 2002.  Leasing activity in the industrial and office markets where
Griffin Land's properties are located has been relatively slow in the first half
of fiscal 2003.

     Net sales and other revenue at Imperial increased from $17.4 million in the
2002 second quarter to $19.0 million in the 2003 second quarter.  The increase
in net sales reflects a 4% increase in unit sales volume and selling, on
average, larger sized plants in the 2003 second quarter as compared to the 2002
second quarter, which have a higher per unit sales price.  The increase in sales
of larger sized plants reflects changes in Imperial's product mix made over the
past several years.  Management believes that unfavorable weather conditions in
Imperial's markets hampered sales in both the 2003 and 2002 second quarters,
which comprise Imperial's peak spring selling season.  In the 2003 second
quarter, cold weather in March and early April, including snow in some areas,
delayed customers taking their initial shipments, and was followed by excessive
rain in the latter part of the second quarter throughout a substantial part of
Imperial's markets.  These factors negatively affected sales, as independent
garden centers and wholesale distribution customers did not take shipment of all
of the product they had previously ordered.  In the 2002 second quarter, net
sales were hampered by drought conditions in the Mid-Atlantic area and excessive
rain and cold in the Midwest.

     Griffin's consolidated results reflect an operating profit of $1.8 million
in both the 2003 and 2002 second quarters.   Operating profit at Imperial, was
$1.8 million in both the 2003 and 2002 second quarters and Griffin Land had an
operating profit of $0.4 million in both the 2003 and 2002 second quarters.
Griffin's general corporate expense was $0.4 million in both the 2003 and 2002
second quarters.

     Although overall operating profit at Griffin Land was substantially
unchanged in the 2003 second quarter as compared to the 2002 second quarter,
operating profit (before depreciation and interest) from Griffin Land's leasing
activities increased from $1.3 million in the 2002 second quarter to $1.7
million in the 2003 second quarter. This increase reflects the increased leasing
revenue discussed above, partially offset by an increase of $0.3 million in the
operating expenses of Griffin Land's buildings, due to expenses of the two
office buildings acquired in December 2002. The increase in operating profit
(before depreciation and interest) from leasing operations was offset by not
having any land sales in the 2003 second quarter as compared to profit from land
sales of $0.2 million in the 2002 second quarter and an increase in depreciation
expense from $0.6 million in the 2002 second quarter to $0.7 million in the 2003
second quarter, due principally to the office buildings acquired. Selling,
general and administrative expenses of Griffin Land were $0.5 million in both
the 2003 and 2002 second quarters.

     Operating profit at Imperial of $1.8 million in both the 2003 and 2002
second quarters reflects the increased volume and higher net sales in the 2003
second quarter as compared to the 2002 second quarter, offset by the effect of a
lower gross margin on sales in the 2003 second quarter as compared to the 2002
second quarter.  Gross margin on sales was 16.2% in the 2003 second quarter as
compared to 17.8% in the 2002 second quarter, which included the effect of a
$0.4 million charge in cost of goods sold for inventory losses in excess of
normal amounts due to disease issues in propagation and the lack of proper
development of some of the plants of certain varieties.  Excluding the effect of
the inventory charge in the 2002 second quarter, Imperial's gross margin on
sales would have declined 3.9% in the 2003 second quarter as compared to the
2002 second quarter.  The lower gross margin in the 2003 second quarter offset
the increase in Imperial's net sales and other revenue, which resulted in
Imperial's gross profit being $3.1 million in both the 2003 and 2002 second
quarters.  The lower gross margin on sales in the 2003 second quarter reflects
relatively lower pricing as compared to the 2002 second quarter as a result of
difficult market conditions and efforts by Imperial to relieve inventory that
was available for sale, but not sold, in fiscal 2002 and, therefore, carried
over into the current year.  Based on its current sales level, Imperial expects
to carry into next year a portion of its inventory that was available for sale
in fiscal 2003.  Additionally, in the 2003 second quarter, mass merchandiser
customers, which generally receive lower pricing through larger volume
purchases, comprised a greater percentage of Imperial's total net sales than
those customers did in the 2002 second quarter.  Imperial's selling, general and
administrative expenses were $1.3 million in both the 2003 and 2002 second
quarters, but as a percentage of net sales, selling, general and administrative
expenses decreased from 7.6% in the 2002 second quarter to 6.8% in the 2003
second quarter.

     Griffin's interest expense increased from $0.4 million in the 2002 second
quarter to $0.7 million in the 2003 second quarter.  The increase reflects the
overall higher amount of borrowings outstanding  in the 2003 second quarter as
compared to the 2002 second quarter, including the $9.75 million nonrecourse
mortgage completed  in the 2003 first quarter to finance the acquisition of the
70% interest in two Griffin Center office buildings.  Griffin's average amount
of debt outstanding in the 2003 second quarter was $42.5 million as compared to
$24.5 million in the 2002 second quarter.

