AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 21, 2003



                                                     REGISTRATION NO. 333-109565


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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ----------------------

                                AMENDMENT NO. 1


                                       TO

                                   FORM S-11
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                             ----------------------
                       GOVERNMENT PROPERTIES TRUST, INC.

        (Exact name of registrant as specified in governing instruments)

                         120 Regency Parkway, Suite 116
                             Omaha, Nebraska 68114
                                 (402) 548-4070
              (Address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)

                               Thomas D. Peschio
                     President and Chief Executive Officer
                       Government Properties Trust, Inc.
                              120 Regency Parkway
                             Omaha, Nebraska 68114
                                 (402) 548-4070
                             ----------------------
  (Name, address, including zip, and telephone number, including area code, of
                               agent for service)

                                   Copies to:


                                                                        
         David E. Gardels                        John D. Ellsworth                      Wayne D. Boberg
          James C. Creigh                       Michael C. Pallesen                     Brendan P. Head
Blackwell Sanders Peper Martin LLP    Lieben, Whitted, Houghton, Slowiaczek &        Winston & Strawn LLP
   1620 Dodge Street, Suite 2100              Cavanagh, P.C., L.L.O.                 35 West Wacker Drive
       Omaha, Nebraska 68102               2027 Dodge Street, Suite 100             Chicago, Illinois 60601
          (402) 964-5000                       Omaha, Nebraska 68102                    (312) 558-5600
                                                  (402) 344-4000


                             ----------------------
APPROXIMATE  DATE OF  COMMENCEMENT OF  PROPOSED SALE TO  THE PUBLIC:  AS SOON AS
PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the  Securities Act, check the  following box and list  the
Securities   Act  registration   statement  number  of   the  earlier  effective
registration statement for the same offering.  [ ]

If this Form is a post-effective  amendment filed pursuant to Rule 462(c)  under
the  Securities  Act,  check  the  following box  and  list  the  Securities Act
registration statement number  of the earlier  effective registration  statement
for the same offering.  [ ]

If  this Form is a post effective  amendment filed pursuant to Rule 462(d) under
the Securities  Act,  check  the  following box  and  list  the  Securities  Act
registration  statement number  of the earlier  effective registration statement
for the same offering.  [ ]

If delivery of the prospectus is expected to be made pursuant to Rule 434, check
the following box.  [ ]


THE REGISTRANT HEREBY AMENDS THIS REGISTRATION  STATEMENT ON SUCH DATE OR  DATES
AS  MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION  STATEMENT
SHALL  THEREAFTER  BECOME  EFFECTIVE  IN ACCORDANCE  WITH  SECTION  8(a)  OF THE
SECURITIES ACT  OF  1933  OR  UNTIL  THE  REGISTRATION  STATEMENT  SHALL  BECOME
EFFECTIVE ON SUCH DATES AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.

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


THE  INFORMATION IN THIS PROSPECTUS  IS NOT COMPLETE AND  MAY BE CHANGED. WE MAY
NOT SELL  THESE  SECURITIES UNTIL  THE  REGISTRATION STATEMENT  FILED  WITH  THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO  SELL  THESE  SECURITIES AND  IT  IS NOT  SOLICITING  AN OFFER  TO  BUY THESE
SECURITIES  IN  ANY   STATE  WHERE  THE   OFFER  OR  SALE   IS  NOT   PERMITTED.


                 SUBJECT TO COMPLETION, DATED NOVEMBER 21, 2003


PROSPECTUS

                               10,000,000 SHARES

                                   (GPT LOGO)
                       GOVERNMENT PROPERTIES TRUST, INC.
                                  COMMON STOCK

    We  invest in  single tenant properties  under long-term leases  to the U.S.
government,  state  governments,  local  governments,  and  government-sponsored
enterprises. We are a self-managed, self-administered company that will elect to
be taxed as a real estate investment trust, or REIT, under the federal tax laws.


    No  public  market currently  exists  for our  common  stock. We  expect the
initial public offering  price will be  between $9.00 and  $11.00 per share.  We
have  applied to have our shares listed on the New York Stock Exchange under the
symbol "GPP."



     INVESTING IN OUR COMMON STOCK INVOLVES RISKS. SEE "RISK FACTORS"  BEGINNING
ON  PAGE 10 OF  THIS PROSPECTUS TO  READ ABOUT RISKS  YOU SHOULD CONSIDER BEFORE
BUYING OUR COMMON STOCK. THESE RISKS INCLUDE:



- Our management only joined us  beginning in June 2003,  and does not have  any
  history  operating a REIT or  a public company. Accordingly,  we do not have a
  track record upon which you can base your investment decision.


- Upon completion of this offering, we  will experience a capital infusion  from
  the  net offering proceeds, which we intend to use to acquire properties under
  long-term lease to  governmental tenants.  If we  are unable  to complete  our
  acquisitions under contract or acquire other properties, we may not be able to
  invest this capital on acceptable terms or timeframes, which may harm our cash
  flow and ability to pay dividends.


- An  affiliate of our  underwriter, Friedman, Billings, Ramsey  & Co., Inc., or
  FBR, has provided us with a $1,000,000 line of credit, of which  approximately
  $250,000 is outstanding. Outstanding amounts under this line of credit will be
  repaid from the proceeds of this offering. This creates a conflict of interest
  because  FBR has an interest in the  successful completion of this offering in
  addition to receiving customary underwriting compensation.



- We depend  on the  U.S.  government, our  largest  tenant, for  a  significant
  portion  of our revenues.  Any failure by  the U.S. government  to perform its
  obligations or renew  its leases  will harm  our cash  flow and  may harm  our
  ability  to pay  dividends. In addition,  our leases with  the U.S. government
  provide that the U.S. government may assign the lease and be relieved from all
  obligations under  the lease,  other than  unpaid rent  and other  liabilities
  outstanding  on  the date  of  the assignment,  subject  to our  prior written
  consent, which we may not unreasonably withhold.


- Because our largest tenant is the  U.S. government, our properties may have  a
  higher  risk of  terrorist attack than  similar properties that  are leased to
  non-governmental tenants. This could harm the value of our properties  through
  damage, increased insurance costs or increased security costs.

- We  have no  charter limitations regarding  the amount of  indebtedness we may
  incur. Our policy is to use debt to finance, on average, approximately 75%  of
  the  acquisition cost of the  properties we buy, which  may harm our cash flow
  and our ability to pay dividends.

- Some of our leases may not provide  for a full pass-through to our tenants  of
  increases  in property operating costs.  Increases in property operating costs
  that we must bear  would harm our cash  flow and may harm  our ability to  pay
  dividends.


- We  may make  distributions that  include a  return of  capital. Additionally,
  because of differences in timing between the receipt of income and the payment
  of expenses in arriving at taxable REIT income and the effect of required debt
  amortization payments, we may  need to borrow funds  on a short-term basis  to
  meet the distribution requirements that are necessary to maintain REIT status.



- If we fail to remain qualified as a REIT, our dividends will not be deductible
  by  us and we will be subject to  a corporate level tax on our taxable income.
  This would substantially reduce  our cash available to  pay dividends and  the
  yield on your investment.


    NEITHER  THE  SECURITIES AND  EXCHANGE COMMISSION  NOR ANY  STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL  OR COMPLETE.  ANY REPRESENTATION  TO THE  CONTRARY IS  A
CRIMINAL OFFENSE.



                                                              PER SHARE    TOTAL
                                                              ---------   --------
                                                                    
Public offering price.......................................  $           $
Underwriting discount(1)....................................  $           $
Proceeds, before expenses, to us............................  $           $


(1) The  underwriter will  receive compensation  in addition  to the underwriter
    discount. See "Underwriting" on page   .

    We have granted our  underwriter an option  for a period  of thirty days  to
purchase  up to an additional 1,500,000 shares of our common stock at the public
offering price, less the underwriting discount and commissions, solely to  cover
over-allotments, if any.

    We  expect  the  common stock  to  be  available for  delivery  on  or about
        , 2003.
FRIEDMAN BILLINGS RAMSEY

                           BB&T CAPITAL MARKETS


                                                FLAGSTONE SECURITIES

          , 2003.


                               TABLE OF CONTENTS



                                                           
SUMMARY.....................................................    1
RISK FACTORS................................................   10
FORWARD-LOOKING STATEMENTS..................................   21
USE OF PROCEEDS.............................................   22
CAPITALIZATION..............................................   24
DILUTION....................................................   25
DIVIDEND POLICY AND DISTRIBUTIONS...........................   26
SELECTED FINANCIAL INFORMATION..............................   27
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION......   29
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
  AND RESULTS OF OPERATIONS.................................   38
OUR BUSINESS AND PROPERTIES.................................   46
MANAGEMENT..................................................   61
RELATED PARTY TRANSACTIONS..................................   70
PRINCIPAL STOCKHOLDERS......................................   72
DESCRIPTION OF COMMON STOCK.................................   73
MATERIAL PROVISIONS OF MARYLAND LAW AND OF OUR CHARTER AND
  BYLAWS....................................................   77
SHARES AVAILABLE FOR FUTURE SALE............................   81
MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES......   81
UNDERWRITING................................................   93
EXPERTS.....................................................   95
LEGAL MATTERS...............................................   95
WHERE YOU CAN FIND MORE INFORMATION.........................   96
INDEX TO FINANCIAL STATEMENTS...............................  F-1




                                    SUMMARY

     The  following summary  highlights information contained  elsewhere in this
prospectus. You should  read the  entire prospectus,  including "Risk  Factors,"
before  deciding  whether to  invest in  our common  stock. In  this prospectus,
references to "the company,"  "we," "us," and  "our" mean Government  Properties
Trust,  Inc.,  and  its  predecessor company.  Unless  indicated  otherwise, the
information included in this prospectus assumes the consummation of our Maryland
reincorporation, our common stock is sold at $10.00 per share and no exercise by
the underwriter of its over-allotment option.

OVERVIEW

     We invest in single  tenant properties under long-term  leases to the  U.S.
government,  state  governments,  local  governments,  and  government-sponsored
enterprises. We are a self-managed, self-administered company that will elect to
be taxed as a real estate investment trust, or REIT, under the federal tax laws.
We believe that we will be the  only public company focused solely on  investing
in  government-leased properties. We believe our  singular focus and status as a
public company will  make us an  attractive buyer for  owners and developers  of
government-leased  properties, and  creates an  opportunity for  us to  become a
national consolidator of such properties.


     We commenced  operations in  December 2002  to take  advantage of  what  we
believe  is  a  unique  market  opportunity  in  the  government  sector  of the
commercial real estate market.  Total government spending  in the United  States
during  2002  amounted to  $3.1  trillion, according  to  the federal  Office of
Management and Budget. The federal government occupies approximately 835 million
square feet of office space in  the U.S., approximately 191 million square  feet
of  which, or approximately  23%, is leased  according to the  2002 Federal Real
Property Profile published by the  General Services Administration, or GSA,  the
federal  government's  property  management  arm.  The  U.S.  government  spends
approximately $3.6 billion annually on rent, according to the August 2003  issue
of  Real Estate Forum. State and local  government spending accounted for 34% of
total government spending, or $1.0 trillion,  in 2002, according to the  federal
Office  of Management and Budget. Given this fact, we believe that there is also
a substantial investment opportunity with state and local governmental  tenants.
In addition, as government has continued to grow and as existing facilities have
become  outdated, construction  of new  properties for  governmental tenants has
been significant.  In particular,  we expect  government demand  for new  office
space  to grow substantially, particularly in  areas such as law enforcement and
the judiciary,  homeland security,  healthcare,  human services  and  regulatory
agencies.



     At  the  same time,  however,  because governments  are  facing significant
budgetary constraints, we expect  governmental entities will increasingly  lease
properties  instead of  building and  owning properties.  The federal government
currently owns approximately 77%  of the office space  it occupies in the  U.S.,
but  the  federal government's  new  properties are  increasingly  being leased.
Between 2000  and  2002, total  commercial  square  footage owned  by  the  U.S.
government  grew by only  0.2%, while total commercial  square footage leased by
the U.S. government grew by 7.8% based on the GSA's 2000 Summary Report of  Real
Property Owned and Leased and the 2002 Federal Real Property Profile.


OUR COMPANY


     Our  business consists of  buying and managing  recently built or renovated
office properties primarily leased to the federal government, acting through the
GSA, under long-term leases. Our portfolio consisted of five properties totaling
248,848 square feet as of September 30, 2003. These properties are 100% occupied
and have a weighted-average remaining lease term of approximately 13 years based
on the square footage of  the properties as of  September 30, 2002. Our  tenants
include  the  Department of  Justice, the  Drug Enforcement  Administration, the
Federal Bureau of Investigation and the Social Security Administration.


     Based on the credit worthiness of  our governmental tenants, our policy  is
to use debt to finance, on average, approximately 75% of the acquisition cost of
the  properties that we buy. We intend to finance our future acquisitions with a
combination of equity, long-term fixed-rate debt and short-term credit lines. We
intend to  use  our credit  lines  to finance  acquisitions  and deposits  on  a
short-term  basis. We are currently  in discussions with a  number of lenders to
provide  us  with  a  line  of   credit.  Our  objective  is  to  finance   each

                                        1


property  with long-term fixed-rate  debt whose maturity  matches or exceeds, to
the extent possible, the  remaining term of the  lease. This strategy  minimizes
interest rate risk and should result in more consistent and reliable cash flow.


     With  the proceeds of this  offering, we intend to  expand our portfolio by
acquiring additional government-leased properties.  We are actively  negotiating
the  acquisition  of six  GSA-leased  properties totaling  approximately 362,780
square feet for an aggregate price of approximately $93.845 million that have  a
remaining  average lease term of approximately  14 years based on square footage
as of September 30, 2003. However, we cannot assure you that we will be able  to
complete the acquisition of these properties.



     Our management team has significant experience in the real estate business.
Thomas  Peschio, our  President and  Chief Executive  Officer, has  more than 35
years of experience in the real estate business and has particular expertise  in
acquiring,  leasing, managing, financing and  selling commercial properties. Our
other senior managers and  outside directors also  have extensive experience  in
various  aspects of the real estate industry. One of our directors is the former
head of the GSA's Public Building Service.


OUR BUSINESS AND GROWTH STRATEGY

     We intend  to  acquire  properties  leased to  a  variety  of  governmental
entities  on a nationwide basis. We expect most of our properties initially will
be leased to the U.S. government under long-term leases. We will market both  to
owners   and  developers   of  government-leased  properties   and  directly  to
governmental entities.  We  intend to  expand  our existing  relationships  with
GSA-approved  real  estate developers,  the GSA  and various  other governmental
tenants, owners and developers around the country. We plan to continue to  enter
into  pre-completion  purchase  agreements  with  developers  to  acquire  newly
developed properties upon completion and occupancy by governmental tenants. As a
public company, we believe  that developers and  owners will view  us as a  more
attractive and credible buyer than other potential buyers.


     Our  acquisition criteria includes  analyzing not only  the in-place lease,
but also analyzing  the real  estate characteristics of  the property  including
location, parking, floor plans and construction quality. We focus on newer, well
located  properties that  have remaining  lease terms of  ten years  or more. By
"newer, well located properties," we mean properties that have been  constructed
or  significantly renovated within the  last five years and  that are located in
established downtown or suburban office markets or locations that are crucial to
the government entity. We  also consider, on a  case-by-case basis, newer,  well
located  properties  that  are  more  special  use  in  nature  due  to specific
government  requirements.  These  special  use  or  "build-to-suit"  properties,
however,  generally must  have remaining  lease terms  of fifteen  years or more
before we will  consider them  for acquisition. We  believe our  focus on  newer
properties  reduces the risk of tenants failing to renew their lease at maturity
and increases our ability to re-lease the property if the tenant does not renew.
We intend to establish fully  funded reserves, based on independent  third-party
reports,  for  future capital  expenditures to  ensure  that our  properties are
properly maintained.


     Leases for governmental tenants vary  widely and include net leases,  gross
leases  and "modified" gross  leases. Net leases  require the tenant  to pay all
operating expenses,  gross leases  require  the landlord  to pay  all  operating
expenses,  and modified gross leases require the landlord and the tenant each to
pay a portion of  the operating expenses. We  intend to acquire properties  with
all  three types of  leases, as well  as variations of  these leases, because we
believe that gross leases and modified  gross leases may provide higher  returns
for  us than net  leases. In our  experience, GSA leases  are generally modified
gross leases. We plan to mitigate the  higher risk of gross leases and  modified
gross  leases through strict underwriting,  due diligence and intensive property
management. With respect to services  provided to governmental tenants, we  will
only  provide  those  services  that are  customarily  provided  to governmental
tenants of other similar properties.

                                        2


SUMMARY RISK FACTORS


     You  should  carefully consider  the  matters discussed  in  "Risk Factors"
beginning on page 10 prior  to deciding whether to  invest in our common  stock.
Please  refer  to Risk  Factors  for a  more  complete discussion  of  the risks
summarized below.



     - Our management only joined us beginning  in June 2003, and does not  have
       any  history operating a REIT or a public company. Accordingly, we do not
       have a track record upon which you can base your investment decision.


     - Upon completion of this offering,  we will experience a capital  infusion
       from  the  net  offering proceeds,  which  we  intend to  use  to acquire
       properties under  long-term  lease to  governmental  tenants. If  we  are
       unable  to  complete our  acquisitions  under contract  or  acquire other
       properties, we may not be able to invest this capital on acceptable terms
       or timeframes, which may harm our cash flow and ability to pay dividends.


     - An affiliate of our underwriter, FBR,  has provided us with a  $1,000,000
       line   of  credit,  of  which   approximately  $250,000  is  outstanding.
       Outstanding amounts under  this line of  credit will be  repaid from  the
       proceeds  of this offering. In addition, we have issued to such affiliate
       of FBR a warrant to purchase shares  of our common stock. This creates  a
       conflict  of  interest  because FBR  has  an interest  in  the successful
       completion  of  this   offering  in  addition   to  receiving   customary
       underwriting compensation.


     - The  closings of our property acquisitions are subject to conditions that
       may prevent us from  acquiring such properties.  Our ability to  complete
       these acquisitions depends upon many factors, such as satisfaction of due
       diligence  and  customary closing  conditions and  our ability  to obtain
       sufficient financing. Any inability to complete these acquisitions within
       our anticipated  time  frames may  harm  our financial  results  and  our
       ability to pay dividends.


     - We  depend on the U.S. government,  our largest tenant, for a significant
       portion of our revenues.  Any failure by the  U.S. government to  perform
       its  obligations or renew its leases will harm our cash flow and may harm
       our ability  to pay  dividends. In  addition, our  leases with  the  U.S.
       government  provide that the U.S. government  may assign the lease and be
       relieved from all obligations under the lease, other than unpaid rent and
       other liabilities outstanding on the  date of the assignment, subject  to
       our prior written consent, which we may not unreasonably withhold.


     - Because  our largest  tenant is the  U.S. government,  our properties may
       have a higher risk of terrorist  attack than similar properties that  are
       leased  to non-governmental  tenants. This  could harm  the value  of our
       properties  through  damage,  increased  insurance  costs  or   increased
       security costs.

     - Our  use of debt financing could decrease  our cash flow and expose us to
       risk of default under our  debt documents. Our policy  is to use debt  to
       finance,  on average,  approximately 75% of  the acquisition  cost of the
       properties we buy, which may  harm our cash flow  and our ability to  pay
       dividends.


     - We may make distributions that include a return of capital. Additionally,
       because  of differences in  timing between the receipt  of income and the
       payment of expenses in arriving at taxable REIT income and the effect  of
       required  debt amortization payments, we may  find it advisable to borrow
       funds on a short-term  basis to meet  the distribution requirements  that
       are necessary to achieve maintain our REIT status.


     - Some of our leases may not provide for a full pass-through to our tenants
       of increases in property operating costs. Increases in property operating
       costs that we must bear would harm our cash flow and may harm our ability
       to pay dividends.

     - Financial  covenants in our loan documents  may restrict our operating or
       acquisition activities,  which  may  harm  our  financial  condition  and
       operating results.

     - Purchasers of our common stock will experience immediate dilution.

                                        3


     - We depend on key personnel with long-standing business relationships, the
       loss  of  whom  could  threaten  our  ability  to  operate  our  business
       successfully.

     - Our board of directors  may authorize the  issuance of additional  shares
       that may cause dilution.


     - If  we fail  to remain  qualified as  a REIT,  our dividends  will not be
       deductible by us and we will be  subject to a corporate level tax on  our
       taxable income. This would substantially reduce our cash available to pay
       dividends and the yield on your investment.


INITIAL PORTFOLIO


     Our  portfolio consisted of five properties totaling 248,848 square feet as
of  September  30,  2003.  These  properties  are  100%  occupied  and  have   a
weighted-average  remaining lease  term of approximately  13 years  based on the
square footage  of  the  properties  as  of September  30,  2003.  Four  of  the
properties are occupied by U.S. government agencies and one property is occupied
by  Federal Express Corporation, which is rated investment grade by both Moody's
Investors Service  and  Standard &  Poor's  Corporation.  We do  not  intend  to
purchase   any   additional   properties   that   are   primarily   occupied  by
non-governmental tenants. Our portfolio  as of September  30, 2003 consisted  of
the following:




                                                                                                     LEASE
                                                                                       GROSS       MATURITY/
                                                  YEAR BUILT/   SQ. FT.    RENT/     ANNUALIZED      EARLY       LEASE
LOCATION                TENANT/ OCCUPANT           RENOVATED    LEASED    SQ. FOOT      RENT      TERMINATION     TYPE
--------                ----------------          -----------   -------   --------   ----------   -----------    -----
                                                                                           
Bakersfield,     United States of America/Drug    2000           9,800     $31.87    $ 312,338    Nov. 2010/    Modified
  California     Enforcement Administration                                                       Nov. 2008     Gross
                                                                                                                Lease
Kingsport,       United States of                 1999          22,848     $17.58    $ 395,291    Oct. 2014/    Modified
  Tennessee      America/Social Security                                                          Oct. 2009     Gross
                 Administration                                                                                 Lease
Charleston,      United States of                 1959/1999     90,050     $22.08    $1,998,170   Dec. 2019/    Modified
  West Virginia  America/Social Security                                                          None          Gross
                 Administration                                                                                 Lease
Clarksburg,      United States of America/        1998          55,443     $23.20    $1,286,017   Jan. 2019/    Modified
  West Virginia  Department of Justice, Drug                                                      Jan. 2016     Gross
                 Enforcement Administration,                                                                    Lease
                 Federal Bureau of
                 Investigation, Social Security
                 Administration
Harahan,         Federal Express Corporation      1996          70,707     $ 5.14    $ 363,440    Feb. 2016/    Net
  Louisiana                                                                                       None          Lease


As  used in  the table above  and throughout this  prospectus, "Gross Annualized
Rent" is determined by multiplying August 2003 rents by 12 and "Rent Per  Square
Foot"  is determined by dividing the Gross  Annualized Rent by the leased square
footage of the property. See "Our Business and Properties -- Our Properties" for
more information.

                                        4



PROPOSED ACQUISITIONS



     As  of  November  20,  2003, we  were  actively  negotiating  the following
acquisitions:




                                                                                                                      LEASE
                                                                                                       GROSS        MATURITY/
                          PURCHASE              TENANT/          YEAR BUILT/    SQ. FT.    RENT/     ANNUALIZED       EARLY
LOCATION                   PRICE                OCCUPANT          RENOVATED     LEASED    SQ. FOOT      RENT       TERMINATION
--------                ------------            --------         ------------   -------   --------   ----------    -----------
                                                                                             
Harlingen, Texas......  $ 19,125,000     United States of            2000        53,075    $32.33    $1,715,770   Aug. 2015/
                                         America/Border Patrol*                                                   Oct. 2014(1)
Harlingen, Texas......  $ 26,750,000     United States of            1998        17,423    $15.36    $  267,612   Jan. 2018/
                                         America/Immigration &                                                    Jan. 2013(1)
                                         Naturalization Service
                                         I*
                                         United States of            2002       107,836    $22.53    $2,429,334   Oct. 2022/
                                         America/Immigration &                                                    Nov. 2020
                                         Naturalization Service
                                         II*
Baton Rouge,
 Louisiana............  $  6,600,000     United States of           Under        36,287    $19.94    $  723,600   Nov. 2018/
                                         America/Veterans        construction                                     None
                                         Administration**
Parkersburg, West
 Virginia.............  $ 20,270,000     United States of           Under        80,657    $26.63    $2,147,636   Nov. 2019(2)/
                                         America/Bureau of       construction                                     None
                                         Public Debt **
College Park,
 Maryland.............  $ 21,100,000(3)  United States of           Under        67,503(3)  $35.23   $2,378,311   Jan. 2014(2)/
                                         America/Food and Drug   construction                                     None
                                         Administration**
                        ------------                                            -------
Total.................  $ 93,845,000                                            362,781
                        ============                                            =======



                         LEASE
LOCATION                  TYPE
--------                 -----
                     
Harlingen, Texas......  Modified
                        Gross
                        Lease
Harlingen, Texas......  Modified
                        Gross
                        Lease
                        Modified
                        Gross
                        Lease
Baton Rouge,
 Louisiana............  Modified
                        Gross
                        Lease
Parkersburg, West
 Virginia.............  Modified
                        Gross
                        Lease
College Park,
 Maryland.............  Modified
                        Gross
                        Lease
Total.................



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


  * Under contract



 ** Under letter of intent



(1) The current owner is  negotiating with the  GSA to extend  the term of  this
    lease and to remove the early termination provision. We will not acquire the
    property unless and until this lease extension is finalized.



(2) The  lease is for a  fixed term commencing on  the property completion date.
    The Lease Maturity Date is estimated based on an assumed property completion
    date. See "Business and Properties -- Proposed Acquisitions."



(3) Does not include  approximately 15,000  square feet of  vacant office  space
    that  may be leased in  the future. If this vacant  space is leased prior to
    building completion, we must pay an additional $2.4 million.



While we believe that  these acquisitions will close,  we cannot guarantee  that
they  will close because they remain subject  to our completion of due diligence
and customary closing conditions.


DIVIDEND POLICY


     We intend to distribute to our stockholders all or substantially all of our
taxable REIT  income  each  year  in  order  to  comply  with  the  distribution
requirements  of the federal  tax laws and  to avoid federal  income tax and the
nondeductible excise  tax.  The  actual  amount  and  timing  of  distributions,
however,  will be at  the discretion of  our board of  directors and will depend
upon our actual results of operations and a number of other factors discussed in
"Dividend Policy and Distributions." In addition, our board of directors has the
power to issue preferred stock or other securities that have distribution rights
senior to that of the common stock.



     We declared our initial dividend of $0.075 per share of common stock, which
we paid on January 31, 2003. We paid subsequent dividends of $0.15 per share  on
April 15, 2003 and July 15, 2003. The foregoing


                                        5



dividends  were paid to our stockholders on a pro-rata basis based upon the date
on which the shares of our common  stock were obtained by such stockholders.  On
September 26, 2003, we declared a dividend of $0.15 per share, which was paid on
October  15, 2003 to stockholders of record on September 30, 2003. In accordance
with our recently adopted policy, this dividend and future dividends will not be
paid on a  pro rata basis.  Initially, we intend  to maintain a  dividend of  at
least  $0.15 per share  per quarter. There  is, of course,  no assurance that we
will be  able to  maintain our  dividend at  this level,  or at  all. See  "Risk
Factors."


THE OFFERING

Common stock offered             10,000,000 shares

Common stock to be outstanding
after this offering              11,125,552 shares

     The share figures set forth above exclude:

     - up to 1,500,000 additional shares that may be issued upon exercise of the
       underwriter's over-allotment option;

     - up  to 22,500 additional shares that may be issued to an affiliate of FBR
       upon exercise of the underwriter's over-allotment option; and

     - 1,000,000 shares  of common  stock  available for  grant under  our  2003
       Equity  Incentive Plan. We  intend to limit the  number of shares granted
       under the  2003  Equity  Incentive Plan  to  no  more than  2.5%  of  our
       outstanding common stock.


Use of Proceeds                  We  will  receive  approximately  $91.5 million
                                 from  this   offering   after   deducting   the
                                 underwriting  discount  and  estimated offering
                                 expenses payable  by us.  We  plan to  use  the
                                 proceeds as follows:



                                 - approximately  $250,000 to  repay outstanding
                                   indebtedness owed  to  an  affiliate  of  our
                                   underwriter, FBR;



                                 - approximately    $1.6   million    to   repay
                                   outstanding  indebtedness  owed  to   Genesis
                                   Financial Group, Inc.;



                                 - approximately    $2.4   million    to   repay
                                   outstanding  indebtedness  under  a  line  of
                                   credit used to finance the acquisition of our
                                   Charleston property;



                                 - approximately   $73.6  million  to  fund  the
                                   purchase price (including  closing costs  and
                                   excluding  indebtedness owed  to FBR)  of the
                                   Harlingen,  Baton   Rouge   and   Parkersburg
                                   properties described under "Proposed
                                   Acquisitions;"



                                 - approximately $4.9 million to fund the equity
                                   portion  of  the  purchase  price  (including
                                   closing costs) of  the College Park  property
                                   described under "Proposed Acquisitions;"



                                 - approximately   $7.2  million   to  fund  the
                                   purchase price (including  closing costs)  of
                                   the  additional properties to be purchased in
                                   2004; and



                                 - the  remainder  for  general  corporate   and
                                   working capital purposes.


                                        6



                                 Pending these uses, we intend to invest the net
                                 offering proceeds in marketable,
                                 investment-grade securities that are consistent
                                 with our intention to qualify as a REIT.


Proposed New York Stock
Exchange symbol                  "GPP"

CONFLICT OF INTEREST


     In  connection  with  this  offering, our  underwriter,  FBR,  will receive
benefits in  addition to  customary  underwriting compensation.  These  benefits
consist  of the repayment of loans made by  an affiliate of FBR in the amount of
approximately $250,000 and the  issuance to such affiliate  of FBR a warrant  to
purchase  our common  stock. These  transactions create  a conflict  of interest
because FBR has  an interest in  the successful completion  of this offering  in
addition to receiving customary underwriter compensation.


TAX STATUS

     We  intend to qualify  as a REIT,  commencing with our  taxable year ending
December 31, 2003. We believe that our current investments, proposed investments
and proposed method  of operation will  enable us to  meet the requirements  for
qualification  as  a REIT  for  federal income  tax  purposes. To  maintain REIT
status, we must meet  a number of  organizational and operational  requirements,
including  a requirement that we annually distribute at least 90% of our taxable
REIT income to our stockholders. As a REIT, we generally will not be subject  to
federal  income  tax  on taxable  REIT  income  we currently  distribute  to our
stockholders. If we fail to  qualify as a REIT in  any taxable year, we will  be
subject  to federal income tax at regular corporate rates. Even if we qualify as
a REIT, we may be subject to some  federal, state and local taxes on our  income
or property. See "Material United States Federal Income Tax Consequences."

CORPORATE INFORMATION


     We  were incorporated in Michigan under  the name Genesis Net Lease Realty,
Inc. in  September 1998.  We sold  955,207 shares  of our  common stock  between
October 2002 and August 2003 in an SEC-registered public offering for $10.00 per
share.  As  of September  30, 2003,  we had  approximately 265  stockholders and
975,552 shares of common stock outstanding. Until this offering, we have elected
not  to  list  our  common  stock  on  any  securities  market.  We  intend   to
reincorporate  in Maryland and  change our name  to Government Properties Trust,
Inc. immediately prior to  the completion of this  offering. See "Related  Party
Transactions."  Our  principal  executive  offices are  located  at  120 Regency
Parkway, Suite  116,  Omaha,  Nebraska  68114. Our  telephone  number  is  (402)
548-4070.


                                        7


SUMMARY FINANCIAL DATA


     The following summary historical  consolidated financial information as  of
December  31, 2002 and 2001  and for the years then  ended were derived from our
audited  financial  statements  contained  elsewhere  in  this  prospectus.  The
following  summary historical consolidated financial information as of September
30, 2003 and for the nine months ended September 30, 2003 and 2002, were derived
from our unaudited financial statements contained elsewhere in this  prospectus.
The   unaudited  historical   consolidated  financial   statements  include  all
adjustments, consisting  of normal  recurring adjustments,  which we  considered
necessary  for a fair presentation of our financial condition and the results of
operations as  of  such date  and  for  such periods  under  generally  accepted
accounting principles.


     You  should  read  the  information below  in  conjunction  with  the other
financial information and analysis presented  in this prospectus, including  the
"Management's  Discussion  and Analysis  of Financial  Condition and  Results of
Operations" and our consolidated financial statements and related notes.




                                                         NINE MONTHS ENDED       YEAR ENDED
                                                           SEPTEMBER 30,        DECEMBER 31,
                                                        -------------------   ----------------
                                                           2003       2002     2002      2001
                                                        ----------   ------   -------   ------
                                                                            
OPERATING INFORMATION(1):
Revenue:
Rental income.........................................  $2,112,377   $   --   $ 4,885   $   --
Amortization of lease intangible costs................    (148,997)      --        --       --
                                                        ----------   ------   -------   ------
Total net revenue.....................................   1,963,380       --     4,885       --
Expenses:
Operating expenses....................................    (565,479)      --        --       --
Depreciation and amortization.........................    (477,925)      --    (4,220)      --
General and administrative............................    (398,824)     (51)   (8,836)      --
Interest income (expense), net........................    (860,677)     (44)    2,361    1,340
Income tax (expense) benefit..........................          --                725     (725)
                                                        ----------   ------   -------   ------
Total expenses, net...................................  (2,302,905)     (95)   (9,970)     615
                                                        ----------   ------   -------   ------
Net income (loss).....................................  $ (339,525)  $  (95)  $(5,085)  $  615
                                                        ==========   ======   =======   ======
Earnings per share (basic and diluted)................  $    (0.43)  $(0.01)  $ (0.24)  $ 0.06
                                                        ==========   ======   =======   ======






                                                                               DECEMBER 31
                                                           SEPTEMBER 30   ---------------------
                                                               2003          2002        2001
                                                           ------------   ----------   --------
                                                                              
BALANCE SHEET INFORMATION(1):
Investment in real estate, net...........................  $38,645,992    $4,384,090   $     --
Cash and cash equivalents(2).............................    1,062,060     2,314,319        956
Total assets.............................................   40,186,261     6,879,595    181,101
Lines of credit..........................................    2,397,655       337,867         --
Mortgage notes payable...................................   27,892,521     3,202,333         --
Mortgage note payable -- affiliate.......................    1,639,219            --         --
Total liabilities........................................   32,528,012     3,917,057     80,486
Total liabilities and shareholders' equity...............   40,186,261     6,879,595    181,101



                                        8





                                                   NINE MONTHS ENDED           YEAR ENDED
                                                     SEPTEMBER 30,            DECEMBER 31,
                                                -----------------------   ---------------------
                                                    2003         2002        2002        2001
                                                ------------   --------   -----------   -------
                                                                            
OTHER INFORMATION:
Cash flow:
  Provided by (used in) operating activity....  $   (325,997)  $ 14,662   $   153,208   $ 5,989
  Used in investing activity..................  $(32,256,934)  $     --   $(4,523,548)  $    --
  Provided by (used in) financing activity....  $ 30,839,752   $(15,606)  $ 6,683,703   $(5,033)
Property rentable square footage(1)...........       248,848         --        70,707        --
EBITDA-historical(3)..........................  $  1,187,430   $     82   $    (1,590)  $ 1,340
EBITDA-pro forma(3)...........................  $  3,914,485              $ 4,328,995



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

(1) We acquired our first operating property on December 26, 2002.


(2) Includes restricted cash of $490,920 at September 30, 2003.


(3) EBITDA is defined  as earnings before  interest, income taxes,  depreciation
    and  amortization. We believe EBITDA is  useful to investors as an indicator
    of our  ability to  service  debt and  pay  cash distributions.  EBITDA,  as
    calculated  by  us,  may  not  be comparable  to  EBITDA  reported  by other
    companies that do not  define EBITDA exactly as  we define the term.  EBITDA
    does  not represent cash  generated from operating  activities determined in
    accordance with generally accepted accounting principles (GAAP), and  should
    not  be  considered as  an  alternative to  operating  income or  net income
    determined in accordance with GAAP as  an indicator of performance or as  an
    alternative  to  cash flows  from operating  activities  as an  indicator of
    liquidity.

     GAAP Reconciliation




                                               HISTORICAL                           PRO FORMA
                                  ------------------------------------   --------------------------------
                                  NINE MONTHS ENDED      YEAR ENDED
                                    SEPTEMBER 30,       DECEMBER 31,     NINE MONTHS ENDED    YEAR ENDED
                                  -----------------   ----------------     SEPTEMBER 30,     DECEMBER 31,
                                     2003      2002    2002      2001          2003              2002
                                  ----------   ----   -------   ------   -----------------   ------------
                                                                           
   Net income (loss)............  $ (339,525)  $(95)  $(5,085)  $  615      $  683,051        $  590,677
   Add back (deduct):
   Depreciation and
     amortization(a)............     626,922     --     4,220       --       1,966,912         2,069,887
   Interest expense.............     900,033    177        --       --       1,264,522         1,668,431
   Income taxes.................          --     --      (725)     725              --                --
                                  ----------   ----   -------   ------      ----------        ----------
   EBITDA.......................  $1,187,430   $ 82   $(1,590)  $1,340      $3,914,485        $4,328,995
                                  ==========   ====   =======   ======      ==========        ==========




     (a) Includes amortization of  lease intangibles of  $148,977, $447,003  and
         $502,533  for the historical nine months  ended September 30, 2003, the
         pro forma nine months ended September  30, 2003 and the pro forma  year
         ended December 31, 2002, respectively, which is included as a reduction
         of rental revenue.


                                        9


                                  RISK FACTORS

     An  investment in  our common  stock involves  risks. You  should carefully
consider the following  risks before making  an investment decision.  If any  of
these  risks occurs, our business, financial condition, liquidity and results of
operations could be  seriously harmed,  in which case  the price  of our  common
stock could decline and you could lose all or a part of your investment.

RISKS RELATED TO OUR BUSINESS AND PROPERTIES

WE COMMENCED OPERATIONS IN DECEMBER 2002. OUR MANAGEMENT ONLY RECENTLY JOINED US
AND DOES NOT HAVE ANY EXPERIENCE OPERATING A REIT OR A PUBLIC COMPANY.
ACCORDINGLY, WE DO NOT HAVE A TRACK RECORD UPON WHICH YOU CAN BASE YOUR
INVESTMENT DECISION.


     We commenced operations in December 2002. We are, therefore, subject to the
risks associated with the operation of any new business. Further, our management
only  joined  us  beginning in  June  2003,  and does  not  have  any experience
operating a REIT or a publicly-owned  company. Consequently, you will be  unable
to  fully evaluate our management's  public company operational abilities. Given
our recent  organization and  management experience,  you should  be  especially
cautious in drawing conclusions about our ability to execute our business plan.


WE EXPECT TO EXPERIENCE RAPID GROWTH IN THE NUMBER OF PROPERTIES ACQUIRED AND
UNDER OUR MANAGEMENT.


     We  expect to experience  a period of  rapid growth upon  the completion of
this offering. Since December 2002, we have acquired five properties, containing
248,848 square  feet for  an  aggregate purchase  price of  approximately  $39.1
million.  As of November 20, 2003,  we were actively negotiating the acquisition
of six GSA-leased properties containing  approximately 362,780 square feet,  for
an  aggregate  purchase price  of $93.8  million. Due  to the  anticipated rapid
growth of our portfolio, we cannot assure you that we will be able to expand our
management and  staff with  qualified and  experienced personnel  and  implement
administrative, accounting and operational systems sufficient to integrate these
properties  into our portfolio and manage  any future acquisitions of additional
properties  without  disruptions   or  unanticipated  costs.   Any  failure   to
successfully   integrate  any  future  acquisitions  into  our  portfolio  could
seriously harm our results of operations and financial condition and our ability
to pay dividends.


THE CLOSINGS OF OUR PROPERTY ACQUISITIONS ARE SUBJECT TO CONDITIONS THAT MAY
PREVENT US FROM ACQUIRING SUCH PROPERTIES.


     As of November 20,  2003, we were actively  negotiating the acquisition  of
six  GSA-leased properties containing  approximately 362,780 square  feet for an
aggregate purchase  price  of  $93.8  million. Our  ability  to  complete  these
acquisitions  depends upon many factors, such  as satisfaction of due diligence,
completion of construction, satisfaction of customary closing conditions and our
ability  to  obtain  sufficient  financing.  Any  inability  to  complete  these
acquisitions  within our anticipated time frames  may harm our financial results
and our ability to pay dividends.


OUR USE OF DEBT FINANCING COULD DECREASE OUR CASH FLOW AND EXPOSE US TO RISK OF
DEFAULT UNDER OUR DEBT DOCUMENTS.


     Our policy is to use debt to finance, on average, approximately 75% of  the
acquisition cost of the properties that we buy. As of September 30, 2003, we had
approximately  $32 million of outstanding indebtedness. We have a line of credit
with an affiliate of FBR for up to $1 million, the outstanding balance of  which
will be repaid with a portion of the net proceeds of this offering.


     Since  we anticipate that our cash  from operations will be insufficient to
repay all of our indebtedness prior to maturity, we expect that we will have  to
repay  debt  through  refinancings, sale  of  properties or  sale  of additional
equity. If we are unable to  refinance our indebtedness on acceptable terms,  or
at  all, we  might be  forced to  dispose of  one or  more of  our properties on
unfavorable terms, which might result in losses to us and which might  adversely
affect  our cash available  for distribution to  our stockholders. If prevailing
interest rates

                                        10


or other factors at the time of a refinancing result in higher interest rates on
such refinancing, our  interest expense  would increase,  which could  seriously
harm  our  operating results  and  financial condition  and  our ability  to pay
dividends.

     Our debt and any increases in our  debt may be detrimental to our  business
and financial results by:

     - requiring  us  to  use  a  substantial  portion  of  our  cash  flow from
       operations to pay interest,  which reduces the  amount available for  the
       operation of our properties or the payment of dividends;

     - violating  restrictive  covenants  in  our  loan  documents,  which would
       entitle the lenders to accelerate  our debt obligations and foreclose  on
       our properties;

     - placing us at a competitive disadvantage compared to our competitors that
       have less debt;

     - making us more vulnerable to economic and industry downturns and reducing
       our   flexibility  in  responding  to   changing  business  and  economic
       conditions;

     - requiring us  to sell  one or  more properties,  possibly on  unfavorable
       terms; and

     - limiting  our  ability  to  borrow funds  for  operations  or  to finance
       acquisitions in the future or  to refinance our indebtedness at  maturity
       on   terms  as  or  more  favorable   than  the  terms  of  our  original
       indebtedness.

BECAUSE OUR PRINCIPAL TENANT IS THE U.S. GOVERNMENT, OUR PROPERTIES MAY HAVE A
HIGHER RISK OF TERRORIST ATTACK THAN SIMILAR PROPERTIES THAT ARE LEASED TO
NON-GOVERNMENTAL TENANTS.

     Because our principal  tenant is  the U.S. government,  our properties  may
have  a higher risk of terrorist attack  than similar properties that are leased
to  non-governmental  tenants.  Terrorist  attacks  may  negatively  affect  our
operations  and your investment in  our common stock. We  cannot assure you that
there will not  be further terrorist  attacks against the  United States or  the
United  States  government. Some  of our  properties  could be  considered "high
profile" government buildings, which may make these properties more likely to be
viewed as  terrorist targets.  These  attacks or  armed conflicts  may  directly
impact  the  value  of  our  properties  through  damage,  destruction,  loss or
increased security costs. Certain  losses resulting from  these types of  events
are  uninsurable  and  others would  not  be  covered by  our  current terrorism
insurance. Additional terrorism insurance may  not be available at a  reasonable
price or at all.


WE MAY BE UNABLE TO INVEST THE PROCEEDS OF THIS OFFERING ON ACCEPTABLE TERMS
WHICH MAY HARM OUR FINANCIAL CONDITION AND OPERATING RESULTS.



     Until we are able to acquire the government-leased properties we have under
contract   and  are  able  to  identify  and  purchase  other  government-leased
properties, we intend to invest temporarily the portion of the proceeds of  this
offering not used to fund property acquisitions, in marketable, investment-grade
securities.  We cannot assure you that we will be able to acquire the properties
we  have  under  contract  or  identify  and  purchase  other  government-leased
properties that meet our investment criteria in sufficient time or on acceptable
terms  to produce an  acceptable return on  our investment. Because  we will not
have under contract a sufficient number of government-leased properties to fully
use the net proceeds of this offering at the time of this offering, we will have
broad authority  to invest  the remaining  proceeds of  this offering  in  other
government-leased properties that we may identify in the future.