     Griffin incurred an equity loss from Centaur of  $0.3 million in the 2003
second quarter as compared to equity income of $0.7 million in the 2002 second
quarter.  The equity loss includes a charge, of which Griffin's allocable share
was $0.5 million, to accrue future costs (less expected sublease income) for an
operating lease of office space no longer in use by Centaur.  Excluding that
charge, Centaur's results reflect lower revenue and increased costs and
expenses, partially offset by a reduction of Centaur's interest expense as a
result of Centaur reducing its debt with the proceeds from the sale of its
Lawtel operation in the 2002 third quarter and the effect of discontinuing the
amortization of goodwill in the 2003 first quarter as a result of the adoption
of SFAS No. 142 (see Note 1 to the financial statements included in Item 1).


     Twenty-six Weeks Ended May 31, 2003 Compared to the Twenty-six Weeks Ended
June 1, 2002

     Net sales and other revenue increased from $22.5 million in the twenty-six
weeks ended June 1, 2002 (the "2002 six month period") to $25.0 million in the
twenty-six weeks ended May 31, 2003 (the "2003 six month period").  The increase
of $2.5 million in net sales and other revenue reflects increases of $1.4
million in net sales and other revenue at Griffin Land and $1.1 million at
Imperial.

     Net sales and other revenue at Griffin Land increased from $4.3 million in
the 2002 six month period to $5.7 million in the 2003 six month period,
reflecting an increase of $1.7 million in revenue from Griffin Land's leasing
operations, partially offset by a decrease of $0.3 million of revenue from land
sales.  There were no land sales in the 2003 six month period.  The increase in
revenue from leasing operations was due to (a) $1.1 million from the two office
buildings that Griffin Land acquired in December 2002; (b) $0.3 million from
increased billings to tenants for services; (c) $0.1 million from leasing space
that was vacant in the 2002 six month period; and (d) $0.3 million for leasing
space that was completed and occupied subsequent to the 2002 six month period,
partially offset by the effect of $0.1 million received in the 2002 six month
period from the early termination of two leases.

     Net sales and other revenue at Imperial increased from $18.2 million in the
2002 six month period to $19.3 million in the 2003 six month period.  The
increase in net sales reflects a 2% increase in unit sales volume and selling,
on average, larger sized plants, which have a higher per unit sales price.  The
increase in sales of larger sized plants reflects changes in Imperial's product
mix made over the past several years.  Management believes that net sales in the
2002 and 2003 six month periods, which include Imperial's peak spring selling
season, were hampered by unfavorable weather conditions in Imperial's markets,
as described above in the analysis of Griffin's results of operations for the
thirteen weeks ended May 31, 2003 as compared to the thirteen weeks ended June
1, 2002.

     Griffin's consolidated results reflect an operating profit of $0.3 million
in the 2003 six month period and as compared to an operating profit of $0.7
million in the 2002 six month period.  Operating profit at Imperial was $0.6
million in the 2003 six month period as compared to operating profit of $0.8
million in the 2002 six month period and Griffin Land had an operating profit of
$0.6 million in both the 2003 and 2002 six month periods.  Griffin's general
corporate expense was $0.9 million in the 2003 six month period as compared to
$0.8 million in the 2002 six month period.

     Although overall operating profit at Griffin Land was substantially
unchanged in the 2003 six month period as compared to the 2002 six month period,
operating profit (before depreciation and interest) from Griffin Land's leasing
activities increased from $2.5 million in the 2002 six month period to $3.2
million in the 2003 six month period.  This increase reflects the increased
revenue from leasing operations discussed above partially offset by an increase
of $1.0 million in the operating expenses of Griffin Land's buildings, due
principally to expenses of the two office buildings acquired in December 2002.
The increase in operating profit (before depreciation and interest) from leasing
operations was offset by not having any land sales in the 2003 six month period
as compared to land sale profit of $0.2 million in the 2002 six month period.
Additionally, Griffin Land had an increase of $0.4 million in depreciation
expense from $1.1 million in the 2002 six month period to $1.5 million in the
2003 six month period, due principally to depreciation expense of the office
buildings acquired earlier this year and depreciation expense of a building
placed in service in the 2002 third quarter.  Griffin Land's selling, general
and administrative expenses increased by $0.2 million from $0.9 million in the
2002 six month period to $1.1 million in the 2003 six month period, due
principally to increased marketing costs.