WE DEPEND ON THE U.S. GOVERNMENT FOR A SIGNIFICANT PORTION OF OUR REVENUES. ANY
FAILURE BY THE U.S. GOVERNMENT TO PERFORM ITS OBLIGATIONS OR RENEW ITS LEASES
UPON EXPIRATION MAY HARM OUR CASH FLOW AND ABILITY TO PAY DIVIDENDS.


     Rent from the U.S. government represented approximately 87% of our revenues
for  the nine months ended September 30,  2003. In addition, the U.S. government
leased approximately 72%  of our total  leased square feet  as of September  30,
2003.  Any default by  the U.S. government,  or its failure  to renew its leases
with us upon their expiration, could cause interruptions in the receipt of lease
revenue or result in  vacancies, or both, which  would reduce our revenue  until
the   affected   property   is   leased,  and   could   decrease   the  ultimate


                                        11



value of the  affected property upon  sale. Further,  failure on the  part of  a
tenant  to comply with the terms  of a lease may give  us the right to terminate
the lease, repossess the applicable property and enforce the payment obligations
under the lease; however, we would be required to find another tenant. We cannot
assure you  that we  would be  able  to find  another tenant  without  incurring
substantial costs, or at all, or that, if another tenant were found, we would be
able  to enter  into a new  lease on favorable  terms. Our leases  with the U.S.
government provide that the U.S. government may assign the lease and be relieved
from all  obligations  under  the  lease,  other  than  unpaid  rent  and  other
liabilities  outstanding on  the date  of the  assignment, subject  to our prior
written consent, which we may not unreasonably withhold. If this were to  occur,
it  is unlikely that a  successor tenant would have  the same credit strength as
the U.S. government.


AN INCREASE IN THE OPERATING COSTS OF OUR GOVERNMENT-LEASED PROPERTIES WOULD
HARM OUR CASH FLOW AND ABILITY TO PAY DIVIDENDS.

     Our objective  is  to acquire  government-leased  properties in  which  the
tenant  is wholly responsible for any increases in operating costs that apply to
the property.  However, this  type of  triple-net lease  is not  typical of  the
leases  entered into through  the GSA. Under present  practice, GSA leases cover
increases in real  estate taxes above  a base amount.  GSA leases also  increase
that  portion of the  rent applicable to  other operating expenses  by an agreed
upon percentage based  upon the Consumer  Price Index. To  the extent  operating
costs other than real estate taxes increase at a rate greater than the specified
percentage,  our cash flow would be harmed  and our ability to pay dividends may
be harmed.

IF WE ARE UNABLE TO LEASE PROPERTIES THAT ARE PARTIALLY OR COMPLETELY VACANT, WE
MAY BE REQUIRED TO RECOGNIZE AN IMPAIRMENT LOSS WITH RESPECT TO THE CARRYING
VALUES OF THESE PROPERTIES, WHICH MAY SERIOUSLY HARM OUR OPERATING RESULTS AND
FINANCIAL CONDITION.

     We intend  to  acquire  properties  that are  fully  leased  to  government
entities.  However, any  of our  properties may  become partially  or completely
vacant in the future. If  we are unable to  lease these properties and  generate
sufficient  cash flow to recover the carrying  value of these properties, we may
be required to  recognize an  impairment loss,  which could  seriously harm  our
operating results and financial condition.

FINANCIAL COVENANTS IN OUR LOAN DOCUMENTS MAY RESTRICT OUR OPERATING OR
ACQUISITION ACTIVITIES, WHICH MAY HARM OUR FINANCIAL CONDITION AND OPERATING
RESULTS.


     The  mortgages on  our properties contain  customary restrictive covenants,
including provisions that may limit the borrowing subsidiary's ability,  without
the  prior  consent of  the lender,  to  incur additional  indebtedness, further
mortgage or transfer the applicable property, discontinue insurance coverage  or
make loans or advances to, enter into any transaction of merger or consolidation
with,  or acquire  the business,  assets or  equity of,  any third  party. These
limitations could  restrict our  ability to  acquire additional  properties.  In
addition,  any of  our future  lines of credit  or loans  may contain additional
financial covenants and other obligations. If we breach covenants or obligations
in our debt agreements, the lender  can generally declare a default and  require
us  to repay the debt immediately and, if  the debt is secured, can foreclose on
the property securing the loan. In  order to meet our debt service  obligations,
we  may have to  sell properties either potentially  at a loss  or at times that
prohibit  us  from  achieving  attractive  returns.  Any  failure  to  pay   our
indebtedness  when due  or failure  to cure  events of  default could  result in
higher interest rates during the period of the loan default and could ultimately
result in the loss of properties through foreclosure.


INCREASING COMPETITION FOR THE ACQUISITION OF GOVERNMENT-LEASED PROPERTIES MAY
IMPEDE OUR ABILITY TO MAKE FUTURE ACQUISITIONS OR MAY INCREASE THE COST OF THESE
ACQUISITIONS, WHICH COULD HARM OUR OPERATING RESULTS AND FINANCIAL CONDITION.

     We  compete   with   many   other   entities   for   the   acquisition   of
government-leased  properties. Our  competitors include  financial institutions,
institutional pension funds, other REITs,  other public and private real  estate
companies  and private real  estate investors. These  competitors may prevent us
from acquiring desirable properties  or increase the price  we must pay for  our
real  estate investments. Our competitors may have greater resources than we do,
and may  be willing  to pay  more for  similar property.  In particular,  larger

                                        12


REITs may enjoy significant competitive advantages that result from, among other
things,  a  lower  cost  of  capital  and  enhanced  operating  efficiencies. In
addition, the  number  of  entities  and  the  amount  of  funds  competing  for
government-leased  properties may  increase, resulting  in increased  demand and
increased prices  paid for  these properties.  If we  are forced  to pay  higher
prices  for properties, our profitability may decrease, and you may experience a
lower return on your investment.  Increased competition for properties may  also
preclude us from acquiring those that would generate attractive returns to us.

OUR ACQUISITIONS OF GOVERNMENT-LEASED PROPERTIES MAY RESULT IN DISRUPTIONS TO
OUR BUSINESS AS A RESULT OF THE BURDEN PLACED ON MANAGEMENT.

     Our   growth  strategy   involves  the   acquisition  of  government-leased
properties. These  acquisitions  may cause  disruptions  in our  operations  and
divert  management's attention away from  our day-to-day operations, which could
impair our relationships with our current tenants and employees. In addition, if
we were to acquire properties indirectly by acquiring another entity, we may  be
unable  to integrate  effectively the operations  and personnel  of the acquired
business or to train,  retain and motivate any  key personnel from the  acquired
business.   Any  inability  of  our  management  to  implement  effectively  our
acquisitions may cause disruptions  to our business and  may harm our  operating
results and financial condition, as well as our ability to pay dividends.

WE HAVE LIMITED TIME TO PERFORM DUE DILIGENCE ON MANY OF OUR ACQUIRED
PROPERTIES, WHICH COULD SUBJECT US TO SIGNIFICANT UNEXPECTED LIABILITIES AND
UNDER-PERFORMANCE OF THE ACQUIRED PROPERTIES.


     When  we  enter into  an agreement  to  acquire a  property, we  often have
limited time to  complete our  due diligence  prior to  acquiring the  property.
Because  our internal  resources are  limited, we may  rely on  third parties to
conduct a portion of our due diligence. For example, we have in the past engaged
environmental consultants,  appraisers, professional  engineers and  lawyers  to
help   perform  due  diligence.  To  the   extent  we  or  these  third  parties
underestimate or  fail to  identify risks  and liabilities  associated with  the
properties  we acquire, we may incur  unexpected liabilities or the property may
fail to perform  in accordance  with our projections.  If we  do not  accurately
assess  during the due diligence phase  the value of, and liabilities associated
with, properties prior to  their acquisition, we may  pay a purchase price  that
exceeds the current fair value of the assets. As a result, material goodwill and
other  intangible assets would be required to be recorded, which could result in
significant charges  in  future  periods.  These charges,  in  addition  to  the
financial  impact of significant liabilities that we may assume, could seriously
harm our  financial  and  operating results,  as  well  as our  ability  to  pay
dividends.


OUR CASH FLOW IS NOT ASSURED. IF OUR CASH FLOW IS REDUCED, WE MAY NOT BE ABLE TO
PAY DIVIDENDS.

     We intend to distribute to our stockholders all or substantially all of our
taxable  REIT  income  each  year  in  order  to  comply  with  the distribution
requirements of the federal  tax laws and  to avoid federal  income tax and  the
nondeductible  excise tax.  We have not  established a  minimum dividend payment
level. Our  ability to  pay dividends  may be  adversely affected  by the  risks
described  in this prospectus. All distributions  will be made at the discretion
of our  board  of directors  and  will depend  on  our earnings,  our  financial
condition,  maintenance of our REIT  status and other factors  that our board of
directors may deem relevant from time to time. We cannot assure you that we will
be able to pay dividends in the future.

     Our ability to pay dividends is based on many factors, including:

     - our ability to make additional acquisitions;

     - our success in negotiating favorable lease terms;

     - our tenants' ability to perform under their leases; and

     - efficient management of our properties.

     We also cannot  assure you that  the level of  our dividends will  increase
over   time  or  the  receipt  of  rental  revenue  in  connection  with  future
acquisitions of properties will increase our cash available for distribution  to

                                        13


stockholders.  In the  event of defaults  or lease terminations  by our tenants,
rental payments could decrease  or cease, which would  result in a reduction  in
cash  available for distribution to our  stockholders. If our cash available for
distributions generated  by  our  assets  is less  than  our  expected  dividend
distributions,  or if such  cash available for  distribution decreases in future
periods from expected  levels, our  ability to make  the expected  distributions
would be adversely affected. Any such failure to make expected distributions may
result  in a decrease in the market price of our stock. See "Dividend Policy and
Distributions."


OUR BOARD OF DIRECTORS MAY ALTER OUR INVESTMENT POLICIES AT ANY TIME WITHOUT
STOCKHOLDER APPROVAL.



     Our board  of directors  may  alter our  investment  policies at  any  time
without stockholder approval. Changes to these policies may adversely affect our
financial performance and your investment.


WE HAVE INCURRED HISTORICAL LOSSES AND MAY INCUR FUTURE LOSSES.


     We  have had  historical accounting losses  of $339,525 and  $5,085 for the
nine months  ended September  30, 2003  and the  year ended  December 31,  2002,
respectively,  and had  an accumulated deficit  of $713,739 as  of September 30,
2003. We cannot assure you that we will not have similar losses in the future.


RISKS RELATED TO THIS OFFERING

WE HAVE BORROWED MONEY FROM AN AFFILIATE OF OUR UNDERWRITER, WHICH CAUSES A
CONFLICT OF INTEREST.


     In connection  with  this  offering, our  underwriter,  FBR,  will  receive
benefits  in  addition to  customary  underwriting compensation.  These benefits
consist  of  the  repayment  of  the  loan  made  by  an  affiliate  of  FBR  of
approximately $250,000 and the issuance to such affiliate of FBR of a warrant to
purchase  shares of  our common stock.  These transactions create  a conflict of
interest because FBR has an interest in the successful outcome of this  offering
in addition to receiving customary underwriter compensation.


THERE IS CURRENTLY NO PUBLIC MARKET FOR OUR COMMON STOCK. AN ACTIVE TRADING
MARKET FOR OUR COMMON STOCK MAY NOT DEVELOP FOLLOWING THIS OFFERING.


     There  has not been  any public market  for our common  stock prior to this
offering. We have applied to have our common stock listed on the NYSE  following
the  completion of this offering. We cannot  assure you, however, that an active
trading market for our common stock will  develop after the offering or, if  one
does develop, that it will be sustained.


THE MARKET PRICE AND TRADING VOLUME OF OUR COMMON STOCK MAY BE VOLATILE
FOLLOWING THIS OFFERING.

     Even  if an active trading market develops for our common stock, the market
price of our common stock  may be volatile. In  addition, the trading volume  in
our  common stock may fluctuate and cause significant price variations to occur.
If the  market price  of our  common stock  declines significantly,  you may  be
unable  to resell your shares  at or above the  public offering price. We cannot
assure you that  the market  price of  our common  stock will  not fluctuate  or
decline  significantly in the future. Some  of the factors that could negatively
affect our share price or result in fluctuations in the price or trading  volume
of our common stock include:

     - actual  or anticipated variations  in our quarterly  operating results or
       dividends;

     - changes in our funds from operations or earnings estimates;

     - publication of research reports about us or the real estate industry;

     - increases in market interest rates that lead purchasers of our shares  to
       demand a higher yield;

     - changes in market valuations of similar companies;

     - adverse  market reaction  to any increased  indebtedness we  incur in the
       future;

     - additions or departures of key management personnel;

     - actions by institutional stockholders;

                                        14


     - speculation in the press or investment community; and

     - general market and economic conditions.

BROAD MARKET FLUCTUATIONS COULD NEGATIVELY IMPACT THE MARKET PRICE OF OUR COMMON
STOCK.

     The stock market has experienced extreme price and volume fluctuations that
have affected  the market  price  of many  companies  in industries  similar  or
related  to  ours and  that have  been unrelated  to these  companies' operating
performances. These broad market fluctuations  could reduce the market price  of
our  common stock. Furthermore, our operating results and prospects may be below
the expectations of public  market analysts and investors  or may be lower  than
those of companies with comparable market capitalizations, which could seriously
harm the market price of our common stock.

AN INCREASE IN MARKET INTEREST RATES MAY HARM THE MARKET PRICE OF OUR STOCK.

     One  of the factors that investors may  consider in deciding whether to buy
or sell our  common stock  is our  dividend rate as  a percentage  of our  share
price,  relative to  market interest rates.  If market  interest rates increase,
prospective investors may  desire higher dividends  on our stock  or seek  other
securities paying higher dividends or rates of interest. The market price of our
common  stock likely will be based primarily on the earnings that we derive from
rental income with respect  to our properties and  our related distributions  to
stockholders,  and not  from the  underlying appraised  value of  the properties
themselves.  As  a  result,  interest  rate  fluctuations  and  capital   market
conditions  can affect the  market price of  our common stock.  For instance, if
interest rates rise without an increase  in our dividend rate, the market  price
of  our common  stock could decrease  because potential investors  may require a
higher dividend yield on  our common stock as  market rates on  interest-bearing
securities, such as bonds, rise. In addition, rising interest rates would result
in  increased  interest expense  on our  variable  rate debt,  thereby adversely
affecting cash  flow  and  our  ability to  service  our  indebtedness  and  pay
dividends.

PURCHASERS OF OUR COMMON STOCK WILL EXPERIENCE IMMEDIATE DILUTION.

     The  assumed public offering price of our  common stock in this offering is
higher than the book  value per share  of our outstanding  common stock. If  you
purchase  common stock in this offering,  you will experience immediate dilution
in book value per share.

FUTURE SALES OF OUR COMMON STOCK MAY HARM OUR SHARE PRICE.

     We cannot predict the effect, if any,  of future sales of common stock,  or
the  availability of stock for  future sales, on the  market price of our common
stock. Sales of substantial amounts of common stock or the perception that these
sales could occur, may harm prevailing market prices for our common stock.

RISKS RELATED TO OUR ORGANIZATION AND STRUCTURE

WE DEPEND ON KEY PERSONNEL WITH LONG-STANDING BUSINESS RELATIONSHIPS, THE LOSS
OF WHOM COULD THREATEN OUR ABILITY TO OPERATE OUR BUSINESS SUCCESSFULLY.

     Our future success  depends, to  a significant extent,  upon the  continued
services of Thomas D. Peschio, our president and chief executive officer, and of
the  other members of our management team. In particular, the relationships that
Mr. Peschio and  the other members  of our management  team have developed  with
existing   and  prospective   developers  of   government-leased  properties  is
critically important  to  the success  of  our  business. Although  we  have  an
employment agreement with Mr. Peschio and other key executives, we cannot assure
you that Mr. Peschio or the other executives will remain employed with us. We do
not  maintain key  person life  insurance on  any of  our officers.  The loss of
services of Mr. Peschio or other senior managers would harm our business and our
prospects.

                                        15


OUR BOARD OF DIRECTORS MAY AUTHORIZE THE ISSUANCE OF ADDITIONAL SHARES THAT MAY
CAUSE DILUTION.

     In connection  with future  equity offerings,  the board  of directors  may
authorize  the issuance  of additional shares  of common stock.  The issuance of
additional shares could substantially dilute our existing stockholders.


OUR BOARD OF DIRECTORS MAY AUTHORIZE THE ISSUANCE OF SHARES WITH DIFFERING
DIVIDEND RIGHTS THAT COULD HARM YOUR RIGHT TO RECEIVE DIVIDENDS



     Our board of  directors has  the power to  issue preferred  stock or  other
securities that have distribution rights senior to that of the common stock. Any
superior  dividend rights could prevent us  from paying dividends to the holders
of our common stock.


OUR RIGHTS AND THE RIGHTS OF OUR STOCKHOLDERS TO TAKE ACTION AGAINST DIRECTORS
AND OFFICERS ARE LIMITED, WHICH COULD LIMIT YOUR RECOURSE IN THE EVENT OF
ACTIONS THEY TAKE OR FAIL TO TAKE WHICH ARE NOT IN YOUR BEST INTERESTS.

     Maryland law provides that a director has no liability in that capacity  if
he  or she  performs his  or her  duties in good  faith, in  a manner  he or she
reasonably believes  to be  in our  best interests  and with  the care  that  an
ordinarily   prudent  person  in  a  like   position  would  use  under  similar
circumstances. Our governing  documents obligate us  to indemnify our  directors
and  officers  for actions  taken  by them  in  those capacities  to  the extent
permitted by  Maryland  law.  Generally, Maryland  law  permits  indemnification
except  in instances where the person seeking indemnification acted in bad faith
or with  active and  deliberate dishonesty,  or in  instances where  the  person
actually  received an improper  personal benefit in  money, property or services
or, in the case  of a criminal  proceeding, the person  had reasonable cause  to
believe that his or her actions were unlawful. Additionally, we may be obligated
to  fund the defense costs incurred by  our directors and officers. In addition,
our governing documents limit  the liability of our  directors and officers  for
money damages, except for liability resulting from:

     - actual  receipt of  an improper benefit  or profit in  money, property or
       services; or

     - a final judgment based upon a finding of active and deliberate dishonesty
       by the director,  trustee or officer  that was material  to the cause  of
       action adjudicated.

     As  a result, we and our stockholders  may have more limited rights against
our directors and officers than  might otherwise exist. See "Certain  Provisions
of  Maryland  Law and  our charter  and  Bylaws --  Limitation of  Liability and
Indemnification."

OUR OWNERSHIP LIMITATIONS MAY RESTRICT BUSINESS COMBINATION OPPORTUNITIES.

     To qualify as a REIT  under the federal tax laws,  no more than 50% of  our
outstanding  shares  may  be owned,  directly  or  indirectly by  five  or fewer
individuals (as defined  in the federal  tax laws to  include certain  entities)
during  the last half  of each taxable  year (other than  our first REIT taxable
year). To preserve our  REIT status, our charter  generally prohibits direct  or
indirect  ownership by any  person of more than  9.8% of the  number or value of
outstanding shares of any class of  our securities, including our common  stock.
Generally,  common  stock  owned by  affiliated  owners will  be  aggregated for
purposes of the  ownership limitation.  Any transfer  of our  common stock  that
would  disqualify  our REIT  status  will be  null  and void,  and  the intended
transferee will acquire no rights in such stock. The ownership limitation  could
have  the effect  of delaying,  deterring or preventing  a change  in control or
other transaction in which holders of  common stock might receive a premium  for
their  common stock  over the  then current market  price or  which such holders
might believe to be otherwise in  their best interest. Further, shares that  are
transferred  in excess of the 9.8% ownership limit will be designated as "excess
shares" subject to redemption. The ownership limitation provisions also may make
our common stock  an unsuitable  investment vehicle  for any  person seeking  to
obtain,  either alone or with others as a  group, ownership of more than 9.8% of
the number or value of outstanding shares of any class of our securities.

                                        16


PROVISIONS OF OUR CHARTER DOCUMENTS COULD DETER A TAKEOVER, WHICH COULD INHIBIT
YOUR ABILITY TO RECEIVE AN ACQUISITION PREMIUM FOR YOUR SHARES.

     Provisions of our  charter and bylaws  could make it  more difficult for  a
third  party  to  acquire  us, even  if  doing  so would  be  beneficial  to our
stockholders. See "Material Provisions  of Maryland Law and  of our Charter  and
Bylaws."

MARYLAND LAW MAY DISCOURAGE A THIRD PARTY FROM ACQUIRING US, WHICH COULD INHIBIT
YOUR ABILITY TO RECEIVE AN ACQUISITION PREMIUM FOR YOUR SHARES.

     Maryland  law  provides broad  discretion to  our  board of  directors with
respect to  its  duties in  considering  a change  in  control of  our  company,
including  that  our  board  is  subject to  no  greater  level  of  scrutiny in
considering a change in control transaction  than with respect to any other  act
by our board.

     Maryland  law restricts mergers and other business combinations between our
company and an interested stockholder. An "interested stockholder" is defined as
any person who is the beneficial owner of 10% or more of the voting power of our
common stock and also includes any of our affiliates or associates that, at  any
time  within the two year period prior to the date of a proposed merger or other
business combination, was  the beneficial  owner of 10%  or more  of our  voting
power.  A person is not  an interested stockholder if,  prior to the most recent
time at which the person would otherwise have become an interested  stockholder,
our  board  of directors  approved the  transaction  which otherwise  would have
resulted in the person becoming an interested stockholder. For a period of  five
years  after the most recent acquisition of shares by an interested stockholder,
we may  not  engage  in any  merger  or  other business  combination  with  that
interested  stockholder or any  affiliate of that  interested stockholder. After
the five year period, any merger or other business combination must be  approved
by  our board of directors and  by at least 80% of  all the votes entitled to be
cast by holders  of outstanding  voting stock and  two-thirds of  all the  votes
entitled  to  be cast  by holders  of  outstanding voting  stock other  than the
interested  stockholder  or  any  affiliate  or  associate  of  the   interested
stockholder  unless,  among  other  things,  the  stockholders  (other  than the
interested stockholder) receive a minimum price  for their common stock and  the
consideration  received by those stockholders is in  cash or in the same form as
previously paid  by  the interested  stockholder  for its  common  stock.  These
provisions  of  the  business  combination  statute  do  not  apply  to business
combinations that are approved  or exempted by our  board of directors prior  to
the  time  that the  interested stockholder  becomes an  interested stockholder.
However, the business combination statute could have the effect of  discouraging
offers  from  third  parties to  acquire  us  and increasing  the  difficulty of
successfully completing this type of offer. See "Material Provisions of Maryland
Law and of our Charter and Bylaws -- Maryland Takeover Statutes."

OUR PRESIDENT AND CEO HAS AN EMPLOYMENT AGREEMENT THAT PROVIDES HIM WITH
BENEFITS IN THE EVENT HIS EMPLOYMENT IS TERMINATED, WHICH COULD PREVENT OR DETER
A POTENTIAL ACQUIRER FROM PURSUING A CHANGE OF CONTROL OF OUR COMPANY.

     We have entered into  an employment agreement with  Thomas D. Peschio,  our
president and chief executive officer, that provides him with severance benefits
if  his employment ends due to a termination by us without cause. In the case of
such termination,  the vesting  of  his restricted  stock will  accelerate.  Mr.
Peschio  also  has the  right  to terminate  his  employment agreement  for good
reason, which includes a change of  control. Mr. Peschio's ability to  terminate
his employment with us could prevent or deter a change of control of our company
that  might involve a premium price for our  common stock or otherwise be in the
best interests of our stockholders. See "Management -- Employment Agreements."

RISKS RELATED TO THE REAL ESTATE INDUSTRY

MORTGAGE DEBT OBLIGATIONS EXPOSE US TO INCREASED RISK OF PROPERTY LOSSES, WHICH
COULD HARM OUR FINANCIAL CONDITION, CASH FLOW AND ABILITY TO SATISFY OUR OTHER
DEBT OBLIGATIONS AND PAY DIVIDENDS.

     Our policy is to use debt to finance, on average, approximately 75% of  the
acquisition  cost  of  the  properties  that  we  buy.  Incurring  mortgage debt
increases our risk of property  losses because defaults on indebtedness  secured
by  properties  may  result  in foreclosure  actions  initiated  by  lenders and
ultimately our

                                        17


loss of the property  securing any loans  for which we are  in default. For  tax
purposes,  a foreclosure of any of our properties  would be treated as a sale of
the property for a purchase price equal  to the outstanding balance of the  debt
secured  by the  mortgage. The  outstanding balance of  the debt  secured by the
mortgage could exceed our tax  basis in the property.  If this occurs, we  would
recognize  taxable  income  on  foreclosure,  but  would  not  receive  any cash
proceeds. As a result, we may be required to identify and utilize other  sources
of  cash to pay our taxes, which may  result in a decrease in cash available for
distribution to our stockholders.

     In addition, our default under any one of our mortgage debt obligations may
increase the risk of our default on our other indebtedness. If this occurs,  our
financial condition, cash flow and ability to satisfy our other debt obligations
or ability to pay dividends may be harmed.

ILLIQUIDITY OF REAL ESTATE INVESTMENTS COULD SIGNIFICANTLY IMPEDE OUR ABILITY TO
RESPOND TO ADVERSE CHANGES IN THE PERFORMANCE OF OUR PROPERTIES AND HARM OUR
FINANCIAL CONDITION.

     Because  real estate  investments are  relatively illiquid,  our ability to
promptly sell one or  more properties in our  portfolio in response to  changing
economic, financial and investment conditions is limited. The real estate market
is affected by many factors that are beyond our control, including:

     - adverse changes in national and local economic and market conditions;

     - changes in interest rates and in the availability, cost and terms of debt
       financing;

     - changes  in governmental laws and regulations, fiscal policies and zoning
       ordinances and  costs of  compliance with  laws and  regulations,  fiscal
       policies and ordinances;

     - the   ongoing  need  for  capital  improvements,  particularly  in  older
       structures;

     - changes in operating expenses; and

     - civil unrest, acts  of war and  natural disasters, including  earthquakes
       and floods, which may result in uninsured and underinsured losses.

     We  cannot predict  whether we will  be able  to sell any  property for the
price or on the terms set by us, or whether any price or other terms offered  by
a  prospective purchaser would be  acceptable to us. We  also cannot predict the
length of time needed  to find a willing  purchaser and to close  the sale of  a
property.  These factors and any others that would impede our ability to respond
to adverse changes in the performance of our properties could harm our operating
results and financial  condition, as  well as our  ability to  pay dividends  to
stockholders.

COMPLIANCE WITH ENVIRONMENTAL LAWS COULD MATERIALLY INCREASE OUR OPERATING
EXPENSES.

     Our  properties may  be subject to  environmental liabilities.  An owner of
real property can face liability for environmental contamination created by  the
presence  or  discharge of  hazardous substances  on the  property. We  may face
liability regardless of:

     - our knowledge of the contamination;

     - the timing of the contamination;

     - the cause of the contamination; or

     - the party responsible for the contamination of the property.

     There may be environmental problems associated with our properties of which
we are  unaware. Some  of our  properties use,  or may  have used  in the  past,
underground  tanks for  the storage  of petroleum-based  or waste  products that
could create a potential for  release of hazardous substances. If  environmental
contamination exists on our properties, we could become subject to strict, joint
and several liability for the contamination by virtue of our ownership interest.

     The presence of hazardous substances on a property may adversely affect our
ability  to sell the property and we may incur substantial remediation costs. In
addition, although we may require in our leases that

                                        18


tenants operate  in compliance  with all  applicable laws  and to  indemnify  us
against  any environmental liabilities arising from a tenant's activities on the
property, we could nonetheless be subject  to strict liability by virtue of  our
ownership  interest, and we cannot be sure  that our tenants would satisfy their
indemnification obligations under the applicable  sales agreement or lease.  The
discovery of environmental liabilities attached to our properties could harm our
results  of operations and financial condition  and our ability to pay dividends
to stockholders.

OUR PROPERTIES MAY CONTAIN OR DEVELOP HARMFUL MOLD, WHICH COULD LEAD TO
LIABILITY FOR ADVERSE HEALTH EFFECTS AND COSTS OF REMEDIATING THE PROBLEM.

     When excessive moisture accumulates in buildings or on building  materials,
mold growth may occur, particularly if the moisture problem remains undiscovered
or  is not  addressed over  a period  of time.  Some molds  may produce airborne
toxins or irritants. Concern about indoor  exposure to mold has been  increasing
as  exposure to mold may cause a variety of adverse health effects and symptoms,
including allergic or other reactions. As a result, the presence of  significant
mold at any of our properties could require us to undertake a costly remediation
program  to contain or remove the mold  from the affected property. In addition,
the presence of significant mold could expose us to liability from our  tenants,
employees  of  our tenants  and others  if property  damage for  health concerns
arise.

COMPLIANCE WITH THE AMERICANS WITH DISABILITIES ACT AND FIRE, SAFETY AND OTHER
REGULATIONS MAY REQUIRE US TO MAKE UNEXPECTED EXPENDITURES THAT ADVERSELY IMPACT
OUR ABILITY TO PAY DIVIDENDS.

     Some or all of our properties may be required to comply with the  Americans
with  Disabilities Act, or the ADA. The ADA has separate compliance requirements
for "public accommodations" and "commercial facilities," but generally  requires
that  buildings be made accessible to  people with disabilities. Compliance with
the ADA requirements could require removal of access barriers and non-compliance
could result  in imposition  of fines  by the  U.S. government  or an  award  of
damages  to private  litigants, or both.  We will  attempt to shift  the cost of
compliance with the  ADA to our  tenants whenever possible.  However, if we  are
unable  to negotiate  lease terms  to this  effect, if  required changes involve
greater expenditures than anticipated, or if the changes must be made on a  more
accelerated basis than anticipated, we could be required to expend our own funds
to  comply with  the provisions  of the  ADA, which  could adversely  affect our
results  of  operations  and  financial  condition  and  our  ability  to   make
distributions  to  stockholders. In  addition, we  are  required to  operate our
properties in compliance with  fire and safety  regulations, building codes  and
other  land use regulations, as they may be adopted by governmental agencies and
bodies and  become applicable  to our  properties. We  may be  required to  make
substantial  capital expenditures  to comply  with those  requirements and these
expenditures could harm our ability to pay dividends to our stockholders.

AN UNINSURED LOSS OR A LOSS THAT EXCEEDS THE INSURANCE POLICY LIMITS ON OUR
PROPERTIES COULD SUBJECT US TO LOST CAPITAL OR REVENUE ON THOSE PROPERTIES.

     Some of our  properties may be  covered by flood  and earthquake  insurance
policies  obtained  by  and  paid for  by  the  tenants as  part  of  their risk
management programs. Additionally, we have obtained blanket liability, flood and
property damage insurance policies to protect us and our properties against loss
should the indemnities and  insurance policies provided by  the tenants fail  to
restore the properties to their condition prior to a loss. All of these policies
may involve substantial deductibles and certain exclusions. In certain areas, we
may  have to obtain  earthquake insurance on specific  properties as required by
our lenders or by law. We have  also obtained terrorism insurance on all of  our
GSA-leased  properties, but this insurance is  subject to exclusions for loss or
damage caused by nuclear substances, pollutants, contaminants and biological and
chemical weapons.  Should  a  loss occur  that  is  uninsured or  in  an  amount
exceeding  the combined aggregate limits for the policies noted above, or in the
event of a loss that is subject  to a substantial deductible under an  insurance
policy,  we could lose all  or part of our  capital invested in, and anticipated
revenue from, one  or more of  the properties, which  could harm our  operations
results  and financial  condition, as  well as our  ability to  pay dividends to
stockholders at historical levels or at all.

                                        19


TAX RISKS OF OUR BUSINESS AND STRUCTURE

AN INVESTMENT IN OUR COMMON STOCK HAS VARIOUS TAX RISKS THAT COULD AFFECT THE
VALUE OF YOUR INVESTMENT.

     Although the provisions of the federal tax laws relevant to your investment
in our common stock are generally  described in "Material United States  Federal
Income Tax Consequences," we urge you to consult your own tax advisor concerning
the  effects of federal, state and local income  tax law on an investment in our
common stock, because of the complex nature of the tax rules applicable to REITs
and their  stockholders. Future  distributions may  also include  a  significant
portion as a return of capital. See "Dividend Policy and Distributions."

DISTRIBUTION REQUIREMENTS IMPOSED BY LAW LIMIT OUR FLEXIBILITY IN EXECUTING OUR
BUSINESS PLAN.

     After  our election  to become  a REIT,  we generally  will be  required to
distribute to our stockholders at least 90% of our taxable REIT income each year
in order to  maintain our  status as  a REIT  for federal  income tax  purposes.
Taxable  REIT income is determined without regard to the deduction for dividends
paid and by  excluding net capital  gains. We are  also required to  pay tax  at
regular  corporate rates to the extent that  we distribute less than 100% of our
taxable income (including  net capital  gains) each  year. In  addition, we  are
required  to pay  4% nondeductible excise  tax on  the amount, if  any, by which
certain distributions we pay with respect to any calendar year are less than the
sum of 85% of  our ordinary income  for that calendar year,  95% of our  capital
gain  net income for the calendar year and any amount of our income that was not
distributed in prior years.

     We intend to distribute to our stockholders all or substantially all of our
taxable REIT  income  each  year  in  order  to  comply  with  the  distribution
requirements  of the federal  tax laws and  to avoid federal  income tax and the
nondeductible excise tax. Differences  in timing between  the receipt of  income
and the payment of expenses in arriving at taxable REIT income and the effect of
required  debt  amortization payments  could  require us  to  borrow funds  on a
short-term basis to  meet the  distribution requirements that  are necessary  to
achieve the tax benefits associated with qualifying as a REIT.

WE MAY INCUR ADDITIONAL INDEBTEDNESS IN ORDER TO MEET OUR DISTRIBUTION
REQUIREMENTS.

     After  our election to become a REIT,  we will be required to distribute at
least 90% of our taxable  REIT income, which limits the  amount of cash we  will
have  available  for  other business  purposes,  including amounts  to  fund our
growth. It  is possible  that because  of the  differences between  the time  we
actually  receive revenue or pay  expenses and the period  we report those items
for distribution purposes, we may have to borrow funds on a short-term basis  to
meet the 90% distribution requirement.

OUR DISPOSAL OF PROPERTIES MAY HAVE NEGATIVE IMPLICATIONS, INCLUDING UNFAVORABLE
TAX CONSEQUENCES.

     If  we make a sale of a property directly, and it is deemed to be a sale of
dealer property  or  inventory, the  sale  may be  deemed  to be  a  "prohibited
transaction"  under the provisions of the  federal tax laws applicable to REITs,
in which case our gain from the sale would be subject to a 100% penalty tax.  If
we  believe  that  a  sale  of  a property  might  be  treated  as  a prohibited
transaction, we  will  attempt  to  structure a  sale  through  a  taxable  REIT
subsidiary,  in which case the gain from  the sale would be subject to corporate
income tax but not  the 100% prohibited transaction  tax. We cannot assure  you,
however,  that the  IRS would not  assert successfully that  sales of properties
that we make directly, rather than through a taxable REIT subsidiary, were sales
of dealer property or inventory, in which case the 100% penalty tax would apply.

IF WE FAIL TO REMAIN QUALIFIED AS A REIT, OUR DIVIDENDS WILL NOT BE DEDUCTIBLE
BY US, AND OUR INCOME WILL BE SUBJECT TO TAXATION.


     If we  fail to  remain  qualified as  a REIT,  our  dividends will  not  be
deductible  by us and we will be subject to a corporate level tax on our taxable
income. This would substantially reduce our cash available to pay dividends  and
the  yield on  your investment. Incurring  corporate income  tax liability might
cause us to borrow funds, liquidate some of our investments or take other  steps
which could negatively affect our operating


                                        20


results.  If our REIT status is terminated because of our failure to meet a REIT
qualification requirement or if we voluntarily revoke our election, we would  be
disqualified  from  electing treatment  as  a REIT  for  the four  taxable years
following the year in which REIT status is lost.

WE MAY BE SUBJECT TO FEDERAL AND STATE INCOME TAXES THAT WOULD HARM OUR
FINANCIAL CONDITION.

     Even if we qualify and maintain our status as a REIT, we may become subject
to federal income taxes  and related state  taxes. For example,  if we have  net
income  from a sale of dealer property or inventory, that income will be subject
to a  100% penalty  tax. In  addition,  we may  not be  able to  pay  sufficient
distributions   to  avoid  corporate  income  tax  and  the  4%  excise  tax  on
undistributed income. We may  also be subject  to state and  local taxes on  our
income or property, either directly or at the level of our operating partnership
or  at  a  level of  the  other entities  through  which we  indirectly  own our
properties that would aversely  affect our operating  results. We cannot  assure
you that we will be able to maintain REIT status, or that it will be in our best
interests to continue to do so.

WE MAY BE SUBJECT TO ADVERSE LEGISLATIVE OR REGULATORY TAX CHANGES THAT COULD
REDUCE THE MARKET PRICE OF OUR COMMON STOCK.

     The federal tax laws governing REITs and the administrative interpretations
of  those  laws  may  be  amended  at  any  time.  Any  of  those  new  laws  or
interpretations may take effect retroactively.  On May 28, 2003, President  Bush
signed  into law  a tax  bill that reduces  the tax  rate on  both dividends and
long-term capital gains for most non-corporate taxpayers to 15% until 2008. This
reduced tax rate generally does not apply to ordinary REIT dividends, which will
continue to be taxed at the higher tax rates applicable to ordinary income. This
legislation could cause shares in non-REIT corporations to be a more  attractive
investment to individual investors than they had been, and could harm the market
price of our common stock.

                           FORWARD-LOOKING STATEMENTS

     We  make forward-looking statements in this  prospectus that are subject to
risks and  uncertainties.  These forward-looking  statements  are based  on  our
beliefs,  assumptions and  expectations of  our future  performance, taking into
account all information  currently available to  us. These beliefs,  assumptions
and  expectations can change as a result of many possible events or factors, not
all of which  are known to  us. Our  actual results could  vary materially  from
those expressed in our forward-looking statements.

     When  we use the  words "expect," "anticipate,"  "estimate," "may," "will,"
"should," "intend,"  "plan"  or  similar  expressions,  we  intend  to  identify
forward-looking   statements.  Forward-looking   statements  also   include  the
assumptions that underlie such statements.  The pro forma financial  information
in  this  prospectus  also  includes forward-looking  statements.  We  assume no
obligation to update any of our forward-looking statements.

     You should not  place undue  reliance on  these forward-looking  statements
because they depend on assumptions, data or methodology that may be incorrect or
imprecise  and we may not be able to realize them. You should carefully consider
the risks described in  "Risk Factors" and elsewhere  in this prospectus,  which
could  cause our actual results to  differ materially from those contemplated in
our forward-looking statements.

                                        21


                                USE OF PROCEEDS

     Our  net proceeds from  this offering will  be approximately $91.5 million,
after deducting  the  underwriting  discount  and  estimated  offering  expenses
payable  by us. If the underwriter's over-allotment option is exercised in full,
our net proceeds will be approximately $105.5 million.


     We plan to use these proceeds as follows:



     - approximately $250,000  to  repay  outstanding indebtedness  owed  to  an
       affiliate of our underwriter, FBR;



     - approximately  $1.6  million to  repay  outstanding indebtedness  owed to
       Genesis Financial Group, Inc.;



     - approximately $2.4 million to repay outstanding indebtedness under a line
       of credit used to finance the acquisition of our Charleston property;



     - approximately $73.6 million to fund the purchase price (including closing
       costs and excluding  indebtedness owed  to FBR) of  the Harlingen,  Baton
       Rouge and Parkersburg properties described under "Proposed Acquisitions;"



     - approximately  $4.9 million  to fund the  equity portion  of the purchase
       price (including closing  costs) of the  College Park property  described
       under "Proposed Acquisitions;"



     - approximately  $7.2 million to fund the purchase price (including closing
       costs) of the additional properties to be purchased in 2004; and



     - the remainder for general corporate and working capital purposes.



     Pending these  uses, we  intend  to invest  the  net offering  proceeds  in
marketable,  investment-grade securities that are  consistent with our intention
to qualify as a REIT.


                                        22



     As  of  November  20,  2003, we  were  actively  negotiating  the following
acquisitions:




                                                                                                GROSS      LEASE MATURITY/
                        PURCHASE           TENANT/        YEAR BUILT/    SQ. FT.   RENT/SQ.   ANNUALIZED        EARLY
LOCATION                  PRICE            OCCUPANT        RENOVATED     LEASED      FOOT        RENT        TERMINATION
--------               -----------         --------       ------------   -------   --------   ----------   ---------------
                                                                                      
Harlingen, Texas.....  $19,125,000    United States of        2000        53,075    $32.33    $1,715,770   Aug. 2015/ Oct.
                                      America/Border                                                       2014(1)
                                      Patrol*
Harlingen, Texas.....  $26,750,000    United States of        1998        17,423    $15.36    $  267,612   Jan. 2018/Jan.
                                      America/Immigration                                                  2013(1)
                                      &
                                      Naturalization
                                      Service I*
                                      United States of        2002       107,836    $22.53    $2,429,334   Oct. 2022/ Nov.
                                      America/                                                             2020
                                      Immigration &
                                      Naturalization
                                      Service II*
Baton Rouge,
  Louisiana..........  $ 6,600,000    United States of       Under        36,287    $19.94    $  723,600   Nov. 2018/ None
                                      America/Veterans    construction
                                      Administration**
Parkersburg, West
  Virginia...........  $20,270,000    United States of       Under        80,657    $26.63    $2,147,636   Nov. 2019(2)/
                                      America/Bureau of   construction                                     None
                                      Public Debt **
College Park,
  Maryland...........  $21,100,000(3) United States of       Under        67,503(3)  $35.23   $2,378,311   Jan. 2014(2)/
                                      America/Food and    construction                                     None
                                      Drug
                                      Administration**
                       -----------                                       -------
Total................  $93,845,000                                       362,781
                       ===========                                       =======



                        LEASE
LOCATION                 TYPE
--------                -----
                    
Harlingen, Texas.....  Modified
                       Gross
                       Lease
Harlingen, Texas.....  Modified
                       Gross
                       Lease
                       Modified
                       Gross
                       Lease
Baton Rouge,
  Louisiana..........  Modified
                       Gross
                       Lease
Parkersburg, West
  Virginia...........  Modified
                       Gross
                       Lease
College Park,
  Maryland...........  Modified
                       Gross
                       Lease
Total................



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


  * Under contract



 ** Under letter of intent


(1) The current owner is  negotiating with the  GSA to extend  the term of  this
    lease and to remove the early termination provision. We will not acquire the
    property unless and until this lease extension is finalized.


(2) The  lease is for a  fixed term commencing on  the property completion date.
    The Lease Maturity Date is estimated based on an assumed property completion
    date. See "Business and Properties -- Proposed Acquisitions."



(3) Does not include  approximately 15,000  square feet of  vacant office  space
    that  may be leased in  the future. If this vacant  space is leased prior to
    building completion, we must pay an additional $2.4 million.


As used in  the table above  and throughout this  prospectus, "Gross  Annualized
Rent"  is determined by multiplying August 2003 rents by 12 and "Rent Per Square
Foot" is determined by dividing the  Gross Annualized Rent by the leased  square
footage of the property.

                                        23


                                 CAPITALIZATION

     The following table sets forth:


     - our actual capitalization as of September 30, 2003; and



     - our  pro forma capitalization, as adjusted to  give effect to the sale of
       common stock in this offering at an assumed offering price of $10.00  per
       share,  not including shares subject  to the underwriter's over-allotment
       option, net of the underwriting  discount and estimated expenses  payable
       by  us in  connection with  this offering  and additional  mortgage notes
       payable associated with the purchase of the six properties identified  in
       "Proposed Acquisitions."


     This  table should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition  and Results of  Operations" and our  historical
and  unaudited  pro  forma  financial  information  and  related  notes included
elsewhere in this prospectus. This table does not reflect the effects of any  of
our acquisitions under contract.




                                            HISTORICAL        PRO FORMA         PRO FORMA
                                        SEPTEMBER 30, 2003   ADJUSTMENTS    SEPTEMBER 30, 2003
                                        ------------------   ------------   ------------------
                                                                   
DEBT:
Line of credit........................     $ 2,397,655       $ (2,397,655)     $         --
Mortgage notes payable................      27,892,521         16,500,000        44,392,521
Mortgage note payable-affiliate.......       1,639,219         (1,639,219)               --
                                           -----------       ------------      ------------
Total debt............................      31,929,395         12,463,126        44,392,521
                                           -----------       ------------      ------------
SHAREHOLDERS' EQUITY:
Common stock(a).......................       8,371,988         91,500,000        99,871,988
Retained deficit......................        (713,739)                --          (713,739)
                                           -----------       ------------      ------------
Total shareholders' equity............       7,658,249         91,500,000        99,158,249
                                           -----------       ------------      ------------
Total capitalization..................     $39,587,644       $103,963,126      $143,550,770
                                           ===========       ============      ============



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


(a) As  of  September  30,  2003,  we  had  10,000,000  shares  of  common stock
    authorized, of which 975,552  shares were outstanding, with  a par value  of
    $10.00  per share. All of  these outstanding shares were  sold at $10.00 per
    share.  Immediately  upon   the  completion   of  this   offering  and   our
    reincorporation as a Maryland corporation, we will have 50,000,000 shares of
    common stock authorized, of which 11,125,552 will be outstanding, with a par
    value of $0.01 per share.


     The  following summarizes the  changes in our  common stock as  a result of
this offering, assuming a sales price of $10.00 per share:


                                                           
Gross proceeds..............................................  $100,000,000
Underwriting discounts, commissions and expenses............    (7,750,000)
Other offering costs........................................      (750,000)
                                                              ------------
Net offering proceeds.......................................  $ 91,500,000
                                                              ============


                                        24


                                    DILUTION

NET TANGIBLE BOOK VALUE


     As  of September 30, 2003, we had  net tangible book value of $1,234,901 or
approximately $1.27 per share. Net tangible book value per share represents  the
amount  of our total tangible assets less  our total liabilities, divided by the
number of shares of our common stock outstanding.



     In connection  with the  purchase of  the five  properties in  our  initial
portfolio, we allocated $3,022,778 to tenant origination costs and $3,657,682 to
intangible  lease costs.  If we  included the  net, unamortized  amount of these
tenant origination costs  and intangible lease  costs at September  30, 2003  of
$6,423,368  to  our net  tangible  book value  at  September 30,  2003,  our net
tangible book value per share would be $7.85 per share.


DILUTION AFTER THIS OFFERING


     Dilution in net  tangible book  value per share  represents the  difference
between the amount per share paid by purchasers of common stock in this offering
and  the net tangible book value per share of our common stock immediately after
this offering. After giving effect  to the sale of  the common stock offered  by
this  prospectus, at an assumed  public offering price of  $10.00 per share, and
our receipt of approximately $91.5 million  in net proceeds from this  offering,
after  deducting  the  underwriting  discount  and  estimated  offering expenses
(assuming no exercise of the underwriter's overallotment option), our pro  forma
net  tangible book value as of September  30, 2003 would have been approximately
$76.5 million, or $6.87 per share. This amount represents an immediate  increase
in  net tangible book value of $5.60 per share to existing stockholders prior to
this offering and an immediate dilution in pro forma net tangible book value  of
$3.13 per share to new investors. The following table illustrates this per share
dilution:




                                                            
Public offering price per share in this offering............   $10.00
Historical net tangible book value per share as of September
  30, 2003..................................................   $ 1.27
Increase in pro forma net tangible book value per share to
  existing stockholders attributable to this offering.......   $ 5.60
Pro forma net tangible book value per share after this
  offering..................................................   $ 6.87
Dilution in pro forma net tangible book value per share to
  new investors.............................................   $ 3.13




     With  respect  to  the  purchase  of our  five  properties  in  our initial
portfolio and the three properties  in our acquisitions under contract  included
in our consolidated pro forma balance sheet, $22,910,510 was allocated to tenant
origination  costs and intangible lease costs. If we included the pro forma net,
unamortized amount  of the  tenant  origination costs  and intangible  lease  at
September  30,  2003  of $22,653,398  to  our  pro forma  tangible  net  book at
September 30, 2003, our  pro forma tangible  net book value  per share would  be
$8.91 per share.


                                        25


                       DIVIDEND POLICY AND DISTRIBUTIONS

     We intend to distribute to our stockholders all or substantially all of our
taxable REIT  income  each  year  in  order  to  comply  with  the  distribution
requirements  of the federal  tax laws and  to avoid federal  income tax and the
nondeductible excise  tax. To  qualify as  a  REIT, we  must distribute  to  our
stockholders  an amount  at least equal  to (i)  90% of our  taxable REIT income
(determined before  the  deduction for  dividends  paid and  excluding  any  net
capital  gain) plus (ii)  90% of the  excess of our  net income from foreclosure
property over the  tax imposed  on such income  less (iii)  any excess  non-cash
income  (as determined under the federal  tax laws). See "Material United States
Federal Income Tax Consequences."

     Dividends must be authorized  by our board of  directors and will be  based
upon  a  number  of factors,  including  restrictions under  applicable  law. In
addition, our board of directors will be prohibited from authorizing a  dividend
if,  after  giving effect  to the  dividend, we  would  not be  able to  pay our
indebtedness as it  becomes due in  the usual  course of business  or our  total
assets would be less than our total liabilities.


     Our  board of  directors has  the power to  issue preferred  stock or other
securities that have distribution rights senior to that of the common stock. Any
superior dividend rights could prevent us  from paying dividends to the  holders
of our common stock.


     To  the extent not inconsistent with maintaining REIT status, we may retain
accumulated earnings of any taxable REIT subsidiaries in those subsidiaries.


     We declared our initial dividend of $0.075 per share of common stock, which
we paid on January 31, 2003. We paid subsequent dividends of $0.15 per share  on
April  15, 2003  and July  15, 2003.  The foregoing  dividends were  paid to our
stockholders on a pro-rata basis based upon the date on which the shares of  our
common  stock  were obtained  by such  stockholders. On  September 26,  2003, we
declared a dividend of $0.15  per share, which was paid  on October 15, 2003  to
stockholders  of record on  September 30, 2003. In  accordance with our recently
adopted policy, this dividend  and future dividends  will not be  paid on a  pro
rata  basis. Initially, we intend  to maintain a dividend  of at least $0.15 per
share per quarter. There  is, of course,  no assurance that we  will be able  to
maintain our dividend at this level, or at all. See "Risk Factors."


                                        26


                         SELECTED FINANCIAL INFORMATION


     The  following  table  sets  forth our  selected  historical  operating and
financial  data.  The  following  selected  historical  consolidated   financial
information  as of December 31, 2002 and 2001  and for the years then ended were
derived from  our  audited  financial statements  contained  elsewhere  in  this
prospectus. The following selected historical consolidated financial information
as  of September 30, 2003  and for the nine months  ended September 30, 2003 and
2002, were derived from our  unaudited financial statements contained  elsewhere
in  this prospectus. The unaudited  historical consolidated financial statements
included all adjustments, consisting of  normal recurring adjustments, which  we
considered  necessary for a fair presentation of our financial condition and the
results of  operations as  of such  date and  for such  periods under  generally
accepted accounting principles.


     You  should  read  the  information below  in  conjunction  with  the other
financial information  and  analysis  presented in  this  prospectus,  including
"Management's  Discussion  and Analysis  of Financial  Condition and  Results of
Operations" and our consolidated financial statements and related notes.




                                                         NINE MONTHS ENDED       YEAR ENDED
                                                           SEPTEMBER 30,        DECEMBER 31,
                                                        -------------------   ----------------
                                                           2003       2002     2002      2001
                                                        ----------   ------   -------   ------
                                                                            
OPERATING INFORMATION(1):
Revenue:
Rental income.........................................  $2,112,377   $   --   $ 4,885   $   --
Amortization of lease intangible costs................    (148,997)      --        --       --
                                                        ----------   ------   -------   ------
Total net revenue.....................................   1,963,380       --     4,885       --
Expenses:
Property operations...................................     380,110       --        --       --
Real estate taxes.....................................     185,369                 --       --
Depreciation and amortization.........................     477,925       --     4,220       --
General and administrative............................     398,824       51     8,836       --
                                                        ----------   ------   -------   ------
Total expenses........................................   1,442,228       51    13,056       --
                                                        ----------   ------   -------   ------
Operating income (loss)...............................     521,152      (51)   (8,171)      --
Other income..........................................      39,356      133     3,183    1,340
Interest:
Expense...............................................    (885,572)    (177)     (822)      --
Amortization of deferred financing fees...............     (14,461)                         --
                                                        ----------   ------   -------   ------
Income (loss) before income taxes.....................    (339,525)     (95)   (5,810)   1,340
Income tax (expense) benefit..........................          --       --       725     (725)
                                                        ----------   ------   -------   ------
Net income (loss).....................................  $ (339,525)  $  (95)  $(5,085)  $  615
                                                        ==========   ======   =======   ======
Earnings per share (basic and diluted)................  $    (0.43)  $(0.01)  $ (0.24)  $ 0.06
                                                        ==========   ======   =======   ======



                                        27





                                                                               DECEMBER 31,
                                                           SEPTEMBER 30,   ---------------------
                                                               2003           2002        2001
                                                           -------------   ----------   --------
                                                                               
BALANCE SHEET INFORMATION(1):
Investment in real estate, net...........................   $38,645,992    $4,384,090   $     --
Cash and cash equivalents(2).............................     1,062,060     2,314,319        956
Total assets.............................................    40,186,261     6,879,595    181,101
Lines of credit..........................................     2,397,655       337,867         --
Mortgage notes payable...................................    27,892,521     3,202,333         --
Mortgage note payable -- affiliate.......................     1,639,219            --         --
Total liabilities........................................    32,528,012     3,917,057     80,486
Total liabilities and shareholders' equity...............    40,186,261     6,879,595    181,101






                                                   NINE MONTHS ENDED           YEAR ENDED
                                                     SEPTEMBER 30,            DECEMBER 31,
                                                -----------------------   ---------------------
                                                    2003         2002        2002        2001
                                                ------------   --------   -----------   -------
                                                                            
OTHER INFORMATION:
Cash flow:
  Provided by (used in) operating activity....  $   (325,997)  $ 14,662   $   153,208   $ 5,989
  Used in investing activity..................  $(32,256,934)  $     --   $(4,523,548)  $    --
  Provided by (used in) financing activity....  $ 30,839,752   $(15,606)  $ 6,683,703   $(5,033)
Property rentable square footage(1)...........       248,848         --        70,707        --
EBITDA -- historical(3).......................  $  1,187,430   $     82   $    (1,590)  $ 1,340
EBITDA -- pro forma(3)........................  $  3,914,485              $ 4,328,995



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

(1) We acquired our first operating property on December 26, 2002.


(2) Includes restricted cash of $490,920 at September 30, 2003.


(3) EBITDA is defined  as earnings before  interest, income taxes,  depreciation
    and  amortization. We believe EBITDA is  useful to investors as an indicator
    of our  ability to  service  debt and  pay  cash distributions.  EBITDA,  as
    calculated  by  us,  may  not  be comparable  to  EBITDA  reported  by other
    companies that do not  define EBITDA exactly as  we define the term.  EBITDA
    does  not represent cash  generated from operating  activities determined in
    accordance with generally accepted accounting principles (GAAP), and  should
    not  be  considered as  an  alternative to  operating  income or  net income
    determined in accordance with GAAP as  an indicator of performance or as  an
    alternative  to  cash flows  from operating  activities  as an  indicator of
    liquidity.

     GAAP Reconciliation




                                                 HISTORICAL                           PRO FORMA
                                    ------------------------------------   --------------------------------
                                    NINE MONTHS ENDED      YEAR ENDED
                                      SEPTEMBER 30,       DECEMBER 31,     NINE MONTHS ENDED    YEAR ENDED
                                    -----------------   ----------------     SEPTEMBER 30,     DECEMBER 31,
                                       2003      2002    2002      2001          2003              2002
                                    ----------   ----   -------   ------   -----------------   ------------
                                                                             
   Net income (loss)..............  $ (339,525)  $(95)  $(5,085)  $  615      $  683,051        $  590,677
   Add back (deduct):
   Depreciation and
     amortization(a)..............     626,922     --     4,220       --       1,966,912         2,069,887
   Interest expense...............     900,033    177        --       --       1,264,522         1,668,431
   Income taxes...................          --     --      (725)     725              --                --
                                    ----------   ----   -------   ------      ----------        ----------
   EBITDA.........................  $1,187,430   $ 82   $(1,590)  $1,340      $3,914,485        $4,328,995
                                    ==========   ====   =======   ======      ==========        ==========




     (a) Includes amortization of  lease intangibles of  $148,977, $447,003  and
         $502,533  for the historical nine months  ended September 30, 2003, the
         pro forma nine months ended September  30, 2003 and the pro forma  year
         ended December 31, 2002, respectively, which is included as a reduction
         of rental revenue.


                                        28


                              UNAUDITED PRO FORMA
                       CONSOLIDATED FINANCIAL INFORMATION

     The  following unaudited pro forma  consolidated financial information sets
forth:


     - the historical financial information  as of September  30, 2003, for  the
       nine  months ended September 30, 2003 and for the year ended December 31,
       2002 derived from our audited and unaudited financial statements;


     - adjustments to give effect for our initial portfolio as if we owned  them
       from the inception of each period presented;


     - adjustments to give effect to our proposed acquisitions;


     - adjustments to give effect to the offering; and


     - our  pro forma,  as adjusted unaudited  consolidated balance  sheet as of
       September 30, 2003 and the pro forma, as adjusted, unaudited consolidated
       statement of operations  of us for  the nine months  ended September  30,
       2003 and for the year ended December 31, 2002, as adjusted to give effect
       to our initial portfolio, our proposed acquisitions and this offering.


     This  section contains forward-looking statements, which are projections of
future performance and the assumptions upon which the forward-looking statements
are based. Our actual  results could differ materially  from those expressed  in
our forward-looking statements as a result of various risks, including those set
forth  in "Risk Factors" and  elsewhere in this prospectus.  You should read the
information below  along  with  all other  financial  information  and  analysis
presented  in this  prospectus, including  the sections  captioned "Management's
Discussion and Analysis of  Financial Condition and  Results of Operations"  and
our historical financial statements and related notes.


     The unaudited pro forma consolidated financial information is presented for
information  purposes only. We do not  expect that this information will reflect
our future results of operations or financial position. The unaudited pro  forma
adjustments  and  eliminations  are  based  on  available  information  and upon
assumptions that we believe  are reasonable. The  unaudited pro forma  financial
information  assumes that  the transactions  and offering  were completed  as of
September 30, 2003 for purposes of the unaudited pro forma consolidated  balance
sheet  and as  of the  first day  of the  period presented  for purposes  of the
unaudited pro forma consolidated statements of operations.


                                        29


                           CONSOLIDATED BALANCE SHEET
                            HISTORICAL AND PRO FORMA

                               SEPTEMBER 30, 2003





                                                      UNAUDITED      PRO FORMA
                                                     HISTORICAL     ADJUSTMENTS        PRO FORMA
                                                    SEPTEMBER 30,       AND          SEPTEMBER 30,
                                                        2003        ELIMINATIONS         2003
                                                    -------------   ------------     -------------
                                                                            
                                              ASSETS
Real Estate, net..................................   $38,645,990    $ 95,252,676(3)  $133,898,666
Cash and cash equivalents.........................       571,140       8,710,450(2)     9,281,590
Restricted cash escrows...........................       490,920              --          490,920
Tenant receivable.................................       332,651              --          332,651
Deferred costs, net...............................       120,249              --          120,249
Other assets......................................        25,311              --           25,311
                                                     -----------    ------------     ------------
                                                     $40,186,261    $103,963,126     $144,149,387
                                                     ===========    ============     ============

                               LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable and accrued expenses.............   $   355,472    $         --     $    355,472
Dividends payable.................................       147,620              --          147,620
Lines of credit...................................     2,397,655      (2,397,655)(4)           --
Mortgage notes payable............................    27,892,521      16,500,000(5)    44,392,521
Mortgage note payable -- affiliate................     1,639,219      (1,639,219)(4)           --
Advances from affiliate...........................        95,525              --           95,525
                                                     -----------    ------------     ------------
Total liabilities.................................    32,528,012      12,463,126       44,991,138
Shareholders' equity
Common stock......................................     8,371,988      91,500,000(1)    99,871,988
Retained deficit..................................      (713,739)             --         (713,739)
                                                     -----------    ------------     ------------
Total shareholders' equity........................     7,658,249      91,500,000       99,158,249
                                                     -----------    ------------     ------------
Total liabilities and shareholders' equity........   $40,186,261    $103,963,126     $144,149,387
                                                     ===========    ============     ============



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

(1) Reflects the sale  of 10,000,000 shares  of our common  stock at an  assumed
    sale price of $10 per share.


                                                           
Gross proceeds..............................................  $100,000,000
Underwriting discounts and commissions and expenses.........    (7,750,000)
Other offering expense......................................      (750,000)
                                                              ------------
Net offering proceeds.......................................  $ 91,500,000
                                                              ============


(2) Adjustments to reflect use of proceeds:



                                                           
Net proceeds from our offering..............................  $ 91,500,000
Uses of proceeds:
Repayment of line-of-credit -- underwriter(a)...............            --
Repayment of line-of-credit -- financial institution........    (2,397,655)
Repayment of mortgage note payable -- affiliate.............    (1,639,219)
Proceeds to be used for our proposed acquisitions(b)........   (78,752,676)
                                                              ------------
                                                              $  8,710,450
                                                              ============




     (a) We  intend to use a portion of  the proceeds to repay borrowings from a
         line of credit provided  by an affiliate of  our underwriter, FBR.  The
         borrowings  under this line were used to fund a portion of our proposed
         acquisitions. No  amounts  were  drawn  from this  line  of  credit  at
         September 30, 2003. The


                                        30



         estimated  amount to  be used from  our offering  proceeds is $250,000.
         Since no amounts were drawn at September 30, 2003, we have shown use of
         proceeds to fund our proposed acquisitions.



     (b) We intend  to  use proceeds  from  our offering  to  fund 100%  of  the
         purchase price of our proposed acquisitions except for the College Park
         FDA  Property and  the Parkersburg BPD  Property. See Note  5 below for
         debt associated with those acquisitions.



(3) Adjustment to reflect the purchase of our proposed acquisitions:





                        HARLINGEN B/P   HARLINGEN INS   BATON ROUGE VA   PARKERSBURG BPD   COLLEGE PARK FDA
                          PROPERTY        PROPERTY         PROPERTY         PROPERTY           PROPERTY          TOTAL
                        -------------   -------------   --------------   ---------------   ----------------   ------------
                                                                                            
Land..................   $ 2,626,516     $ 3,673,689      $  906,405       $ 2,783,763       $ 2,897,751      $ 12,888,124
Building and
  improvements........    13,477,781      18,851,275       4,651,156        14,284,686        14,869,604        66,134,502
Tenant origination
  costs...............     1,496,615       2,093,304         516,479         1,586,216         1,651,167         7,343,781
Lease intangibles.....     1,810,964       2,532,982         624,960         1,919,385         1,997,978         8,886,269
                         -----------     -----------      ----------       -----------       -----------      ------------
Total purchase
  price...............   $19,411,876     $27,151,250      $6,699,000       $20,574,050       $21,416,500      $ 95,252,676
                         ===========     ===========      ==========       ===========       ===========      ============



     The above amounts are based upon  the contract price and include  estimated
     closing  costs  equal  to 1.5%  of  the  purchase price.  We  have  not yet
     determined the allocation of the above purchase prices to their fair  value
     components  (land, building and improvements,  tenant origination costs and
     lease intangibles)  in accordance  with Statement  of Financial  Accounting
     Standards  No. 141  "Business Combinations" ("SFAS  No. 141").  We used our
     historical averages  to  estimate  the  fair  market  value  components  to
     determine our pro forma adjustments for depreciation and amortization.

     In addition, the Harlingen INS Properties were built in two phases: Phase I
     was placed in service in 1998 and Phase II was placed in service on October
     16,  2002. Phase I  was occupied for all  2002 and 2003  while Phase II was
     occupied when it  was completed in  October 2002  and for all  of 2003.  We
     allocated  the purchase price between Phase I  and Phase II, based upon our
     estimate of the relative fair value of  the two phases, for pro forma  2002
     depreciation  and amortization expense and  interest expense to match Phase
     II revenue and related expenses.


     The Baton Rouge  VA Property is  under construction and  is expected to  be
     available for occupancy in the fourth quarter of 2003, the College Park FDA
     Property  is  under  construction  and  is  expected  to  be  available for
     occupancy in the first quarter of 2004, and the Parkersburg BPD Property is
     under construction and  is expected to  be available for  occupancy in  the
     fourth quarter of 2004. Our intention is to acquire these properties on the
     dates  they  become available  for  occupancy. Since  these  properties are
     currently under construction, they have no historical operating activity.



(4) Adjustment to reflect the repayment of amounts outstanding at September  30,
    2003  on our lines of credit from financial institutions and a mortgage note
    payable to an affiliate with proceeds from our offering:




                                                           
Lines of credit -- financial institutions...................  $2,397,655
                                                              ==========
Mortgage note payable -- affiliate..........................  $1,639,219
                                                              ==========




(5) Adjustment to reflect additional  mortgage debt related  to the purchase  of
    our proposed acquisitions:





                                                               MORTGAGE
                                                                 DEBT
                                                              -----------
                                                           
College Park FDA Property(a)................................  $16,500,000
                                                              ===========




     (a) We  will assume the  existing mortgage on the  College Park Property as
         part of our purchase, which bears interest at a fixed rate of 6.75% per
         annum, requires monthly principal and interest payments, and matures in
         2011.


                                        31


                     CONSOLIDATED STATEMENTS OF OPERATIONS
                            HISTORICAL AND PRO FORMA

                  NINE MONTHS ENDED SEPTEMBER 30, 2003 AND THE

                          YEAR ENDED DECEMBER 31, 2002




                            NINE MONTHS ENDED SEPTEMBER 30, 2003           YEAR ENDED DECEMBER 31, 2002
                           ---------------------------------------   ----------------------------------------
                           UNAUDITED     PRO FORMA                    AUDITED      PRO FORMA
                           HISTORICAL   ADJUSTMENTS     PRO FORMA    HISTORICAL   ADJUSTMENTS      PRO FORMA
                           ----------   -----------     ----------   ----------   -----------     -----------
                                                                                
Revenue:
Rental income............  $2,112,377   $1,183,253(1)   $6,638,577    $ 4,885     $ 4,344,770(1)  $ 6,882,461
                                         3,342,947(2)                               2,532,806(2)
Tenant reimbursements....          --           --(1)           --         --         113,632(1)      113,632
Amortization of
  intangible costs.......    (148,997)     (75,939)(1)    (447,023)        --        (299,915)(1)    (502,533)
                                          (222,087)(2)                               (202,618)(2)
                           ----------   ----------      ----------    -------     -----------     -----------
Total net revenue........   1,963,380    4,228,174       6,191,554      4,885       6,488,675       6,493,560
Expenses:
Property Operations......     380,110      278,385(1)    1,639,528         --       1,034,305(1)    1,706,426
                                           981,033(2)                                 672,121(2)
Real estate taxes........     185,369      110,039(1)      589,310         --         381,760(1)      748,692
                                           293,902(2)                                 366,932(2)
Depreciation and
  amortization...........     477,925      236,714(3)    1,519,889      4,220         907,228(3)    1,567,354
                                           805,250(4)                                 655,906(4)
General and
  administrative.........     398,824      135,786(5)      534,610      8,836         206,327(5)      215,163
                           ----------   ----------      ----------    -------     -----------     -----------
Total expenses...........   1,442,228    2,841,109       4,283,337     13,056       4,224,579       4,237,635
                           ----------   ----------      ----------    -------     -----------     -----------
Operating income
  (loss).................     521,152    1,387,065       1,908,217     (8,171)      2,264,096       2,255,925
Other income.............      39,356           --          39,356      3,183              --           3,183
Interest expense.........    (885,572)    (359,948)(6)  (1,245,520)      (822)     (1,653,148)(6)  (1,653,970)
Amortization of deferred
  financing fees.........     (14,461)      (4,541)(6)     (19,002)        --         (14,461)(6)     (14,461)
                           ----------   ----------      ----------    -------     -----------     -----------
Income (loss) before
  income taxes...........    (339,525)   1,022,576         683,051     (5,810)        596,487         590,677
Income tax benefit.......          --           --(7)           --        725            (725)(7)          --
                           ----------   ----------      ----------    -------     -----------     -----------
Net income (loss)........  $ (339,525)  $1,022,576      $  683,051    $(5,085)    $   595,762     $   590,677
                           ==========   ==========      ==========    =======     ===========     ===========
Earnings per common
  share -- diluted.......  $    (0.43)                  $     0.06    $ (0.24)                    $      0.05
                           ==========                   ==========    =======                     ===========
Weighted average common
  shares outstanding --
  diluted................     794,590             (8)   11,133,052     21,182                (8)   11,133,052
                           ==========                   ==========    =======                     ===========



(1) Adjustments to reflect the historical operations (except (a)) of our initial
    portfolio  as if we  owned them from  January 1, 2002  through their date of
    acquisition as follows:



PROPERTY                                                      MONTH/YEAR OF ACQUISITION
--------                                                      -------------------------
                                                           
Bakersfield Property........................................        January 2003
Charleston Property.........................................         April 2003
Clarksburg Property.........................................         April 2003
Kingsport Property..........................................         April 2003
Harahan Property............................................        December 2002


                                        32





                                           ADJUSTMENTS FOR NINE MONTHS ENDED SEPTEMBER 30, 2003
                                           ----------------------------------------------------
                                           CHARLESTON    CLARKSBURG    KINGSPORT
                                            PROPERTY      PROPERTY      PROPERTY       TOTAL
                                           -----------   -----------   ----------   -----------
                                                                        
Revenue:
Rent.....................................   $622,148      $427,762      $133,343    $1,183,253
Amortization of intangible lease
  costs(a)...............................    (32,816)      (33,535)       (9,588)      (75,939)
                                            --------      --------      --------    ----------
Net rental revenue.......................    589,332       394,227       123,755     1,107,314
                                            --------      --------      --------    ----------
Expenses:
Property Operations......................    130,601       114,875        32,909       278,385
Real estate taxes........................     66,130        36,370         7,539       110,039
                                            --------      --------      --------    ----------
Total expenses...........................    196,731       151,245        40,448       388,424
                                            --------      --------      --------    ----------
Revenue in excess of expenses............   $392,601      $242,982      $ 83,307    $  718,890
                                            ========      ========      ========    ==========






                                       ADJUSTMENTS FOR YEAR ENDED DECEMBER 31, 2002
                         -------------------------------------------------------------------------
                         BAKERSFIELD   CHARLESTON   CLARKSBURG   KINGSPORT   HARAHAN
                          PROPERTY      PROPERTY     PROPERTY    PROPERTY    PROPERTY     TOTAL
                         -----------   ----------   ----------   ---------   --------   ----------
                                                                      
Revenue:
Rent...................   $311,519     $1,994,322   $1,280,345   $400,029    $358,555   $4,344,770
Tenant
  reimbursements.......         --        112,252           --      1,380          --      113,632
Amortization of
  intangible lease
  costs(a).............    (33,792)      (107,400)    (106,836)   (28,764)    (23,123)    (299,915)
                          --------     ----------   ----------   --------    --------   ----------
Net rental revenue.....    277,727      1,999,174    1,173,509    372,645     335,432    4,158,487
                          --------     ----------   ----------   --------    --------   ----------
Expenses:
Property
  Operations(b)........     77,960        481,967      361,790     98,728      13,860    1,034,305
Real estate taxes......     22,692        219,804      116,647     22,617          --      381,760
                          --------     ----------   ----------   --------    --------   ----------
Total expenses.........    100,652        701,771      478,437    121,345      13,860    1,416,065
                          --------     ----------   ----------   --------    --------   ----------
Revenue in excess of
  expenses.............   $177,075     $1,297,403   $  695,072   $251,300    $321,572   $2,742,422
                          ========     ==========   ==========   ========    ========   ==========



     (a) Represents  the amortization of intangible  lease costs for our initial
         portfolio  in  accordance  with  SFAS  No.  141.  See  Note  7  to  our
         consolidated financial statements for additional information.


     (b) Historical  property operations  for the Bakersfield  Property has been
         adjusted to include property  management fees of  3% of rental  revenue
         totaling  $9,346.  Historically, the  property  did not  incur property
         management fees. However, on  a going forward  basis the property  will
         incur property management fees.



(2) Adjustments to reflect the historical operations (except (a) and (b)) of our
    proposed  acquisitions that had historical operations prior to September 30,
    2003 as if  we owned them  from the  beginning of each  period presented  as
    follows:




PROPERTY                                                      ESTIMATED CLOSING DATE
--------                                                      ----------------------
                                                           
Harlingen Border Patrol Property............................      December 2003
Harlingen INS Properties....................................      December 2003


                                        33





                                                              ADJUSTMENTS FOR
                                                   NINE MONTHS ENDED SEPTEMBER 30, 2003
                                                  ---------------------------------------
                                                    HARLINGEN     HARLINGEN
                                                  BORDER PATROL      INS
                                                    PROPERTY      PROPERTIES     TOTAL
                                                  -------------   ----------   ----------
                                                                      
Revenue:
Rent............................................   $1,295,417     $2,047,530   $3,342,947
Amortization of intangible lease costs(a).......     (110,875)      (111,212)    (222,087)
                                                   ----------     ----------   ----------
Net rental revenue..............................    1,184,542      1,936,318    3,120,860
                                                   ----------     ----------   ----------
Expenses:
Property Operations(b)..........................      318,552        662,481      981,033
Real estate taxes...............................       98,799        195,103      293,902
                                                   ----------     ----------   ----------
Total expenses..................................      417,351        857,584    1,274,935
                                                   ----------     ----------   ----------
Revenue in excess of expenses...................   $  767,191     $1,078,734   $1,845,925
                                                   ==========     ==========   ==========





                                                                ADJUSTMENTS FOR
                                                         YEAR ENDED DECEMBER 31, 2002
                                                    ---------------------------------------
                                                      HARLINGEN     HARLINGEN
                                                    BORDER PATROL      INS
                                                      PROPERTY      PROPERTIES     TOTAL
                                                    -------------   ----------   ----------
                                                                        
Revenue:
Rent..............................................   $1,726,245      $806,561    $2,532,806
Amortization of intangible lease costs(a).........     (147,834)      (54,784)     (202,618)
                                                     ----------      --------    ----------
Net rental revenue................................    1,578,411       751,777     2,330,188
                                                     ----------      --------    ----------
Expenses:
Property Operations(b)............................      400,016       272,105       672,121
Real estate taxes.................................      137,882       229,050       366,932
                                                     ----------      --------    ----------
Total expenses....................................      537,898       501,155     1,039,053
                                                     ----------      --------    ----------
Revenue in excess of expenses.....................   $1,040,513      $250,622    $1,291,135
                                                     ==========      ========    ==========



     (a) Represents  the amortization of our  estimate of intangible lease costs
         for our proposed  acquisitions in  accordance with SFAS  No. 141.  (See
         Note  3  to our  consolidated pro  forma  balance sheet  for additional
         information.)


     (b) Historically the Harlingen properties did not incur property management
         fees. We have  included in  pro forma property  operations expenses  an
         estimate  of property management fees based upon the fees we will incur
         on a going forward basis of 3% of gross revenue as follows:




                                               ADJUSTMENTS FOR      ADJUSTMENTS FOR
                                              NINE MONTHS ENDED       YEAR ENDED
                                              SEPTEMBER 30, 2003   DECEMBER 31, 2002
                                              ------------------   -----------------
                                                             
Harlingen Border Patrol Property...........        $38,863              $51,787
Harlingen INS Properties...................        $61,426              $24,197



     (c) The construction of an addition  to the building (107,836 square  feet)
         was  completed  on October  16, 2002,  at which  time the  tenant began
         paying rent.  Rental revenue  and related  operating expenses  for  the
         addition  included  in the  year ended  December 31,  2002 are  for the
         period from October 16, 2002 through December 31, 2002.

                                        34


(3) Adjustments to reflect depreciation and amortization expense of our  initial
    portfolio  as if we  owned them from  January 1, 2002  through their date of
    acquisition. The  adjustments  are  based upon  the  individual  properties'
    depreciable costs utilizing our depreciation policy.




                                                            ADJUSTMENTS FOR
                                                  NINE MONTHS ENDED SEPTEMBER 30, 2003
                                             ----------------------------------------------
                                             CHARLESTON   CLARKSBURG   KINGSPORT
                                              PROPERTY     PROPERTY    PROPERTY     TOTAL
                                             ----------   ----------   ---------   --------
                                                                       
Building and improvements..................   $ 97,238     $68,544      $15,573    $181,355
Tenant origination costs...................     27,125      19,113        9,121      55,359
                                              --------     -------      -------    --------
Total depreciation and amortization
  expense..................................   $124,363     $87,657      $24,694    $236,714
                                              ========     =======      =======    ========






                                            ADJUSTMENTS FOR YEAR ENDED DECEMBER 31, 2002
                               -----------------------------------------------------------------------
                               BAKERSFIELD   CHARLESTON   CLARKSBURG   KINGSPORT   HARAHAN
                                PROPERTY      PROPERTY     PROPERTY    PROPERTY    PROPERTY    TOTAL
                               -----------   ----------   ----------   ---------   --------   --------
                                                                            
Building and improvements....    $38,448      $315,480     $216,612     $46,716    $76,528    $693,784
Tenant origination costs.....     22,860        88,776       60,888      27,360     13,560     213,444
                                 -------      --------     --------     -------    -------    --------
Total depreciation and
  amortization expense.......    $61,308      $404,256     $277,500     $74,076    $90,088    $907,228
                                 =======      ========     ========     =======    =======    ========




(4) Adjustments to reflect our estimate of depreciation and amortization expense
    of  our proposed acquisitions as if we owned them from the beginning of each
    period presented.  The  adjustments  are  based upon  our  estimate  of  the
    individual  properties' depreciable costs utilizing our depreciation policy.
    (See Note  3 to  our consolidated  pro forma  balance sheet  for  additional
    information.)





                                                                  ADJUSTMENTS FOR
                                                        NINE MONTHS ENDED SEPTEMBER 30, 2003
                                                       --------------------------------------
                                                        HARLINGEN
                                                         BORDER       HARLINGEN
                                                         PATROL          INS
                                                        PROPERTY     PROPERTIES      TOTAL
                                                       -----------   -----------   ----------
                                                                          
Building and improvements............................    $259,188      $362,525     $621,713
Tenant origination costs.............................      91,629        91,908      183,537
                                                         --------      --------     --------
Total depreciation and amortization expense..........    $350,817      $454,433     $805,250
                                                         ========      ========     ========





                                                                ADJUSTMENTS FOR
                                                         YEAR ENDED DECEMBER 31, 2002
                                                       ---------------------------------
                                                       HARLINGEN
                                                        BORDER     HARLINGEN
                                                        PATROL        INS
                                                       PROPERTY    PROPERTIES    TOTAL
                                                       ---------   ----------   --------
                                                                       
Building and improvements............................  $345,584     $142,874    $488,458
Tenant origination costs.............................   122,173       45,275     167,448
                                                       --------     --------    --------
Total depreciation and amortization expense..........  $467,757     $188,149    $655,906
                                                       ========     ========    ========


(5) Adjustment  to reflect a 3% administrative fee payable to an affiliate based
    upon a service agreement we have with an affiliate. The adjustment is  based
    upon 3% of gross revenue from adjustments (1) and (2).




                                                       ADJUSTMENTS FOR      ADJUSTMENTS FOR
                                                      NINE MONTHS ENDED       YEAR ENDED
                                                      SEPTEMBER 30, 2003   DECEMBER 31, 2002
                                                      ------------------   -----------------
                                                                     
General and administrative expenses.................       $135,786            $206,327
                                                           ========            ========




     After  the completion of this offering, we  plan to become self managed and
     will terminate the service agreement with our affiliate. On a going forward
     basis,  we  will  have  increased  general  and  administrative   expenses,
     including  salaries,  rent,  professional fees  and  other  corporate level
     activity. The  pro  forma  statements  of operations  do  not  include  any
     adjustments    related   to    these   additional    costs.   We   estimate


                                        35



     that  our annualized general and administrative expenses for our first full
     year of operations to be in the range of $1.8 million to $2.2 million.



     In connection with the providing of a  line of credit, an affiliate of  our
     underwriter  has been issued a warrant to  purchase up to 150,000 shares of
     our common stock (assuming no exercise of the underwriter's  over-allotment
     option).  Based upon  an assumed initial  public offering price  of $10 per
     share, we  will  recognize  an expense  of  approximately  $1,500,000  upon
     issuance. We also intend to issue restricted common shares to our directors
     and certain officers after the completion of this offering. In addition, we
     intend  to grant to each of three of  our board members 2,500 shares of our
     common stock. The board common share grants will not be issued until  early
     2004.  We would recognize additional expenses  at an assumed initial public
     offering price of  $10.00 per share  for each warrant  or restricted  share
     granted  over the related vesting period. No adjustments have been recorded
     in the pro  forma statements of  operations as they  would be  nonrecurring
     charges.  However, we  have included  the warrants  and board  member stock
     grants as common stock equivalents  for computing our diluted earnings  per
     share computations. (See Note 8 below.)


(6) Adjustments  to reflect interest  expense of our initial  portfolio as if we
    owned the properties from January 1, 2002 through their date of acquisition.
    The adjustments are  based upon  the individual  properties' mortgage  debt,
    including  the stated interest rate and  amortization of deferred loan fees.
    See  Note  4  to  our  consolidated  financial  statements  for   additional
    information.




                                   ADJUSTMENTS FOR NINE MONTHS ENDED SEPTEMBER 30, 2003
                       -----------------------------------------------------------------------------
                                                    CHARLESTON
                       BAKERSFIELD   CHARLESTON      PROPERTY      CLARKSBURG   KINGSPORT
                       PROPERTY(A)    PROPERTY    ELIMINATION(A)    PROPERTY    PROPERTY     TOTAL
                       -----------   ----------   --------------   ----------   ---------   --------
                                                                          
Interest expense.....   $(44,180)     $247,777       $(54,316)      $147,339     $63,328    $359,948
Amortization of
  deferred financing
  fees...............         --         1,517             --          1,925       1,099       4,541
                        --------      --------       --------       --------     -------    --------
                        $(44,180)     $249,294       $(54,316)      $149,264     $64,427    $364,489
                        ========      ========       ========       ========     =======    ========





                                        ADJUSTMENTS FOR YEAR ENDED DECEMBER 31, 2002
                                 -----------------------------------------------------------
                                 CHARLESTON   CLARKSBURG   KINGSPORT   HARAHAN
                                  PROPERTY     PROPERTY    PROPERTY    PROPERTY     TOTAL
                                 ----------   ----------   ---------   --------   ----------
                                                                   
Interest expense...............   $803,600     $477,855    $189,983    $181,710   $1,653,148
Amortization of deferred
  financing fees...............      4,919        6,244       3,298          --       14,461
                                  --------     --------    --------    --------   ----------
                                  $808,519     $484,099    $193,281    $181,710   $1,667,609
                                  ========     ========    ========    ========   ==========


     (a) We will use a portion of the net proceeds to repay lines of credit from
         financial  institutions and a mortgage note payable -- affiliate. These
         adjustments eliminate  the  historical  interest  expense  we  incurred
         related to the lines of credit from financial institutions and mortgage
         note payable -- affiliate as if they were repaid as of January 1, 2003.
         We  have not included  any adjustment to interest  expense for the year
         ended December 31, 2002  for these debt  instruments since the  amounts
         were not outstanding during 2002.


(7) Elimination of income tax expenses (benefit) since we intend to qualify as a
    REIT. Other income taxes incurred as a REIT are deemed not significant.



(8) Adjustments  to reflect the number of shares outstanding after this offering
    and for common shares previously issued  as if they were all outstanding  at
    January 1, 2002. We have also included the warrant to purchase shares of our
    common  stock and board common share grants described in Note 5 above, which
    we have  assumed  is fully  exercisable  at  the beginning  of  each  period
    presented. We also intend to issue restricted common shares to our directors
    and   certain   officers  after   the  completion   of  this   offering.  We


                                        36



have  not  included any  other  restricted common  shares  to be  issued  to our
directors and certain officers  being outstanding for  purposes of earnings  per
share.





                                                         NINE MONTHS
                                                            ENDED             YEAR ENDED
                                                      SEPTEMBER 30, 2003   DECEMBER 31, 2002
                                                      ------------------   -----------------
                                                                     
Shares issued from this Offering....................      10,000,000          10,000,000
Shares outstanding at September 30, 2003............         975,552             975,552
Common stock warrants -- an affiliate of
  underwriter.......................................         150,000             150,000
Common stock grants -- board members................           7,500               7,500
                                                          ----------          ----------
                                                          11,133,052          11,133,052
                                                          ==========          ==========



                                        37


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The  following  discussion should  be  read in  conjunction  with "Selected
Financial Information"  and our  audited financial  statements and  the  related
notes thereto.

OVERVIEW

     We  invest in single  tenant properties under long-term  leases to the U.S.
government,  state  governments,  local  governments,  and  government-sponsored
enterprises. We are a self-managed, self-administered company that will elect to
be taxed as a real estate investment trust, or REIT, under the federal tax laws.
We  believe that we will be the  only public company focused solely on investing
in government-leased properties.


     Our business consists of  buying and managing  recently built or  renovated
office properties primarily leased to the federal government, acting through the
GSA, under long-term leases. Our portfolio as of September 30, 2003 consisted of
five properties totaling 248,848 square feet. These properties are 100% occupied
and have a weighted-average remaining lease term of approximately 13 years based
on  the square footage of  the properties as of  September 30, 2003. Our tenants
include the  Department of  Justice, the  Drug Enforcement  Administration,  the
Federal Bureau of Investigation and the Social Security Administration.


     Based  on the credit worthiness of  our governmental tenants, our policy is
to use debt to finance, on average, approximately 75% of the acquisition cost of
the properties that we buy. We intend to finance our future acquisitions with  a
combination of equity, long-term fixed-rate debt and short-term credit lines. We
intend  to  use our  credit  lines to  finance  acquisitions and  deposits  on a
short-term basis. We are  currently in discussions with  a number of lenders  to
provide us with a line of credit. Our objective is to finance each property with
long-term  fixed-rate  debt whose  maturity matches  or  exceeds, to  the extent
possible, the remaining term of the lease. This strategy minimizes interest rate
risk and should result in more consistent and reliable cash flow.

     Leases for governmental tenants vary  widely and include net leases,  gross
leases  and "modified" gross  leases. Net leases  require the tenant  to pay all
operating expenses,  gross leases  require  the landlord  to pay  all  operating
expenses,  and modified gross leases require the landlord and the tenant each to
pay a portion of  the operating expenses. We  intend to acquire properties  with
all  three types of  leases, as well  as variations of  these leases, because we
believe that gross leases and modified  gross leases may provide higher  returns
for  us than net  leases. In our  experience, GSA leases  are generally modified
gross leases. We plan to mitigate the  higher risk of gross leases and  modified
gross  leases through strict underwriting,  due diligence and intensive property
management.

CRITICAL ACCOUNTING POLICIES

     Revenue Recognition

     We recognize  rental revenue  based upon  the terms  of the  related  lease
agreements  for  new  leases and  the  remaining  terms of  existing  leases for
acquired properties. Our leases are  generally only subject to annual  inflation
increases  over the  term of  the lease for  a portion  of the  rent due. Rental
payments received prior to their recognition  as revenue are classified as  rent
received  in advance.  Our leases generally  contain provisions  under which the
tenants reimburse us for real estate taxes incurred by us over a specified  base
amount.  Such  amounts are  recognized as  tenant  reimbursement revenue  in the
period in which the real estate tax expenses over the specified base amount  are
incurred.

     We  make estimates related to the collectibility of our accounts receivable
related to  rent,  expense reimbursements  and  other revenue.  We  specifically
analyze  accounts receivable  and historical  bad debts,  tenant concentrations,
tenant credit worthiness, geographic concentrations and current economic  trends
when  evaluating the adequacy of the allowance for doubtful accounts receivable.
These estimates have a direct impact on our net income because a higher bad debt
allowance would result in lower net income.

                                        38


     Real Estate

     We record  real  estate  at depreciated  cost.  Expenditures  for  ordinary
maintenance  and  repairs are  expensed to  operations as  incurred. Significant
renovations and improvements that improve or extend the useful life of an  asset
are capitalized and depreciated over their estimated useful life.

     Depreciation  is computed using the  straightline method over the estimated
useful life of 39 years for buildings and improvements, five to seven years  for
equipment and fixtures and the shorter of the useful life or the remaining lease
term  for  tenant improvements,  tenant origination  costs and  intangible lease
costs.

     We must  estimate  the useful  lives  of  our properties  for  purposes  of
determining the amount of depreciation to record on an annual basis with respect
to our investments in real estate. These assessments have a direct impact on our
net  income  because if  we were  to shorten  the expected  useful lives  of our
investments in  real estate  we would  depreciate these  investments over  fewer
years,  resulting in more depreciation expense and lower net income on an annual
basis.