     Operating profit at Imperial of $0.6 million in the 2003 six month period
as compared to $0.8 million in the 2002 six month period reflects a lower gross
margin on sales, which more than offset the increased net sales in the 2003 six
month period as compared to the 2002 six month period. Gross margins on sales
were 16.0% in the 2003 six month period as compared to 17.5% in the 2002 six
month period, which included the $0.4 million charge for unsaleable inventory.
Excluding the effect of the inventory charge in the 2002 six month period,
Imperial's gross margin on sales would have declined 3.7% in the 2003 six month
period as compared to the 2002 six month period. The lower margins at Imperial
reflect the factors discussed above in the analysis of Griffin's results of
operations for the thirteen weeks ended May 31, 2003 as compared to the thirteen
weeks ended June 1, 2002. The lower gross margin in the 2003 six month period
offset the increase in Imperial's net sales and other revenue, which resulted in
Imperial's gross profit being $3.1 million in the 2003 six month period as
compared to $3.2 million in the 2002 six month period. Imperial's selling,
general and administrative expenses were $2.5 million in the 2003 six month
period as compared to $2.4 million in the 2002 six month period and as a
percentage of net sales, selling, general and administrative expenses increased
from 13.0% in the 2002 six month period to 13.2% in the 2003 six month period.

     Griffin's interest expense increased from $0.8 million in the 2002 six
month period to $1.3 million in the 2003 six month period.  The increase
reflects the overall higher amount of borrowings outstanding in the 2003 six
month period as compared to the 2002 six month period, including the $9.75
million nonrecourse mortgage completed in the 2003 first quarter to finance the
acquisition of the 70% interest in two Griffin Center office buildings.
Griffin's average amount of debt outstanding in the 2002 six month period was
$38.5 million as compared to $21.7 million in the 2002 six month period.

     Griffin incurred an equity loss from Centaur of $0.6 million in the 2003
six month period as compared to equity income of $0.2 million in the 2002 six
month period.  The equity loss from Centaur includes the charge for future costs
of a lease for office space no longer being used.  Centaur's operating results
have been hampered by the weakened advertising market in the United Kingdom, and
their increase in net sales and other revenue was more than offset by higher
costs and expenses.  Centaur's interest expense in the 2003 six month period was
lower than the 2002 six month period as a result of Centaur reducing its debt
with the proceeds from the sale of its Lawtel operation in the 2002 third
quarter.  Centaur's results also reflect the effect of discontinuing the
amortization of goodwill in fiscal 2003 as a result of the adoption of SFAS No.
142 (see Note 1 to the financial statements included in Item 1).

Liquidity and Capital Resources

     In the 2003 six month period, cash used in operating activities was $7.5
million as compared to $6.7 million of cash used in operating activities in the
2002 six month period. The lower operating results (excluding the equity results
from Centaur) in the 2003 six month period, as compared to the 2002 six month
period, and the increase of cash used for working capital was partially offset
by the effect of higher depreciation in the 2003 six month period. The higher
depreciation was due to the increase in Griffin Land's real estate holdings,
including the acquisition of two office buildings (see below). Operating cash
flow from Imperial, previously anticipated to be generated from the reduction of
Imperial's inventories this year, will be less than expected.

     Cash used in investing activities of $9.8 million in the 2003 six month
period includes $9.4 million for additions to real estate held for sale or lease
and $0.4 million for additions to property and equipment.  The additions to
Griffin Land's real estate assets principally reflect the acquisition of the
remaining 70% interest in two office buildings aggregating approximately 160,000
square feet in which Griffin Land held a 30% interest and the start of
construction of an approximately 115,000 square foot facility in the New England
Tradeport being built on speculation.  A deposit of $1.0 million, made prior to
the end of fiscal 2002, was applied against the purchase price of the buildings
acquired.  The $0.4 million of additions to property and equipment in the 2003
six month period principally reflects the completion of the expansion of
Imperial's northern Florida growing operation that had been ongoing during the
past three years.  Imperial's capital expenditures, which have averaged $3.0
million over the past three fiscal years due principally to the expansion of its
facilities, are expected to be less than $1.5 million in fiscal 2003.


     Net cash provided by financing activities of $17.4 million in the 2003 six
month period includes the completion of a $9.75 million nonrecourse mortgage on
the two office buildings that Griffin Land acquired in December 2002.
Additionally, borrowings under Griffin's revolving credit agreement (the "2002
Credit Agreement") with Fleet Bank increased by $8.0 million from $4.2 million
at November 30, 2002 to $12.2 million at May 31, 2003. Borrowings were used to
finance working capital requirements of Griffin's businesses, particularly
Imperial, which, because of the highly seasonal nature of its business, uses
more cash in the first half of the year. On May 22, 2003 Griffin entered into an
amendment agreement with Fleet providing for an increase of the commitment under
the 2002 Credit Agreement from $14.1 million to $20.5 million. The additional
commitment amount is collateralized by certain of Griffin Land's real estate
holdings.