     When circumstances such  as adverse market  conditions indicate a  possible
impairment  of the  value of  a property,  we review  the recoverability  of the
property's carrying value. Our review of recoverability is based on an  estimate
of  the future undiscounted cash flows  (excluding interest charges) expected to
result from the real estate investment's use and eventual disposition. Our  cash
flow estimate considers factors such as expected future operating income, trends
and  prospects, as well as the effects  of leasing demand, competition and other
factors. If an impairment  exists due to the  inability to recover the  carrying
value  of a real estate investment, an impairment loss is recorded to the extent
that the carrying value exceeds the estimated fair value of the property.  These
estimates have a direct impact on our net income because recording an impairment
loss results in an immediate negative adjustment to net income.

     Purchase Price Allocation

     We allocate the purchase price of properties we acquire to net tangible and
identified  intangible assets acquired based on  their fair values in accordance
with  the  provisions  Statement  of  Financial  Accounting  Standards  No.  141
"Business  Combinations." In  making estimates  of fair  values for  purposes of
allocating purchase price, we utilize a number of sources, including independent
appraisals that may be obtained in connection with the acquisition or  financing
of  the respective property and other  market data. We also consider information
obtained about each  property as a  result of our  due diligence, marketing  and
leasing  activities in estimating the fair  value of the tangible and intangible
assets acquired.


     We  allocate  a  portion  of   the  purchase  price  to  above-market   and
below-market  in-place lease values for acquired properties based on the present
value (using  an interest  rate which  reflects the  risks associated  with  the
leases  acquired) of  the difference between  (i) the contractual  amounts to be
paid pursuant to the in-place leases and (ii) our estimate of fair market  lease
rates  for  the  corresponding  in-place  leases,  measured  over  the remaining
non-cancelable term  of  the lease.  In  the case  of  below market  leases,  we
consider the remaining contractual lease period and renewal periods, taking into
consideration  the likelihood of the tenant  exercising its renewal options. The
capitalized  above-market  lease  values  (presented  as  lease  intangibles  in
consolidated  balance sheet) are amortized as  a reduction of rental income over
the remaining non-cancelable  terms of  the respective  leases, which  currently
range  from  seven  to  19  years.  The  capitalized  below-market  lease values
(presented as deferred  income) are amortized  as an addition  to rental  income
over  the remaining contractual lease period and any renewal periods included in
the valuation analysis. We currently have no below-market leases. We also assume
that our  at market  rate tenants  would not  exercises any  early  terminations
clauses in determining the value allocated to their lease or the amortization of
the  related  lease costs.  If a  tenant terminates  its lease,  the unamortized
portion of the lease intangibles would be charged to expense.


     We allocate a portion of the purchase to the value of leases acquired based
on the difference between (i) the property valued with existing in-place  leases
adjusted  to market rental rates  and (ii) the property  valued as if vacant. We
utilize independent  appraisals or  our estimates  to determine  the  respective
in-place  lease values. Our estimates of value are made using methods similar to
those used  by  independent appraisers.  Factors  we consider  in  our  analysis
include  an  estimate of  carrying costs  during  the expected  lease-up periods

                                        39


considering current market conditions, and  costs to execute similar leases.  In
estimating  carrying costs,  we include real  estate taxes,  insurance and other
operating expenses and  estimates of  lost rentals  at market  rates during  the
expected  lease-up periods.  We also  estimate costs  to execute  similar leases
including leasing commissions, legal and other related expenses.

     We also consider an  allocation of purchase price  to in-place leases  that
have  a  related  customer  relationship  intangible  value.  Characteristics we
consider in allocating these  values include the nature  and extent of  existing
business  relationships  with the  tenant, growth  prospects for  developing new
business with the tenant, the tenant's credit quality and expectations of  lease
renewals,  among other  factors. We  currently have  the U.S.  government as our
major tenant, but have not yet  developed a relationship that we would  consider
to have any current intangible value.

     The  value of  in-place leases  (presented as  tenant origination  costs in
consolidated balance sheet) is amortized  to expense over the remaining  initial
term of the respective leases. The value of customer relationship intangibles is
amortized  to expense  over the  remaining initial  term, including  any renewal
periods included in the valuation analysis for the respective leases  considered
in  our valuation  analysis, but  in no event  does the  amortization period for
intangible assets exceed the remaining depreciable life of the building.  Should
a  tenant terminate its lease, the unamortized portion of the tenant origination
costs and customer relationship intangibles would be charged to expense.

     Amounts  allocated  to  tangible   land,  building,  tenant   improvements,
equipment  and fixtures are based on  independent appraisals or our own analysis
of comparable properties  in the  existing portfolio.  Depreciation is  computed
using  the  straight-line  method  over  the  estimated  life  of  39  years for
buildings, five to  seven years  for building  equipment and  fixtures, and  the
lesser of the useful life or the remaining lease term for tenant improvements.

RESULTS OF OPERATIONS


     The  following table presents a comparison of our operating results for the
nine months ended September 30, 2003 and  2002 and for the years ended  December
31, 2002 and 2001. We commenced operations in December 2002 when we acquired our
first  property. During 2003,  we acquired four  additional properties. Prior to
December 2002, our operations were limited to pursuing property acquisitions.





                              NINE MONTHS ENDED SEPTEMBER 30        YEAR ENDED DECEMBER 31
                              -------------------------------   ------------------------------
                                                    INCREASE                         INCREASE
                                 2003      2002    (DECREASE)    2002      2001     (DECREASE)
                              ----------   -----   ----------   -------   -------   ----------
                                                                  
Revenue:
Rental income...............  $2,112,377   $  --   $2,112,377   $ 4,885   $    --    $ 4,885
Amortization of lease
  intangible costs..........    (148,997)     --     (148,997)       --        --         --
                              ----------   -----   ----------   -------   -------    -------
Total net revenue...........   1,963,380      --    1,963,380     4,885        --      4,885
Expenses:
Property Operations.........     380,110      --      380,110        --        --         --
Real estate taxes...........     185,369      --      185,369        --        --         --
Depreciation and
  amortization..............     477,925              477,925     4,220        --      4,220
General and
  administrative............     398,824      51      398,773     8,836        --      8,836
                              ----------   -----   ----------   -------   -------    -------
Total expenses..............   1,442,228      51    1,442,177    13,056        --     13,056
                              ----------   -----   ----------   -------   -------    -------
Operating income (loss).....     521,152     (51)     521,203    (8,171)       --     (8,171)
Other income................      39,356     133       39,223     3,183     1,340      1,843



                                        40





                              NINE MONTHS ENDED SEPTEMBER 30        YEAR ENDED DECEMBER 31
                              -------------------------------   ------------------------------
                                                    INCREASE                         INCREASE
                                 2003      2002    (DECREASE)    2002      2001     (DECREASE)
                              ----------   -----   ----------   -------   -------   ----------
                                                                  
Interest expense............    (885,572)   (177)    (885,395)     (822)       --        822
Amortization of deferred
  financing fees............     (14,461)     --      (14,461)       --        --         --
                              ----------   -----   ----------   -------   -------    -------
Income (loss) from
  continuing operations and
  before income taxes.......    (339,525)    (95)    (339,430)   (5,810)    1,340     (7,150)
Income tax benefit..........          --      --                    725      (725)     1,450
                              ----------   -----   ----------   -------   -------    -------
Net income (loss)...........  $ (339,525)  $ (95)  $ (339,430)  $(5,085)  $   615    $(5,700)
                              ==========   =====   ==========   =======   =======    =======




COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2003 TO NINE MONTHS ENDED
SEPTEMBER 30, 2002



     Rental Revenue.  Rental  revenue was $2,112,377  and amortization of  lease
intangible  cost was $148,997 for  the nine months ended  September 30, 2003. We
had no  property  operations  in  the nine  months  ended  September  30,  2002.
Therefore,   the  increase  was  due  to  our  commencement  of  operations  and
acquisition of five properties.



     Property operations.  Property operations expense was $380,110 for the nine
months ended  September 30,  2003. We  had no  property operations  in the  nine
months  ended  September  30,  2002.  Therefore, the  increase  was  due  to our
commencement of operations and acquisition of five properties.



     Real estate  taxes.   Real estate  tax expense  was $185,369  for the  nine
months  ended September  30, 2003.  We had  no property  operations in  the nine
months ended  September  30,  2002.  Therefore, the  increase  was  due  to  our
commencement of operations and acquisition of five properties.



     Depreciation  and amortization.  Depreciation and amortization was $477,925
for the nine months ended September 30,  2003. We had no property operations  in
the nine months ended September 30, 2002. Therefore, the increase was due to our
commencement of operations and acquisition of five properties.



     General  and  administrative.    General  and  administrative  expense  was
$398,824 for the nine months ended September 30, 2003. We had minimal operations
in the nine months ended September 30, 2002. Therefore, the increase was due  to
our commencement of operations and acquisition of five properties.



     Other  income.  Other income, which  consists primarily of interest income,
was $39,356  for  the nine  months  ended September  30,  2003. We  had  minimal
operations  in  the  nine months  ended  September  30, 2002.  The  increase was
primarily due to interest  income earned on  short-term investments, which  were
raised in our previous offering.



     Interest  expense.   Interest expense  (including amortization  of deferred
financing fees) was $900,033  for the nine months  ended September 30, 2003.  We
had  no property  operations in  the nine months  ended September  30, 2002. The
increase was  due to  our commencement  of operations  and acquisition  of  five
properties.


COMPARISON OF YEAR ENDED DECEMBER 31, 2002 TO YEAR ENDED DECEMBER 31, 2001

     Rental  Revenue.  Rental revenue was $4,885 for the year ended December 31,
2002. We had no operations in the  year ended December 31, 2001. Therefore,  the
increase  was  due to  our commencement  of operations  with our  first property
acquisition in December 2002.

     Property operations.  We had no property operations expense in either  2002
or 2001 since we did not acquire our first property until December 2002.

     Real  estate taxes.   We had  no real estate  taxes in either  2002 or 2001
since we did not acquire our first property until December 2002.

                                        41


     Depreciation and amortization.   Depreciation and  amortization was  $4,220
for  the year ended  December 31, 2002. We  had no operations  in the year ended
December 31,  2001. Therefore,  the  increase was  due  to our  commencement  of
operations with our first property acquisition in December 2002.

     General  and administrative.  General and administrative expense was $8,836
for the year ended  December 31, 2002.  We had no operations  in the year  ended
December  31,  2001. Therefore,  the  increase was  due  to our  commencement of
operations with our first property acquisition in December 2002.

     Other income.  Other income,  which consists primarily of interest  income,
increased  $1,843 to $3,183 for the year ended December 31, 2002 from $1,340 for
the year  ended December  31,  2001. We  had no  operations  in the  year  ended
December  31, 2001. Therefore, the increase was primarily due to interest income
earned on short-term invested proceeds from our previous offering.

     Interest expense.  Interest  expense was $822 for  the year ended  December
31,  2002. We had no operations in  the year ended December 31, 2001. Therefore,
the increase was due to our  commencement of operations with our first  property
acquisition in December 2002.

LIQUIDITY AND CAPITAL RESOURCES

     Our short-term liquidity requirements consist primarily of funds to pay for
operating   expenses  and  other  expenditures   directly  associated  with  our
properties, including:

     - recurring maintenance, repairs and other operating expenses necessary  to
       maintain our properties;

     - property taxes and insurance expenses;

     - interest   expense  and  scheduled   principal  payments  on  outstanding
       indebtedness;

     - capital expenditures incurred to facilitate  the leasing of space at  our
       properties, including tenant improvements and leasing commissions;

     - general and administrative expenses; and

     - future distributions paid to our stockholders.

Historically,  we have  satisfied our short-term  liquidity requirements through
our existing working capital and cash provided by our operations.

     Our long-term liquidity requirements consist primarily of funds to pay  for
scheduled  debt  maturities,  renovations,  expansions  and  other non-recurring
capital expenditures that need to be made periodically to our properties and the
costs associated with acquisitions of  properties that we pursue.  Historically,
we  have satisfied our long-term  liquidity requirements through various sources
of capital, including our existing working capital, cash provided by operations,
equity  contributions   from   investors,  and   long-term   property   mortgage
indebtedness. We intend to establish fully-funded reserves, based on independent
third-party reports, for future capital expenditures.


     As of November 20, 2003, our acquisition of six properties was probable for
an aggregate purchase price of approximately $93.8 million. We intend to finance
these  acquisitions with the net proceeds of this offering and the assumption of
debt.



     The U.S. government has an option to cause a building to be built  adjacent
to  our  proposed Parkersburg  property. If  the  U.S. government  exercises its
option by March  1, 2005, then  we must  purchase the building.  If built,  this
building  would contain  approximately 49,700  square feet  and have  a purchase
price of approximately  $10.5 million.  In addition, our  proposed College  Park
property contains approximately 15,000 of vacant space that may be leased in the
future. If this vacant space is leased prior to building completion, we must pay
additional purchase price of $2.4 million. See "Proposed Acquisitions."



     An  affiliate of  our underwriter, FBR,  has provided us  with a $1,000,000
line of  credit, of  which approximately  $250,000 is  outstanding.  Outstanding
amounts  under this  line of  credit will  be repaid  from the  proceeds of this
offering.


                                        42


     We financed the  purchase of our  Bakersfield property in  part through  an
approximately  $1.6 million loan, which matures  on December 30, 2003. We intend
to repay this loan with the net proceeds of this offering and to then  refinance
this property through a new long-term mortgage loan secured by this property.


     We  currently have  existing lines  of credit  with an  aggregate borrowing
capacity  of  approximately   $5.2  million,   of  which   we  had   outstanding
approximately  $2.4  million  at September  30,  2003.  We intend  to  repay all
outstanding indebtedness under these  lines of credit with  the net proceeds  of
this offering.



     For  information  about  each  of our  mortgage  loans,  see  "Business and
Properties -- Our Properties."



     The mortgages on our  properties and our existing  lines of credit  contain
customary  restrictive  covenants,  including  provisions  that  may  limit  the
borrowing subsidiary's  ability, without  the prior  consent of  the lender,  to
incur  additional  indebtedness,  further mortgage  or  transfer  the applicable
property, discontinue insurance  coverage or  make loans or  advances to,  enter
into  any transaction of merger or  consolidation with, or acquire the business,
assets or equity of, any third party.


     We are currently seeking a revolving credit facility of approximately  $100
million.  We are  currently in  discussions with  several financial institutions
with regard to this  revolving credit facility. We  cannot assure you,  however,
that  we will be able  to finalize this revolving  credit facility on acceptable
terms or at all.

     We believe that our existing cash, together with the net proceeds from this
offering, will be sufficient to fund our operations for at least the next twelve
months.

COMMITMENTS AND CONTINGENCIES


     The following table outlines the timing of payment requirements related  to
our commitments as of September 30, 2003:





                                                MATURITIES DUE BY PERIOD
                            ----------------------------------------------------------------
                            LESS THAN
                              1 YEAR     2-3 YEARS   4-5 YEARS   AFTER 5 YEARS      TOTAL
                            ----------   ---------   ---------   -------------   -----------
                                                                  
Line of credit -- variable
  rate....................  $2,397,655   $     --    $     --     $        --    $ 2,397,655
Mortgage notes payable --
  fixed rate..............     242,087    745,208     875,894      26,029,332     27,892,521
Mortgage note payable --
  affiliate variable
  rate....................   1,639,219         --          --              --      1,639,219
                            ----------   --------    --------     -----------    -----------
                            $4,278,961   $745,208    $875,894     $26,029,332    $31,929,395
                            ==========   ========    ========     ===========    ===========



     We  intend to refinance  our mortgage notes  payable as they  become due or
repay them if they related to properties being sold.

CASH DISTRIBUTION POLICY

     We intend  to elect  to be  taxed  as a  REIT under  the federal  tax  laws
commencing  as of our  taxable year beginning  January 1, 2003.  To qualify as a
REIT, we  must, among  other things,  distribute at  least 90%  of our  ordinary
taxable  income to our stockholders. We intend to comply with these requirements
and elect and  maintain our REIT  status. As a  REIT, we generally  will not  be
subject  to corporate federal  income taxes on taxable  income we distribute (in
accordance with  the  federal  tax  laws  and  applicable  regulations)  to  our
stockholders.  If we fail to qualify  as a REIT in any  taxable year, we will be
subject to federal income taxes at regular  corporate rates and may not be  able
to  qualify as  a REIT  for four subsequent  tax years.  Even if  we qualify for
federal taxation as a REIT, we may  be subject to certain state and local  taxes
on  our  income and  property  and to  federal income  and  excise taxes  on our
undistributed taxable  income,  i.e.,  taxable income  not  distributed  in  the
amounts and in the time frames prescribed by the federal tax laws and applicable
regulations thereunder.


     We intend to pay to our stockholders, within the time periods prescribed by
the  federal tax laws (in our case by  January 31 of the following year), all or
substantially   all   of   our   annual   taxable   income,   including    gains


                                        43


from the sale of real estate and recognized gains on sale of securities. We will
continue  our policy of making sufficient  cash distributions to stockholders in
order for us to elect and maintain REIT status under the federal tax laws and to
avoid corporate income and excise tax on undistributed income.

INFLATION

     Our GSA  leases  generally  contain provisions  designed  to  mitigate  the
adverse  impact of inflation. These provisions  increase rental rates during the
terms of the leases by indexed escalations based on the Consumer Price Index. In
addition, our  GSA  leases  generally require  the  tenant  to pay  a  share  of
increases in operating expenses and all increases in real estate taxes. This may
reduce  our exposure to increases in costs and operating expenses resulting from
inflation. However, increases in property  operating costs above the  escalation
amount would harm our cash flow and may harm our ability to pay dividends.

FUNDS FROM OPERATIONS


     REIT   analysts  generally  consider  funds   from  operations  or  FFO  an
alternative measure of performance for an equity REIT. The National  Association
of  Real Estate Investment  Trusts, or NAREIT, defines  funds from operations as
net income, computed in accordance with accounting principles generally accepted
in the  United  States  ("GAAP"),  excluding  gains  or  losses  from  sales  of
properties,  but including real estate related depreciation and amortization and
after adjustments for unconsolidated partnerships and joint ventures. We believe
that FFO is helpful to investors as  one of several measures of the  performance
of  an  equity  REIT.  We  further  believe  that  by  excluding  the  effect of
depreciation, amortization and gains or losses from sales of real estate, all of
which are  based on  historical costs,  which  may be  of limited  relevance  in
evaluating  current  performance,  FFO can  facilitate  comparison  of operating
performance between periods  and between  other equity  REITs. Investors  should
review  FFO along with GAAP Net Income Available for Common Shares and cash flow
from operating activities, investing  activities and financing activities,  when
trying  to understand an equity REIT's  operating performance. We compute FFO in
accordance with standards established by NAREIT, which may not be comparable  to
FFO  reported by other REITs that do not  define the term in accordance with the
current NAREIT  definition  or  that interpret  the  current  NAREIT  definition
differently  than  us.  FFO does  not  represent cash  generated  from operating
activities in accordance with GAAP, nor does it represent cash available to  pay
distributions  and should  not be  considered as  an alternative  to net income,
determined  in  accordance  with  GAAP,  as  an  indication  of  our   financial
performance, or to cash flow from operating activities, determined in accordance
with  GAAP,  as  a measure  of  our liquidity,  nor  is it  indicative  of funds
available  to  fund  our  cash  needs,  including  our  ability  to  make   cash
distributions.


     The  following table  presents a reconciliation  of GAAP to  our funds from
operations for the periods presented:




                                      HISTORICAL                            PRO FORMA
                          ----------------------------------   -----------------------------------
                           NINE MONTHS ENDED     YEAR ENDED     NINE MONTHS ENDED      YEAR ENDED
                             SEPTEMBER 30,      DECEMBER 31,      SEPTEMBER 30,       DECEMBER 31,
                                 2003               2002               2003               2002
                          -------------------   ------------   --------------------   ------------
                                                                          
Net income (loss)(a)....       $(339,525)         $(5,810)          $  683,051         $  590,677
Adjustments to reconcile
  to Funds from
  Operations:
  Real estate
     depreciation and
     amortization(b)....         475,300            4,220            1,517,264          1,567,354
                               ---------          -------           ----------         ----------
Funds from Operations...       $ 135,775          $(1,590)          $2,200,315         $2,158,031
                               =========          =======           ==========         ==========
Funds from Operations
  per common share(c)...       $    0.17          $ (0.08)          $     0.20         $     0.19
                               =========          =======           ==========         ==========



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

(a)  The historical amount for the year ended December 31, 2002 represents  loss
     from continuing operations and before income taxes.

                                        44



(b)  Excludes  depreciation of non-real  estate assets of  $2,625 for historical
     and pro forma amounts  for the nine months  ended September 30, 2003.  Also
     excludes  amortization of lease intangible  costs of $148,977, $447,003 and
     $502,533 for the historical  nine months ended September  30, 2003 and  the
     pro forma nine months ended September 30, 2003 and the pro forma year ended
     December 31, 2002, respectively.



(c)  Funds  from Operations per share is  based upon our weighted average common
     shares outstanding for each  period presented as  follows: 794,590 for  the
     historical  nine months ended September 30, 2003; 21,182 for the historical
     year ended December  31, 2002 and  11,133,052 for both  the pro forma  nine
     months  ended September 30, 2003 and the  pro forma year ended December 31,
     2002.


INTEREST RATE SENSITIVITY

     The following table  provides information about  our financial  instruments
that  are subject to interest rate sensitivity.  The table presents our lines of
credit, mortgage notes payable and mortgage note payable -- affiliate cash flows
by expected maturity date and weighted average interest rate.

                     PRINCIPAL AMOUNT BY EXPECTED MATURITY
                             AVERAGE INTEREST RATE




                            2003        2004       2005       2006       2007     THEREAFTER       TOTAL
                         ----------   --------   --------   --------   --------   -----------   -----------
                                                                           
LINES OF CREDIT:
Variable rate amount...  $2,397,655   $     --   $     --   $     --   $     --   $        --   $ 2,397,655
Weighted-average
  interest rate........        5.23%        --         --         --         --            --
MORTGAGE NOTES PAYABLE:
Fixed rate amount......  $  242,087   $353,105   $392,103   $416,466   $459,428   $26,029,332   $27,892,521
Weighted-average
  interest rate........        7.56%      5.99%      5.99%      6.00%      5.99%         5.94%
MORTGAGE NOTES
  PAYABLE -- AFFILIATE:
Variable rate amount...  $1,639,219   $     --   $     --   $     --   $     --   $        --   $ 1,639,219
Weighted-average
  interest rate........        3.64%        --         --         --         --            --



QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Our future  income,  cash  flows  and fair  values  relevant  to  financial
instruments  depend upon prevailing market interest rates. Market risk refers to
the risk of loss from adverse changes in market prices and interest rates.

     Market Risk Related to Fixed-Rate Debt


     As of September 30, 2003, our debt included fixed-rate mortgage notes  with
a  carrying value  of $27.9  million. Changes  in market  interest rates  on our
fixed-rate debt impacts the fair market value of the debt, but it has no  impact
on interest incurred or cash flow. The sensitivity analysis related to our fixed
debt  assumes an  immediate 100  basis point move  in interest  rates from their
actual September 30, 2003 levels, with all other variables held constant.



     A 100  basis point  increase in  market interest  rates would  result in  a
decrease  in the fair value of our fixed-rate debt by approximately $1.8 million
at September 30, 2003. A 100 basis point decrease in market interest rates would
result in  an increase  in  the fair  market value  of  our fixed-rate  debt  by
approximately  $2.0 million at September  30, 2003. As of  September 30, 2003, a
100 basis point increase  or decrease in variable  interest rates on our  bridge
notes  would have increased  or decreased our  interest expense by approximately
$39,000 annually.


                                        45


                          OUR BUSINESS AND PROPERTIES

OUR COMPANY

     We invest in single  tenant properties under long-term  leases to the  U.S.
government,  state  governments,  local  governments,  and  government-sponsored
enterprises. We are a self-managed, self-administered company that will elect to
be taxed as a real estate investment trust, or REIT, under the federal tax laws.
We believe that we will be the  only public company focused solely on  investing
in government-leased properties.


     Our  business consists of  buying and managing  recently built or renovated
office properties primarily leased to the federal government, acting through the
GSA, the federal government's property  management arm, under long-term  leases.
Our  portfolio consisted of  five properties totaling 248,848  square feet as of
September  30,   2003.  These   properties  are   100%  occupied   and  have   a
weighted-average  remaining lease  term of approximately  13 years  based on the
square footage of the properties as  of September 30, 2003. Our tenants  include
the  Department  of Justice,  the Drug  Enforcement Administration,  the Federal
Bureau of Investigation and the Social Security Administration.



     With the proceeds of  this offering, we intend  to expand our portfolio  by
acquiring  additional government-leased properties.  We are actively negotiating
the acquisition  of six  GSA-leased  properties totaling  approximately  362,780
square  feet for an aggregate price of approximately $93.845 million, which have
a remaining average lease term of approximately 14 years based on square footage
as of September 30, 2003. However, we cannot assure you that we will be able  to
complete  the acquisition of the properties we  have under contract or letter of
intent.


     Based on the credit worthiness of  our governmental tenants, our policy  is
to use debt to finance, on average, approximately 75% of the acquisition cost of
the  properties that we buy. We intend to finance our future acquisitions with a
combination of equity, long-term fixed-rate debt and short-term credit lines. We
intend to  use  our credit  lines  to finance  acquisitions  and deposits  on  a
short-term  basis. We are currently  in discussions with a  number of lenders to
provide us with a line of credit. Our objective is to finance each property with
long-term fixed-rate  debt whose  maturity  matches or  exceeds, to  the  extent
possible, the remaining term of the lease. This strategy minimizes interest rate
risk and should result in more consistent and reliable cash flow.

OUR STRATEGY AND OBJECTIVES

     Operational Objectives

     Our  primary operational objective is to  generate funds from operations to
make distributions to our stockholders. We focus on the following activities  to
achieve this objective:

     - Acquiring properties that meet our acquisition criteria;

     - Financing  properties at a lower cost  of capital than the capitalization
       rate used in connection with the acquisition of the property;

     - Increasing our access to capital to finance property acquisitions; and

     - Effectively managing properties through lease terms, oversight,  property
       expansions,  and opportunistic property sales and redeployment of assets,
       when advisable.

     We intend  to  acquire  properties  leased to  a  variety  of  governmental
entities  on a nationwide basis. We expect most of our properties initially will
be leased to the U.S. government under long-term leases. We will market both  to
owners   and  developers   of  government-leased  properties   and  directly  to
governmental entities.  We  intend to  expand  our existing  relationships  with
GSA-approved  real  estate developers,  the GSA  and various  other governmental
tenants, owners and developers around the country. We plan to continue to  enter
into  pre-completion  purchase  agreements  with  developers  to  acquire  newly
developed properties upon completion and occupancy by governmental tenants. As a
public company, we believe  that developers and  owners will view  us as a  more
attractive and credible buyer than other potential buyers.

                                        46



     Our  acquisition criteria includes  analyzing not only  the in-place lease,
but also analyzing  the real  estate characteristics of  the property  including
location, parking, floor plans and construction quality. We focus on newer, well
located properties that have remaining lease terms of ten years or more. We also
consider,  on a  case-by-case basis,  properties that  have been  constructed or
significantly renovated within five  years of our  planned acquisition and  that
are  more special use  in nature due to  specific government requirements. These
special  use  or  "build-to-suit"  properties,  however,  generally  must   have
remaining  lease terms of fifteen years or more before we will consider them for
acquisition. We  believe our  focus  on newer  properties  reduces the  risk  of
tenants  failing to renew their leases at  maturity and increases our ability to
re-lease the property if the tenant does not renew. We intend to establish fully
funded reserves, based  on independent third-party  reports, for future  capital
expenditures to ensure that our properties are properly maintained.


     Investment Objectives

     Our  principal investment objective is  to deliver attractive risk-adjusted
returns to our stockholders by:

     - PAYING REGULAR DIVIDENDS TO STOCKHOLDERS.  We intend to distribute to our
       stockholders all or  substantially all  of our taxable  REIT income  each
       year in order to comply with the distribution requirements of the federal
       tax  laws and  to avoid federal  income tax and  the nondeductible excise
       tax. The actual amount and timing  of distributions, however, will be  at
       the  discretion of our board of directors and will depend upon our actual
       results of operations  and a  number of  other factors  discussed in  the
       section  "Dividend Policy and Distributions."  To the extent possible, we
       will seek to  avoid the fluctuations  in dividends that  might result  if
       dividends  were based on actual cash received during the dividend period.
       To implement this policy, we may use cash received during prior  periods,
       or  cash  received subsequent  to the  dividend period  and prior  to the
       payment date for  such dividend  to pay  annualized dividends  consistent
       with  the dividend level  established from time  to time by  our board of
       directors. Our ability to maintain this policy will depend upon our  cash
       flow  and applicable REIT rules. We cannot  assure you that there will be
       cash available  to  pay  dividends  or that  dividend  amounts  will  not
       fluctuate.  Subject to  applicable REIT rules,  we will  seek to reinvest
       proceeds  from  the  sale,  refinancing  or  other  disposition  of   our
       properties  by  purchasing  additional properties  that  are  intended to
       produce additional distributable income.


     - INCREASING THE  VALUE  OF  OUR  PROPERTIES.   With  intensive  asset  and
       property  management, we believe our properties will be better maintained
       and improved during the term of our leases, which should allow for better
       long term appreciation in value of  our properties. In addition, we  plan
       to  routinely monitor our portfolio and selectively dispose of properties
       in an opportunistic manner.  There is, of course,  no assurance that  the
       value of our properties will increase.


     - PRESERVING CAPITAL.  We will attempt to preserve capital by continuing to
       invest  in a  diversified portfolio of  quality real  estate leased under
       long-term leases  to  governmental  entities. We  will  also  attempt  to
       preserve  capital  by diversifying  our  portfolio geographically  and by
       paying attention to various  factors in each locale  that may affect  the
       underlying value of our acquired properties in the future.

     We  cannot assure  you that  we will  achieve any  or all  of the foregoing
objectives because  each, to  a  large extent,  is  dependent upon  factors  and
conditions  beyond our control.  Our realization of  distributable cash flow and
appreciation of value from our properties  will depend on a variety of  factors,
including   short-term  and   long-term  economic  trends,   federal  tax  laws,
governmental regulations, local real estate and financial market conditions  and
property operating expenses.

INVESTMENT POLICIES

     Our primary investment policies are to:

     - Purchase  properties that  are primarily  leased to  the U.S. government,
       state   governments,   local   governments,   and    government-sponsored
       enterprises;

                                        47



     - Purchase  newer,  well located  properties that  are  not special  use in
       nature and  have remaining  lease terms  of ten  years or  more. We  also
       consider,  on a case-by-case  basis, newer, well  located properties that
       are more special use in  nature due to specific government  requirements.
       These  special use or "build-to-suit" properties, however, generally must
       have remaining  lease terms  of  fifteen years  or  more before  we  will
       consider them for acquisition;


     - Purchase  properties at prices, including  acquisition costs, that are at
       or below appraised  values or our  board of director's  judgment of  fair
       market  value if an appraisal cannot  be readily obtained before agreeing
       to a purchase; and

     - Use borrowed  funds, on  average,  to finance  approximately 75%  of  the
       purchase price of the proprieties we buy.

     Our  board of directors  may change our  existing investment objectives and
policies without stockholder approval.

     Acquisition Criteria

     In analyzing proposed acquisitions, we evaluate various factors including:

     - The characteristics of the  existing lease including  the tenant and  the
       intended  use, term,  type of lease  (e.g., net,  modified gross, gross),
       rental rates,  base  rent escalation  if  any, adjustment  in  rents  for
       increases in operating expenses and taxes, and termination and assignment
       provisions;

     - The  type, size and design of  improvements, their age and condition, the
       quality of the construction methods  and materials, the price per  square
       foot  of leased space and the suitability of the property for alternative
       uses;

     - The nature  of  the  general location  (primary,  secondary  or  tertiary
       markets),  the viability  of the sub-market  including local demographics
       and the occupancy of and demand for similar properties in the  sub-market
       area, specifically population and rental trends, and the functionality of
       the specific site;

     - The base rent, operating expenses and taxes, net operating income, price,
       the capitalization rate, prospective financing terms (amount, rate, term,
       amortization,  loan-to-value ratio, debt service  coverage ratio) and the
       prospective over-all rate of return, leveraged periodic return on  equity
       and  the all-in rate of return including the liquidation of the projected
       residual value;

     - Contrasting the  prospective acquisition  to  the existing  portfolio  to
       assure sufficient diversity in material investment characteristics;

     - Comparing  the terms  of the purchase  and the existing  lease to current
       market conditions and comparable transactions;

     - The suitability  of property  for  and ability  to efficiently  lease  or
       sublease any vacant space;

     - The ability of the property to achieve long-term capital appreciation;

     - The prospects for long-range liquidity of the investment in the property;

     - The rated security level of the property in the context of its use; and

     - Review  of the  property appraisal,  the property  condition and  phase I
       environmental reports.


     In connection with our  review of prospective  acquisitions, we may  engage
third-parties,  such  as  environmental  consultants,  appraisers,  professional
engineers, accountants and lawyers, to help perform due diligence.


     Sale-Leaseback Acquisitions

     We may acquire  properties in  sale-leaseback transactions.  Sale-leaseback
properties  provide unique  acquisition opportunities.  Unlike acquisitions that
rely  heavily   on   the   quality   of   the   underlying   real   estate   for

                                        48


property  valuation  and loan  terms, sale-leaseback  acquisitions focus  on the
quality of the tenant's credit and  on the completeness of the underlying  lease
obligations  to provide  an uninterrupted  source of  funds for  loan repayment.
Sale-leaseback acquisitions frequently permit an attractive loan-to-value  ratio
depending  on  the needs  and desires  of the  seller. Loans  for sale-leaseback
acquisitions usually  prohibit prepayment  entirely or  require the  payment  of
make-whole premiums or the posting of collateral.

     Assessing Prospects for Long-term Property Appreciation and Liquidity

     In  reviewing  a  property  for  acquisition,  we  consider  the property's
prospects for long-term appreciation and the prospects for long-range  liquidity
of  the  investment. In  particular,  we will  seek  to negotiate  lease clauses
providing for  periodic inflation  adjustments to  the expense  portion of  base
rent,  and to  minimize deferred maintenance  by prompt attention  to repair and
replacement needs at the properties.


     Property Operating Costs -- Risk Mitigation Strategy


     Leases for governmental tenants vary  widely and include net leases,  gross
leases  and "modified" gross  leases. Net leases  require the tenant  to pay all
operating expenses,  gross leases  require  the landlord  to pay  all  operating
expenses,  and modified gross leases require the landlord and the tenant each to
pay a portion of  the operating expenses. We  intend to acquire properties  with
all  three types of  leases, as well  as variations of  these leases, because we
believe that gross leases and modified  gross leases may provide higher  returns
for  us than net  leases. In our  experience, GSA leases  are generally modified
gross leases. We plan to mitigate the  higher risk of gross leases and  modified
gross  leases through strict underwriting,  due diligence and intensive property
management.

     Financing Strategy

     We generally use mortgage financing to  meet our target leverage ratio.  We
choose  a particular  financing method based  upon the  most attractive interest
rate, assignability,  repayment  terms  and  maturity  dates  available  in  the
marketplace  at the time, and customize our  financing strategy for each type of
transaction. Our objective is to finance each property with long-term fixed-rate
debt whose maturity matches  or exceeds, to the  extent possible, the  remaining
term  of  the  lease.  We  attempt  to  avoid  pre-payment  penalties  and yield
maintenance and select fixed rate financing when available.

     We consider a number of factors  when evaluating our level of  indebtedness
and making financing decisions, including:

     - the interest rate and maturity date of the proposed financing;

     - the  extent to which the financing  impacts the flexibility with which we
       manage our properties;

     - prepayment penalties and restrictions on refinancing;

     - the purchase price of properties to be acquired with debt financing;

     - our long-term objectives with respect to the property;

     - our target investment return;

     - the terms of any existing leases;

     - assignability;

     - the remaining loan balance at the end  of the lease term compared to  the
       prospective value of the asset at such time;

     - the  estimated market  value of  our properties  upon refinancing  of the
       indebtedness; and

     - the ability  of particular  properties and  our company  as a  whole,  to
       generate cash flow to cover expected debt service.

                                        49


     We  also  consider the  impact of  individual  financings on  our corporate
financial structure. Among the factors we consider are:

     - our overall level of consolidated indebtedness;

     - provisions that require recourse and cross-collateralization;

     - corporate credit ratios,  including debt  service coverage,  and debt  to
       total market capitalization; and

     - our overall mix of fixed-and variable-rate debt.

     We  may  obtain  financing  from banks,  institutional  investors  or other
lenders financing through lines of credit, bridge loans, and other arrangements,
any of which, may be unsecured or may be secured by mortgages or other interests
in our properties. In  addition, we may  incur debt in the  form of publicly  or
privately  placed debt instruments. When possible, we seek to replace short-term
sources of capital with long-term financing in which we match or exceed, to  the
extent  possible, the  maturity of the  debt to  the lease term  on the property
securing the debt.

     Our indebtedness may be  recourse or non-recourse.  If the indebtedness  is
recourse,  our  general  assets  may  be  included  in  the  collateral.  If the
indebtedness is non-recourse, the collateral  will be limited to the  particular
property  to which  the indebtedness  relates. To  the extent  possible, we will
acquire only non-recourse financing.  In addition, we  may invest in  properties
subject  to  existing  loans  secured  by  mortgages  or  similar  liens  on the
properties, or may refinance  properties acquired on a  leveraged basis. We  may
use  the proceeds  from any  borrowings to  refinance existing  indebtedness, to
finance acquisitions or  the redevelopment of  existing properties, for  general
working  capital or  to purchase additional  interests in  partnerships or joint
ventures. If necessary, we may also borrow funds to satisfy the requirement that
we distribute to stockholders at least 90% of our annual taxable REIT income, or
otherwise to ensure  that we  maintain our REIT  status for  federal income  tax
purposes.

     Sale of Properties


     The  determination  of  whether a  particular  property should  be  sold or
otherwise disposed of will be made after consideration of the performance of the
property,  existing  market  conditions  and  also  the  benefits  of  continued
ownership  and  alternative uses  of the  capital. In  deciding whether  to sell
properties, we will  consider factors  such as  potential capital  appreciation,
cash  flow and federal  income tax consequences. We  may exchange properties for
other properties.



     Net proceeds from the sale  of any property may,  at the discretion of  our
board of directors, either be distributed to stockholders or reinvested in other
properties.  When  reinvesting  in  other  properties,  tax-deferral  will  be a
significant consideration. Any properties in which net proceeds from a sale  are
reinvested  will be subject to the same acquisition criteria as other properties
we acquire. See "Our Business and Properties -- Acquisition Criteria."


     In connection  with the  sale  of a  property, purchase  money  obligations
secured by mortgages may be taken as partial payment. The terms of payment to us
will  be affected  mainly by  prevailing economic  conditions. To  the extent we
receive notes and property other than cash  on sales, such proceeds will not  be
included  in net  proceeds of sale  until and to  the extent the  notes or other
property are actually  collected, sold, refinanced  or otherwise liquidated.  We
may  receive payments (cash and other property) in the year of sale in an amount
less than  the full  sales price  and  subsequent payments  may be  spread  over
several  years. Therefore, dividends  to stockholders of the  proceeds of a sale
may be delayed  until the  notes or other  property are  collected at  maturity,
sold,  refinanced  or otherwise  converted to  cash. The  entire balance  of the
principal may  be a  balloon payment  due at  maturity. For  federal income  tax
purposes, unless we elect otherwise we will report the gain on such sale ratably
as principal payments are received under the installment method of accounting.


     Reserve for Operating Expenses and Capital Costs.


     We   intend  to  establish  fully-funded  reserves,  based  on  independent
third-party reports, for  future capital expenditures  to properly maintain  our
properties.

                                        50



     Lending Policies.


     We may not make loans to our executive officers, key employees or directors
except in accordance with our code of business conduct and ethics and applicable
law.  We may consider  offering purchase money financing  in connection with the
sale of properties  where the  provisions of  that financing  will increase  the
value  to be received  by us for the  property sold. We may  make loans to joint
ventures in which we may participate in the future. However, we do not intend to
engage in significant lending activities.


     Equity Capital Policies.


     Our board  of  directors has  the  authority, without  further  stockholder
approval,  to raise additional capital,  in any manner and  on the terms and for
the consideration  it deems  appropriate, including  in exchange  for  property.
Existing  stockholders have no  preemptive right to  additional shares issued in
any offering, and any offering may cause a dilution of investment. We may in the
future issue shares in connection with acquisitions.


     Conflicts of Interest Policy.


     We have  adopted a  code  of business  conduct  and ethics  that  prohibits
conflicts  of interest between our officers,  employees and directors on the one
hand, and our company on the other  hand, except in compliance with the  policy.
Waivers  of  our  code of  business  conduct  and ethics  must  be  disclosed in
accordance with NYSE and SEC requirements.


     Other Policies.



     We do not plan to invest in real estate mortgages except in connection with
sale-leaseback acquisitions. We do not plan  to invest in securities of  persons
primarily  engaged  in  real estate  activities  except in  connection  with the
acquisition of operating properties and the temporary investment of our cash. We
do  not  plan  to  invest  in  secondary  investments  such  as  mortgage-backed
securities,  except in connection with the  temporary investment of our cash. We
do not  plan  to  invest in  other  securities  except in  connection  with  the
temporary  investment  of our  cash  and do  not  anticipate investing  in other
issuers of securities  for the purpose  of exercising control  or acquiring  any
investments  primarily for  sale in ordinary  course of business  or holding any
investments with a view to  making short-term profits from  the sale. We do  not
intend  to  engage in  trading, underwriting,  agency  distribution or  sales of
securities of other issuers.


REAL ESTATE MANAGEMENT

     We perform  asset  and property  management,  and accounting,  finance  and
reporting services relating to our properties.

     Asset and Property Management

     We  focus on  maximizing the  value of  our portfolio,  monitoring property
performance and related operating  costs, managing our investment  opportunities
and pursuing the acquisition of additional properties and, when appropriate, the
disposition  of  selected properties.  Our  staff assigned  to  asset management
responsibilities directly oversee our portfolio with its primary emphasis  being
to  protect and enhance long-term asset value. Our property management functions
include the  coordination  and oversight  of  tenant improvements  and  building
services.  We will only  provide to tenants those  services that are customarily
provided to tenants of other similar properties.


     Accounting, Finance and Reporting.


     We perform accounting and finance services that relate to the management of
our real  estate. Our  accounting and  finance personnel  perform management  of
accounts  payable,  collection of  receivables  and budgeting  of  our operating
expenses through consultation with our property management group.

                                        51


OUR PROPERTIES


     Our portfolio consisted of five properties totaling 248,848 square feet  as
of   September  30,  2003.  These  properties   are  100%  occupied  and  had  a
weighted-average remaining lease  term of  approximately 13 years  based on  the
square  footage  of  the  properties  as of  September  30,  2003.  Four  of the
properties are occupied by U.S. government agencies and one property is occupied
by Federal Express Corporation, which is rated investment grade by both  Moody's
Investors  Service  and  Standard &  Poor's  Corporation.  We do  not  intend to
purchase  any   additional   properties   that   are   primarily   occupied   by
non-governmental tenants.



     Our portfolio as of September 30, 2003 consisted of the following:




                                                                                                       LEASE
                                                                                         GROSS       MATURITY/
                                  TENANT/           YEAR BUILT/   SQ. FT.    RENT/     ANNUALIZED      EARLY
LOCATION                          OCCUPANT           RENOVATED    LEASED    SQ. FOOT      RENT      TERMINATION   LEASE TYPE
--------                          --------          -----------   -------   --------   ----------   -----------   ----------
                                                                                             
Bakersfield, California   United States of          2000           9,800     $31.87    $  312,338   Nov. 2010/    Modified
                          America/ Drug                                                             Nov. 2008     Gross
                          Enforcement                                                                             Lease
                          Administration
Kingsport, Tennessee      United States of          1999          22,848     $17.58    $  395,291   Oct. 2014/    Modified
                          America/ Social Security                                                  Oct. 2009     Gross
                          Administration                                                                          Lease
Charleston, West          United States of          1959/1999     90,050     $22.08    $1,998,170   Dec. 2019/    Modified
  Virginia                America/ Social Security                                                  None          Gross
                          Administration                                                                          Lease
Clarksburg, West          United States of          1998          55,443     $23.20    $1,286,017   Jan. 2019/    Modified
  Virginia                America/ Department of                                                    Jan. 2016     Gross
                          Justice, Drug                                                                           Lease
                          Enforcement
                          Administration, Federal
                          Bureau of Investigation,
                          Social Security
                          Administration
Harahan, Louisiana        Federal Express           1996          70,707     $ 5.14    $  363,440   Feb. 2016/    Net Lease
                          Corporation                                                               None


As  used in  the table above  and throughout this  prospectus, "Gross Annualized
Rent" is determined by multiplying August 2003 rents by 12 and "Rent Per  Square
Foot"  is determined by dividing the Gross  Annualized Rent by the leased square
footage of the property.

     BAKERSFIELD, CALIFORNIA.  The  Bakersfield property is  100% leased to  the
federal  government and is occupied by the U.S. Drug Enforcement Administration.
This  property  houses  the  U.S.  Drug  Enforcement  Administration's  regional
headquarters.  The property consists of an approximately 2.09 acre parcel with a
two story office  building containing  9,800 leased  square feet  of office  and
related space. The building was completed in 2000.

     The  Bakersfield property  is leased  pursuant to  a modified  gross lease,
which will expire on November 27,  2010, unless terminated pursuant to an  early
termination  clause on November 27, 2008. The government has the right to assign
the lease  and be  relieved from  all obligations  under the  lease, other  than
unpaid  rent and  other liabilities outstanding  on the date  of the assignment,
subject to our  prior written  consent, which  consent may  not be  unreasonably
withheld.  Included as rent is a  negotiated amount for the building's operating
costs, and base year  real estate taxes. The  government pays any increase  over
the base year real estate taxes through a direct dollar-for-dollar reimbursement
payment to us. The lease also provides for an annual inflation adjustment in the
portion  of rent attributable to operating costs,  which is measured by the U.S.
Department of Labor revised consumer price index.


     We acquired the  Bakersfield property  in January 2003  for $2,350,000,  or
approximately $240 per leased square foot. We financed the acquisition through a
$1,645,000  loan from  Genesis, which matures  on December 30,  2003. The unpaid
principal balance of the note bears interest  at 90 day LIBOR (1.1% on the  date
of  the loan) plus 2.5 percentage points,  resulting in an initial interest rate
of 3.6%. Interest-only payments are to be made for the term of the loan.


                                        52


     CHARLESTON, WEST VIRGINIA.  The Charleston  property is 100% leased by  the
federal  government and is  occupied by the  U.S. Department of  Labor, the U.S.
Social Security Administration and related state agencies. This property  houses
the   Social  Security  Administration's  regional  administrative  office.  The
property is  an  approximately 1.68  acre  parcel  with a  five  story  building
containing  90,050 leased square feet of  office and related space. The building
was completed in 1959 and completely renovated to core and shell in 1999.

     The Charleston property is leased pursuant to a modified gross lease, which
will expire on  December 9, 2019.  The government  has the right  to assign  the
lease  and be relieved from  all obligations under the  lease, other than unpaid
rent and other liabilities outstanding on the date of the assignment, subject to
our prior  written consent,  which  consent may  not be  unreasonably  withheld.
Included  as rent is a negotiated amount for the building's operating costs, and
base year real estate taxes. The government pays any increase over the base year
real estate taxes  through a direct  dollar-for-dollar reimbursement payment  to
us. The lease also provides for an annual inflation adjustment in the portion of
rent  attributable to operating costs, which  is measured by the U.S. Department
of Labor revised consumer price index.


     We acquired  the Charleston  property  in April  2003 for  $18,185,000,  or
approximately $202 per leased square foot. We financed the acquisition through a
$14,000,000  loan from LaSalle  Bank, which matures  on May 1,  2013. The unpaid
principal balance of  the note  bears interest  at a  rate of  5.74% per  annum.
Monthly payments are amortized on a 30-year schedule, with a balloon payment due
May  1, 2013. We also drew $2,787,510 against our existing line of credit, which
carries a variable interest rate based on the lender's prime rate plus 50  basis
points,  which rate was 4.75% as of September  30, 2003, and is due on April 15,
2005.


     CLARKSBURG, WEST VIRGINIA.  The Clarksburg  property is 100% leased by  the
federal  government and is occupied by  the U.S. Social Security Administration,
the U.S. Drug  Enforcement Administration, the  Federal Bureau of  Investigation
and  the U.S. Department of Justice. The  property is an approximately 1.02 acre
parcel with  a three  story building  containing 55,443  leased square  feet  of
office and related space. The building was completed in 1998.

     The Clarksburg property is leased pursuant to a modified gross lease, which
will  expire  on  January  19,  2019, unless  terminated  pursuant  to  an early
termination clause on January 19, 2016.  The government has the right to  assign
the  lease and  be relieved  from all  obligations under  the lease,  other than
unpaid rent and  other liabilities outstanding  on the date  of the  assignment,
subject  to our  prior written  consent, which  consent may  not be unreasonably
withheld. Included as rent is a  negotiated amount for the building's  operating
costs,  and base year real  estate taxes. The government  pays any increase over
the base year real estate taxes through a direct dollar-for-dollar reimbursement
payment to us. The lease also provides for an annual inflation adjustment in the
portion of rent attributable to operating  costs, which is measured by the  U.S.
Department of Labor revised consumer price index.


     We  acquired  the Clarksburg  property in  April  2003 for  $10,815,000, or
approximately $195 per leased square foot. We financed the acquisition through a
$8,325,000 loan from  LaSalle Bank,  which matures on  May 1,  2013. The  unpaid
principal  balance of  the note  bears interest  at a  rate of  5.74% per annum.
Monthly payments are amortized on a 30-year schedule, with a balloon payment due
May 1, 2013.


     KINGSPORT, TENNESSEE.  The Kingsport property is 100% leased by the federal
government and  is occupied  by the  U.S. Social  Security Administration.  This
property  houses  the Social  Security Administration's  regional administrative
office. The property is an approximately  2.334 acre parcel with a single  story
building  containing 22,848 leased square feet  of office and related space. The
building was completed in 1999.

     The Kingsport property is leased pursuant to a modified gross lease,  which
will  expire  on  October  31,  2014, unless  terminated  pursuant  to  an early
termination clause on October 31, 2009.  The government has the right to  assign
the  lease and  be relieved  from all  obligations under  the lease,  other than
unpaid rent and  other liabilities outstanding  on the date  of the  assignment,
subject  to our  prior written  consent, which  consent may  not be unreasonably
withheld. Included as rent is a  negotiated amount for the building's  operating
costs,  and base year real  estate taxes. The government  pays any increase over
the base year real estate taxes through a direct dollar-for-dollar reimbursement
payment  to   us.   The   lease   also  provides   for   an   annual   inflation

                                        53


adjustment  in the  portion of  rent attributable  to operating  costs, which is
measured by the U.S. Department of Labor revised consumer price index.


     We acquired  the  Kingsport  property  in April  2003  for  $2,920,000,  or
approximately  $128 per leased square foot.  We financed the acquisition through
the assumption of the seller's first  mortgage loan in the amount of  $2,308,422
from  Bank of  America, which  matures on  April 1,  2010 and  an unsecured loan
issued by the seller in the amount of $188,230, which represents amounts due  to
the  seller for the seller's escrow funds  that remain on deposit with the first
mortgage loan holder. The  unpaid principal balance of  the first mortgage  loan
bears  interest  at a  rate  of 8.23%  per  annum, with  monthly  payments being
amortized on a 25-year schedule and has a balloon payment due April 1, 2010. The
unpaid principal balance of the second mortgage loan bears interest at a rate of
8.00% per  annum, requires  no monthly  payments and  has a  balloon payment  of
principal  and interest  due April  1, 2010. We  also drew  $253,486 against our
existing line of  credit on April  30, 2003 to  fund a portion  of the  purchase
price, which was repaid on May 20, 2003.


     HARAHAN,  LOUISIANA.   The  Harahan property  is  100% occupied  by Federal
Express Corporation. The property  is an approximately 4.98  acre parcel with  a
single  story warehouse/distribution center containing 70,707 leased square feet
of office and related space. The building was completed in 1996.

     The Harahan property is leased pursuant  to a net lease, which will  expire
on  February 29, 2016. The lease contains two renewal options of 60 months each,
which options may be exercised by the tenant with 180 days prior written notice.
Upon renewal,  the rent  will be  the greater  of 95%  of the  annual base  rent
payable  immediately prior to the commencement of the renewal term, and the fair
market rent as of a date six months before the renewal term begins multiplied by
the floor area of the property.  The tenant is responsible for improvements  and
maintenance  of all interior spaces, as  well as installation and maintenance of
water heaters, heating, ventilation  and air conditioning  units and basic  life
safety  features. The tenant also pays all  real estate taxes on the property as
well as utilities.


     We acquired  the  Harahan property  in  December 2002  for  $4,260,000,  or
approximately  $60 per leased square foot. We financed the acquisition through a
$3,200,000 loan  from Nomura  Credit, which  matures on  January 11,  2013.  The
unpaid  principal balance  of the  note bears  interest at  a rate  of 5.70% per
annum. Monthly payments  are amortized  on a  27-year schedule,  with a  balloon
payment due January 11, 2013.


Other Considerations

     We  believe that  all of the  properties described above  are maintained in
good condition and are adequately covered by insurance.

                                        54



PROPOSED ACQUISITIONS



     As  of  November  20,  2003, we  were  actively  negotiating  the following
acquisitions:




                                                                                                                    LEASE
                                                                                                     GROSS        MATURITY/
                        PURCHASE              TENANT/         YEAR BUILT/    SQ. FT.     RENT/     ANNUALIZED       EARLY
LOCATION                  PRICE              OCCUPANT          RENOVATED     LEASED     SQ. FOOT      RENT       TERMINATION
--------               -----------     ---------------------  ------------   -------    --------   ----------   -------------
                                                                                           
Harlingen, Texas.....  $19,125,000     United States of           2000        53,075     $32.33    $1,715,770   Aug. 2015/
                                       America/Border                                                           Oct. 2014(1)
                                       Patrol*
Harlingen, Texas.....  $26,750,000     United States of           1998        17,423     $15.36    $  267,612   Jan. 2018/
                                       America/Immigration &                                                    Jan. 2013(1)
                                       Naturalization
                                       Service I*
                                       United States of           2002       107,836     $22.53    $2,429,334   Oct. 2022/
                                       America/Immigration &                                                    Nov. 2020
                                       Naturalization
                                       Service II*
Baton Rouge,
 Louisiana...........  $ 6,600,000     United States of          Under        36,287     $19.94    $  723,600   Nov. 2018/
                                       America/Veterans       construction                                      None
                                       Administration**
Parkersburg, West
 Virginia............  $20,270,000     United States of          Under        80,657     $26.63    $2,147,636   Nov. 2019(2)/
                                       America/Bureau of      construction                                      None
                                       Public Debt**
College Park,
 Maryland............  $21,100,000(3)  United States of          Under        67,503(3)  $35.23    $2,378,311   Jan. 2014(2)/
                                       America/Food and Drug  construction                                      None
                                       Administration**
                       -----------                                           -------
Total................  $93,845,000                                           362,781
                       ===========                                           =======



                        LEASE
LOCATION                 TYPE
--------               --------
                    
Harlingen, Texas.....  Modified
                       Gross
                       Lease
Harlingen, Texas.....  Modified
                       Gross
                       Lease
                       Modified
                       Gross
                       Lease
Baton Rouge,
 Louisiana...........  Modified
                       Gross
                       Lease
Parkersburg, West
 Virginia............  Modified
                       Gross
                       Lease
College Park,
 Maryland............  Modified
                       Gross
                       Lease
Total................



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


*   Under contract.



**  Under letter of intent.


(1) The current owner is  negotiating with the  GSA to extend  the term of  this
    lease and to remove the early termination provision. We will not acquire the
    property unless and until this lease extension is finalized.


(2) The  lease is for a  fixed term commencing on  the property completion date.
    The Lease Maturity Date is estimated based on an assumed property completion
    date. See "Business and Properties -- Proposed Acquisitions."



(3) Does not include  approximately 15,000  square feet of  vacant office  space
    that  may be leased in  the future. If this vacant  space is leased prior to
    building completion, we must pay an additional $2.4 million.


As used in  the table above  and throughout this  prospectus, "Gross  Annualized
Rent"  is determined by multiplying August 2003 rents by 12 and "Rent Per Square
Foot" is determined by dividing the  Gross Annualized Rent by the leased  square
footage of the property.

     HARLINGEN,  TEXAS -- BORDER PATROL PROPERTY.  The Border Patrol property is
100% leased  by the  federal government  and is  occupied by  the United  States
Border  Patrol. The  property contains 53,075  leased square feet  of office and
related space. We will  acquire the Border Patrol  property for $19,125,000,  or
approximately  $360 per leased  square foot. Included with  this property is six
acres of  undeveloped land,  a vehicle  maintenance facility,  a  communications
building,  a  320-foot  antenna tower,  dog  pens,  a helicopter  pad  and other
build-to-suit items. The building was completed in 2000.

     The Border Patrol property  is leased pursuant to  a modified gross  lease,
which  will expire on August 28, 2015,  unless earlier terminated on October 14,
2014.  The   current   owner   is   negotiating   with   the   GSA   to   extend

                                        55


the  term of this lease  to August 2020 with  no early termination provision. We
will not  acquire  this  property  unless and  until  this  lease  extension  is
finalized.

     The  government has the right to assign  the lease and be relieved from all
obligations under  the  lease, other  than  unpaid rent  and  other  liabilities
outstanding on the date of the assignment, subject to our prior written consent,
which consent may not be unreasonably withheld. Included as rent is a negotiated
amount  for the building's operating costs, and base year real estate taxes. The
government pays any  increase over  the base year  real estate  taxes through  a
direct  dollar-for-dollar reimbursement payment  to us. The  lease also provides
for an  annual inflation  adjustment  in the  portion  of rent  attributable  to
operating  costs,  which is  measured by  the U.S.  Department of  Labor revised
consumer price index.

     HARLINGEN, TEXAS --  INS PROPERTIES.   The  INS properties  consist of  two
buildings.  The  buildings are  100% leased  by the  federal government  and are
occupied by  the United  States Immigration  and Naturalization  Service. INS  I
contains  17,423  leased  square  feet  of office  and  related  space,  and was
completed in 1998.  INS II  contains 107,836 leased  square feet  of office  and
related  space, and was completed  in 2002. We will  acquire both properties for
$26,750,000, or approximately $213 per leased square foot.

     The properties are  leased pursuant  to modified  gross leases.  The INS  I
lease  will expire on January  4, 2018, unless earlier  terminated on January 4,
2013. The INS II lease will  expire October 15, 2022, unless earlier  terminated
on  November 14, 2020. The  current owner of the  properties is negotiating with
the GSA  to extend  the terms  of  both leases  to October  2022 with  no  early
termination  provision. We will not acquire the properties unless and until this
lease extension is finalized.

     The leases provide that  the government has the  right to assign the  lease
and be relieved from all obligations under the lease, other than unpaid rent and
other  liabilities outstanding  on the  date of  the assignment,  subject to our
prior written consent, which consent may not be unreasonably withheld.  Included
as rent is a negotiated amount for the building's operating costs, and base year
real  estate taxes.  The government  pays any increase  over the  base year real
estate taxes through  a direct  dollar-for-dollar reimbursement  payment to  us.
Both  leases also provide for  an annual inflation adjustment  in the portion of
rent attributable to operating costs, which  is measured by the U.S.  Department
of Labor revised consumer price index.


BATON ROUGE, LOUISIANA



     The Baton Rouge property is currently under construction and is expected to
be  available for occupancy in the fourth  quarter of 2003. The property is 100%
leased  by  the  federal  government  and  will  be  occupied  by  the  Veterans
Administration.  We will acquire  the property for  $6,600,000, or approximately
$182 per  leased square  foot. The  property will  contain approximately  36,280
leased square feet of office and related space.



     The  property is leased pursuant to a  modified gross lease. The lease will
expire in November 2018. The lease provides that the government has the right to
assign the lease  and be relieved  from all obligations  under the lease,  other
than  unpaid  rent  and  other  liabilities  outstanding  on  the  date  of  the
assignment, subject  to our  prior written  consent, which  consent may  not  be
unreasonably withheld.



PARKERSBURG, WEST VIRGINIA



     The  Parkersburg property contains approximately  80,650 leased square feet
of office and related space,  and is expected to  be available for occupancy  in
the  fourth  quarter  of  2004.  The property  is  100%  leased  by  the federal
government and  will be  occupied by  the Bureau  of the  Public Debt.  We  will
acquire  the property for  $20,270,000, or approximately  $251 per leased square
foot.



     The property is leased pursuant to  a modified gross lease. The lease  will
expire  15 years after the  completion of the building.  The lease provides that
the government  has the  right to  assign the  lease and  be relieved  from  all
obligations  under  the  lease, other  than  unpaid rent  and  other liabilities
outstanding on the date of the assignment, subject to our prior written consent,
which consent may not be unreasonably withheld. In addition, the U.S. government
has an option to cause an adjacent building to be built. If the U.S.  government
exercises  its option by March 1, 2005, then we must purchase the building. This
building

                                        56



would contain approximately  49,700 square  feet and  have a  purchase price  of
approximately $10.5 million. Upon completion, this building would be 100% leased
by the federal government and occupied by the Bureau of Public Debt.



COLLEGE PARK, MARYLAND



     The  College Park property is currently  under construction and is expected
to be available for occupancy in the first quarter of 2004. The property is 100%
leased by the  federal government  and will  be occupied  by the  Food and  Drug
Administration.  We will acquire the  property for $21,100,000, or approximately
$313 per  leased square  foot. The  property will  contain approximately  67,500
leased  square  feet of  office  and related  space.  The College  Park property
contains approximately 15,000 square feet of vacant office space that may leased
in the future. If this vacant space  is leased prior to building completion,  we
must pay additional purchase price of $2.4 million.



     The  property is leased pursuant to a  modified gross lease. The lease will
expire ten years after the completion  of the building. The lease provides  that
the  government  has the  right to  assign the  lease and  be relieved  from all
obligations under  the  lease, other  than  unpaid rent  and  other  liabilities
outstanding on the date of the assignment, subject to our prior written consent,
which  consent  may not  be unreasonably  withheld. We  will assume  on existing
mortgage on the College Park property as part of our purchase. The mortgage  has
an  aggregate principal amount of $16.2 million, which bears interest at a fixed
rate of 6.75% per annum, requires  monthly principal and interest payments,  and
matures in 2011.



     While we believe that these acquisitions will close, they remain subject to
our completion of due diligence and customary closing conditions.


CAPITAL IMPROVEMENTS COSTS

     We  acquire properties after  they have been  leased so we  do not directly
negotiate or  pay  for  tenant  improvements. However,  if  the  space  must  be
re-leased,  we may fund  improvement or restoration of  a tenant's leased space.
Furthermore, our GSA leases hold us as  the owner responsible for any repair  or
replacement  of  structural  components of  a  building, the  roof,  any parking
facility and the electrical, plumbing, and HVAC equipment in the building.

INSURANCE

     We carry comprehensive liability, casualty, flood and rental loss insurance
covering all of  the properties  in our portfolio.  We believe  that the  policy
specifications  and insured  limits are appropriate  given the  relative risk of
loss, the cost  of the  coverage and industry  practice. We  have also  obtained
terrorism  insurance on  all of our  GSA-leased properties, which  is subject to
exclusions for  loss  or  damage  caused by  nuclear,  biological  and  chemical
weapons.  It is our  policy to obtain similar  terrorism insurance on properties
that we acquire in  the future to  the extent it is  available. In addition,  in
certain  areas,  we  pay  additional  premiums  to  obtain  flood  or earthquake
insurance. We do not carry insurance for commonly uninsured losses such as  loss
from riots.

REAL ESTATE INDUSTRY REGULATION

     Environmental

     Under  various federal, state and local environmental laws and regulations,
a current or previous owner, operator or  tenant of real estate may be  required
to  investigate and  remove hazardous or  toxic substances  or petroleum product
releases or threats of  releases at such  property, and may  be held liable  for
property damage and for investigation, clean-up and monitoring costs incurred in
connection  with  the actual  or threatened  contamination. Such  laws typically
impose clean-up responsibility and liability without regard to fault, or whether
the owner, or tenant knew  of or caused the  presence of the contamination.  The
liability  under such laws may  be joint and several for  the full amount of the
investigation, clean-up  and monitoring  costs  incurred or  to be  incurred  or
actions to be undertaken, although a party held jointly and severally liable may
obtain  contributions from the other identified, solvent, responsible parties of
their fair share toward these costs. These

                                        57


costs may be substantial, and can exceed the value of the property. The presence
of contamination,  or the  failure  to properly  remediate contamination,  on  a
property  may adversely affect the  ability of the owner,  operator or tenant to
sell or rent that property or to  borrow using such property as collateral,  and
may adversely impact our investment on that property.

     Federal  regulations require  building owners and  those exercising control
over a building's  management to  identify and warn,  via signs  and labels,  of
potential  hazards posed by workplace  exposure to installed asbestos-containing
materials and potentially asbestos-containing  materials in their building.  The
regulations  also set forth employee  training, record-keeping and due diligence
requirements  pertaining  to   asbestos-containing  materials  and   potentially
asbestos-containing  materials. Significant fines can  be assessed for violation
of these  regulations.  Building owners  and  those exercising  control  over  a
building's  management  may be  subject to  the increased  regulations. Building
owners and those exercising control over a building's management may be  subject
to  an increased risk of personal injury  lawsuits by workers and others exposed
to asbestos-containing materials  and potentially asbestos-containing  materials
as  a result  of these regulations.  The regulations  may affect the  value of a
building containing asbestos-containing materials and potentially
asbestos-containing materials  in which  we have  invested. Federal,  state  and
local  laws and regulations also govern the removal, encapsulation, disturbance,
handling  and/or  disposal  of  asbestos-containing  materials  and  potentially
asbestos-containing  materials when such  materials are in  poor condition or in
the event of construction, remodeling,  renovation or demolition of a  building.
Such  laws  may impose  liability  for improper  handling  or a  release  to the
environment of asbestos-containing materials and potentially asbestos-containing
materials and may provide for fines to,  and for third parties to seek  recovery
from,  owners or  operators of real  properties for personal  injury or improper
work exposure  associated  with asbestos-containing  materials  and  potentially
asbestos-containing materials.

     Prior   to  closing  any  property  acquisition,  we  obtain  environmental
assessments in  a manner  we believe  prudent in  order to  attempt to  identify
potential environment concerns at such properties. These assessments are carried
out  in  accordance with  an appropriate  level of  due diligence  and generally
include a physical  site inspection,  a review  of relevant  federal, state  and
local  environmental and health agency database  records, one or more interviews
with appropriate site-related personnel, review of the property's chain of title
and review of historic aerial photographs and other information on past uses  of
the property. We may also conduct limited subsurface investigations and test for
substances  of concern where the results of the first phase of the environmental
assessments or other information indicates  possible contamination or where  our
consultants recommend such procedures.

     While  we  may purchase  our properties  on an  "as is"  basis, all  of our
purchase contracts contain an environmental contingency clause, which permits us
to reject a property  because of any environmental  hazard at such property.  We
receive Phase I reports on all prospective properties.

     We  believe that our  portfolio complies in all  material respects with all
federal and state regulations regarding hazardous or toxic substances and  other
environmental matters.


     Americans With Disabilities Act


     Our  properties must comply with  Title III of the  ADA, to the extent that
such properties are "public accommodations" as  defined by the ADA. The ADA  may
require removal of structural barriers to access by persons with disabilities in
public  areas of  our properties  where such  removal is  readily achievable. We
believe that our existing properties are in substantial compliance with the  ADA
and  that we will  not be required  to make substantial  capital expenditures to
address the requirements of the ADA.  However, noncompliance with the ADA  could
result  in imposition of fines or an  award of damages to private litigants. The
obligation to make readily achievable accommodations  is an ongoing one, and  we
will continue to assess our properties and to make alterations as appropriate in
this respect.

     Fire, Safety and Other Regulation

     We  must  operate  our  properties  in  compliance  with  fire  and  safety
regulations, building  codes and  other land  use regulations,  as they  may  be
adopted   by  governmental  agencies   and  bodies  and   become  applicable  to
                                        58


our properties. We may be required  to make substantial capital expenditures  to
comply with those requirements.

COMPETITION

     We   compete   in   acquiring  properties   with   financial  institutions,
institutional pension funds, real estate  developers, other REITs, other  public
and private real estate companies and private real estate investors.

     Among  the positive factors  relating to our ability  to compete to acquire
properties are the following:

     - we have experience in buying GSA-leased properties;

     - we will be a well funded, financeable public company;

     - our management is knowledgeable in real estate matters;

     - we have a positive reputation in the real estate industry; and

     - we have a history of closing property acquisitions.

     Among the  negative factors  relating to  our ability  to compete  are  the
following:

     - we  may have  less knowledge than  our competitors of  certain markets in
       which we seek to purchase properties;

     - we have strict underwriting standards;

     - many of our competitors have greater financial and operational  resources
       than we have; and

     - our  competitors or  other entitles  may determine  to pursue  a strategy
       similar to ours.

     We also face  competition in  leasing available  properties to  prospective
tenants.   The  actual   competition  for   tenants  varies   depending  on  the
characteristics of each local market.

EMPLOYEES


     We employed no full-time  employees as of  September 30, 2003.  Immediately
following  this offering, we intend to  employ approximately five persons, which
we expect will  increase to approximately  12 persons within  ninety days  after
this  offering.  We  currently  expect  that none  of  these  employees  will be
represented by a labor union.


LEGAL PROCEEDINGS

     We are not involved in any material litigation.


CHANGE OF AUDITOR



     In connection with this offering, we replaced our independent  accountants,
Zwick  & Steinberger,  P.L.L.C. ("Zwick"), and  engaged the services  of Ernst &
Young LLP ("E&Y") as our new independent accountants. The audit committee of our
board of  directors  recommended,  and  our board  of  directors  approved,  the
dismissal of Zwick and the appointment of E&Y.



     During  our  two  most recent  fiscal  years  ended December  31,  2002 and
December 31,  2001,  respectively, and  the  subsequent interim  period  through
September  30, 2003,  there were  no disagreements between  us and  Zwick on any
matter of accounting principles or practices, financial statement disclosure, or
auditing scope or  procedure, which  disagreements, if not  resolved to  Zwick's
satisfaction, would have caused Zwick to make reference to the subject matter of
the  disagreement in connection  with its reports; and  there were no reportable
events described under Item 304(a)(1)(v) of Regulation S-K.



     The audit reports of Zwick on  our consolidated financial statements as  of
and  for the fiscal years ended December 31,  2002 and December 31, 2001 did not
contain any adverse opinion or disclaimer of opinion, nor were they qualified or
modified as to uncertainty,  audit scope or  accounting. principles. During  the
years ended

                                        59



December 31, 2002 and December 31, 2001 and through the date of E&Y's engagement
by us, we did not consult with E&Y with respect to the application of accounting
principles to a specified transaction, either completed or proposed, or the type
of   audit  opinion  that  might  be  rendered  on  our  consolidated  financial
statements, or  any other  matter or  reportable  events as  set forth  in  Item
304(a)(2)(i) and (ii) of Regulation S-K.



     We  have provided  a copy  of the foregoing  disclosures to  Zwick and have
requested that Zwick furnish us with a  letter addressed to the SEC stating  its
agreement  with these  statements. A copy  of this  letter has been  filed as an
exhibit to the registration statement of which this prospectus is a part.


                                        60


                                   MANAGEMENT

DIRECTORS, EXECUTIVE OFFICERS AND KEY EMPLOYEES

     Our  directors, executive officers  and key employees  are set forth below.
Our directors serve for one  year terms and do  not serve staggered terms.  They
are subject to election annually.




NAME                                         AGE                    POSITION
----                                         ---                    --------
                                             
Thomas D. Peschio.........................   63    President and Chief Executive Officer
Nancy D. Olson............................   52    Chief Financial Officer and Treasurer
James P. Dugdale, Jr. ....................   33    Acquisitions Coordinator
Jerry D. Bringard.........................   67    Chairman of the Board of Directors
Robert M. Ames............................   60    Director
Robert A. Peck............................   55    Director
Richard H. Schwachter.....................   59    Director
David C. Wood.............................   60    Director



     Thomas D. Peschio  Mr. Peschio has been our president since June 2003. From
1997  to the present, Mr. Peschio has been  a stockholder, a member of the Board
of Directors  and  Executive  Vice  President of  The  Lund  Company  in  Omaha,
Nebraska,  a  commercial  real  estate brokerage  and  management  firm  with 33
affiliated investment partnerships and  with property management  responsibility
for  over 70 commercial properties. In this capacity, Mr. Peschio is responsible
for brokerage activities of 20 licensed sales personnel, property  acquisitions,
dispositions,  investments,  leasing, marketing  and  administrative activities.
From 1993  to  1997, Mr.  Peschio  served as  a  corporate officer  focusing  on
investment  real estate for what  is now known as  Grubb & Ellis, Pacific Realty
Group. From 1978 to 1997, he owned and operated his own full service  investment
real  estate firm, Peschio  & Company. Mr. Peschio  has focused his professional
efforts on  direct investment  in real  estate, debt  and equity  financing  and
securitization,  corporate real estate development  and property management. Mr.
Peschio received a BS degree from St. Louis University and a MBA from Washington
University in St. Louis.  Mr. Peschio holds  professional designations from  the
American Society of Real Estate Counselor, Consultant in Real Estate (CRE), from
the  Real  Estate  Investment Association,  Specialist,  Real  Estate Investment
(SRI); and from  the former  Real Estate Securities  and Syndication  Institute,
Specialist in Real Estate Securities (SRS).


     Nancy  D.  Olson   Ms. Olson  has  been our  chief financial  officer since
September 2003.  From  April  1999 to  the  present,  Ms. Olson  has  been  vice
president  of administration and finance of The Lund Company, where she has been
responsible  for  developing,  directing  and  managing  the  accounting,  human
resources  and office administration functions of  The Lund Company. From August
1998 through April 1999, Ms. Olson was engaged in philanthropic activities. From
June 1986 through July 1998, Ms. Olson served as the chief financial officer for
the Visiting  Nurse Association  of the  Midlands, an  organization with  a  $20
million budget and over 450 employees. In that position she established internal
accounting  standards,  oversaw  and  managed  all  financial  reporting  to The
Financial Committee of  the Board  of Directors and  negotiated all  engagements
with  the organization's outside  auditors. Ms. Olson received  a BS degree from
the University of Nebraska in 1974, an MS degree from the University of Nebraska
in 1981 and an MBA degree from the University of Nebraska in 1983.


     James P. Dugdale,  Jr.  Effective  upon the closing  of this offering,  Mr.
Dugdale  will become our  acquisitions coordinator. From  October 2002 to August
2003, Mr.  Dugdale was  a production  manager with  Stoneco, a  building  supply
company  servicing the real estate industry. From January 2000 to June 2002, Mr.
Dugdale was a  project manager with  HMG Realty Advisors  in Omaha, Nebraska,  a
commercial  real estate  firm, where  he was  responsible for  project and asset
management, including coordination  of due  diligence and  team organization  in
connection  with the conveyance of over $500 million in real estate assets. From
January 1998 through January  2000, Mr. Dugdale acted  as a commercial  property
broker for Grubb & Ellis/Pacific Realty in Omaha, Nebraska, a leading commercial
real  estate brokerage firm. Mr. Dugdale  worked in the home mortgage department
at   Commercial   Federal    Savings   &   Loan    from   June   1997    through

                                        61


December  1997. Mr. Dugdale is  a licensed real estate  broker and received a BA
degree from Creighton University in 1992.

     Jerry D. Bringard  Mr. Bringard has been chairman of our board of directors
since our inception, and  was our interim president  and CEO from our  inception
until  June  2003. Mr.  Bringard has  focused  on educational  and philanthropic
activities since his retirement in  June 1998 as Vice President-General  Counsel
of  Ford Motor Credit  Company (Dearborn, MI)  and as a  member of its Executive
Committee, having been  employed by  Ford Credit  for 38  years. Mr.  Bringard's
duties  at  Ford Credit  included oversight  of  complex commercial  real estate
transactions. He  presently is  President  and CEO  of William  Tyndale  College
(Farmington Hills, MI) and a member of its Board of Directors. He also serves as
Chairman  of the  Law Committee of  the American  Financial Services Association
(Washington, DC) and as Chairman-Emeritus of The Conference on Consumer  Finance
Law (Oklahoma City, OK). Mr. Bringard holds a BA degree from Denison University,
an  MBA degree from the University of Detroit and a JD degree (with distinction)
from Wayne State University.


     Robert M. Ames  Mr.  Ames is the president  and chief executive officer  of
Minute Man Printing, Inc. and CopyCat, Inc., positions he has held for more than
five  years.  Mr. Ames  previously was  Executive  Vice President  of Commercial
Federal Corporation,  a  Nasdaq-traded  bank holding  company  headquartered  in
Omaha,  Nebraska and with commercial banking  branches in seven states, where he
was responsible  for strategic  planning  and non-branch  activities,  including
mortgage  operations, leasing  and real  estate investments.  Prior thereto, Mr.
Ames was an audit manager with Deloite & Touche and an audit partner with  Ernst
& Young. Mr. Ames graduated from Wayne State College in 1965.



     Robert A. Peck  Mr. Peck has been president of the Greater Washington Board
of  Trade, the regional chamber of commerce for Washington D.C. and its Virginia
and Maryland suburbs since October 1, 2001. From 1995 to 2001, Mr. Peck was  the
appointed  Commissioner  of the  Public Buildings  Service of  the GSA.  In this
capacity, he was in charge of nationwide asset management, design, construction,
leasing, building operations, security and disposals for a real estate portfolio
of more than  340 million  square feet  in more  than 8,300  public and  private
buildings  accommodating over one million federal  workers. He oversaw an annual
budget of approximately $5.5 billion, more than 90% of it contracted out, and  a
GSA  workforce of about 7,300.  Mr. Peck received his  B.A., cum laude, Phi Beta
Kappa, with distinction  in economics,  from the University  of Pennsylvania  in
1969 and his J.D. from Yale Law School in 1972.


     Richard  H.  Schwachter   Mr.  Schwachter  has  been a  director  since our
inception. Mr. Schwachter has been  continually engaged in the private  practice
of  law since 1969,  focusing on real estate  and securities law.  He has been a
general partner and or owner of strip shopping centers, apartment complexes, and
government subsidized housing projects.  He was for many  years a consultant  to
Concord  Assets Group  a company  that was  one of  the largest  owners of strip
shopping centers in  the country.  Mr. Schwachter  received his  BS degree  (cum
laude)  from the University  of Wisconsin, in  1966 and his  JD degree from Case
Western Reserve Law School in 1969.  He is a member of  the Bar of the State  of
Ohio.

     David  C. Wood   Mr. Wood has been  engaged in the  private practice of law
since 2000. From  1997 to 2000,  Mr. Wood was  Chairman of the  Board and  Chief
Executive  Officer of Wells Fargo Financial,  a wholly-owned subsidiary of Wells
Fargo Corporation with more than $12 billion in assets that offers consumer  and
commercial  finance, leasing, private label credit cards and dealer financing in
47 states, Canada and the Caribbean. Prior thereto, Mr. Wood held various  other
positions  with Wells Fargo Financial for more than 25 years. Mr. Wood graduated
from the University of Missouri (honors college)  with an AB in history in  1965
and with a JD in 1968.

CORPORATE GOVERNANCE

     Under  Maryland law, our directors must perform their duties in good faith,
in a manner they reasonably believe in our best interest and with the care  that
an  ordinarily  prudent  person  in  a like  position  would  use  under similar
circumstances. If our directors perform  in accordance with that standard,  they
will have no liability by reason of being a member of our board of directors.

                                        62


     Term

     A  director holds office  until the next annual  meeting of stockholders or
until his successor is duly elected  and qualified. Directors may be  re-elected
by  stockholders. A director may resign at any time and may be removed only with
cause and by the stockholders upon  the affirmative vote of at least  two-thirds
of all the votes entitled to be cast at a meeting called for the purpose of such
proposed removal. The notice of any such meeting must indicate that the purpose,
or  one of the purposes of such a meeting is to determine if a director is to be
removed. For purposes of removal of  a director, our charter defines "cause"  to
be  (i) conviction of a  felony, (ii) declaration of unsound  mind by order of a
court, (iii) gross negligence or gross  dereliction of duty, or (iv)  commission
of  an act that constitutes willful misconduct  or a willful violation of law if
the act results in injury to us.

     Our stockholders may  fill a vacancy  created by removal  of a director.  A
majority  of the remaining directors, whether  or not sufficient to constitute a
quorum, may fill a vacancy which  results from any cause, including  stockholder
removal  of a director if the stockholders do not elect a successor, but not one
resulting from an increase in the number of directors. A majority of the  entire
board  of directors as constituted before the  increase may fill a vacancy which
results from an increase in the number of directors. A director elected to  fill
a vacancy serves until our next annual meeting.

     The directors are not required to devote all of their time to the company's
affairs.  Each non-employee director's principal occupation and principal source
of income is unrelated to the company.

     In exercising their discretion in managing our affairs, the directors  must
follow  our investment objectives  and the borrowing policies  set forth in this
prospectus. The  directors may  establish, from  time to  time, further  written
policies  on  investments and  borrowings  and will  monitor  our administrative
procedures, investment operations and performance to assure that these  policies
are  effected and are in the best  interest of the stockholders. Until modified,
the directors will continue to follow the policies on investments and  borrowing
set  forth in this prospectus.  The investment objectives may  not be changed by
the directors without the approval of a majority vote of the stockholders.

     The directors are  also responsible  for reviewing the  performance of  the
officers  and  determining  that  the  compensation  paid  to  the  officers  is
reasonable in relation to the nature  and quality of services performed by  them
and  under the  provisions of their  employment contract(s).  In reviewing these
matters, the directors consider factors such as the size of the fees paid to the
officers in relation to the size,  composition and performance of the  company's
investments,  success  of  the  officers  in  generating  appropriate investment
opportunities, rates  charged  other  REITs  and  other  investors  by  advisors
performing  similar services, additional  revenues realized by  the officers and
any affiliate through their relationship with the company, whether paid by us or
others with whom we do  business, the quality and  extent of service and  advice
furnished  by the officers, the performance  of the investment portfolio and the
quality of the investment portfolio relative to the investments generated by the
officers for their own accounts.

     Indemnification

     Our bylaws  provide  for  indemnification of  our  officers  and  directors
against  liabilities to  the fullest extent  permitted by Maryland  law. We also
intend to enter into indemnification agreements with our directors and executive
officers. The indemnification  agreements require, among  other things, that  we
indemnify  such persons  to the  fullest extent  permitted by  Maryland law, and
advance to such persons all related expenses, subject to reimbursement if it  is
subsequently determined that indemnification is not permitted. Although the form
of  indemnification agreement  offers substantially  the same  scope of coverage
afforded by law, it  provides greater assurance to  our directors and  executive
officers  that indemnification will be available  because, as a contract, it may
not be modified  unilaterally in the  future by  our board of  directors or  the
stockholders to eliminate the rights it provides. See
"Management -- Indemnification Agreement."

     In  addition, our charter contains  provisions eliminating the liability of
our directors, the company and its stockholders for money damages to the fullest
extent   permitted   by    Maryland   law.   See    "Material   Provisions    of

                                        63


Maryland  Law and of our Charter and Bylaws -- Indemnification and Limitation of
Directors' and Officers' Liability."

     Therefore, our stockholders may  have a more limited  right of action  than
would  otherwise  be  the case  absent  such charter  provisions.  The foregoing
limitations on  liability  do  not,  however, apply  to  violations  of  federal
securities laws.

     In  the opinion of  the SEC, indemnification  for liabilities arising under
the Securities Act is against public policy and therefore unenforceable. In  the
event  that  a  claim  for indemnification  for  liabilities  arising  under the
Securities Act (other than the payment by us of expenses incurred or paid by the
directors in the successful defense of  any such action, suit or proceeding)  is
asserted  by the  directors in connection  with the  shares we will  submit to a
court of appropriate jurisdiction the  question of whether such  indemnification
by it is against public policy and will be governed by the final adjudication of
such issue.

     In  general, decisions made by the directors respecting our operations must
be made  by  a majority  of  those directors  not  otherwise interested  in  the
transaction.  A majority of the directors must consist of independent directors.
An independent director  may not,  directly or indirectly  (including through  a
member  of his or  her immediate family),  own any interest  in, be employed by,
have general present business or professional  relationship with or serve as  an
officer  or director  of an affiliate.  An independent director  may not perform
material services for us, except as a director.

BOARD OF DIRECTORS AND COMMITTEES


     Our business is managed through the oversight and direction of our board of
directors. Our board of directors presently consist of six members, of whom  one
is an insider and the others are "independent" with independent being defined in
the manner established by our board of directors and in a manner consistent with
listing  standards established by the NYSE.  The current directors will increase
the size of the board  from three to seven prior  to the issuance of our  common
stock  to  new stockholders  pursuant  to this  offering.  This action  does not
require a vote of the current stockholders. At no time will our board have  more
than  three insider directors, and at all times two-thirds of the members of our
board will  be independent.  Beginning in  2004, all  nominees for  election  as
director will be selected by our nominating and governance committee, subject to
advance  notice  provisions  in  our  bylaws  that  permit  stockholder  to make
nominations.


     The directors are regularly kept informed about our business at meetings of
the  board   and   its  committees   and   through  supplemental   reports   and
communications.  Our  non-management  directors  expect  to  meet  regularly  in
executive sessions without  the presence  of any corporate  officers. Our  board
seeks to maintain high corporate governance standards.

     The  board has  established four  committees whose  principal functions are
briefly described below.

     Audit Committee


     Our board of directors has  established an audit committee, which  consists
of  Messrs. Ames (chair), Peck and Wood,  each of whom is independent as defined
by the  NYSE.  The audit  committee  assists the  board  in overseeing  (i)  our
accounting  and financial reporting processes; (ii)  the integrity and audits of
our financial  statements;  (iii)  our  compliance  with  legal  and  regulatory
requirements;  (iv)  the  qualifications  and  independence  of  our independent
auditors; and (v) the performance of our internal and independent auditors.  The
audit committee also:


     - has sole authority to appoint or replace our independent auditors;

     - pre-approves all audit and permitted non-audit engagement fees, scope and
       terms with our independent auditors; and

     - meets  at least  quarterly with  our senior  executive officers, internal
       audit staff and our independent auditors in separate executive sessions.

                                        64


     The specific functions and responsibilities of the audit committee are  set
forth in the audit committee charter.

     Compensation Committee


     Our  board  of directors  has established  a compensation  committee, which
consists of  Messrs. Bringard  (chair), Ames  and Schwachter,  each of  whom  is
independent as defined by the NYSE. The principal functions of the committee are
to:


     - evaluate the performance of our senior executives;

     - review  and  approve senior  executive  compensation plans,  policies and
       programs;

     - consider the design and competitiveness of our compensation plans;

     - administer  and  review  changes  to  our  incentive,  share  option  and
       restricted  share and  long-term incentive plans  under the  terms of the
       plans; and

     - produce an annual report on  executive compensation for inclusion in  our
       proxy statement.

     The  committee  also reviews  and approves  corporate goals  and objectives
relevant to chief executive officer compensation, evaluates the chief  executive
officer's  performance in light of those goals and objectives, and recommends to
the board  the  chief  executive  officer's compensation  levels  based  on  its
evaluation.  The  committee  has  the  authority  to  retain  and  terminate any
compensation consultant  to  be  used  to assist  in  the  evaluation  of  chief
executive officer or senior executive compensation.

     The  compensation and  human resources  committee will  administer our 2003
Equity Incentive Plan.

     Nominating and Governance Committee

     Our  board  of  directors  has  established  a  nominating  and  governance
committee,   which  consists  of  Messrs.   Wood  (chair),  Bringard,  Peck  and
Schwachter, each of whom is independent  as defined by the NYSE. The  nominating
and   governance  committee   is  responsible   for  seeking,   considering  and
recommending to the  board qualified  candidates for election  as directors  and
recommending  a  slate  of nominees  for  election  as directors  at  the annual
meeting. It also periodically prepares and submits to the board for adoption the
committee's selection  criteria  for director  nominees.  It reviews  and  makes
recommendations  on matters  involving general  operation of  the board  and our
corporate governance, and it annually recommends to the board nominees for  each
committee  of the  board. In  addition, the  committee annually  facilitates the
assessment of  the  board  of director's  performance  as  a whole  and  of  the
individual  directors and  reports thereon to  the board. The  committee has the
sole authority to retain and  terminate any search firm  to be used to  identify
director candidates.

     Stockholders  wishing to recommend director candidates for consideration by
the committee  can do  so by  writing to  the Secretary  of the  Company at  our
corporate  headquarters,  giving  the candidate's  name,  biographical  data and
qualifications.  The   Secretary  will,   in  turn,   deliver  any   stockholder
recommendations  for director candidates prepared  in accordance with our bylaws
to the  nominating and  governance committee.  Any such  recommendation must  be
accompanied  by a written statement from the individual of his or her consent to
be named as a candidate and, if nominated and elected, to serve as a director.