      In the 2003 six month period, Griffin Land started construction of the
shell of an approximately 115,000 square foot facility in the New England
Tradeport.  This facility is being built on speculation and is expected to
require approximately $4.0 million in fiscal 2003.  Additional investment will
be required to complete the interior of this new building and the interior of
the 50,000 square foot office building in Griffin Center that was completed at
the end of fiscal 2002.  The buildout of the interiors of these buildings will
be started when leases are obtained.  Improvements to be made through the
balance of fiscal 2003 to the infrastructures at Griffin Center and the New
England Tradeport are expected to be approximately $0.5 million.  Periodically,
additional investment in existing buildings is required for new and renewal
leases.  Griffin Land is also continuing to seek approvals for its proposed
residential developments in Simsbury and Suffield, Connecticut and will continue
to seek completion of the sale of the remaining development rights of its Walden
Woods residential development in Windsor, Connecticut.  Griffin does not expect
to receive any cash from its residential subdivisions this year.

     Griffin's payments (including principal and interest) under contractual
obligations as of May 31, 2003 are as follows:


                                      Due Within   Due From   Due From    Due in More
                               Total   One Year    1-3 Years  3-5 Years  Than 5 Years
                              ------  ----------  ----------  ---------  ------------
                                                  (in millions)
                                                          
Mortgages. . . . . . . . . .  $ 51.9  $      2.8  $      5.7  $     5.6  $       37.8
2002 Credit Agreement (a). .    12.2         0.0        12.2        0.0           0.0
Capital Lease Obligations. .     0.5         0.3         0.2        0.0           0.0
Operating Lease Obligations.     0.9         0.2         0.3        0.3           0.1
Purchase Obligations (b) . .     3.3         3.0         0.1        0.1           0.1
Other. . . . . . . . . . . .     0.9         0.0         0.0        0.0           0.9
                              ------  ----------  ----------  ---------  ------------
                              $ 69.7  $      6.3  $     18.5  $     6.0  $       38.9
                              ======  ==========  ==========  =========  ============



     (a)  Reflects the amount outstanding for the 2002 Credit Agreement as of
          May 31, 2003. Due to the variable interest rate on this debt,
          interest for future periods is not included above.


     (b)  Includes commitments made as of May 31, 2003 for the purchase of
          services and materials for an approximately 115,000 square foot
          building that is currently under construction.

     Management believes that in the near term, based on the current level of
operations and anticipated growth, borrowings available under the 2002 Credit
Agreement, as amended, and cash generated from operations will be sufficient to
finance Griffin's working capital requirements and meet Griffin's debt service
obligations.  Some additional financing may be required for development of
Griffin's real estate assets, including expenditures related to new and renewal
leases.  Over the intermediate and long term, additional mortgage placements,
construction financing or additional bank credit facilities are expected to be
required to fund capital projects.

Forward-Looking Information

     The above information in Management's Discussion and Analysis of Financial
Condition and Results of Operations includes "forward-looking statements" within
the meaning of Section 27A of the Securities Act and Section 21E of the Exchange
Act.  Although Griffin believes that its plans, intentions and expectations
reflected in such forward-looking statements are reasonable, it can give no
assurance that such plans, intentions or expectations will be achieved,
particularly with respect to the expansion and improved return on assets of
Imperial's operations, construction and leasing of additional facilities in the
real estate business, completion of the sale of the development rights of Walden
Woods, approval of other proposed residential subdivisions and obtaining
additional financing to fund future capital projects.  The projected information
disclosed herein is based on assumptions and estimates that, while considered
reasonable by Griffin as of the date hereof, are inherently subject to
significant business, economic, competitive and regulatory uncertainties and
contingencies, many of which are beyond the control of Griffin.

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk represents the risk of changes in value of a financial
instrument, derivative or non-derivative, caused by fluctuations in interest
rates, foreign exchange rates and equity prices.  Changes in these factors could
cause fluctuations in earnings and cash flows.

     For fixed rate mortgage debt, changes in interest rates generally affect
the fair market value of the debt instrument, but not earnings or cash flows.
Griffin does not have an obligation to prepay any fixed rate debt prior to
maturity, and therefore, interest rate risk and changes in the fair market value
of fixed rate debt should not have a significant impact on earnings or cash
flows until such debt is refinanced, if necessary. For variable rate debt,
changes in interest rates generally do not impact the fair market value of the
debt instrument, but do affect future earnings and cash flows. Griffin had $12.2
million of variable rate debt outstanding at May 31, 2003.