Investment and Property Management Committee


     Our  board  of  directors  has  established  an  investment  and   property
management  committee, which consists of Messrs. Schwachter (chair), Peschio and
Wood. The principal function  of the committee is  to review potential  property
acquisitions.  In addition, the  committee may approve  any property acquisition
that has an purchase price of $18,000,000 or less.


                                        65


INTERLOCKS AND INSIDER PARTICIPATION

     There are no compensation  committee interlocks and  none of our  employees
serve on the compensation and human resources committee.

COMPENSATION OF DIRECTORS

     Each  director will be paid a director's fee of $25,000 per year. Directors
will also receive a fee of $1,000 for each board of directors meeting  attended.
We  will pay directors a fee of $10,000  per year for service as chairman of the
board of  directors,  $7,500 per  year  for service  as  chairman of  our  audit
committee,  $6,000  per year  for service  as the  chairman of  our compensation
committee and $5,000  per year  for service  as chairman  for any  other of  our
committees.  Each director  will be  paid a  fee of  $750 per  committee meeting
attended, except  when the  committee meeting  is on  the same  day as  a  board
meeting.   In  addition,  we   will  reimburse  all   directors  for  reasonable
out-of-pocket expenses incurred in connection  with their services on the  board
of   directors.  Directors  who   are  employees  will   receive  no  additional
compensation for their service as a director.


     Each non-employee  director  will  also  be granted  2,000  shares  of  our
restricted  common  stock  each  year. Each  non-employee  director,  other than
Messrs. Bringard and Schwachter, will receive  a one-time grant of 2,500  shares
of  our restricted common stock in connection with their initial election to the
board. Our non-employee  founding directors,  Jerry D. Bringard  and Richard  H.
Schwachter,  will each receive one time restricted stock grant of 12,500 shares,
which will  vest over  a three  to  five year  period as  directed by  the  each
founding director. Initial vesting shall not exceed 33% of the restricted shares
granted  to the  founding directors.  Vesting will  accelerate in  the event the
director is not re-elected  or is removed  from the board  of directors for  any
reason,  except for willful misconduct  or gross negligence, or  in the event of
the death or disability of the director.


EXECUTIVE COMPENSATION

     We commenced operations in 2002. We did not conduct any operations prior to
this time  and, accordingly,  did  not pay  any  compensation to  our  executive
officers in 2002 or any prior years.

EMPLOYMENT AGREEMENTS

     We  have entered into  an employment agreement with  Thomas D. Peschio, our
president and  chief  executive  officer.  Mr.  Peschio's  employment  agreement
provides  that he will  receive an annual  base salary of  $350,000 with minimum
annual increases  based upon  the  Consumer Price  Index.  Mr. Peschio  will  be
entitled to receive annual bonuses of 40%, 60% or 80% of his annual base salary,
subject to specified financial performance goals to be established yearly by our
compensation committee.

     Mr.  Peschio will be  eligible to participate in  the 2003 Equity Incentive
Plan, as described in the section  below entitled "2003 Equity Incentive  Plan."
Restricted  share awards that have been approved  by our board and which will be
issued immediately following completion of this offering are shown below in  the
section entitled "Management -- Equity Incentive Plan." Mr. Peschio's employment
agreement  also provides that he is eligible to receive annual bonuses under our
approved bonus plans. See "Management -- 2004 Annual Bonus Criteria" below.

     At the  end  of  the  initial five  year  term,  Mr.  Peschio's  employment
agreement  will  automatically extend  for  additional one  year  periods unless
either party elects not to extend the agreement. We may terminate Mr.  Peschio's
employment with appropriate notice with or without "cause." "Cause" is generally
defined to mean:

     - convicted  of, or the entry of a plea  of guilty or nolo contendere to, a
       felony (excluding any  felony relating  to the negligent  operation of  a
       motor  vehicle or a conviction, plea of guilty or nolo contendere arising
       under a statutory provision imposing per se criminal liability due to the
       position held by Mr. Peschio with  us, provided the act or omission  with
       respect  to  such  matter  was  not  taken  or  omitted  to  be  taken in
       contravention of  any applicable  policy  or directive  of the  board  of
       directors);

                                        66


     - a  willful breach of his duty  of loyalty which is materially detrimental
       to us;

     - a willful failure to perform or  adhere to explicitly stated duties  that
       are consistent with Mr. Peschio's employment agreement, or the reasonable
       and  customary  guidelines  of  employment  or  reasonable  and customary
       corporate governance guidelines or policies, including without limitation
       the business code  of ethics adopted  by the board  of directors, or  the
       failure  to  follow  the  lawful directives  of  the  board  of directors
       provided such directives are consistent  with the terms of Mr.  Peschio's
       employment  agreement,  which continues  for a  period  of 30  days after
       written notice to the executive; and

     - gross negligence or willful misconduct in the performance of his duties.

     Mr. Peschio's employment agreement also  provides that he will be  eligible
to   receive  the  same  benefits,  including  medical  insurance  coverage  and
retirement plan benefits in a 401(k) plan to the same extent as other  similarly
situated  employees,  and  such  other benefits  as  are  commensurate  with his
position, including payments for automobile expenses and tax planning  services.
Participation  in employee benefit  plans will be  subject to the  terms of said
benefit plans as in effect from time to time.

     If Mr.  Peschio's employment  ends  for any  reason,  we will  pay  accrued
salary,  bonuses and incentive  payments already determined,  and other existing
obligations. In  addition,  if we  terminate  Mr. Peschio's  employment  without
cause,  if Mr. Peschio is terminated as a result of death or total disability or
if Mr. Peschio voluntarily  terminates his employment for  good reason, we  must
pay  all the amounts  due under the employment  agreement, including base salary
and a bonuses equal to  the prior year's bonus, but  not less than $150,000  per
year, for a number of years equal to the greater of the remainder of the initial
term of the employment agreement or three years. Additionally, in the event of a
termination  by  us for  any  reason other  than for  cause,  or if  Mr. Peschio
voluntarily terminates  his employment  for  good reason,  all of  the  unvested
restricted  shares  granted to  Mr. Peschio  will fully  vest. If  Mr. Peschio's
employment ends for cause or due to  a voluntary termination on the part of  Mr.
Peschio  other than for good reason, then any unvested restricted shares granted
to Mr. Peschio will terminate unless otherwise agreed to by us.

     If we fail to renew Mr. Peschio's employment agreement upon the  expiration
of  its term, Mr. Peschio will receive a  lump sum payment equal to two years of
his most recent base salary plus the average of his yearly bonus awards for  the
previous  two years. Additionally, all unvested restricted shares granted to Mr.
Peschio will fully vest.

     Mr. Peschio  may terminate  his employment  agreement, at  his option,  for
"good reason." "Good reason" is generally defined to mean:

     - a  material  reduction in  Mr.  Peschio's duties  or  responsibilities, a
       change in reporting requirements, or the assignment to Mr. Peschio of any
       duties, responsibilities or reporting requirements that are  inconsistent
       with his position as president and chief executive officer;

     - a  change in control, which is generally defined to mean an event wherein
       (i) our board of directors accepts, or recommends to our stockholders  an
       offer  from any  person, other  than those  in control  of us,  acting on
       behalf of us or under common with  us, to become the beneficial owner  of
       our securities representing thirty percent or more of the combined voting
       power  of  our outstanding  securities, or  (ii)  our board  of directors
       approves or  recommends  to  our  stockholders, a  plan  of  complete  or
       substantial  liquidation, an agreement for the sale or disposition of all
       or substantially  all  of  our  assets, or  a  merger,  consolidation  or
       reorganization, other than a merger, consolidation or reorganization that
       would  result in the our  voting securities outstanding immediately prior
       to such event continuing to represent at least eighty-five percent of the
       combined voting power  of the  voting securities  outstanding after  such
       event;

     - an involuntary reduction in base salary;

     - a material reduction or loss of benefits, including group health, dental,
       401(k), accident, disability insurance, or group life insurance;

                                        67


     - a  requirement that our principal place  of business at which Mr. Peschio
       performs his  duties be  changed to  a location  that is  outside of  the
       Omaha, Nebraska metropolitan area; and

     - a  breach by us  of any provision of  Mr. Peschio's employment agreement,
       which breach continues  for a  period of  thirty days  after Mr.  Peschio
       provides notice of such breach.

     If payments or other benefits are received in connection with Mr. Peschio's
termination,  such that Mr. Peschio will be  subject to an excise tax imposed by
Section 4999 of the Code,  we must gross up Mr.  Peschio for the amount of  this
excise tax plus the amount of taxes due as a result of the gross up payment.

     Mr.  Peschio  will also  receive an  initial restricted  stock grant  in an
amount equal to  0.625% of the  shares issued pursuant  to this offering,  which
amount will not exceed $1,000,000 in value based on the public offering price of
this  offering. These  shares will  vest over five  years with  20% vesting each
year.

2003 EQUITY INCENTIVE PLAN

     General

     We currently have in effect the  2003 Equity Incentive Plan. As of  October
1,  2003, no  awards of  common stock were  outstanding and  1,000,000 shares of
common stock were available for grant. The number of shares available for  grant
under  the plan will increase annually on the first day of each fiscal year that
commences after  December 31,  2004 in  an amount  equal to  the lesser  of  (i)
200,000  shares,  (ii)  5% of  the  number of  shares  issued by  us  during the
preceding fiscal  year, or  (iii) a  lesser amount  determined by  the board  of
directors. We intend to limit the number of shares granted under the 2003 Equity
Incentive Plan to no more than 2.5% of our outstanding common stock.

     Administration and Eligibility

     The  plan  is  administered  by our  compensation  committee  or  any other
committee established by our board of directors that satisfies the "non-employee
director" requirement of Rule  16b-3 under the Securities  Exchange Act and  the
"outside  director" requirement of Section 162(m) of the federal tax laws. Among
other functions,  the Committee  has the  authority to  select the  participants
under  the plan; to determine the types  of awards to be granted to participants
and the number of shares covered by such awards; to set the terms and conditions
of such awards;  to determine whether,  to what  extent and when  awards may  be
settled  in cash or shares; to determine  whether, to what extent and when cash,
shares and other awards may be deferred; and to establish, amend or waive  rules
for  the administration of the  plan. Subject to the  express terms of the plan,
determinations and interpretations with respect to the plan and award agreements
will be  in the  sole  discretion of  the  committee, whose  determinations  and
interpretations will be binding on all parties.

     Any  key employee, non-employee director, consultant or advisor is eligible
to be granted  awards under  the plan. Non-employee  directors, consultants  and
advisors   may  not  be   granted  incentive  stock   options  under  the  plan.
Approximately ten persons are currently eligible to participate in the plan. The
number of eligible participants may change over time.

     Awards Under the Plan; Available Shares

     The plan authorizes the  grant of: (a) stock  options, which may be  either
incentive  stock options meeting the requirements  of Section 422 of the federal
tax laws  or non-qualified  stock options;  (b) stock  appreciation rights;  (c)
restricted  stock;  and (d)  performance units.  No  individual may  be granted,
during any  calendar year,  awards under  the  plan with  respect to  more  than
150,000 shares of common stock (subject to adjustment as described below).

     If  any shares subject  to awards granted  under the plan,  or to which any
award relates, are forfeited or if an award otherwise terminates, expires or  is
cancelled  prior to  the delivery  of all of  the shares  or other consideration
issuable or payable pursuant  to the award, then  such shares will be  available
for the granting of new awards under the plan.

                                        68


     Terms of Awards

     Options.  The Committee may grant non-qualified stock options and incentive
stock  options  to  participants;  provided, however,  that  no  incentive stock
options may be granted  to non-employee directors,  consultants or advisors.  No
participant may be granted incentive stock options that are first exercisable in
a  calendar year  for shares of  common stock  having a total  fair market value
(determined as of the date of the grant) exceeding $100,000.

     The Committee will determine the exercise  price per share of common  stock
subject  to options granted under the plan, provided that the exercise price for
a non-qualified stock option may not be  less than 85% of the fair market  value
of  a share of our common stock on the  date of grant and the exercise price for
an incentive stock option may not be less than 100% of the fair market value  of
a  share of  our common stock  on the date  of grant. In  addition, the exercise
price for an incentive stock option granted  to any person owning more than  10%
of  the total voting power of all classes of our stock may not be less than 110%
of the fair  market value of  a share  of our common  stock on the  date of  the
grant. The term of any stock option granted under the plan will be determined by
the  Committee, provided that  the term of  any option may  not exceed ten years
from the  date  of  its  grant.  Options granted  under  the  plan  will  become
exercisable  in the manner,  at the times  and in the  amounts determined by the
Committee. Participants may exercise options by payment in full of the  exercise
price,  at the  discretion of  the Committee,  in cash,  by tendering  shares of
common stock having a  fair market value  on the date of  exercise equal to  the
option  exercise price,  or by  a combination of  cash and  stock. All incentive
stock options granted under the plan must comply with Section 422 of the code.

     Stock Appreciation  Rights.   The Committee  may grant  stock  appreciation
rights  to participants. A stock appreciation  right granted under the plan will
confer on the holder a right to receive, upon exercise of the stock appreciation
right, the excess of (a) the fair market  value of one share of common stock  on
the date of exercise over (b) the grant price of the stock appreciation right as
specified  by the Committee.  Stock appreciation rights may  be issued in tandem
with stock  options  or as  freestanding  stock appreciation  rights.  If  stock
appreciation  rights are  issued in tandem  with stock  options, the participant
will forfeit the stock  appreciation rights if the  stock options are  exercised
and  will  forfeit  the  stock  options if  the  stock  appreciation  rights are
exercised. The exercise price of a freestanding stock appreciation right will be
the fair market value of a  share of our common stock  on the date of the  grant
and  the exercise price of stock appreciation rights issued in tandem with stock
options will be the exercise price of  the stock options. At the time of  grant,
the  Committee  will  determine  the  term,  methods  of  exercise,  methods  of
settlement (including whether the holder of  a stock appreciation right will  be
paid  in cash, shares of  common stock or a  combination thereof), and any other
terms and conditions of any stock appreciation rights granted under the plan.

     Restricted Stock.  The  Committee may grant shares  of restricted stock  to
participants.  Shares of restricted stock granted under the plan will be subject
to such restrictions as  the Committee may impose,  including any limitation  on
the  right  to  vote  the  shares  or  receive  dividends  on  the  shares.  The
restrictions imposed on the shares may lapse separately or in combination at the
times and in the amounts as the Committee determines.

     Performance  Units.    The  Committee   may  grant  performance  units   to
participants.   The  Committee  will  determine  and/or  select  the  applicable
performance period, the performance goals (and the performance levels related to
these goals) to  be achieved during  any performance period,  the proportion  of
payments,  if  any, to  be made  for  performance between  the minimum  and full
performance level  for any  performance goal  and, if  applicable, the  relative
percentage  weighting  given  to each  of  the selected  performance  goals, the
restrictions applicable to shares received upon payment of performance units, if
payment is  made in  such manner,  and any  other terms,  conditions and  rights
relating to the grant of performance units.

     Under  the  terms  of  the  plan, the  Committee  may  select  from various
performance goals, including return on  equity, return on investment, return  on
net  assets, return on revenues, net income, economic value added, net operating
profits, net  income, net  earnings, revenues,  net cash  provided by  operating
activities,  market  share,  share  price,  net  operating  profit,  cash  flow,
comparison to various stock market  indices, comparison to performance of  other
companies,  and level of  dividends. The Committee has  sole discretion to alter
the selected performance goals, subject  to stockholder approval, to the  extent
required to qualify the performance
                                        69


award  for the  performance-based exemption  provided by  Section 162(m)  of the
federal tax  laws.  If  the  Committee  determines  it  is  advisable  to  grant
performance  units that do not qualify for the performance-based exemption, then
the Committee may make such grants in its discretion.

     Following completion  of  the  applicable performance  period,  payment  on
performance  units will be made in shares of common stock, cash or a combination
thereof.

     401(k) PLAN

     We plan to establish a retirement savings plan under section 401(k) of  the
Code  to  cover our  eligible  employees. The  federal  tax laws  allow eligible
employees to defer a portion of their compensation, within prescribed limits, on
a pre-tax basis through contributions to the  401(k) plan. All of our full  time
employees  will  be  eligible to  participate  in  the 401(k)  plan,  subject to
eligibility requirements defined within the plan.

                           RELATED PARTY TRANSACTIONS

CORPORATE BACKGROUND


     We were incorporated in Michigan under  the name Genesis Net Lease  Realty,
Inc.  in September  1998. We  sold 955,206  shares of  our common  stock between
October 2002 and August 2003 in an SEC-registered public offering for $10.00 per
share. We were organized by Genesis Financial Group, Inc., which is owned 55% by
D. James Barton and 45% by Gregg  S. Barton. Except as set forth below,  neither
Genesis  Financial Group, D.  James Barton nor  Gregg S. Barton  has any current
relationship with us or will have a relationship with us following the offering.



     As of September 30, 2003, we had approximately 265 stockholders and 975,552
shares of common stock outstanding. Until this offering, we have elected not  to
list  our common stock on any securities  market. We changed our name to Gen-Net
Lease Income Trust, Inc. in 2001  and commenced operations in December 2002.  In
September  2003,  our  stockholders  approved a  proposal  to  reincorporate the
Company in Maryland. In  connection with the  Maryland reincorporation, we  will
change our name to Government Properties Trust, Inc. The reincorporation will be
accomplished  by  forming  Government  Properties  Trust,  Inc.  as  a  Maryland
corporation and merging it with Gen-Net Lease Income Trust, Inc. with Government
Properties Trust,  Inc.  as  the  surviving entity.  We  expect  to  effect  the
reincorporation immediately prior to the closing of this offering.



     Genesis  purchased  20,346 shares  of our  common  stock (10,346  shares on
August 30, 2002 and 10,000 shares on January 23, 2001) at $10 per share, for  an
aggregate  purchase price of approximately $203,460. After giving effect to this
offering,  Genesis  will  own  less  than  one  percent  of  our  common   stock
outstanding.



     In  June 2003,  we entered  into an  Amended and  Restated Omnibus Services
Agreement with Genesis  at no cost,  pursuant to which  Genesis has provided  us
with    property   acquisition   services,    property   disposition   services,
administration services and property management services. We recognize the  cost
of  these  services  as they  are  provided. For  acquisition  services, Genesis
receives  reasonable  compensation   for  services   actually  rendered,   which
compensation  may not  exceed 1%  of the  purchase price  of the  property being
acquired (included in  the historical  cost of  our real  estate). For  property
disposition services, Genesis receives a real estate commission upon the sale of
properties if Genesis provided substantial brokerage services in connection with
such  sale, provided,  however, that such  commissions may not  exceed an amount
equal to 3% of sale price of the property (would be included in the gain or loss
on sale of our real estate).  For administration services, Genesis receives  its
actual  out-of-pocket expenses for providing the services and an overhead factor
to cover utilities allocable to us  used in providing the services (included  in
our  historical  general and  administrative  expense). For  property management
services, Genesis receives a monthly fee of  3% of the gross rental revenues  of
the  properties for which such services were provided and received reimbursement
for its  costs actually  incurred in  connection with  the performance  of  such
services  (included in our  historical property operations  expense). During the
nine months ended September 30, 2003,  we paid Genesis an aggregate of  $503,015
for all such services.


                                        70



     On  September 30,  2003, we  entered into  a Property  Acquisition Services
Agreement with Genesis.  The agreement  provides that, upon  completion of  this
offering,  Genesis will provide us only with property acquisition services, on a
non-exclusive basis, until the earlier of  one year from the completion of  this
offering  or the applying of the last of  the net proceeds from this offering to
be used for  property acquisitions.  For the provision  of property  acquisition
services,  we will pay  Genesis a fee equal  to 1% of the  purchase price of the
property being acquired and reimbursement of its costs up to an additional 2% of
the property acquisition fee paid by us to Genesis. The agreement supercedes and
replaces those portions of the  Amended and Restated Omnibus Services  Agreement
for  professional services. We intend to  terminate the remainder of the Amended
and Restated Omnibus Services Agreement upon the consummation of this  offering.
Other  than as provided in the  Property Acquisition Services Agreement, Genesis
will not provide us with any services after this offering.


     We financed the  purchase of our  Bakersfield property in  part through  an
approximately  $1.6 million bank loan to Genesis. Genesis then advanced the loan
proceeds to DEA Bakersfield, LLC for  the purchase of the Bakersfield  property.
The  loan  is secured  by a  corporate guaranty  by DEA  Bakersfield, LLC  and a
mortgage on the Bakersfield property. Subsequently, DEA Bakersfield, LLC  agreed
to  be primarily responsible for  repaying amounts owed under  the loan. We will
repay this loan with the proceeds of this offering.

     On August 12,  2003, Genesis  agreed to  act as  co-borrower with  us on  a
$300,000  line of credit. In September 2003,  we entered into an addendum to the
promissory note evidencing the line of  credit, pursuant to which we became  the
primary  obligor on the note, Genesis was released from liability under the note
and the line of credit  amount was reduced to $34,670.  We will repay this  loan
with the proceeds of this offering.

TRANSITION ARRANGEMENTS

     We  plan  to  enter into  a  transition  services agreement  with  The Lund
Company, a  commercial  real estate  brokerage  and management  firm  in  Omaha,
Nebraska with 33 affiliated investment partnerships and with property management
responsibility for over 70 commercial properties. Pursuant to the agreement, The
Lund Company will license us intellectual property related to our operations and
will  provide us with 500 hours  of property management, consulting and advisory
services. In exchange, we will pay The Lund Company $90,000. Thomas Peschio, our
president and CEO is an executive  officer and stockholder of The Lund  Company.
Nancy Olson, our Treasurer and CFO, is an executive officer of The Lund Company.
Upon  the closing  of this offering,  Mr. Peschio  and Ms. Olson  plan to resign
their positions with The Lund Company and Mr. Peschio intends to sell his  stock
back to The Lund Company pursuant to an existing stock repurchase agreement.

     Upon  the completion  of this  offering, we  will transition  from external
management to internal management. We have prepared a staffing plan and  engaged
or  identified the personnel for this plan. Further, The Lund Company has agreed
to provide property  management systems, procedures,  operating manuals,  forms,
and  consulting or  advisory services during  the transition  period. We believe
that the  transition will  commence within  30 days  after the  closing of  this
offering  and  will  be completed  within  90  days after  the  closing  of this
offering. We do not expect to use services of The Lund Company after we complete
our transition.

                                        71


                             PRINCIPAL STOCKHOLDERS


     The  following table sets forth information  regarding the ownership of our
common stock as of November 1, 2003 by:


     - each of our directors;

     - each of our executive officers;

     - our directors and executive officers as a group; and

     - each beneficial owner of more than 5% of our common stock.

     The SEC defines "beneficial ownership" to mean the possession, directly  or
indirectly,  of voting power, investment power  or both. A stockholder is deemed
to be the beneficial owner of all securities that such stockholder has the right
to acquire within 60 days  after a particular date  through (a) the exercise  of
any option, warrant or right, (b) the conversion of a security, (c) the power to
revoke  a  trust,  discretionary  account or  similar  arrangement,  or  (d) the
automatic termination of a trust, discretionary account or similar arrangement.




                                                              NUMBER OF SHARES    PERCENT OF
NAME OF STOCKHOLDER                                          BENEFICIALLY OWNED     CLASS
-------------------                                          ------------------   ----------
                                                                            
Carl G. and Betty Dahlin Trust dated 5/31/95(1)............       100,000            10.3%
Thomas D. Peschio..........................................            --              --
Nancy D. Olson.............................................            --              --
Jerry D. Bringard..........................................            --              --
Robert M. Ames.............................................            --              --
Robert A. Peck.............................................            --              --
Richard H. Schwachter......................................            --              --
David C. Wood..............................................            --              --
All directors and executive officers as a group............            --              --



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


(1) These shares held by this trust are  controlled by Carl G. Dahlin and  Betty
    Dahlin.



     The  foregoing percentages  are based on  975,552 shares  outstanding as of
November 1, 2003.


                                        72


                          DESCRIPTION OF COMMON STOCK


     The  following is a summary of our  common stock. Copies of our charter and
bylaws are  filed  as exhibits  to  the  registration statement  of  which  this
prospectus  is a part. We recommend that  you review these documents. See "Where
You Can Find More Information."


GENERAL

     Our charter provides that  we may issue up  to 50,000,000 shares of  common
stock.  Upon completion  of this  offering, there  will be  11,125,552 shares of
common stock issued and outstanding.

     Generally, under Maryland law no stockholder shall be personally liable for
any of our  obligations solely as  a result  of that stockholder's  status as  a
stockholder.

VOTING RIGHTS OF COMMON STOCK

     Each  outstanding share of our common stock entitles the holder to one vote
on all matters submitted  to a vote of  stockholders, including the election  of
directors. The holders of common stock possess the exclusive voting power. There
is no cumulative voting in the election of directors.

     Under  Maryland  law, a  corporation generally  cannot dissolve,  amend its
charter, merge, sell  all or  substantially all  of its  assets or  engage in  a
statutory  share exchange  unless the transaction  is declared  advisable by the
board of directors and approved by the affirmative vote of stockholders  holding
at  least two-thirds of the  shares entitled to vote  on the matter. Our charter
provides,  however,  that,  notwithstanding  any  provisions  of  Maryland   law
requiring  that any action be taken or authorized by the affirmative vote of the
holders of a  designated proportion  greater than a  majority of  the shares  or
votes  entitled to be cast, such action shall be effective and valid if taken or
authorized by the affirmative  vote of the  holders of a  majority of the  total
number  of shares  outstanding and  entitled to  vote thereon.  Our charter does
provided that the affirmative vote of the holders of not less than two-thirds of
our shares outstanding and entitled to vote generally for the election directors
are required  in  order  for  any  director  to  be  removed  from  office.  See
"Management -- Directors Generally."

DIVIDENDS, LIQUIDATION AND OTHER RIGHTS

     All  shares  of  common  stock  offered by  this  prospectus  will  be duly
authorized, fully  paid  and nonassessable.  Holders  of our  common  stock  are
entitled  to receive dividends when authorized by  our board of directors out of
assets legally available for the payment of dividends. They also are entitled to
share  ratably  in  our  assets  legally  available  for  distribution  to   our
stockholders  in the event of our  liquidation, dissolution or winding up, after
payment of or  adequate provision for  all of our  known debts and  liabilities.
These rights are subject to the preferential rights of any other class or series
of  our shares (of which there  are none at this time)  and to the provisions of
our governing documents regarding restrictions on transfer of our shares.

     Holders of  our  common stock  have  no preference,  conversion,  exchange,
sinking  fund, redemption or  appraisal rights and have  no preemptive rights to
subscribe for any of our securities. Subject to the restrictions on transfer  of
shares  contained in our charter and to the ability of the board of directors to
create stock, including common stock  with differing voting rights,  preferences
and  other  rights,  all  shares  of  our  common  stock  have  equal  dividend,
liquidation and other rights.

POWER TO CLASSIFY OR RECLASSIFY SHARES

     Our charter authorizes our board of directors to classify or reclassify any
unissued shares of our common stock into  other classes or series of classes  of
stock  and to establish the number of shares  in each class or series and to set
the preference, conversion and other  rights, voting powers, restrictions as  to
dividends, qualification and terms and conditions of redemption of those shares.
A majority of our board of directors, without action by any of the stockholders,
may  amend our charter to increase or decrease the aggregate number of shares of
stock or the number of  shares of stock of any  class that we have authority  to
issue.

                                        73


POWER TO ISSUE ADDITIONAL STOCK

     Our  board of directors has the power  to issue additional shares of common
stock and to  classify or  reclassify unissued  common stock  and thereafter  to
issue  the classified  shares without  stockholder approval,  unless stockholder
approval is required by  applicable law or  the rules of  any stock exchange  or
automated  quotation system  on which  our securities  may be  listed or traded.
Although we have no  present intention of  doing so, we could  issue a class  or
series of shares that could delay, deter or prevent a transaction or a change in
control  that might involve a  premium price for holders  of our common stock or
otherwise be in their best interests.

RESTRICTIONS ON OWNERSHIP AND TRANSFER

     In order to qualify as a REIT  under the federal tax laws, our shares  must
be  beneficially owned  by 100  or more persons  during at  least 335  days of a
taxable year of 12 months (other than the first year for which an election to be
a REIT has been made) or during a proportionate part of a shorter taxable  year.
Also,  not more than  50% of the value  of the outstanding  shares may be owned,
directly or indirectly, by five or fewer individuals (as defined in the  federal
tax  laws to include  certain entities) during  the last half  of a taxable year
(other than the first year for which an election to be a REIT has been made).

     Because our board of directors believes that it is at present essential for
us to qualify as  a REIT, the charter,  subject to certain exceptions,  contains
restrictions  on the number of our shares that a person may own. Our charter and
bylaws prohibit any person  from acquiring or  holding, directly or  indirectly,
shares of our common stock in excess of 9.8% in the aggregate of our outstanding
stock,  in  number of  shares  or value.  We refer  to  this restriction  as the
"ownership limit." Our charter further prohibits any person who owns an interest
that is greater than  9.9% in the  aggregate in any of  our tenants from  owning
greater  than 9.9% by  value of our  outstanding common stock.  We refer to this
restriction as  the "related  tenant limit."  A person  or entity  that  becomes
subject  to  the ownership  limit or  the related  tenant limit  by virtue  of a
violative transfer that results in a transfer to a trust, as set forth below, is
referred to  as  a  "purported  beneficial transferee"  if,  had  the  violative
transfer been effective, the person or entity would have been a record owner and
beneficial  owner  or solely  a  beneficial owner  of  our common  stock,  or is
referred to as a  "purported record transferee" if,  had the violative  transfer
been  effective, the person or  entity would have been  solely a record owner of
our stock.

     The constructive ownership rules under the federal tax laws are complex and
may cause  stock  owned  actually  or  constructively  by  a  group  of  related
individuals  and/or entities  to be  owned constructively  by one  individual or
entity. As a  result, the acquisition  of less than  9.8% of our  stock (or  the
acquisition  of an interest in an  entity that owns, actually or constructively,
our common stock)  by an individual  or entity, could,  nevertheless cause  that
individual  or entity, or another individual or entity, to own constructively in
excess of 9.8% of our outstanding common stock and thereby subject the stock  to
the applicable ownership limit.

     Our  board  of directors  may,  in its  sole  discretion and  on  terms and
conditions it  deems necessary,  waive the  ownership limit  with respect  to  a
particular  stockholder if it  receives a ruling  from the IRS  or an opinion of
counsel to the effect that such waiver  will not result in our being  classified
as  a "closely  held" corporation  within the meaning  of Section  856(h) of the
Code.

     In connection with the waiver of the ownership limit or at any other  time,
our  board of directors may increase  or decrease the ownership limit; provided,
however, that  any decrease  may only  be made  prospectively as  to  subsequent
holders,  unless such decrease is immediately necessary in order to maintain our
REIT status. Additionally, the new ownership  limit may not allow five or  fewer
stockholders  to beneficially  own more than  49.9% in value  of our outstanding
stock and may not be increased to a percentage which is greater than 9.9%.

     Our charter further prohibits:

     - any person from beneficially or constructively owning shares of our stock
       that would result in us being "closely held" under Section 856(h) of  the
       Code or otherwise cause us to fail to qualify as a REIT; and

                                        74


     - any  person from transferring shares of  our stock if such transfer would
       result in shares of our stock being beneficially owned by fewer than  100
       persons (determined without reference to any attribution rules).

     Any  person who  acquires or attempts  or intends to  acquire beneficial or
constructive ownership of shares of  our stock that will  or may violate any  of
the  foregoing restrictions on transferability and ownership will be required to
give notice immediately to us and provide  us with such other information as  we
may request in order to determine the effect of such transfer on our status as a
REIT.  The foregoing provisions on transferability  and ownership will not apply
if our board of directors determines that it is no longer in our best  interests
to attempt to qualify, or to continue to qualify, as a REIT.

     Pursuant  to our  charter, if  any purported transfer  of our  stock or any
other event would otherwise result in any person violating the ownership limits,
the related tenant  limits, or such  other limit  as permitted by  our board  of
directors,  then any  such purported transfer  will be  void and of  no force or
effect as to  that number  of shares  in excess of  the ownership  limit or  the
related  tenant limit. That number of shares in excess of the ownership limit or
the related tenant limit  will be automatically transferred  to, and held by,  a
trust  for the  exclusive benefit of  one or more  charitable organizations. The
automatic transfer will be effective as of the close of business on the business
day prior to the date of the violative transfer or other event that results in a
transfer to the trust. Any dividend or other distribution paid to the  purported
record transferee, prior to our discovery that the shares had been automatically
transferred to a trust as described above, must be repaid to the trustee for the
benefit of the charitable beneficiary of the trust. If the transfer to the trust
as  described above is  not automatically effective, for  any reason, to prevent
violation of the  applicable ownership limit  or as otherwise  permitted by  our
board  of directors, then our  charter provides that the  transfer of the excess
shares will be void.

     Shares of our stock transferred to the trustee are deemed offered for  sale
to  us, or our  designee, at a  price per share  equal to the  lesser of (i) the
price paid by the purported record transferee  for the shares (or, if the  event
which  resulted  in the  devise, gift  or other  transfer to  the trust  did not
involve a purchase  of such  shares in  which no value  was given,  at the  fair
market  value of the shares (as determined  by our board of directors), and (ii)
the fair market value of the shares (as determined by our board of directors) on
the date we, or our  designee, accepts such offer. We  have the right to  accept
such  offer for a period of  90 days from the later  of the date of the transfer
creating the  excess  shares  or  the  date on  which  the  board  of  directors
determines in good faith that a transfer creating excess shares has occurred. At
the  board of directors' sole discretion, we  may pay the purchase price for the
redemption at any time up to five years from our decision to redeem the  shares.
Upon a sale to us, the interest of the charitable beneficiary in the shares sold
terminates  and the trustee must distribute the  net proceeds of the sale to the
purported record transferee and any dividends or other distributions held by the
trustee with  respect  to such  common  stock will  be  paid to  the  charitable
beneficiary.

     If  we do not buy the shares, the  trustee must sell the shares to a person
or entity designated by the trustee  who could own the shares without  violating
the  ownership limits or the  related tenant limit or  as otherwise permitted by
our board of directors. After that, the trustee must distribute to the purported
record transferee an amount  equal to the  lesser of (i) the  price paid by  the
purported  record transferee  or owner  for the shares  (or, if  the event which
resulted in the transfer to the trust did not involve a purchase of such  shares
at fair market value of the shares (as determined by our board of directors) and
(ii) the sales proceeds received by the trust for the shares, less any dividends
or  distributions paid to  the purported record  transferee which such purported
record transferee was to repay  to the trustee but has  failed to so repay.  The
purported  beneficial transferee or purported record transferee has no rights in
the shares held  by the  trustee. All proceeds  not delivered  to the  purported
record transferee shall be delivered to the charitable beneficiary.

     The trustee shall be designated by us and shall be unaffiliated with us and
with  any purported record transferee  or purported beneficial transferee. Prior
to the sale  of any excess  shares by the  trust, the trustee  will receive,  in
trust for the beneficiary, all dividends and other distributions paid by us with
respect  to the  excess shares,  and may  also exercise  all voting  rights with
respect to the excess shares.

                                        75


     Subject to Maryland law, effective as of the date that the shares have been
transferred to the trust, any vote  cast by a purported record transferee  prior
to  our discovery that  the shares have  been transferred to  the trust shall be
rescinded ab initio.

     Any beneficial owner or constructive owner of more than 5% of the number or
value of outstanding shares of our stock  shall, within 30 days after January  1
of  each  year, provide  written notice  to  us stating  such person's  name and
address, the number of shares held by such person and a description of how  such
shares are held. In addition, each beneficial owner or constructive owner of any
shares  of our  stock and  any person  or entity  (including the  stockholder of
record) who is  holding shares  of our  stock for  a beneficial  owner must,  on
request,  be required to  disclose to us  in writing such  information as we may
request in order to determine the  effect, if any, of such stockholder's  actual
and constructive ownership of shares of our common stock on our status as a REIT
and  to ensure compliance with the ownership limit, or as otherwise permitted by
our board of directors.

     All certificates  representing shares  of our  common stock  bear a  legend
referring to the restrictions described above.

     These  ownership limits  could delay, defer  or prevent a  transaction or a
change of control  of our company  that might  involve a premium  price for  our
common stock or otherwise be in the best interest of our stockholders.

TRANSFER AGENT AND REGISTRAR

     The  transfer agent and registrar for our  common stock will be Wells Fargo
Shareowner Services.

                                        76


                 MATERIAL PROVISIONS OF MARYLAND LAW AND OF OUR
                               CHARTER AND BYLAWS


     The following is  a summary  of Maryland law  and our  charter and  bylaws,
copies  of  which  are exhibits  to  the  registration statement  of  which this
prospectus is a part. We recommend  that you review these documents. See  "Where
You Can Find More Information."


THE BOARD OF DIRECTORS

     Our  bylaws provide that the number of  directors may be established by our
board of directors but may not be  fewer than three nor greater than seven.  Any
vacancy  will be filled, at any regular meeting or at any special meeting called
for that purpose, by a majority of the remaining directors.

     Pursuant to our charter and bylaws,  each member of our board of  directors
serves  a  one year  term, with  each  member's initial  term expiring  in 2004.
Holders of shares of our common stock will have no right to cumulative voting in
the  election  of  directors.  Consequently,  at  each  annual  meeting  of  our
stockholders,  all  of the  members of  our  board of  directors will  stand for
election and our directors will be elected by a plurality of the votes cast. Our
directors may only  be removed  for cause  and by  the affirmative  vote of  the
holders of at least two-thirds of our common stock.

MARYLAND TAKEOVER STATUTES

     Maryland law prohibits "business combinations" between a corporation and an
interested  stockholder or  an affiliate of  an interested  stockholder for five
years after the most recent date on which the interested stockholder becomes  an
interested   stockholder.   These  business   combinations  include   a  merger,
consolidation, statutory share exchange, or,  in circumstances specified in  the
statute,  certain transfers  of assets,  certain stock  issuances and transfers,
liquidation plans and  reclassifications involving  interested stockholders  and
their  affiliates as  asset transfer or  issuance or  reclassification of equity
securities. Maryland law defines an interested stockholder as:

     - any person who beneficially owns 10% or  more of the voting power of  our
       voting stock; or

     - an  affiliate or associate of the corporation who, at any time within the
       two-year period prior to the date  in question, was the beneficial  owner
       of  10% or more of the voting  power of the then-outstanding voting stock
       of the corporation

     A person  is  not an  interested  stockholder  if the  board  of  directors
approves  in advance  the transaction by  which the person  otherwise would have
become an interested  stockholder. However,  in approving  the transaction,  the
board of directors may provide that its approval is subject to compliance, at or
after  the time  of approval,  with any terms  and conditions  determined by the
board of directors.

     After the  five  year  prohibition,  any  business  combination  between  a
corporation  and an interested stockholder generally  must be recommended by the
board of directors and approved by the affirmative vote of at least:

     - 80% of the votes entitled to be  cast by holders of the then  outstanding
       shares of our stock entitled to vote on the matter; and

     - two-thirds of the votes entitled to be cast by holders of our stock other
       than  shares held by  the interested stockholder with  whom or with whose
       affiliate the business combination is to be effected or shares held by an
       affiliate or associate of the interested stockholder.

     These super-majority vote  requirements do  not apply  if our  stockholders
receive  a minimum price, as defined under Maryland law, for their shares in the
form of cash or other consideration in  the same form as previously paid by  the
interested stockholder for its shares.

     The  statute  permits  various exemptions  from  its  provisions, including
business combinations that  are approved by  the board of  directors before  the
time that the interested stockholder becomes an interested stockholder.

                                        77


     Maryland  law also  provides that "control  shares" acquired  in a "control
share acquisition" have no voting rights unless approved by a vote of two-thirds
of our outstanding voting shares, excluding  shares owned by the acquiror or  by
officers  or directors  who are employees  of ours. "Control  shares" are voting
shares which, if  aggregated with all  other shares previously  acquired by  the
acquiring  person,  or in  respect  of which  the  acquiring person  is  able to
exercise or direct the exercise of voting power, other than by revocable  proxy,
would  entitle  the  acquiring  person  to  exercise  voting  power  in electing
directors within one of the following ranges of voting power:

     - one-tenth or more but less than one-third;

     - one-third or more but less than a majority; or

     - a majority of all voting power.

     Control shares do not include shares the acquiring person is then  entitled
to  vote  as a  result  of having  previously  obtained stockholder  approval. A
"control share acquisition" means the acquisition of control shares, subject  to
certain exceptions.

     A person who has made or proposes to make a control share acquisition, upon
satisfaction  of certain conditions,  including an undertaking  to pay expenses,
may compel our board of directors to  call a special meeting of stockholders  to
be held within 50 days of demand to consider the voting rights of the shares. If
no  request  for  a  meeting  is  made,  we  may  present  the  question  at any
stockholders' meeting.

     If voting rights are  not approved at the  stockholders' meeting or if  the
acquiring  person does not deliver the statement required by Maryland law, then,
subject to certain conditions and limitations, we  may redeem any or all of  the
control  shares,  except  those for  which  voting rights  have  previously been
approved, for fair value. Fair value is determined without regard to the absence
of voting rights for the control shares and  as of the date of the last  control
share  acquisition or of any meeting of  stockholders at which the voting rights
of the shares  were considered and  not approved. If  voting rights for  control
shares  are approved at  a stockholders' meeting,  the acquiror may  then vote a
majority of the shares entitled to vote, and all other stockholders may exercise
appraisal rights. The fair value of  the shares for purposes of these  appraisal
rights  may not be less than the highest price per share paid by the acquiror in
the control share acquisition.  The control share  acquisition statute does  not
apply  to shares acquired in a merger, consolidation or share exchange if we are
a party  to the  transaction, nor  does  it apply  to acquisitions  approved  or
exempted by our charter or bylaws.

     Our  bylaws  exempt from  the Maryland  control share  statute any  and all
acquisitions of our stock by any person.  The board of directors has the  right,
however, to amend this exemption at any time in the future.

     Maryland  law also provides that Maryland  corporations that are subject to
the Exchange  Act  and  have at  least  three  outside directors  can  elect  by
resolution  of the board of directors to be subject to some corporate governance
provisions that may be inconsistent  with the corporation's charter and  bylaws.
Under  the applicable statute, a board  of directors may classify itself without
the vote of stockholders. A board of directors classified in that manner  cannot
be altered by amendment to the charter of the corporation. Further, the board of
directors   may,   by  electing   into   applicable  statutory   provisions  and
notwithstanding the charter or bylaws:

     - provide that a special meeting of stockholders will be called only at the
       request of stockholders entitled to cast at least a majority of the votes
       entitled to be cast at the meeting,

     - reserve for itself the right to fix the number of directors,

     - provide that a director may be removed only by the vote of the holders of
       two-thirds of the stock entitled to vote,

     - retain for itself sole authority to fill vacancies created by the  death,
       removal or resignation of a director, and

     - provide  that all vacancies on the board  of directors may be filled only
       by the affirmative  vote of  a majority  of the  remaining directors,  in
       office, even if the remaining directors do not constitute a quorum.

                                        78


     In addition, a director elected to fill a vacancy under this provision will
serve  for the balance  of the unexpired  term instead of  until the next annual
meeting of stockholders. A board of directors may implement all or any of  these
provisions  without  amending  the  charter or  bylaws  and  without stockholder
approval. A corporation may be prohibited by its charter or by resolution of its
board of directors from electing  any of the provisions  of the statute. We  are
not  prohibited from implementing  any or all  of the stature.  While certain of
these provisions are  already contemplated by  our charter and  bylaws, the  law
would  permit our board of directors to  override further changes to the charter
or bylaws. If implemented, these  provisions could discourage offers to  acquire
our stock and could increase the difficulty of completing an offer.

AMENDMENT TO OUR CHARTER

     Subject to applicable law, our charter may be amended if declared advisable
by the board of directors and approved by the affirmative vote of the holders of
not  less than a majority of all of the votes entitled to be cast on the matter;
provided, however,  that our  charter may  be amended  in order  to increase  or
decrease  the aggregate  number of shares  of stock  or the number  of shares of
stock of any class  that we have authority  to issue by upon  the approval of  a
majority of members of our board of directors.

DISSOLUTION

     A  voluntary dissolution of  our company must be  declared advisable by the
board of directors and approved  by the affirmative vote  of the holders of  not
less than a majority of all of the votes entitled to be cast on the matter.

ADVANCE NOTICE OF DIRECTOR NOMINATIONS AND NEW BUSINESS

     Our  bylaws provide that with respect to an annual meeting of stockholders,
nominations of persons for election to  our board of directors and the  proposal
of business to be considered by stockholders may be made only:

     - pursuant to our notice of the meeting given by or at the direction of the
       board of directors;

     - otherwise  properly  brought  before  the annual  meeting  by  or  at the
       direction of the board of directors; or

     - by a stockholder who is entitled to vote at the meeting and has  complied
       with the advance notice procedures set forth in our bylaws.

ANTI-TAKEOVER EFFECT OF CERTAIN PROVISIONS OF MARYLAND LAW AND OF OUR CHARTER
AND BYLAWS

     The  provisions  of  our charter  regarding  removal of  directors  and the
advance notice  provisions  of  the  bylaws could  delay,  defer  or  prevent  a
transaction  or a change of control of  our company that might involve a premium
price for holders of our  common stock or otherwise  be in their best  interest.
Under  our charter,  in considering  a potential  acquisition of  control of our
company, our  board of  directors is  entitled  to consider  the effect  of  the
transaction  on our  suppliers, customers and  creditors and  the communities in
which we  operate as  well as  our stockholders.  Further, unlike  some  states,
Maryland law will not subject our board of directors to a higher duty or greater
scrutiny  when taking action relating to an acquisition or potential acquisition
of control of our company. Maryland law provides that the duty of the  directors
of  a corporation does not  require them to accept,  recommend or respond to any
proposal by a person seeking to acquire  control of the corporation. All of  the
foregoing,  as well as the business  combination provisions of Maryland law and,
if the  provision in  our bylaws  opting out  of the  control share  acquisition
provisions  of  Maryland law  were  rescinded, those  control  share acquisition
provisions could have the  effect of delaying or  preventing a transaction  that
might benefit our stockholders or otherwise be in their best interest.

INDEMNIFICATION AND LIMITATION OF DIRECTORS' AND OFFICERS' LIABILITY

     The  MGCL requires a corporation to indemnify a director or officer who has
been successful, on the merits or otherwise, in the defense of any proceeding to
which he  or she  is made  a party  by  reason of  his or  her service  in  that
capacity.  The MGCL  permits a corporation  to indemnify its  present and former
directors and

                                        79


officers, among  others, against  judgments, penalties,  fines, settlements  and
reasonable  expenses actually incurred by them in connection with any proceeding
to which they may be made a party  by reason of their service in those or  other
capacities unless it is established that:

     - an  act or omission of the director or officer was material to the matter
       giving rise to the proceeding and

      - was committed in bad faith; or

      - was the result of active and deliberate dishonesty; or

     - the director or officer actually received an improper personal benefit in
       money, property or services; or

     - in the  case of  any criminal  proceeding, the  director or  officer  had
       reasonable cause to believe that the act or omission was unlawful.

However, under the MGCL, a Maryland corporation may not indemnify for an adverse
judgment  in a suit by or  in the right of the  corporation or for a judgment of
liability on the basis that personal benefit was improperly received, unless  in
either  case  a court  orders indemnification  and then  only for  expenses. The
termination of any proceeding by conviction or upon a plea of nolo contendee  or
its  equivalent or an entry of an order of probation prior to judgment creates a
rebuttable presumption that the director or  officer did not meet the  requisite
standard  of conduct required for  permitted indemnification. The termination of
any proceeding by  judgment, order  or settlement,  however, does  not create  a
presumption  that the director or officer did not meet the requisite standard of
conduct for permitted indemnification.

     In addition, the MGCL permits a corporation to advance reasonable  expenses
to a director or officer upon the corporation's receipt of:

     - a written affirmation by the director or officer of his good faith belief
       that  he has met the standard of conduct necessary for indemnification by
       the corporation; and

     - a written undertaking  by the  director or  on the  director's behalf  to
       repay  the  amount  paid  or  reimbursed  by  the  corporation  if  it is
       ultimately determined  that the  director did  not meet  the standard  of
       conduct.

     The  MGCL  permits  a Maryland  corporation  to  include in  its  charter a
provision  limiting  the  liability  of  its  directors  and  officers  to   the
corporation  and  its  stockholders  for  money  damages  except  for  liability
resulting from  actual  receipt of  an  improper  benefit or  profit  in  money,
property  or services or active and deliberate dishonesty established by a final
judgment as being material to the cause  of action. Our charter contains such  a
provision  which eliminates  such liability to  the maximum  extent permitted by
Maryland law.

     Our bylaws obligate us, to the fullest extent permitted by Maryland law, to
indemnify any director or former director and to pay or reimburse, in advance of
final disposition of a proceeding, reasonable expenses incurred by a director or
former director, if  such person is  or is threatened  to be made  a party to  a
proceeding  by reason  of his or  her position  as a director.  In addition, our
bylaws permit us, to the fullest extent permitted by Maryland law, to  similarly
provide indemnification and reimbursement of reasonable expenses to:

     - any  present or  former officer,  employee or other  agent who  is made a
       party to the proceeding by reason of his or her service in that capacity;
       or

     - any person  who  serves or  has  served at  our  request as  a  director,
       officer, employee or agent of another corporation or entity.

     Our  bylaws also permit us to indemnify  and advance expenses to any person
who served a predecessor of ours in any of the capacities described above and to
any employee or agent of our company or a predecessor of our company.

     We intend to enter into  indemnification agreements with our directors  and
executive officers which will require, among other things, that we indemnify our
directors  to the fullest extent permitted by  Maryland law, and advance to such
persons all related  expenses, subject  to reimbursement if  it is  subsequently
determined  that indemnification  is not  permitted. Under  these agreements, we
must also indemnify and advance all expenses incurred by such persons seeking to
enforce their rights under the indemnification agreement.

                                        80



Although the form  of indemnification  agreement offers  substantially the  same
scope  of  coverage  afforded  by  law, it  provides  greater  assurance  to the
registrant's directors  and  executive  officers and  such  other  persons  that
indemnification will be available. See "Management -- Indemnification Agreement'


     Insofar  as the  foregoing provisions permit  indemnification of directors,
officers or persons controlling  us for liability  arising under the  Securities
Act  of 1933,  as amended,  we have  been informed  that in  the opinion  of the
Securities and  Exchange  Commission,  this indemnification  is  against  public
policy  as expressed in the Securities Act  of 1933, as amended and is therefore
unenforceable.

OBJECTING STOCKHOLDERS

     Our charter provides that  no holder of our  common stock may exercise  any
rights of an objecting stockholder under applicable Maryland law, except as such
rights  may be provided in connection with a control share acquisition, although
we have opted out of the Maryland control share statutes.

                        SHARES AVAILABLE FOR FUTURE SALE


     Upon the completion  of this offering,  we will have  11,125,552 shares  of
common  stock outstanding  and 1,000,000  shares of  common stock  available for
grant under our 2003  Equity Incentive Plan.  We intend to  limit the number  of
shares  granted under the 2003 Equity Incentive Plan to no more than 2.5% of our
outstanding common stock. The common stock  issued in this offering and  975,552
shares  of  common  stock outstanding  prior  to  this offering  will  be freely
tradeable by persons other than  our affiliates, subject to certain  limitations
on  ownership set forth  in our governing documents.  See "Description of Common
Stock -- Restrictions on Ownership and Transfer."



     Prior to this  offering, there  has been no  public market  for our  common
stock.  We have applied to  have our common stock listed  on the NYSE. We cannot
predict what effect, if any, that future sales of shares, or the availability of
shares for future sale, will  have on the market  price prevailing from time  to
time.  Sales of substantial amounts of common stock, or the perception that such
sales could occur, may affect adversely  prevailing market prices of the  common
stock. See "Risk Factors."


     For  a description of certain restrictions on transfers of our common stock
held by certain of our stockholders, see "Underwriting."

             MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

INTRODUCTORY NOTES

     The  following  is  a  description  of  the  material  federal  income  tax
considerations  to a holder of  our common stock. This  discussion is based upon
the assumption that we make an election to  be treated as a REIT and we in  fact
qualify  as a REIT. The  following discussion is not  exhaustive of all possible
tax considerations and  does not  provide a  detailed discussion  of any  state,
local  or foreign tax considerations, nor does  it discuss all of the aspects of
federal income taxation  that may be  relevant to a  prospective stockholder  in
light  of  his or  her particular  circumstances  or to  stockholders (including
insurance   companies,   tax-exempt   entities,   financial   institutions    or
broker-dealers,  foreign  corporations,  and  persons who  are  not  citizens or
residents of the United States) who  are subject to special treatment under  the
federal income tax laws.

     Blackwell  Sanders Peper Martin  LLP has provided an  opinion to the effect
that this discussion, to the extent that it contains descriptions of  applicable
federal  income  tax  law,  is  correct  in  all  material  respects  and fairly
summarizes the federal income tax laws referred to herein. This opinion is filed
as an exhibit to the registration statement of which this prospectus is a  part.
This  opinion, however, does not purport  to address the actual tax consequences
of the purchase, ownership and disposition of our common stock to any particular
holder. The  opinion, and  the information  in  this section,  is based  on  the
federal  tax  laws, current,  temporary and  proposed Treasury  regulations, the
legislative  history   of  the   federal   tax  laws,   current   administrative
interpretations  and practices of the IRS, and court decisions. The reference to
IRS interpretations and

                                        81


practices includes  IRS practices  and policies  as endorsed  in private  letter
rulings,  which are not binding  on the IRS except  with respect to the taxpayer
that receives the ruling. In  each case, these sources  are relied upon as  they
exist  on  the  date  of  this prospectus.  We  cannot  assure  you  that future
legislation, regulations,  administrative  interpretations and  court  decisions
will  not  significantly  change  current  law,  or  adversely  affect  existing
interpretations of existing  law, on which  the opinion and  the information  in
this  section are based.  Any change of  this kind could  apply retroactively to
transactions preceding the  date of  the change. Moreover,  opinions of  counsel
merely represent counsel's best judgment with respect to the probable outcome on
the  merits and are not  binding on the IRS or  the courts. Accordingly, even if
there is no change in applicable law, we cannot assure you that such opinion, or
the statements made in the following  discussion, will not be challenged by  the
IRS or will be sustained by a court if so challenged.

     EACH  PROSPECTIVE  PURCHASER  IS ADVISED  TO  CONSULT  HIS OR  HER  OWN TAX
ADVISOR,  REGARDING  THE  SPECIFIC  TAX  CONSEQUENCES  TO  HIM  OR  HER  OF  THE
ACQUISITION,  OWNERSHIP AND SALE OF SECURITIES OF AN ENTITY ELECTING TO BE TAXED
AS A REAL ESTATE INVESTMENT TRUST, INCLUDING THE FEDERAL, STATE, LOCAL, FOREIGN,
AND OTHER TAX CONSEQUENCES  OF SUCH ACQUISITION,  OWNERSHIP, SALE, AND  ELECTION
AND OF POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

REIT TAXATION

     General.   We  intend to  elect to be  taxed as  a REIT  under Sections 856
through 859 of the  Code, commencing with our  taxable year ending December  31,
2003.  An election is made by a taxpayer by filing its taxable income as a REIT,
which is generally done by filing a  tax return on Form 1120-REIT. Thus, we  can
make  the election for  2003 at anytime  prior to the  due date of  our 2003 tax
return, which may be timely filed on or before September 15, 2004.

     Our qualification  as  a  REIT  depends  upon our  ability  to  meet  on  a
continuing  basis, through actual annual  operating results, distribution levels
and  diversity  of  stock  ownership,   the  various  qualification  tests   and
organizational  requirements imposed  under the  federal tax  laws, as discussed
below. We believe that we are organized and have operated in such a manner as to
qualify under the federal tax laws for taxation as a REIT since the beginning of
2003 and we intend to  continue to operate in such  a manner. We can not  assure
you,  however, that we will qualify as a  REIT for 2003 and that we will operate
in a manner  so as to  qualify or remain  qualified as a  REIT. See "Failure  to
Qualify" below.

     The  following  is a  general  summary of  the  material provisions  of the
federal tax laws that govern the federal income tax treatment of a REIT and  its
stockholders.  These provisions of the federal tax laws are highly technical and
complex. This summary is qualified in its entirety by the applicable  provisions
of  the  federal tax  laws,  the regulations  promulgated  thereunder ("Treasury
Regulations"), and administrative and judicial interpretations thereof.

     Blackwell Sanders Peper  Martin LLP has  provided to us  an opinion to  the
effect  that we  have been  organized and have  operated in  conformity with the
requirements for qualification as a REIT, effective for our taxable year  ending
December  31,  2003, and  our current  and proposed  organization and  method of
operation will enable us to continue to meet the requirements for  qualification
as  a REIT  for taxable year  2004 and thereafter.  This opinion is  filed as an
exhibit to the  registration statement of  which this prospectus  is a part.  It
must  be emphasized that this opinion is conditioned upon our properly filing an
election to be taxed as a  REIT (which will not be  done until we file our  2003
federal   income  tax   return  in  2004)   and  the   certain  assumptions  and
representations made by us to Blackwell  Sanders Peper Martin LLP as to  factual
matters  relating to  our organization and  operation. Since  qualification as a
REIT requires us to satisfy certain  income and asset tests throughout the  year
of  2003, Blackwell Sanders Peper Martin  LLP's opinion is based upon assumption
and our representations as  to future conduct, income  and assets. In  addition,
this  opinion is based upon our  factual representations concerning our business
and properties  as  described in  the  reports filed  by  us under  the  federal
securities laws.

     Qualification  as a REIT depends  upon our ability to  meet on a continuing
basis, through actual annual operating  results, the various requirements  under
the  federal tax laws described  in this prospectus with  regard to, among other
things, the sources  of our  gross income, the  composition of  our assets,  our
distribution  levels, and  our diversity  of stock  ownership. Blackwell Sanders
Peper Martin LLP will not review our operating

                                        82


results on an ongoing basis. While we intend to operate so that we qualify as  a
REIT,  given the highly complex nature of the rules governing REITs, the ongoing
importance of factual determinations, and  the possibility of future changes  in
our  circumstances, no assurance can  be given that we  satisfy all of the tests
for REIT qualification or will continue to do so.

     If we qualify for taxation as a  REIT, we generally will not be subject  to
federal  corporate income  taxes on net  income that we  currently distribute to
stockholders. This treatment substantially eliminates the "double taxation"  (at
the  corporate and stockholder levels) that generally results from investment in
a corporation.

     Notwithstanding our REIT election, however,  we will be subject to  federal
income  tax in the following  circumstances. First, we will  be taxed at regular
corporate rates on any undistributed taxable income, including undistributed net
capital gains, provided, however, that properly designated undistributed capital
gains will effectively avoid  taxation at the  stockholder level. Second,  under
certain circumstances, we may be subject to the "alternative minimum tax" on any
items  of tax preference  and alternative minimum tax  adjustments. Third, if we
have (i) net income from the sale or other disposition of "foreclosure property"
(which is, in general, property acquired by foreclosure or otherwise on  default
of  a loan secured by the property) that is held primarily for sale to customers
in the  ordinary course  of business  or (ii)  other nonqualifying  income  from
foreclosure property, we will be subject to tax at the highest corporate rate on
such  income. Fourth, if we have  net income from prohibited transactions (which
are, in general,  certain sales or  other dispositions of  property (other  than
foreclosure  property)  held primarily  for sale  to  customers in  the ordinary
course of business), such  income will be  subject to a  100% tax on  prohibited
transactions.  Fifth, if we should fail to  satisfy the 75% gross income test or
the 95% gross income test (as discussed below), and have nonetheless  maintained
our qualification as a REIT because certain other requirements have been met, we
will  be subject  to a 100%  tax equal to  the gross income  attributable to the
greater of either (i) the  amount by which 75% of  our gross income exceeds  the
amount  qualifying under the 75% test for the taxable year or (ii) the amount by
which 90% of our gross income exceeds the amount of our income qualifying  under
the  95% test  for the  taxable year,  multiplied in  either case  by a fraction
intended to reflect our  profitability. Sixth, if we  should fail to  distribute
during  each calendar  year at  least the sum  of (i)  85% of  our REIT ordinary
income for such year; (ii) 95% of our REIT capital gain net income for such year
(for this purpose such term includes capital gains which we elect to retain  but
which  we report  as distributed to  our stockholders.  See "Annual Distribution
Requirements" below);  and (iii)  any undistributed  taxable income  from  prior
years,  we would be  subject to a 4%  excise tax on the  excess of such required
distribution over the amounts actually  distributed. Seventh, if we acquire  any
asset  from  a C  corporation  (i.e., a  corporation  generally subject  to full
corporate level tax) in  a transaction in  which the basis of  the asset in  our
hands  is  determined by  reference  to the  basis of  the  asset (or  any other
property) in  the hands  of the  C corporation,  and we  recognize gain  on  the
disposition  of such asset  during the 10-year  period beginning on  the date on
which such asset  was acquired by  us, then,  to the extent  of such  property's
built-in  gain (the excess of the fair market value of such property at the time
of acquisition by us  over the adjusted  basis of such  property at such  time),
such  gain  will  be  subject  to tax  at  the  highest  regular  corporate rate
applicable. Eighth,  we  would be  subject  to a  100%  penalty tax  on  amounts
received  (or  on certain  expenses deducted  by a  taxable REIT  subsidiary) if
arrangements among  us, our  tenants  and a  taxable  REIT subsidiary  were  not
comparable to similar arrangements among unrelated parties.

REQUIREMENTS FOR QUALIFICATION

     The  federal tax laws define a REIT  as a corporation, trust or association
(i) which is managed by one or  more trustees or directors; (ii) the  beneficial
ownership  of  which  is evidenced  by  transferable shares  or  by transferable
certificates of beneficial interest; (iii) which would be taxable as a  domestic
corporation  but for Sections 856 through 859 of the Code; (iv) which is neither
a financial institution nor an  insurance company subject to certain  provisions
of the federal tax laws; (v) the beneficial ownership of which is held by 100 or
more  persons;  (vi) of  which not  more than  50% in  value of  the outstanding
capital stock is owned, directly or indirectly, by five or fewer individuals (as
defined in the  federal tax laws  to include certain  entities) during the  last
half  of each taxable year after  applying certain attribution rules; (vii) that
makes an election to be  treated as a REIT for  the current taxable year or  has
made  an election  for a previous  taxable year  which has not  been revoked and
(viii) which meets certain other tests, described below, regarding the nature of
its income and

                                        83


assets.  The  federal  tax  laws  provide  that  conditions  (i)  through  (iv),
inclusive,  must be met  during the entire  taxable year and  that condition (v)
must be met during at least 335 days of a taxable year of 12 months, or during a
proportionate part of a taxable year of less than 12 months. Condition (vi) must
be met during the last  half of each taxable  year. For purposes of  determining
stock  ownership under condition (vi),  a supplemental unemployment compensation
benefits plan, a  private foundation  or a portion  of a  trust permanently  set
aside  or used  exclusively for charitable  purposes generally  is considered an
individual. However, a trust that is  a qualified trust under Section 401(a)  of
the   federal  tax  laws   generally  is  not   considered  an  individual,  and
beneficiaries of a qualified trust  are treated as holding  shares of a REIT  in
proportion  to their actuarial interests in  the trust for purposes of condition
(vi). Conditions (v) and (vi)  do not apply until  after the first taxable  year
for  which an election is made to be  taxed as a REIT. We have issued sufficient
shares of common  stock with sufficient  diversity of ownership  to allow us  to
satisfy   requirements  (v)  and   (vi).  In  addition,   our  charter  contains
restrictions  regarding  the  transfer  of  our  stock  intended  to  assist  in
continuing to satisfy the stock ownership requirements described in (v) and (vi)
above.  See  "Description  of  Common Stock  --  Restrictions  on  Ownership and
Transfer." These restrictions, however, may not  ensure that we will be able  to
satisfy  these stock ownership  requirements. If we fail  to satisfy these stock
ownership requirements, we will fail to qualify as a REIT.

     To qualify as a  REIT, we cannot have  at the end of  any taxable year  any
undistributed  earnings and profits that are  attributable to a non-REIT taxable
year. We believe that we have complied with this requirement.

     We are required to maintain certain records and request on an annual  basis
certain  information  from  our  stockholders designed  to  disclose  the actual
ownership of our outstanding shares. A monetary penalty will be imposed upon  us
if  we  fail to  comply  with applicable  Treasury  Regulations requiring  us to
maintain certain records and request  certain information from our  stockholders
designed  to  disclose the  actual ownership  of our  outstanding shares.  If we
comply with these regulatory rules, and we do not know, or exercising reasonable
diligence would not have known, whether we failed to meet the stock ownership of
requirement (vi) above, we will be treated as having met the requirement.

QUALIFIED REIT SUBSIDIARIES

     If  a  REIT  owns  a  corporate  subsidiary  that  is  a  "qualified   REIT
subsidiary,"  the separate existence of that  subsidiary will be disregarded for
federal income  tax  purposes.  Generally,  a qualified  REIT  subsidiary  is  a
corporation,  other than a taxable REIT subsidiary,  all of the capital stock of
which is  owned  by the  REIT.  All assets,  liabilities  and items  of  income,
deduction and credit of the qualified REIT subsidiary will be treated as assets,
liabilities  and items  of income,  deduction and credit  of the  REIT itself. A
qualified REIT  subsidiary of  ours will  not be  subject to  federal  corporate
income  taxation, although it may be subject to state and local taxation in some
states.

TAXABLE REIT SUBSIDIARIES

     A "taxable REIT subsidiary" is an entity taxable as a corporation in  which
we  own stock and that elects with us to be treated as a taxable REIT subsidiary
under Section  856(l) of  the Code.  In addition,  if one  of our  taxable  REIT
subsidiaries owns, directly or indirectly, securities representing more than 35%
of  the vote or value of a  subsidiary corporation, that subsidiary will also be
treated as  a taxable  REIT subsidiary  of ours.  A taxable  REIT subsidiary  is
subject  to federal income tax, and state and local income tax where applicable,
as a regular "C" corporation.

     Generally, a  taxable  REIT  subsidiary can  perform  impermissible  tenant
services  without  causing us  to receive  impermissible tenant  services income
under  the  REIT  income  tests.  However,  several  provisions  regarding   the
arrangements  between a  REIT and  its taxable  REIT subsidiaries  ensure that a
taxable REIT  subsidiary will  be subject  to an  appropriate level  of  federal
income  taxation.  For example,  a  taxable REIT  subsidiary  is limited  in its
ability to  deduct  interest  payments made  to  us.  In addition,  we  will  be
obligated  to pay  a 100%  penalty tax on  some payments  that we  receive or on
certain expenses  deducted  by  the  taxable REIT  subsidiary  if  the  economic
arrangements  among  us, our  tenants and  the taxable  REIT subsidiary  are not

                                        84


comparable to similar arrangements among unrelated parties. We currently do  not
have any taxable REIT subsidiaries.

INCOME TESTS

     In  order  for us  to maintain  qualification as  a REIT,  certain separate
percentage tests relating to  the source of our  gross income must be  satisfied
annually.  First, at least 75% of our  gross income (excluding gross income from
prohibited transactions)  for  each  taxable  year  generally  must  be  derived
directly  or indirectly from investments relating  to real property or mortgages
on real property (including  "rents from real property,"  gain, and, in  certain
circumstances, interest) or from certain types of temporary investments. Second,
at  least  95%  of our  gross  income  (excluding gross  income  from prohibited
transactions) for each  taxable year  must be  derived from  such real  property
investments  described  above, dividends,  interest and  gain  from the  sale or
disposition of stock or securities, some payments under hedging instruments,  or
from any combination of the foregoing.

     Rents  received  by  us  will  qualify as  "rents  from  real  property" in
satisfying the above  gross income  tests only  if several  conditions are  met.
First, the amount of rent must not be based in whole or in part on the income or
profits  of any person. However, amounts  received or accrued generally will not
be excluded from "rents from real property" solely by reason of being based on a
fixed percentage or percentages of receipts or sales.

     Second, rents received from a tenant  will not qualify as "rents from  real
property"  if we, or  a direct or  indirect owner of  10% or more  of our stock,
actually or constructively  owns 10% or  more of such  tenant (a "Related  Party
Tenant"). We may, however, lease our properties to a taxable REIT subsidiary and
rents  received from that subsidiary will  not be disqualified from being "rents
from real property" by reason of our ownership interest in the subsidiary if  at
least  90% of the  property in question  is leased to  unrelated tenants and the
rent paid by the taxable REIT subsidiary is substantially comparable to the rent
paid by the unrelated tenants for comparable space.

     Third, if  rent  attributable  to  personal  property  that  is  leased  in
connection  with a lease of real property is  greater than 15% of the total rent
received under the lease, then the portion of rent attributable to such personal
property will not qualify as "rents from real property." This 15% test is  based
on relative fair market values of the real and personal property.

     Generally,  for  rents to  qualify as  "rents from  real property"  for the
purposes of the gross income tests, we are only allowed to provide services that
are both "usually or customarily rendered" in connection with the rental of real
property and  not  otherwise  considered  "rendered  to  the  occupant."  Income
received from any other service will be treated as "impermissible tenant service
income"  unless the service  is provided through  an independent contractor that
bears the expenses of providing the services and from whom we derive no  revenue
or  through a  taxable REIT  subsidiary, subject  to specified  limitations. The
amount of impermissible  tenant service income  we receive is  deemed to be  the
greater  of the  amount actually received  by us or  150% of our  direct cost of
providing the service. If the impermissible tenant service income exceeds 1%  of
our total income from a property, then all of the income from that property will
fail   to  qualify  as  rents  from  real  property.  If  the  total  amount  of
impermissible tenant service income  from a property does  not exceed 1% of  our
total  income from  that property, the  income will  not cause the  rent paid by
tenants of that property to fail to qualify as rents from real property, but the
impermissible tenant service income itself will  not qualify as rents from  real
property.

     If  we fail to satisfy one or both of the 75% or 95% gross income tests for
any taxable year, we may nevertheless qualify as a REIT for such year if we  are
entitled  to  relief under  certain provisions  of the  federal tax  laws. These
relief provisions generally will be available if our failure to meet such  tests
was  due to  reasonable cause  and not due  to willful  neglect, if  we attach a
schedule of the sources of our income to our federal income tax return for  such
years,  and if any incorrect  information on the schedules  was not due to fraud
with intent to evade tax. It is  not possible, however, to state whether in  all
circumstances we would be entitled to the benefit of these relief provisions. As
discussed  above in "General," even if these  relief provisions were to apply, a
tax would be imposed with respect to the excess net income.

                                        85


ASSET TESTS

     At the close of each quarter of our taxable year, we must satisfy six tests
relating to the nature of our assets.

     1. At least 75%  of the value  of our total assets  must be represented  by
"real  estate  assets," cash,  cash items  and  government securities.  Our real
estate assets include,  for this  purpose, our  allocable share  of real  estate
assets  held  by  the  partnerships  in  which  we  own  an  interest,  and  the
non-corporate subsidiaries  of these  partnerships,  as well  as stock  or  debt
instruments  held  for less  than one  year  purchased with  the proceeds  of an
offering of shares or long term debt.

     2. Not more than 25% of our total assets may be represented by  securities,
other than those in the 75% asset class.

     3.  Except for certain  investments in REITs,  qualified REIT subsidiaries,
and taxable REIT subsidiaries, the value of any one issuer's securities owned by
us may not exceed 5% of the value of our total assets.

     4. Except for certain investments in REITs, qualified REIT subsidiaries and
taxable REIT subsidiaries,  we may not  own more  than 10% of  any one  issuer's
outstanding voting securities.

     5. Except for certain investments in REITs, qualified REIT subsidiaries and
taxable  REIT subsidiaries, we may  not own more than 10%  of the total value of
the outstanding securities of any one issuer, other than securities that qualify
as "straight debt" under the federal tax laws.

     6. Not  more  than 20%  of  our total  assets  may be  represented  by  the
securities of one or more taxable REIT subsidiaries.

     For   purposes  of  these  asset  tests,   any  shares  of  qualified  REIT
subsidiaries are not taken into account,  and any assets owned by the  qualified
REIT subsidiary are treated as owned directly by the REIT.

     Securities,  for purposes  of the assets  tests, may include  debt we hold.
However, debt we hold in an issuer  will not be taken into account for  purposes
of  the 10%  value test  if the  debt securities  meet the  "straight debt" safe
harbor and either (1) the  issuer is an individual,  (2) the only securities  of
the issuer that we hold are straight debt or (3) if the issuer is a partnership,
we  hold at least  a 20 percent  profits interest in  the partnership. Debt will
meet the "straight  debt" safe  harbor if the  debt is  a written  unconditional
promise to pay on demand or on a specified date a sum certain in money (1) which
is not convertible, directly or indirectly, into stock and (2) the interest rate
(or  the interest payment dates) of which  is not contingent on the profits, the
borrower's discretion or similar factors.

     With respect to each issuer in which we currently own an interest that does
not qualify as a REIT, a qualified REIT subsidiary or a taxable REIT subsidiary,
we believe that our  pro rata share  of the value  of the securities,  including
unsecured  debt, of any such issuer does not exceed 5% of the total value of our
assets and that  we comply  with the 10%  voting securities  limitation and  10%
value  limitation  (taking  into  account the  "straight  debt"  exceptions with
respect to certain issuers). With respect  to our compliance with each of  these
asset  tests, however, we  cannot provide any  assurance that the  IRS might not
disagree with our determinations.

     After initially meeting the asset tests after the close of any quarter,  we
will  not lose our  status as a  REIT if we fail  to satisfy the  25%, 20% or 5%
asset tests or the 10% value limitation at the end of a later quarter solely  by
reason  of  changes in  the relative  values of  our assets.  If the  failure to
satisfy the 25%, 20%, or 5% asset tests or the 10% value limitation results from
an increase in the value  of our assets after  the acquisition of securities  or
other  property during a quarter,  the failure can be  cured by a disposition of
sufficient non-qualifying assets within 30 days after the close of that quarter.
We have maintained and  intend to continue to  maintain adequate records of  the
value  of our assets to  ensure compliance with the asset  tests and to take any
available actions  within 30  days after  the close  of any  quarter as  may  be
required  to cure any noncompliance with the 25%,  20%, or 5% asset tests or the
10% value  limitation.  We  cannot  ensure  that  these  steps  always  will  be
successful.  If we were to  fail to cure the  noncompliance with the asset tests
within this 30 day period, we could fail to qualify as a REIT.

                                        86


ANNUAL DISTRIBUTION REQUIREMENTS

     We, in order  to qualify as  a REIT, are  required to distribute  dividends
(other  than capital gain dividends)  to our stockholders in  an amount at least
equal to (i) the sum of (a)  90% of our "taxable REIT income" (computed  without
regard  to the dividends paid deduction and our net capital gain) and (b) 90% of
the net income (after  tax), if any, from  foreclosure property, minus (ii)  the
sum  of certain  items of noncash  income. Such distributions  generally must be
paid in the  taxable year to  which they relate.  Dividends may be  paid in  the
following  year in  two circumstances. First,  dividends may be  declared in the
following year  if the  dividends are  declared before  we timely  file our  tax
return  for the year and  paid within 12 months  of the end of  the tax year but
before the first regular dividend  payment made after such declaration.  Second,
if  we declare a  dividend in October, November  or December of  any year with a
record date in one of these months and pay the dividend on or before January  31
of  the  following year,  we  will be  treated as  having  paid the  dividend on
December 31 of the year in which  the dividend was declared. To the extent  that
we do not distribute all of our net capital gain or distribute at least 90%, but
less than 100%, of our "taxable REIT income," as adjusted, we will be subject to
tax on the nondistributed amount at regular capital gains and ordinary corporate
tax  rates. Furthermore,  if we should  fail to distribute  during each calendar
year at least the sum of (i) 85% of our REIT ordinary income for such year; (ii)
95% of our REIT capital gain income  for such year; and (iii) any  undistributed
taxable  income from prior periods, we will be subject to a 4% excise tax on the
excess of such required distribution over the amounts actually distributed.

     We may elect  to retain  and pay  tax on  net long-term  capital gains  and
require   our  stockholders  to  include   their  proportionate  share  of  such
undistributed net  capital gains  in their  income. If  we make  such  election,
stockholders  would  receive a  tax credit  attributable to  their share  of the
capital gains tax  paid by us,  and would receive  an increase in  the basis  of
their  shares  in  us in  an  amount equal  to  the stockholder's  share  of the
undistributed net long-term capital  gain reduced by the  amount of the  credit.
Further,  any undistributed net long-term capital gains that are included in the
income of our stockholders pursuant to this rule will be treated as  distributed
for purposes of the 4% excise tax.

     We have made and intend to continue to make timely distributions sufficient
to  satisfy the annual distribution requirements.  It is possible, however, that
we, from time to time, may not have sufficient cash or liquid assets to meet the
distribution requirements due to timing  differences between the actual  receipt
of  income and actual payment  of deductible expenses and  the inclusion of such
income and deduction of such expenses in  arriving at our taxable income, or  if
the  amount of nondeductible expenses such  as principal amortization or capital
expenditures exceeds the amount  of noncash deductions. In  the event that  such
timing differences occur, in order to meet the distribution requirements, we may
arrange  for short-term, or possibly long-term,  borrowing to permit the payment
of required dividends. If the  amount of nondeductible expenses exceeds  noncash
deductions,  we may refinance our indebtedness  to reduce principal payments and
may borrow funds for capital expenditures.

     Under certain circumstances, we  may be able to  rectify a failure to  meet
the  distribution requirement  for a  year by  paying "deficiency  dividends" to
stockholders in a later year that may be included in our deduction for dividends
paid for the earlier year. Thus, we may avoid being taxed on amounts distributed
as deficiency dividends; however, we will be required to pay interest to the IRS
based upon the amount of any deduction taken for deficiency dividends.

FAILURE TO QUALIFY

     If we fail to  qualify for taxation as  a REIT in any  taxable year and  no
relief  provisions apply,  we will be  subject to tax  (including any applicable
alternative minimum  tax) on  our  taxable income  at regular  corporate  rates.
Distributions  to stockholders in any year in  which we fail to qualify will not
be deductible by us, nor will such distributions be required to be made. In such
event, to  the extent  of  current and  accumulated  earnings and  profits,  all
distributions  to stockholders will be taxable  as dividend income, and, subject
to certain limitations in  the federal tax laws,  corporate distributees may  be
eligible  for  the dividends  received  deduction. Dividend  income  received by
non-corporate taxpayers after  2002 and before  2009 will be  taxed at the  same
federal  income tax rates as capital gains are subject to tax for federal income
tax purposes. Unless entitled to

                                        87


relief under specific statutory  provisions, we will  also be disqualified  from
taxation  as a REIT for  the four taxable years  following the year during which
qualification was lost. It is not possible to state whether in all circumstances
we would be entitled to such statutory relief.

OUR DEPRECIATION METHOD AND LIFE

     Since we intend to purchase  properties which will be predominantly  leased
on a long-term basis to governmental entities, we will likely have to depreciate
our  assets leased to those entities on  a straight-line basis and over a longer
time period  than would  otherwise  be applicable  to  such property  under  the
federal tax laws.

TAXATION OF STOCKHOLDERS

     Taxation  of Taxable U.S. Stockholders.   As used in  the remainder of this
discussion, the term "U.S. Stockholder" means  a beneficial owner of our  common
stock that is for United States federal income tax purposes:

     1. a citizen or resident, as defined in Section 7701(b) of the Code, of the
United States;

     2.  a corporation or partnership, or  other entity treated as a corporation
or partnership for federal income tax purposes, created or organized in or under
the laws of the United States or any state or the District of Columbia;

     3. an estate the income of which is subject to United States federal income
taxation regardless of its source; or

     4. in  general, a  trust subject  to the  primary supervision  of a  United
States court and the control of one or more United States persons.

     Generally,  in the case of  a partnership that holds  our common stock, any
partner that would be a U.S. Stockholder if it held the common stock directly is
also a U.S. Stockholder. As long as we qualify as a REIT, distributions made  to
our taxable U.S. Stockholders out of current or accumulated earnings and profits
(and not designated as capital gain dividends or retained capital gains) will be
taken  into account by them as  ordinary income, and corporate stockholders will
not be  eligible  for the  dividends  received  deduction as  to  such  amounts.
Distributions in excess of current and accumulated earnings and profits will not
be  taxable to a stockholder to the extent  that they do not exceed the adjusted
basis of such stockholder's  common stock, but rather  will reduce the  adjusted
basis  of  such  shares  as  a  return  of  capital.  To  the  extent  that such
distributions exceed the adjusted  basis of a  stockholder's common stock,  they
will be included in income as long-term capital gain (or short-term capital gain
if  the shares have been held  for one year or less),  assuming the shares are a
capital asset  in  the hands  of  the  stockholder. In  addition,  any  dividend
declared  by  us in  October,  November or  December of  any  year payable  to a
stockholder of record on a specific date  in any such month shall be treated  as
both  paid by us  and received by the  stockholder on December  31 of such year,
provided that  the  dividend  is actually  paid  by  us during  January  of  the
following  calendar  year.  For  purposes  of  determining  what  portion  of  a
distribution is attributable  to current  or accumulated  earnings and  profits,
earnings and profits will first be allocated to distributions made to holders of
any  shares of preferred stock. Stockholders may not include in their individual
income tax returns any net operating losses or capital losses of ours.

     In general, any gain or loss realized upon a taxable disposition of  shares
by  a  stockholder who  is  not a  dealer  in securities  will  be treated  as a
long-term capital gain or loss  if the shares have been  held for more than  one
year,  otherwise as short-term  capital gain or  loss. However, any  loss upon a
sale or exchange of common stock by  a stockholder who has held such shares  for
six  months or less (after applying certain holding period rules) generally will
be treated as  long-term capital  loss to the  extent of  distributions from  us
required to be treated by such stockholder as long-term capital gain.

     Distributions  that we properly designate as capital gain dividends will be
taxable to stockholders  as gains (to  the extent  that they do  not exceed  our
actual  net capital gain for the taxable year) from the sale or disposition of a
capital asset held for greater than one  year. If we designate any portion of  a
dividend as a

                                        88


capital  gain  dividend, a  U.S. Stockholder  will  receive an  Internal Revenue
Service Form  1099-DIV  indicating  the  amount that  will  be  taxable  to  the
stockholder  as capital gain. However, stockholders that are corporations may be
required to  treat up  to 20%  of  certain capital  gain dividends  as  ordinary
income.  A portion of capital gain  dividends received by noncorporate taxpayers
may be subject to tax at a 25% rate to the extent attributable to certain  gains
realized  on the sale of real  property. In addition, noncorporate taxpayers are
generally taxed  at  a  maximum  rate  of 15%  on  net  long-term  capital  gain
(generally, the excess of net long-term capital gain over net short-term capital
loss)  attributable to gains realized  on the sale of  property held for greater
that one year.

     Distributions we  make and  gain arising  from the  sale or  exchange by  a
stockholder  of shares  of our  stock will  not be  treated as  passive activity
income, and, as a result, stockholders generally  will not be able to apply  any
"passive  losses" against  such income  or gain.  Distributions we  make (to the
extent they do not constitute a return of capital) generally will be treated  as
investment  income for purposes of computing the investment interest limitation.
Gain arising from the sale or  other disposition of our stock (or  distributions
treated  as  such)  will  not  be treated  as  investment  income  under certain
circumstances.

     Upon any taxable  sale or  other disposition of  our common  stock, a  U.S.
Stockholder  will recognize gain or loss for  federal income tax purposes on the
disposition of our stock in an amount equal to the difference between

     - the amount of cash and the fair market value of any property received  on
       such disposition; and

     - the U.S. Stockholder's adjusted basis in such stock for tax purposes.

     Gain or loss will be capital gain or loss if the common stock has been held
by  the U.S. Stockholder as a capital asset. The applicable tax rate will depend
on the stockholder's  holding period in  the asset (generally,  if an asset  has
been held for more than one year it will produce long-term capital gain) and the
stockholder's  tax bracket. A U.S. Stockholder who is an individual or an estate
or trust and who has long-term capital gain or loss will be subject to a maximum
capital gain rate of 15%. However, to the extent that the capital gain  realized
by  a non-corporate  stockholder on  the sale of  REIT stock  corresponds to the
REIT's "unrecaptured Section 1250 gain," such gain would be subject to tax at  a
rate  of 25%. Stockholders  are advised to  consult with their  own tax advisors
with respect to their capital gain tax liability.

     Taxation  of  Tax-Exempt   Stockholders.    Provided   that  a   tax-exempt
stockholder has not held our common stock as "debt financed property" within the
meaning  of  the federal  tax  laws, the  dividend income  from  us will  not be
unrelated business  taxable  income,  referred  to  as  UBTI,  to  a  tax-exempt
stockholder.  Similarly,  income from  the  sale of  our  common stock  will not
constitute UBTI unless  the tax-exempt stockholder  has held its  stock as  debt
financed  property within the  meaning of the  federal tax laws  or has used the
common stock in a trade or business. However, for a tax-exempt stockholder  that
is   a  social  club,  voluntary   employee  benefit  association,  supplemental
unemployment benefit trust, or qualified  group legal services plan exempt  from
federal income taxation under Sections 501(c)(7), (c)(9), (c)(17) and (c)(20) of
the federal tax laws, respectively, or a single parent title-holding corporation
exempt  under Section  501(c)(2) the income  of which  is payable to  any of the
aforementioned tax-exempt organizations,  income from an  investment in us  will
constitute  UBTI unless  the organization properly  sets aside  or reserves such
amounts for  purposes  specified in  the  federal  tax laws.  These  tax  exempt
stockholders  should consult their own tax advisors concerning these "set aside"
and reserve requirements.

     A "qualified trust"  (defined to  be any  trust described  in Code  Section
401(a)  and exempt from  tax under Section  501(a) of the  Code) that holds more
than 10% of the  value of the shares  of a REIT may  be required, under  certain
circumstances,  to treat a portion of distributions  from the REIT as UBTI. This
requirement will apply for  a taxable year  only if (i)  the REIT satisfies  the
requirement that not more than 50% of the value of its shares be held by five or
fewer individuals (the "five or fewer requirement") only by relying on a special
"look-through"  rule under which shares held by qualified trust stockholders are
treated as  held by  the beneficiaries  of such  trusts in  proportion to  their
actuarial  interests  therein;  and (ii)  the  REIT is  "predominantly  held" by
qualified trusts. A REIT is "predominantly  held" by qualified trusts if  either
(i)  a single  qualified trust  holds more  than 25%  of the  value of  the REIT
shares, or (ii) one or more qualified trusts, each

                                        89


owning more than 10% of the value of the REIT shares, hold in the aggregate more
than 50% of the value of the REIT shares. If the foregoing requirements are met,
the percentage of any REIT  dividend treated as UBTI  to a qualified trust  that
owns  more than 10% of the value of the REIT shares is equal to the ratio of (i)
the UBTI earned by the REIT (computed as if the REIT were a qualified trust  and
therefore  subject to  tax on  its UBTI)  to (ii)  the total  gross income (less
certain associated expenses) of the REIT for the year in which the dividends are
paid. A de minimis exception applies where the ratio set forth in the  preceding
sentence is less than 5% for any year.

     The  provisions  requiring  qualified trusts  to  treat a  portion  of REIT
distributions as UBTI will not apply if the REIT is able to satisfy the five  or
fewer  requirement without relying on  the "look-through" rule. The restrictions
on ownership of stock in our charter should prevent application of the foregoing
provisions to qualified  trusts purchasing  our stock,  absent a  waiver of  the
restrictions by the board of directors.

     Taxation of Non-U.S. Stockholders.  The rules governing U.S. federal income
taxation   of  nonresident  alien  individuals,  foreign  corporations,  foreign
partnerships   and   other   foreign   stockholders   (collectively,   "Non-U.S.
Stockholders")  are complex, and no attempt will  be made herein to provide more
than a  limited summary  of such  rules. The  discussion does  not consider  any
specific  facts  or  circumstances  that  may  apply  to  a  particular Non-U.S.
Stockholder. Prospective Non-U.S. Stockholders should consult with their own tax
advisors to determine  the impact of  U.S. federal, state  and local income  tax
laws  with regard to an investment in  our common stock, including any reporting
requirements.

     Distributions that are not attributable to gain from sales or exchanges  by
us  of U.S.  real property interests  and not  designated by us  as capital gain
dividends or retained  capital gains will  be treated as  dividends of  ordinary
income  to  the extent  that they  are made  out of  our current  or accumulated
earnings and  profits.  Such  distributions  ordinarily will  be  subject  to  a
withholding  tax equal to 30% of the  gross amount of the distribution unless an
applicable tax treaty reduces such rate. However, if income from the  investment
in our stock is treated as effectively connected with the Non-U.S. Stockholder's
conduct  of a U.S. trade or business, the Non-U.S. Stockholder generally will be
subject to a tax at graduated rates in the same manner as U.S. stockholders  are
taxed  with  respect to  such dividends  (and may  also be  subject to  a branch
profits tax of up to 30% if the stockholder is a foreign corporation). We expect
to withhold U.S.  income tax  at the  rate of  30% on  the gross  amount of  any
dividends paid to a Non-U.S. Stockholder that are not designated as capital gain
dividends,  unless (i) a lower treaty  rate applies and the Non-U.S. Stockholder
files an IRS Form W-8BEN evidencing  eligibility for that reduced rate is  filed
with  us  or (ii)  the Non-U.S.  Stockholder files  an IRS  Form W-8ECI  with us
claiming that the distribution is income  treated as effectively connected to  a
U.S. trade or business.