     Griffin is exposed to market risks from fluctuations in interest rates and
the effects of those fluctuations on market values of Griffin's cash equivalent
short-term investments. These investments generally consist of overnight
investments that are not significantly exposed to interest rate risk, except to
the extent that changes in interest rates will ultimately affect the amount of
interest income earned and cash flow from these investments.

     Griffin does not currently have any derivative financial instruments in
place to manage interest costs, but that does not mean that Griffin will not use
them as a means to manage interest rate risk in the future.

     Griffin does not use foreign currency exchange forward contracts or
commodity contracts and does not have foreign currency exposure in operations.
Griffin does have equity investments in privately owned companies based in the
United Kingdom. Changes in foreign currency exchange rates could affect the
results of an equity investment in Griffin's financial statements. The companies
have historically reinvested their earnings for future growth. The ultimate
liquidation of those investments and conversion of proceeds into United States
currency is subject to future foreign currency exchange rates.

ITEM 4.     CONTROLS AND PROCEDURES

     Within the 90 days prior to the filing date of this quarterly report,
Griffin carried out an evaluation, under the supervision and with the
participation of Griffin management, including Griffin's Chief Executive Officer
and Chief Financial Officer, of the effectiveness of the design and operation of
Griffin's disclosure controls and procedures pursuant to Exchange Act Rule
13a-14.  Based on that evaluation, the Chief Executive Officer and the Chief
Financial Officer have concluded that these disclosure controls and procedures
are effective. There were no significant changes in Griffin's internal controls
or in other factors that could significantly affect these controls subsequent to
the date Griffin completed its evaluation.

PART II     OTHER INFORMATION

Item 1.  Legal Proceedings

     On December 27, 2002, the Superior Court of the State of Connecticut ruled
that Simsbury's Planning and Zoning Commissions improperly denied Griffin's
residential applications and ordered the commissions to reverse their decisions
and approve Griffin Land's proposed zone change and proposed site plan.  The
town has received permission from the Appellate Court to appeal these decisions.

Items 2 and 3 are not applicable

Item 4. Submission of Matters to a Vote of Security Holders

     (a)  Annual Meeting of Stockholders: May 16, 2003

     (b)  The following were elected as Directors at the Annual Meeting

     (c)(i)    1)   Mr. Winston J. Churchill, Jr. was elected a Director for
                    2003 with 4,768,439 votes in favor, 5,879 withheld, and
                    102,598 not voting.
               2)   Mr. Edgar M. Cullman was elected a Director for 2003 with
                    4,768,301 votes in favor, 6,017 withheld, and 102,598 not
                    voting.
               3)   Mr. Frederick M. Danziger was elected a Director for 2003
                    with 4,768,406 votes in favor, 5,912 withheld, and 102,598
                    not voting.
               4)   Mr. John L. Ernst was elected a Director for 2003 with
                    4,768,339 votes in favor, 5,979 withheld, and 102,598 not
                    voting.
               5)   Mr. Thomas C. Israel was elected a Director for 2003 with
                    4,768,439 votes in favor, 5,879 withheld, and 102,598 not
                    voting.
               6)   Mr. David F. Stein was elected a Director for 2003 with
                    4,768,439 votes in favor, 5,879 withheld, and 102,598 not
                    voting.

        (ii) The authorization of the selection of PricewaterhouseCoopers LLP as
             independent accountants for 2003 was approved with 4,764,671 votes
             in favor, 7,740 opposed, and 104,505 not voting.

Item 5 is not applicable

Item 6.     Exhibits and Reports on Form 8-K

     (a) Exhibits

         Exhibit No.                           Description
        -----------  -----------------------------------------------------------

        10.26    Third Amendment Agreement dated as of May 22, 2003 by and
                 between Griffin Land & Nurseries, Inc. and Fleet National Bank
                 amending certain Credit Agreement dated as of February 8, 2002.

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

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

     (b)  (1)    On December 6, 2002, Griffin filed Form 8-K to report the
                 completion of the acquisition of the 70% interest in two office
                 buildings in which Griffin had previously held a 30% interest.

          (2)    On December 17, 2002, Griffin filed Form 8-K to report the
                 completion of a nonrecourse mortgage loan.

          (3)    On February 14, 2003, Griffin filed Form 8-K to announce its
                 2002 fourth quarter and full year results of operations.

          (4)    On April 10, 2003, Griffin filed Form 8-K to report its 2003
                 first quarter results of operations.

          (5)    On May 28, 2003, Griffin filed Form 8-K to report the
                 completion of the third amendment to its revolving credit
                 agreement.

                                   SIGNATURES

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



                                                  GRIFFIN LAND & NURSERIES, INC.


                                                       /s/ Frederick M. Danziger
                                                      --------------------------
Date:  July 14, 2003                                       Frederick M. Danziger
                                           PRESIDENT AND CHIEF EXECUTIVE OFFICER



                                                           /s/ Anthony J. Galici
                                                           ---------------------
Date:  July 14, 2003                                         Anthony  J.  Galici
                                         VICE PRESIDENT, CHIEF FINANCIAL OFFICER
                                                                   AND SECRETARY

                                 CERTIFICATIONS

Certification requirements set forth in Section 302 (a) of the Sarbanes-Oxley
Act.

I, Frederick M. Danziger, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Griffin Land &
          Nurseries, Inc.;

     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 officer 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 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 officer and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of registrant's board of directors (or persons
          performing the equivalent functions):

          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
               weakness 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 officer 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:  July 14, 2003                                   /S/ Frederick M. Danziger
                                                       -------------------------
                                                           Frederick M. Danziger
                                           President and Chief Executive Officer

I, Anthony J. Galici, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Griffin Land &
          Nurseries, Inc.;

     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 officer 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 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 officer and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of registrant's board of directors (or persons
          performing the equivalent functions):

          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
               weakness 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 officer 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:  July 14, 2003                                       /S/ Anthony J. Galici
                                                           ---------------------
                                                               Anthony J. Galici
                                     Vice President, Chief Financial Officer and
                                     Secretary


EXHIBITS

                                                  Exhibit 10.26

                            THIRD AMENDMENT AGREEMENT
                            -------------------------
     THIRD  AMENDMENT AGREEMENT (this "AMENDMENT AGREEMENT") dated as of May 22,
2003  by  and  between Griffin Land & Nurseries, Inc. (the "BORROWER") and Fleet
National  Bank  (the  "BANK"),  amending  a certain Credit Agreement dated as of
February  8,  2002 between the Borrower and the Bank, as amended by that certain
Amendment  Agreement  dated  as  of  August  31,  2002  and  that certain Second
Amendment  Agreement  dated  as  of  January  31,  2003 (as amended, the "CREDIT
AGREEMENT").
                              W I T N E S S E T H:
     WHEREAS,  pursuant  to the terms of the Credit Agreement, the Bank has made
and  continues  to  make  loans  to  the  Borrower;  and
     WHEREAS,  the  Borrower  has  requested,  among other things, that the Bank
amend  certain  terms  and  conditions  of  the  Credit  Agreement;  and
WHEREAS, the Bank is willing to amend certain terms and conditions of the Credit
Agreement  on  the  terms  and  conditions  set  forth  herein.
NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency
of  which  are  hereby  acknowledged,  the  parties  hereto  agree  as  follows:
 1.     DEFINITIONS.
       Capitalized  terms used herein without definition that are defined in the
Credit  Agreement  shall  have  the  same  meanings  herein  as  therein.
 2.     RATIFICATION  OF  EXISTING  AGREEMENTS.
       All  of  the  Borrower's  obligations  and  liabilities  to  the  Bank as
evidenced  by  or otherwise arising under the Credit Agreement, the Note and the
other  Loan  Documents, except as otherwise expressly modified in this Amendment
Agreement  upon  the terms set forth herein, are, by the Borrower's execution of
this  Amendment Agreement, ratified and confirmed in all respects.  In addition,
by the Borrower's execution of this Amendment Agreement, the Borrower represents
and  warrants  that  no  counterclaim,  right  of set-off or defense of any kind
exists  or is outstanding as of the date hereof with respect to such obligations
and  liabilities.
 3.     REPRESENTATIONS  AND  WARRANTIES.
       The  Borrower  hereby represents and warrants to the Bank that all of the
representations  and  warranties  made by the Borrower and the Guarantors in the
Credit  Agreement, the Note and the other Loan Documents are true and correct on
the  date  hereof  as if made on and as of the date hereof, except to the extent
that  any of such representations and warranties expressly relate by their terms
to  a  prior  date  and for matters previously disclosed to the Bank in writing.
 4.     CONDITIONS  PRECEDENT.
        The effectiveness of the amendments contemplated hereby shall be subject
to  the  satisfaction  on  or  before  the  date hereof of each of the following
conditions  precedent:
(a)     Representations  and  Warranties.  All  of  the  representations  and
warranties  made  by  the  Borrower  herein, whether directly or incorporated by
reference,  shall  be true and correct on the date hereof, except as provided in
3  hereof.
(b)     Performance; No Event of Default.  The Borrower shall have performed and
     complied  in  all  material  respects  with all terms and conditions herein
required  to be performed or complied with by it prior to or at the time hereof,
and  there  shall  exist  no Event of Default or condition which, with either or
both  the  giving  of  notice  of the lapse of time, would result in an Event of
Default  upon  the  execution  and  delivery  of  this  Amendment  Agreement.
(c)     Corporate Action.  All requisite corporate action necessary for the
valid execution, delivery and performance by the Borrower and the Guarantors of
this Amendment Agreement and all other instruments and documents delivered by
the Borrower and the Guarantors in connection therewith shall have been duly and
effectively taken.
(d)     Delivery.  The relevant parties hereto shall have executed and delivered
this Amendment Agreement, the Amended and Restated Revolving Credit Note, the
new Mortgage, the new Assignment of Leases and Rents and the new Environmental
Indemnity Agreement, each in form and substance satisfactory to the Bank.
(e)     Fees and Expenses.  The Borrower shall have paid to the Bank an
amendment fee in the amount of $26,000.  The Borrower shall also have paid to
the Bank all fees and expenses incurred by the Bank in connection with this
Amendment Agreement, the Credit Agreement or the other Loan Documents on or
prior to the date hereof.
 5.     AMENDMENTS  TO  THE  CREDIT  AGREEMENT.
 5.1.     AMENDMENT  TO  1.
     The  definition  of  the  "COMMITMENT" appearing in Section 1 of the Credit
Agreement  is  hereby amended by deleting the "$19,380,000" in the third line of
such  definition  and  substituting  "$20,508,000"  therefor.
 5.2.     AMENDMENT  TO  1.
     The  second  sentence  of  the definition of the term "EBITDA" appearing in
Section  1  of the Credit Agreement is hereby amended in its entirety to read as
follows:
     For  the  purpose  of calculating the Fixed Charge Coverage Ratio only, (x)
any  operating  income  from any Real Estate owned by the Borrower or any of its
Subsidiaries  which  is  encumbered  by  a  Non-Recourse Mortgage as to which no
default  exists  at  the  time  that  the  Fixed  Charge Coverage Ratio is being
determined and which is Cash Flow Positive for the fiscal period as to which the
Fixed  Charge  Coverage  Ratio  is  being  determined shall be excluded from the
calculation  of "EBITDA" up to and including the amount necessary to satisfy the
corresponding  debt  service  for  the  relevant  period  in  respect  of  the
Indebtedness  incurred  by  the  Borrower or such Subsidiary which is secured by
such  Non-Recourse  Mortgage  (including all principal and interest) and (y) any
write-off  of inventory up to an amount equal to $400,000 for the fiscal quarter
ending  June  1,  2002, up to an amount equal to $930,000 for the fiscal quarter
ended  August  31,  2002  and  up  to an amount equal to $510,000 for the fiscal
quarter  ended  November  30,  2002  shall  be  excluded from the calculation of
"EBITDA"  so  long  as  the  Occupancy  Condition  is  being  met.
 5.3.     AMENDMENT  TO  1.
     The  following  definitions  appearing in Section 1 of the Credit Agreement
are  hereby  amended  in  their  entirety  to  read  as  follows:
     Assignment of Leases and Rents.  Collectively, the Assignment to Leases and
Rents  dated or to be dated on or prior to the Closing Date from the Borrower to
the  Bank  and  the  Assignment  of Leases and Rents, dated or to be dated on or
prior  to the Third Amendment Date from River Bend to the Bank, and each in form
and  substance  satisfactory  to  the  Bank.
     Environmental Indemnity Agreements. Collectively, the Environmental
Indemnity Agreement dated or to be dated on or prior to the Closing Date from
the Borrower to the Bank and the Environmental Indemnity Agreement, dated or to
be dated on or prior to the Third Amendment Date from River Bend to the Bank,
and each in form and substance satisfactory to the Bank.
     Mortgages.  Collectively,  the  Open-End  Mortgage  and Security Agreement,
dated  or  to  be dated on or prior to the Closing Date from the Borrower to the
Bank  and  the Open-End Mortgage and Security Agreement, dated or to be dated on
or prior to the Third Amendment Date from River Bend to the Bank with respect to
the fee interests of the Borrower and River Bend, respectively, and each in form
and  substance  satisfactory  to  the  Bank.
     Occupancy  Condition.  The  period during which the Real Estate that serves
as  the Collateral (other than the Real Estate located at 21 Griffin Road North,
Windsor, Connecticut and any Real Estate serving as Collateral without buildings
or  improvements  thereon)  maintains  an aggregate occupancy rate in respect of
leases  entered  into at market rates with parties other than Borrower or any of
its  Subsidiaries (but including space occupied by the Borrower of not more than
4,548  square  feet) of sixty-five percent (65%) or more calculated on the basis
of  square  footage.
 5.4.     AMENDMENT  TO  1.
     The  following  new  definition  is hereby added to Section 1 of the Credit
Agreement  in  its  proper  alphabetical  order  to  read  as  follows:
     "Third  Amendment  Date.  May  22,  2003."
 5.5.     AMENDMENT  TO  2.4.
     Section  2.4  of  the  Credit  Agreement  is  hereby  amended  by  deleting
"$19,380,000"  from  the  second  line  of  such  Section  and  substituting
"$20,508,000"  therefor  and  by  deleting "Closing Date" from the third line of
such  Section  and  substituting  "Third  Amendment  Date"  therefor.
 5.6.     AMENDMENT  TO  SCHEDULE  1.
     Schedule 1 of the Credit Agreement is hereby amended in its entirety as set
forth  on  Schedule  1  attached  hereto  and  made  a  part  hereof.
 6.     ADDITIONAL  COVENANTS.
       Without  any  prejudice  or  impairment  whatsoever  to any of the Bank's
rights  and  remedies  contained  in  the  Credit  Agreement  and  the covenants
contained  therein, the Note or in any of the other Loan Documents, the Borrower
additionally  covenants  and agrees with the Bank that the Borrower shall comply
and continue to comply with all of the terms, covenants and provisions contained
in  the  Credit Agreement, the Note and the other Loan Documents, except as such
terms,  covenants  and  provisions  are  expressly  modified  by  this Amendment
Agreement  upon the terms set forth herein.  The Borrower expressly acknowledges
and  agrees  that  any  failure  by  the  Borrower  to comply with the terms and
conditions  of  this  6  or  any  other  provisions  contained in this Amendment
Agreement  shall  constitute  an  Event  of  Default under the Credit Agreement.
 7.     EXPENSES.
       The Borrower agrees to pay to the Bank upon demand an amount equal to any
and  all  out-of-pocket  costs  or expenses (including reasonable legal fees and
disbursements  and  appraisal  expenses)  incurred  or  sustained by the Bank in
connection  with  the  preparation  of  this  Amendment  Agreement.
 8.     MISCELLANEOUS.
(a)     This  Amendment  Agreement  shall  be  governed  by  and  construed  in
accordance  with  the  laws  of  the  State  of  Connecticut.
(b)     Except  as otherwise expressly provided by this Amendment Agreement, all
of the respective terms, conditions and provisions of the Credit Agreement shall
     remain  the  same.  It is declared and agreed by each of the parties hereto
that  the  Credit Agreement, as amended hereby, shall continue in full force and
effect,  and  that this Amendment Agreement and the Credit Agreement be read and
construed  as  one  instrument,  and all references in the Loan Documents to the
Credit  Agreement  shall  hereafter refer to the Credit Agreement, as amended by
this  Amendment  Agreement.

     IN  WITNESS  WHEREOF, each of the parties hereto have caused this Agreement
to  be  executed in its name and behalf by its duly authorized officer as of the
date  first  written  above.

FLEET  NATIONAL  BANK


By: /S/ Matthew Hummel

Title: Senior Vice President

GRIFFIN LAND & NURSERIES, INC.


By:/S/ Anthony J. Galici
Title: Vice President and Secretary


Each  of  the  undersigned Guarantors acknowledges and accepts the foregoing and
ratifies  and  confirms  its  obligations  under  its  respective  Guaranty:

IMPERIAL NURSERIES, INC.


By:/S/ Anthony J. Galici

Its Senior Vice President

RIVER BEND ASSOCIATES, INC.


By:/S/ Anthony J. Galici

Its Vice President


                                                  Exhibit 99.1

                                  CERTIFICATION
                   PURSUANT TO 18 UNITED STATES CODE SS. 1350

     The undersigned hereby certifies that to his knowledge the quarterly report
of Griffin Land & Nurseries, Inc. (the "Company") filed with the Securities and
Exchange Commission on the date hereof fully complies with the requirements of
Section 13 (a) or 15 (d) of the Securities Exchange Act of 1934 and that the
information contained in such report fairly presents, in all material respects,
the financial condition and results of operations of the Company.

                              /s/ FREDERICK M. DANZIGER
                              -------------------------
                              Frederick M. Danziger
                              President and Chief Executive Officer
                              July 14, 2003


                                                  Exhibit 99.2

                                  CERTIFICATION
                   PURSUANT TO 18 UNITED STATES CODE SS. 1350

     The undersigned hereby certifies that to his knowledge the quarterly report
of Griffin Land & Nurseries, Inc. (the "Company") filed with the Securities and
Exchange Commission on the date hereof fully complies with the requirements of
Section 13 (a) or 15 (d) of the Securities Exchange Act of 1934 and that the
information contained in such report fairly presents, in all material respects,
the financial condition and results of operations of the Company.

                              /s/ ANTHONY J. GALICI
                              ---------------------
                              Anthony J. Galici
                              Vice President, Chief Financial Officer
                              July 14, 2003