     Distributions in excess of our current and accumulated earnings and profits
will  not be taxable to a stockholder to  the extent that they do not exceed the
adjusted basis of the stockholder's stock,  but rather will reduce the  adjusted
basis  of such shares. To the extent that such distributions exceed the adjusted
basis of a Non-U.S. Stockholder's shares,  they will give rise to tax  liability
if  the Non-U.S. Stockholder would otherwise be  subject to tax on any gain from
the sale  or disposition  of his  or her  stock as  described below.  We may  be
required  to  withhold  U.S.  income  tax  at  the  rate  of  at  least  10%  on
distributions to  Non-U.S. Stockholders  that are  not paid  out of  current  or
accumulated  earnings and  profits unless  the Non-U.S.  Stockholders provide us
with withholding certificates evidencing  their exemption from withholding  tax.
If  it cannot be determined at the time that such a distribution is made whether
or not such distribution will be  in excess of current and accumulated  earnings
and  profits,  the  distribution will  be  subject  to withholding  at  the rate
applicable to dividends. However, the Non-U.S. Stockholder may seek a refund  of
such   amounts  from  the  IRS  if  it  is  subsequently  determined  that  such
distribution was, in fact, in excess of our current and accumulated earnings and
profits.

     For any  year  in  which we  qualify  as  a REIT,  distributions  that  are
attributable  to  gain from  sales  or exchanges  by  us of  U.S.  real property
interests will be taxed  to a Non-U.S. Stockholder  under the provisions of  the
Foreign  Investment in Real  Property Tax Act of  1980 ("FIRPTA"). Under FIRPTA,
these distributions are  taxed to a  Non-U.S. Stockholder as  if such gain  were
effectively  connected with a U.S. business. Thus, Non-U.S. Stockholders will be
taxed on  such distributions  at the  normal capital  gain rates  applicable  to

                                        90


U.S.  Stockholders (subject to applicable alternative  minimum tax and a special
alternative minimum tax  in the  case of nonresident  alien individuals).  Also,
distributions  subject to FIRPTA may  be subject to a  30% branch profits tax in
the hands of a corporate Non-U.S.  Stockholder not entitled to treaty relief  or
exemption. We are required by applicable Treasury Regulations to withhold 35% of
any distribution that could be designated by us as a capital gain dividend. This
amount is creditable against the Non-U.S. Stockholder's FIRPTA tax liability.

     Gain  recognized by a Non-U.S. Stockholder upon the sale or exchange of our
stock generally would not be subject to United States taxation unless:

     - the investment in our  stock is effectively  connected with the  Non-U.S.
       Stockholder's  U.S.  trade  or  business,  in  which  case  the  Non-U.S.
       Stockholder  will  be   subject  to  the   same  treatment  as   domestic
       stockholders with respect to any gain;

     - the  Non-U.S.  Stockholder  is  a non-resident  alien  individual  who is
       present in the United States for 183 days or more during the taxable year
       and has a tax home in the  United States, in which case the  non-resident
       alien  individual will be  subject to a  30% tax on  the individual's net
       capital gains for the taxable year; or

     - our stock constitutes a U.S. real property interest within the meaning of
       FIRPTA, as described below.

     Our common stock will not constitute a United States real property interest
if we are a domestically-controlled  REIT. We will be a  domestically-controlled
REIT  if, at all times during a specified testing period, less than 50% in value
of our stock is held directly or indirectly by Non-U.S. Stockholders.

     We believe  that, currently,  we are  a domestically  controlled REIT  and,
therefore,  that the sale of  our common stock would  not be subject to taxation
under FIRPTA. Because our  common stock is publicly  traded, however, we  cannot
guarantee that we are or will continue to be a domestically-controlled REIT.

     Even  if we do not qualify as  a domestically-controlled REIT at the time a
Non-U.S. Stockholder sells our  common stock, gain arising  from the sale  still
would not be subject to FIRPTA tax if:

     - the  class or series of shares  sold is considered regularly traded under
       applicable Treasury regulations on an established securities market, such
       as the NYSE; and

     - the selling Non-U.S. Stockholder owned, actually or constructively, 5% or
       less in value  of the  outstanding class or  series of  stock being  sold
       throughout  the  five-year  period ending  on  the  date of  the  sale or
       exchange.

     If gain  on the  sale  or exchange  of our  common  stock were  subject  to
taxation under FIRPTA, the Non-U.S. Stockholder would be subject to regular U.S.
income  tax  with respect  to any  gain in  the  same manner  as a  taxable U.S.
Stockholder, subject  to  any applicable  alternative  minimum tax  and  special
alternative minimum tax in the case of non-resident alien individuals.

     State  and Local Taxes.  We and our stockholders may be subject to state or
local taxation in various state or local jurisdictions, including those in which
we or  they transact  business or  reside (although  U.S. Stockholders  who  are
individuals  generally should not  be required to file  state income tax returns
outside of  their  state  of  residence  with  respect  to  our  operations  and
distributions). The state and local tax treatment of us and our stockholders may
not   conform  to   the  federal   income  tax   consequences  discussed  above.
Consequently, prospective  stockholders should  consult their  own tax  advisors
regarding  the effect of state and local tax laws on an investment in our common
stock.

BACKUP WITHHOLDING TAX AND INFORMATION REPORTING

     U.S. Holders.  In general, information-reporting requirements will apply to
certain U.S. holders with regard to payments of dividends on our stock, original
issue discount ("OID"), interest,  and payments of the  proceeds of the sale  of
our common stock, unless an exception applies.

                                        91


     The  payor will be required to withhold tax on such payments at the rate of
28% if (i) the payee fails to furnish a taxpayer identification number, or  TIN,
to  the payor or to establish an  exemption from backup withholding, or (ii) the
IRS notifies the payor that the TIN furnished by the payor is incorrect.

     In addition, a payor of dividends on  our common stock will be required  to
withhold  tax  at  a  rate  of  28% if  (i)  there  has  been  a  notified payee
under-reporting with respect to interest,  dividends or original issue  discount
described  in Section 3406(c) of  the Code, or (ii) there  has been a failure of
the payee to certify under the penalty of perjury that the payee is not  subject
to backup withholding under the federal tax laws. The current backup withholding
rate of 28% could change in future years.

     Some   holders,  including   corporations,  may   be  exempt   from  backup
withholding. Any  amounts withheld  under the  backup withholding  rules from  a
payment  to a  holder will be  allowed as  a credit against  the holder's United
States federal income tax and may entitle the holder to a refund, provided  that
the required information is furnished to the IRS.

     Non-U.S.  Holders.  Generally, information reporting will apply to payments
of  dividends  on  our  common  stock,  interest,  including  OID,  and   backup
withholding  as described  above for a  U.S. holder, unless  the payee certifies
that it is not a U.S. person or otherwise establishes an exemption.

     The payment of the proceeds from the disposition of our common stock to  or
through  the  U.S.  office  of a  U.S.  or  foreign broker  will  be  subject to
information reporting and backup withholding as described above for U.S. holders
unless the non-U.S. holder satisfies the requirements necessary to be an  exempt
non-U.S.  holder  or otherwise  qualifies for  an exemption.  The proceeds  of a
disposition by a non-U.S. holder  of stock to or through  a foreign office of  a
broker  generally  will  not  be  subject  to  information  reporting  or backup
withholding. However,  if the  broker is  a U.S.  person, a  controlled  foreign
corporation  for U.S. tax purposes, a foreign  person 50% or more of whose gross
income from  all sources  for  specified periods  is  from activities  that  are
effectively  connected with a  U.S. trade or business,  a foreign partnership if
partners who hold more  than 50% of  the interests in  the partnership are  U.S.
persons,  or a foreign partnership that is engaged  in the conduct of a trade or
business in the U.S., then information reporting generally will apply as  though
the payment was made through a U.S. office of a U.S. or foreign broker.

     Applicable  Treasury Regulations provide  presumptions regarding the status
of holders  when payments  to the  holders cannot  be reliably  associated  with
appropriate   documentation  provided   to  the  payor.   Under  these  Treasury
Regulations, some  holders  are  required to  provide  new  certifications  with
respect  to payments  made after December  31, 2000. Because  the application of
these Treasury  Regulations varies  depending  on the  stockholder's  particular
circumstances,  you  are  advised  to consult  your  tax  advisor  regarding the
information reporting requirements applicable to you.

                                        92


                                  UNDERWRITING

     Subject to the terms and  conditions in the underwriting agreement  entered
in  connection with the sale  of our common stock  described in this prospectus,
the underwriter  named below  has agreed  to purchase  the number  of shares  of
common stock set forth opposite its name.




UNDERWRITER                                                   NUMBER OF SHARES
-----------                                                   ----------------
                                                           
Friedman, Billings, Ramsey & Co., Inc. .....................
BB&T Capital Markets, a Division of Scott & Stringfellow,
  Inc. .....................................................
Flagstone Securities........................................
                                                                 ----------
  Total.....................................................     10,000,000



     The underwriting agreement provides that the obligations of the underwriter
to  purchase  and accept  delivery of  shares  of common  stock offered  by this
prospectus are subject to approval by its counsel of legal matters and to  other
conditions contained in the underwriting agreement. The underwriter is obligated
to  purchase and accept delivery of all of the shares of common stock offered by
this prospectus other than those covered by the over-allotment option  described
below.

     The  underwriter proposes to  offer the shares of  common stock directly to
the public at  the public offering  price indicated  on the cover  page of  this
prospectus  and to various dealers at that price less a concession not to exceed
$     per share,  of which $      may be reallowed to other dealers. After  this
offering,  the public offering price, concession  and reallowance to dealers may
be reduced by the underwriter. No reduction shall change the amount of  proceeds
to  be received  by us as  indicated on the  cover page of  this prospectus. The
common stock is offered by the underwriter as stated in this prospectus, subject
to receipt and acceptance by it and subject to its right to reject any order  in
whole or in part.

     We  have granted to  the underwriter an option,  exercisable within 30 days
after the  date of  this prospectus,  to purchase  from time  to time  up to  an
aggregate  of                 additional  shares  of our  common stock  to cover
over-allotments, if  any, at  the public  offering price  less the  underwriting
discount. If the underwriter exercises its over-allotment option to purchase any
of  the additional           shares of common stock, the underwriter, subject to
certain conditions, will  become obligated to  purchase these additional  shares
based  on the  underwriter's percentage purchase  commitment in  the offering as
indicated in the table above. If purchased, these additional shares will be sold
by the underwriter on  the same terms  as those on which  the shares offered  by
this  prospectus are being sold. The underwriter may exercise the over-allotment
option to cover over-allotments made in  connection with the sale of the  shares
of common stock offered in this offering.

     The  following table summarizes the underwriting compensation to be paid to
the underwriter by us. These amounts  assume both no exercise and full  exercise
of the underwriter's over-allotment option to purchase additional shares.



                                                               WITHOUT            WITH
                                                            OVER-ALLOTMENT   OVER-ALLOTMENT
                                                            --------------   --------------
                                                                       
Per share.................................................     $                $
Total.....................................................     $                $



     We  have agreed  to reimburse  Friedman, Billings,  Ramsey &  Co., Inc. for
certain expenses  in connection  with this  offering, which  we estimate  to  be
approximately $     . An affiliate of Friedman, Billings, Ramsey & Co., Inc. has
provided us with a line of credit in the amount of $1,000,000, of which $250,000
has  been  drawn.  The outstanding  balance  under  the line  of  credit accrues
interest at an  annual rate  of 20%  and will  be paid  at the  closing of  this
offering  with  a  portion  of  the  proceeds  from  this  offering.  As partial
consideration for providing the line of credit, we have issued to such affiliate
of Friedman, Billings,  Ramsey & Co.,  Inc. a  warrant to purchase  1.5% of  the
shares  of common  stock issued  in this offering  or any  other equity offering
resulting in net proceeds to us of at least $50 million at an exercise price  of
$0.01  per share. The warrant is exercisable only upon the successful completion
of this  offering or  such other  equity  offering, which  occurs on  or  before
September  30, 2004. The common stock to  be issued upon exercise of the warrant
will be restricted from sale, transfer, assignment or hypothecation for a period
of one year from the effective date of this


                                        93



offering. Other  than underwriting  discounts  and commissions,  the  restricted
shares  of common stock, up to  $      of expense reimbursement and the interest
payments described  above,  there  are  no other  items  of  compensation  being
received  by the underwriter or related persons in this offering. In addition to
the items of compensation to be paid to the underwriter in connection with  this
offering,  until the first  anniversary of the  date of this  prospectus we have
appointed Friedman, Billings, Ramsey & Co.,  Inc. to act as lead underwriter  or
placement agent in connection with any public or private offerings in our equity
securities  and to act as our financial  advisor in connection with any purchase
or sale of stock, merger,  corporate acquisition, business combination or  other
strategic  combination in which we  may engage. Other than  with respect to this
offering, Friedman, Billings, Ramsey  & Co., Inc. is  not providing us with  any
financial advisory services.


     We  estimate that the total expenses payable  by us in connection with this
offering, other  than  the  items  referred  to  above,  will  be  approximately
$750,000.

     We  have agreed to  indemnify the underwriter  against various liabilities,
including liabilities under  the Securities  Act of  1933, or  to contribute  to
payments  the  underwriter may  be  required to  make  because of  any  of those
liabilities.

     The underwriter has informed us that it does not intend to confirm sales to
any accounts over which it exercises discretionary authority.


     We have applied and expect  to list the shares of  our common stock on  the
New  York Stock Exchange,  subject to approval and  official notice of issuance,
under the symbol "GPP." In  connection with the listing  of our common stock  on
the  New York Stock Exchange, the underwriter  will undertake to sell round lots
of 100 shares or more to a minimum of 2,000 beneficial owners.


     Prior to  the offering,  there has  been no  public market  for our  common
stock.   The  initial  public   offering  price  has   been  determined  through
negotiations between the  underwriter and  us. Among the  factors considered  in
such  determination  were  prevailing  market  conditions,  dividend  yields and
financial characteristics of publicly traded  REITs that we and the  underwriter
believe  to be comparable to us, the present state of our financial and business
operations, our management, estimates of our business and earnings potential and
the prospects for the industry in which we operate.

     Each of  our  executive  officers  and directors  has  agreed,  subject  to
specified exceptions, not to:

     - offer,  sell, agree to  offer or sell, solicit  offers to purchase, grant
       any call  option or  purchase any  put option  with respect  to,  pledge,
       borrow  or otherwise dispose of any shares of common stock, any of our or
       our subsidiaries' other equity  securities or any securities  convertible
       into or exercisable or exchangeable for shares of our common stock or any
       such equity securities; or

     - establish  or  increase any  "put  equivalent position"  or  liquidate or
       decrease any "call equivalent position" or otherwise enter into any swap,
       derivative or other transaction or arrangement that transfers to another,
       in whole or in part, any of the economic consequences associated with the
       ownership  of  any  shares  of  our  common  stock  or  of  our  or   our
       subsidiaries' other equity securities (regardless of whether any of these
       transactions  are to  be settled by  the delivery of  common stock, other
       securities, cash or otherwise)

for a period of  180 days after  the date of this  prospectus without the  prior
written  consent  of Friedman,  Billings, Ramsey  &  Co., Inc.  This restriction
terminates after the close of trading of  the common stock on and including  the
180th day after the date of this prospectus. However, Friedman, Billings, Ramsey
&  Co., Inc. may, in  its sole discretion and  at any time or  from time to time
before the termination of the 180-day period, without notice, release all or any
portion of the  securities subject  to lock-up  agreements. There  are no  other
existing  agreements between the underwriter and any officer or director who has
executed a lock-up agreement  providing consent to the  sale of shares prior  to
the expiration of the lock-up period.

     In  addition, we  have agreed  that, for  180 days  after the  date of this
prospectus, we  will  not,  without  the  prior  written  consent  of  Friedman,
Billings,  Ramsey  & Co.,  Inc.,  issue, sell,  contract  to sell,  or otherwise
dispose of, any shares of common stock, any options or warrants to purchase  any
shares  of common stock  or any securities convertible  into, exercisable for or
exchangeable   for   shares    of   common   stock    other   than   our    sale

                                        94


of  shares in this offering,  the issuance of options  or shares of common stock
upon the exercise of outstanding options or warrants, the issuance of options or
shares of common stock under existing  stock option and incentive plans, or  the
issuance  of  common stock  or other  securities  convertible into  common stock
issued in connection  with the acquisition  of properties. We  also have  agreed
that  we will not consent  to the disposition of any  shares held by officers or
directors subject  to  lock-up  agreements  prior to  the  expiration  of  their
respective  lock-up periods unless pursuant to  an exception to those agreements
or with the consent of Friedman, Billings, Ramsey & Co., Inc.

     The underwriter has advised us that, pursuant to the Regulation M under the
Securities Exchange Act of 1934, some participants in the offering may engage in
transactions, including stabilizing bids, syndicate covering transactions or the
imposition of  penalty  bids,  that  may  have  the  effect  of  stabilizing  or
maintaining  the market price  of the shares  of commons stock  at a level above
that which might otherwise prevail in the open market. A "stabilizing bid" is  a
bid  for or the purchase of shares of  common stock on behalf of the underwriter
for the  purpose of  fixing or  maintaining the  price of  the common  stock.  A
"syndicate  covering  transaction" is  the bid  or purchase  of common  stock on
behalf of the underwriter to reduce a short position incurred by the underwriter
in connection with the  offering. A "penalty bid"  is an arrangement  permitting
the  underwriter  to reclaim  the selling  concession  otherwise accruing  to an
underwriter in connection with this offering if the common stock originally sold
by that underwriter  is purchased  by the  underwriter in  a syndicate  covering
transaction  and has therefore not been  effectively placed by such underwriter.
The underwriter has advised  us that these transactions  may be effected on  the
New  York Stock Exchange or otherwise and,  if commenced, may be discontinued at
any time.


     Certain representatives of the underwriter or its affiliates may from  time
to  time perform investment banking and other  financial services for us and our
affiliates for  which  they  will  receive  advisory  or  transaction  fees,  as
applicable,  plus out-of-pocket expenses, of the nature and in amounts customary
in the industry for these financial services.


                                    EXPERTS

     Ernst &  Young LLP,  independent auditors,  have audited  our  consolidated
financial  statements at  December 31,  2002 and  2001, and  for the  years then
ended, and our Statement of Revenue  and Certain Expenses of the Harahan  Fed-Ex
Property  for the  period from  January 1, 2002  through December  26, 2002, our
Statement of  Revenue  and  Certain  Expenses of  United  States  Border  Patrol
Station  --  Harlingen, Texas  for  the year  ended  December 31,  2002  and our
Statement of  Revenue and  Certain  Expenses of  United States  Immigration  and
Naturalization  Services District Office -- Harlingen,  Texas for the year ended
December 31,  2002  as  set  forth  in  their  reports.  We  have  included  our
consolidated  financial  statements and  the statements  of revenue  and certain
expenses described above in  this prospectus and  elsewhere in the  registration
statement in reliance on Ernst & Young LLP's report, given on their authority as
experts in accounting and auditing.

     Zwick  &  Steinberger,  P.L.L.C., independent  auditors,  have  audited the
Statements of Revenue and Direct Operating Expenses for the year ended  December
31,  2002, for  each of  our Kingsport,  Clarksburg, Charleston  and Bakersfield
properties as  set forth  in their  reports. We  have included  these  financial
statements  in this  prospectus and elsewhere  in the  registration statement in
reliance on Zwick & Steinberger P.L.L.C.'s reports, given on their authority  as
experts in accounting and auditing

                                 LEGAL MATTERS

     Certain  legal matters in connection with this offering will be passed upon
for us by Blackwell Sanders Peper Martin LLP, Omaha, Nebraska. In addition,  the
description  of federal income tax consequences  contained in the section of the
prospectus entitled "Federal Income Tax Consequences of our Status as a REIT" is
based on  the opinion  of  Blackwell Sanders  Peper  Martin LLP.  Certain  legal
matters  related to  this offering  will be passed  upon for  the underwriter by
Winston & Strawn LLP, Chicago, Illinois. Blackwell Sanders Peper Martin LLP  and
Winston  & Strawn  LLP will  rely on  the opinion  of Miles  & Stockbridge P.C.,
Baltimore, Maryland as to all matters of Maryland law.

                                        95


                      WHERE YOU CAN FIND MORE INFORMATION

     We have  filed with  the SEC  a registration  statement on  Form S-11  with
respect  to our common stock  to be sold in  this offering. This prospectus does
not contain all of the information  set forth in the registration statement  and
exhibits  and schedules to  the registration statement.  For further information
with respect to our company  and our common stock to  be sold in this  offering,
you  should  review  the  registration  statement,  including  the  exhibits and
schedules to the registration statement.

     Statements contained in this prospectus as to the contents of any  contract
or  other document referred  to in this prospectus  are not necessarily complete
and, where  that contract  is an  exhibit to  the registration  statement,  each
statement  is qualified in all respects by reference to the exhibit to which the
reference relates. Copies of the registration statement, including the  exhibits
and  schedules to the registration statement,  may be examined without charge at
the public  reference  room of  the  SEC, 450  Fifth  Street, N.W.,  Room  1024,
Washington,  DC 20549. Information  about the operation  of the public reference
room may be obtained by  calling the SEC at 1-800-SEC-0300.  Copies of all or  a
portion  of the registration statement can be obtained from the public reference
room of the SEC upon payment of prescribed fees. Our SEC filings, including  our
registration statement, are also available on the SEC's Web site at www.sec.gov.

     As a result of this offering, we will become subject to the information and
reporting  requirements of  the Securities Exchange  Act. We  will file periodic
reports and proxy statements containing annual audited financial information for
each year and quarterly unaudited interim financial information.

                                        96


                         INDEX TO FINANCIAL STATEMENTS



                                                           
Consolidated Financial Statements:
Report of Independent Auditors..............................   F-2
Consolidated Balance Sheets as of September 30, 2003
  (unaudited) and December 31, 2002 and 2001................   F-3
Consolidated Statements of Operations for the nine months
  ended September 30, 2003 and 2002 (unaudited) and for the
  years ended December 31, 2002 and 2001....................   F-4
Consolidated Statements of Changes in Shareholders' Equity
  for the nine months ended September 30, 2003 (unaudited)
  and for the years ended December 31, 2002 and 2001........   F-5
Consolidated Statements of Cash Flows for the nine months
  ended September 30, 2003 and 2002 (unaudited) and for the
  years ended December 31, 2002 and 2001....................   F-6
Notes to Consolidated Financial Statements..................   F-7
Initial Portfolio:
Kingsport Property Statement of Revenue and Direct Operating
  Expenses for the period from January 1, 2003 through April
  30, 2003 (unaudited) and for the year ended December 31,
  2002......................................................  F-17
Clarksburg Property Statement of Revenue and Direct
  Operating Expenses for the period from January 1, 2003
  through April 25, 2003 (unaudited) and for the year ended
  December 31, 2002.........................................  F-21
Charleston Property Statement of Revenue and Direct
  Operating Expenses for the period from January 1, 2003
  through April 22, 2003 (unaudited) and for the year ended
  December 31, 2002.........................................  F-24
Bakersfield Property Statement of Revenue and Direct
  Operating Expenses for the year ended December 31, 2002...  F-27
Harahan Property Statement of Revenue and Certain Operating
  Expenses for the period from January 1, 2002 through
  December 26, 2002.........................................  F-30
Acquisitions Under Contract:
Harlingen Border Patrol Property Statements of Revenue and
  Certain Operating Expenses for the nine months ended
  September 30, 2003 (unaudited) and for the year ended
  December 31, 2002.........................................  F-33
Harlingen INS Properties Statements of Revenue and Certain
  Operating Expenses for the nine months ended September 30,
  2003 (unaudited) and for the year ended December 31,
  2002......................................................  F-36



                                       F-1


                         REPORT OF INDEPENDENT AUDITORS

Board of Directors
Gen-Net Lease Income Trust, Inc.

We have audited the  accompanying consolidated balance  sheets of Gen-Net  Lease
Income  Trust,  Inc.,  as  of  December  31,  2002  and  2001,  and  the related
consolidated statements of operations, changes in shareholders' equity and  cash
flows   for  the   years  then  ended.   These  financial   statements  are  the
responsibility of  the  management  of  Gen-Net Lease  Income  Trust,  Inc.  Our
responsibility  is to express an opinion  on these financial statements based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about  whether the financial statements are  free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts  and disclosures in  the financial  statements. An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well  as  evaluating the  overall  financial  statement
presentation.  We believe  that our  audits provide  a reasonable  basis for our
opinion.

In our opinion, the  financial statements referred to  above present fairly,  in
all  material  respects, the  consolidated financial  position of  Gen-Net Lease
Income Trust, Inc. at December 31, 2002 and 2001 and the consolidated results of
its operations and its cash  flows for the years  then ended in conformity  with
accounting principles generally accepted in the United States.

                                          ERNST & YOUNG LLP

Chicago, Illinois
September 5, 2003

                                       F-2


                        GEN-NET LEASE INCOME TRUST, INC.

                          CONSOLIDATED BALANCE SHEETS




                                                                               DECEMBER 31,
                                                           SEPTEMBER 30,   ---------------------
                                                               2003           2002        2001
                                                           -------------   ----------   --------
                                                            (Unaudited)
                                                                               
                                             ASSETS
Real estate at cost:
  Land...................................................   $ 5,304,888    $  759,251   $      -
  Buildings and improvements.............................    27,278,286     3,149,042         --
  Tenant origination costs...............................     3,022,778       177,439         --
  Lease intangibles......................................     3,657,682       302,578         --
  Furniture and equipment................................        13,500            --         --
                                                            -----------    ----------   --------
                                                             39,277,134     4,388,310         --
  Accumulated depreciation...............................      (631,142)       (4,220)        --
                                                            -----------    ----------   --------
                                                             38,645,992     4,384,090         --
Cash and cash equivalents................................       571,140     2,314,319        956
Restricted cash escrows..................................       490,920            --         --
Tenant receivables.......................................       332,649            --         --
Deferred costs, net......................................       120,249            --    180,145
Real estate deposits.....................................            --       135,238         --
Other assets.............................................        25,311        45,948         --
                                                            -----------    ----------   --------
Total assets.............................................   $40,186,261    $6,879,595   $181,101
                                                            ===========    ==========   ========

                              LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Accounts payable and accrued expenses..................   $   355,472    $  180,395   $  5,374
  Dividends payable......................................       147,620            --         --
  Lines of credit........................................     2,397,655       337,867         --
  Mortgage notes payable.................................    27,892,521     3,202,333         --
  Mortgage note payable -- affiliate.....................     1,639,219            --         --
  Advances from affiliate................................        95,525       196,462     75,112
                                                            -----------    ----------   --------
Total liabilities........................................    32,528,012     3,917,057     80,486
Shareholders' equity:
  Common stock ($10 par value; 10,000,000 shares
     authorized, 975,552, 371,923 and 10,000 shares
     issued and outstanding at September 30, 2003,
     December 31, 2002 and 2001, respectively)...........     8,371,988     2,967,008    100,000
  Retained earnings (deficit)............................      (713,739)       (4,470)       615
                                                            -----------    ----------   --------
Total shareholders' equity...............................     7,658,249     2,962,538    100,615
                                                            -----------    ----------   --------
Total liabilities and shareholders' equity...............   $40,186,261    $6,879,595   $181,101
                                                            ===========    ==========   ========



See accompanying notes.
                                       F-3


                        GEN-NET LEASE INCOME TRUST, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS




                                                       NINE MONTHS ENDED        YEAR ENDED
                                                         SEPTEMBER 30,         DECEMBER 31,
                                                      --------------------   -----------------
                                                         2003       2002      2002      2001
                                                      ----------   -------   -------   -------
                                                          (Unaudited)
                                                                           
REVENUE
Rental income.......................................  $2,112,377   $    --   $ 4,885   $    --
Amortization of lease intangible costs..............    (148,997)       --        --        --
                                                      ----------   -------   -------   -------
Total net revenue...................................   1,963,380        --     4,885        --
EXPENSES
Property operations.................................     380,110        --        --        --
Real estate taxes...................................     185,369        --        --        --
Depreciation and amortization.......................     477,925        --     4,220        --
General and administrative..........................     398,824        51     8,836        --
                                                      ----------   -------   -------   -------
Total expenses......................................   1,442,228        51    13,056        --
                                                      ----------   -------   -------   -------
Operating income (loss).............................     521,152       (51)   (8,171)       --
Other income........................................      39,356       133     3,183     1,340
Interest expense:
  Expense...........................................    (885,572)     (177)     (822)       --
  Amortization of deferred financing fees...........     (14,461)       --        --        --
                                                      ----------   -------   -------   -------
Income (loss) before income taxes...................    (339,525)      (95)   (5,810)    1,340
Income taxes (expense) benefit......................          --        --       725      (725)
                                                      ----------   -------   -------   -------
Net income (loss)...................................  $ (339,525)  $   (95)  $(5,085)  $   615
                                                      ==========   =======   =======   =======
Net income (loss) per share (basic and diluted).....  $    (0.43)  $ (0.01)  $ (0.24)  $  0.06
                                                      ==========   =======   =======   =======
Weighted average number of shares outstanding.......     794,590    10,000    21,182    10,000
                                                      ==========   =======   =======   =======



See accompanying notes.
                                       F-4


                        GEN-NET LEASE INCOME TRUST, INC.

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

                  NINE MONTHS ENDED SEPTEMBER 30, 2003 AND THE

                     YEARS ENDED DECEMBER 31, 2002 AND 2001




                                                      COMMON STOCK       RETAINED
                                                  --------------------   EARNINGS
                                                  SHARES      AMOUNT     (DEFICIT)     TOTAL
                                                  -------   ----------   ---------   ----------
                                                                         
Initial issuance of common stock................   10,000   $  100,000   $      --   $  100,000
Net income......................................       --           --         615          615
                                                  -------   ----------   ---------   ----------
Balance at December 31, 2001....................   10,000      100,000         615      100,615
Issuance of common stock........................  361,923    2,867,008          --    2,867,008
Net loss........................................       --           --      (5,085)      (5,085)
                                                  -------   ----------   ---------   ----------
Balance at December 31, 2002....................  371,923    2,967,008      (4,470)   2,962,538
Issuance of common stock (unaudited)............  603,629    5,404,980          --    5,404,980
Dividends declared and paid (unaudited).........       --           --    (369,744)    (369,744)
Net loss (unaudited)............................       --           --    (339,525)    (339,525)
                                                  -------   ----------   ---------   ----------
Balance at September 30, 2003 (unaudited).......  975,552   $8,371,988   $(713,739)  $7,658,249
                                                  =======   ==========   =========   ==========



See accompanying notes.
                                       F-5


                        GEN-NET LEASE INCOME TRUST, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                 NINE MONTHS ENDED
                                                   SEPTEMBER 30,        YEAR ENDED DECEMBER 31,
                                              -----------------------   -----------------------
                                                  2003         2002        2002         2001
                                              ------------   --------   -----------   ---------
                                                    (Unaudited)
                                                                          
OPERATING ACTIVITIES
Net income (loss)...........................  $   (339,525)  $    (95)  $    (5,085)  $     615
Adjustments to reconcile net income (loss)
  to net cash provided by (used in)
  operating activities:
  Amortization of intangible lease costs
     (included in rental revenue)...........       148,997         --            --          --
  Depreciation and amortization.............       477,925         --         4,220          --
  Amortization of deferred financing fees...        14,461         --            --          --
  Changes in assets and liabilities:
     Increase in restricted cash escrows....      (490,920)        --            --          --
     Increase in tenant receivable..........      (332,649)        --            --          --
     Increase in other assets...............        20,637         --       (20,948)         --
     Increase in accounts payable and
       accrued expenses.....................       175,077     14,757       175,021       5,374
                                              ------------   --------   -----------   ---------
Net cash provided by (used in) operating
  activities................................      (325,997)    14,662       153,208       5,989
INVESTING ACTIVITIES
Expenditures for real estate................   (32,256,934)        --    (4,388,310)         --
Deposit on future real estate purchases.....            --         --      (135,238)         --
                                              ------------   --------   -----------   ---------
Cash used in investing activities...........   (32,256,934)        --    (4,523,548)         --
FINANCING ACTIVITIES
Financing fees..............................      (134,710)        --            --          --
Net borrowing under lines of credit.........     2,059,788     38,660       337,867          --
Proceeds from mortgage notes payable........    22,320,041         --     3,202,333          --
Proceeds from mortgage note
  payable -- affiliate......................     1,645,000         --            --          --
Proceeds (repayments) of advances from
  affiliate.................................      (100,937)   (74,935)      121,350      75,112
Repayment of mortgage notes payable.........      (126,505)        --            --          --
Repayment of mortgage note
  payable -- affiliate......................        (5,781)        --            --          --
Net proceeds from sale of common stock......     5,404,980     20,669     3,022,153     100,000
Deferred offering costs.....................            --                       --    (180,145)
Dividends paid..............................      (222,124)        --            --          --
                                              ------------   --------   -----------   ---------
Net cash provided by (used in) financing
  activities................................    30,839,752    (15,606)    6,683,703      (5,033)
                                              ------------   --------   -----------   ---------
Net (decrease) increase in cash.............    (1,743,179)      (944)    2,313,363         956
Cash, beginning of period...................     2,314,319        956           956          --
                                              ------------   --------   -----------   ---------
Cash, end of period.........................  $    571,140   $     12   $ 2,314,319   $     956
                                              ============   ========   ===========   =========



See accompanying notes.
                                       F-6


                        GEN-NET LEASE INCOME TRUST, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  NATURE OF BUSINESS AND OPERATIONS


Gen-Net Lease Income Trust, Inc. (the "Company") was incorporated in Michigan on
September  28, 1998 and had no operations  prior to 2001. The Company intends to
make an election to operate as a real estate investment trust ("REIT") under the
Internal Revenue Code  of 1986,  as amended,  for federal  income tax  purposes,
beginning  in 2003. The Company began  formal operations with its first property
acquisition in December 2002  and, as of September  30, 2003, the Company  owned
five  properties located throughout the  United States (four properties acquired
in 2003 and one property acquired in  2002 -- see Note 7). The Company  acquires
properties  through various operating limited  liability companies (one for each
property), which are wholly-owned by the Company. The Company currently operates
in only one segment.



Genesis Financial  Group,  Inc.  ("Genesis"),  a  shareholder  of  the  Company,
provides  property management, administrative and  other services to the Company
(see Note 6). The Company had no  full-time employees during 2002, 2001 and  the
first nine months of 2003.


Pursuant  to a registration statement on Form S-11 declared effective on October
10, 2002 (the "Registration Statement"), the  Company sold shares of its  common
stock (the "Offering") at $10 per share. On August 13, 2003, the Company's Board
of Directors terminated the Offering.


During  the nine months ended September 30, 2003, the Company declared dividends
of $0.45 per common share for the shares outstanding at the date of declaration,
of which $0.30 per common  share were paid. During  the year ended December  31,
2002,  the Company declared a dividend of $0.075 per common share for the shares
outstanding at the date of declaration that was paid in January 2003.


2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION


Property holding entities and other subsidiaries of which the Company owns  100%
of the equity are consolidated (currently the Company only has 100% equity owned
subsidiaries).  All intercompany balances and  transaction have been eliminated.
For entities in which the Company may own less than 100% of the equity interest,
the Company  may consolidate  the property  if  it has  the direct  or  indirect
ability to make decisions about the entities' activities based upon the terms of
the  respective  entities' ownership  agreements  which specify  the  sharing of
participating and protective  rights such as  decisions regarding major  leases,
encumbering  the entities with debt and whether  to dispose of the entities. The
Company would  also  consolidate certain  property  holding entities  and  other
subsidiaries if it owns less than 100% equity interest if it is deemed to be the
primary   beneficiary  in  a  variable  interest  entity  (as  defined  in  FASB
Interpretation No. 46 Consolidation of Variable Interest Entities -- "FIN  46").
The  Company intends to adopt FIN 46 in  the fourth quarter of 2003 and does not
anticipate the adoption having any effect on its consolidated financial position
or results of operations.


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


The accompanying unaudited consolidated financial statements as of September 30,
2003 and  for the  nine months  ended September  30, 2003  and 2002,  have  been
prepared  in  accordance with  accounting principles  generally accepted  in the
United States  for  interim  financial information.  Accordingly,  they  do  not
include  all of the information and  footnotes required by accounting principles
generally accepted in the  United States for  complete financial statements.  In
the  opinion  of management,  all  adjustments (consisting  of  normal recurring
accruals) considered necessary for a  fair presentation have been included.  All
amounts included in the


                                       F-7

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


footnotes  to the consolidated  financial statement, referring  to September 30,
2003 and for the nine  months ended September 30,  2003 and 2002 are  unaudited.
Operating  results for the  nine month period  ended September 30,  2003 are not
necessarily indicative of the results that  may be expected for the year  ending
December 31, 2003.


Significant  intercompany  accounts  and transactions  have  been  eliminated in
consolidation.

Certain amounts in the prior period consolidated financial statements have  been
reclassified  to conform to  the current period presentation,  with no effect on
the Company's consolidated financial position or results of operations.

REAL ESTATE


The Company  allocates the  purchase price  of properties  to net  tangible  and
identified  intangible assets acquired based on  their fair values in accordance
with the provisions Statement of Financial Accounting Standards ("SFAS") No. 141
"Business Combinations" ("SFAS  141"). In  making estimates of  fair values  for
purposes of allocating purchase price, the Company utilizes a number of sources,
including  independent appraisals  that may be  obtained in  connection with the
acquisition or financing of the respective  property and other market data.  The
Company  also considers information obtained about  each property as a result of
its  pre-acquisition  due  diligence,   marketing  and  leasing  activities   in
estimating the fair value of the tangible and intangible assets acquired.


The  Company  allocates a  portion  of the  purchase  price to  above-market and
below-market in-place lease values for acquired properties based on the  present
value  (using  an interest  rate which  reflects the  risks associated  with the
leases acquired) of  the difference between  (i) the contractual  amounts to  be
paid  pursuant to  the in-place  leases and  (ii) management's  estimate of fair
market lease  rates for  the corresponding  in-place leases,  measured over  the
remaining  non-cancelable term of the lease. In the case of below market leases,
the Company  considers  the  remaining  contractual  lease  period  and  renewal
periods,  taking into consideration the likelihood  of the tenant exercising its
renewal options. The capitalized above-market  lease values (presented as  lease
intangibles  in  consolidated balance  sheet) are  amortized  as a  reduction of
rental income over the remaining non-cancelable terms of the respective  leases.
The  capitalized below-market  lease values  (presented as  deferred income) are
amortized as an addition to rental  income over the remaining contractual  lease
period  including any renewal periods included in the valuation analysis. Should
a tenant terminate its lease, the  unamortized portion of the lease  intangibles
would be charged to expense.

The  Company allocates a  portion of the  purchase price to  the value of leases
acquired based on the difference between  (i) the property valued with  existing
in-place  leases adjusted to market rental rates and (ii) the property valued as
if vacant.  The Company  utilizes  independent appraisals  or its  estimates  to
determine the respective in-place lease values. The Company's estimates of value
are  made using methods similar to those used by independent appraisers. Factors
management considers  in its  analysis  include an  estimate of  carrying  costs
during  the expected lease-up periods considering current market conditions, and
costs to  execute  similar  leases. In  estimating  carrying  costs,  management
includes real estate taxes, insurance and other operating expenses and estimates
of  lost  rentals at  market  rates during  the  expected lease-up  periods. The
Company  also  estimates  costs  to  execute  similar  leases  including  tenant
improvements, leasing commissions, legal and other related expenses.

The  Company also  considers an allocation  of purchase price  to in-place lease
that have  a related  customer relationship  intangible values.  Characteristics
management considers in allocating these values include the nature and extent of
existing business relationships with the tenant, growth prospects for developing
new  business with the  tenant, the tenant's credit  quality and expectations of
lease renewals,  among  other  factors.  The  Company  currently  has  the  U.S.
Government as its major tenant, but has not yet developed a relationship that it
would consider to have any current intangible value.

                                       F-8

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

The  value  of  in-place  leases  (presented  as  tenant  origination  costs  in
consolidated balance sheet) is amortized  to expense over the remaining  initial
term of the respective leases. The value of customer relationship intangibles is
amortized  to expense  over the  remaining initial  term, including  any renewal
periods included in the valuation analysis for the respective leases, but in  no
event  does the amortization  period for intangible  assets exceed the remaining
depreciable life  of the  building. Should  a tenant  terminate its  lease,  the
unamortized  portion of the  tenant origination costs  and customer relationship
intangibles would be charged to expense.

Amounts allocated to tangible land, building, tenant improvements, equipment and
fixtures are based on independent appraisals  or our own analysis of  comparable
properties in the existing portfolio.

Depreciation is calculated on the straight-line method over the estimated useful
lives of the related assets, which are as follows:


                                        
Building and improvements................  39 years
Tenants origination costs................  Remaining term of the related lease
Lease intangibles........................  Remaining term of the related lease
                                           (included as a reduction of rental
                                           revenue)
Tenant improvements......................  Term of related leases
Furniture and equipment..................  3-7 years


Real   estate  is  carried  at   depreciated  cost.  Expenditures  for  ordinary
maintenance and  repairs are  expensed to  operations as  incurred.  Significant
renovations  and improvements which improve and/or extend the useful life of the
asset are  capitalized and  depreciated  over their  estimated useful  life.  In
accordance  with Statement of  Financial Accounting Standards  ("SFAS") No. 144,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be  Disposed  Of"  ("SFAS  144"),  the  Company  records  impairment  losses  on
long-lived assets used in operations when events and circumstances indicate that
the  assets might be  impaired and the  undiscounted cash flows  estimated to be
generated by those  assets during  the expected hold  period are  less than  the
carrying  amounts  of  those  assets.  Impairment  losses  are  measured  as the
difference between carrying value and fair value of assets. For assets held  for
sale,  impairment is measured as the  difference between carrying value and fair
value, less  costs to  dispose. Fair  value  is based  on estimated  cash  flows
discounted at a risk-adjusted rate of interest.

CASH AND CASH EQUIVALENTS

Certificates  of deposit and short-term investments with remaining maturities of
three months or less when acquired are considered cash equivalents.

Other income primarily consists of interest income earned on cash equivalents.

ALLOWANCE FOR DOUBTFUL ACCOUNTS


Allowance for doubtful  accounts is  maintained for  estimated losses  resulting
from  the inability of certain tenants to meet the contractual obligations under
their lease agreements. The Company had no allowance for doubtful accounts as of
September 30, 2003.


CONCENTRATION OF CREDIT RISK

Financial instruments that potentially subject the Company to a concentration of
credit risk are primarily cash investments and accounts receivable from tenants.
Cash is generally  invested in investment-grade  short-term instruments and  the
amount  of credit exposure to any one  commercial issuer is limited. The Company
has cash in  financial institutions,  which is  insured by  the Federal  Deposit
Insurance Corporation ("FDIC") up to

                                       F-9

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

$100,000  per institution.  At December  31, 2002, the  Company had  cash in the
amount of $60,000 in excess of FDIC insured limits.

REAL ESTATE DEPOSITS

     The Company makes deposits on proposed property purchases. At December  31,
2002  the deposits  were $135,238,  of which  $85,438, were  not refundable. The
deposits were made on properties acquired in 2003 (see Note 7).

DEFERRED COSTS

     Costs  incurred  in  connection  with  financings,  refinancings  or   debt
modifications  are capitalized as deferred financing  costs and are amortized on
the  straight-line  method  over  the  lives  of  the  related  loans.   Leasing
commissions  and other leasing costs directly  attributable to tenant leases are
capitalized as deferred  leasing costs  and are amortized  on the  straight-line
method  over the terms of the related  lease agreements. Costs incurred prior to
the completion  of the  Offering  that directly  related  to the  Offering  were
deferred and then netted against proceeds received from the Offering.

COMMON STOCK

In  completing sales of common stock, the  Company may have a delay in receiving
the cash proceeds. In these cases, the Company will record a receivable  related
to  these sales as the cash proceeds will be collected within a short period. At
December 31, 2002, the Company had a $25,000 receivable related to a stock  sale
(included  in other assets in the consolidated balance sheet) that was collected
in early January 2003.

RENTAL REVENUE

Rental revenue is  recorded on the  straight-line method over  the terms of  the
related  lease agreements  for new  leases and  the remaining  terms of existing
leases for acquired  properties. Differences between  rental revenue earned  and
amounts  due per  the respective  lease agreements  are credited  or charged, as
applicable, to deferred rent receivable. Rental payments received prior to their
recognition as income are classified as rent received in advance.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company believes that the interest rates associated with its lines-of credit
and mortgages  notes payable  approximate the  market interest  rates for  these
types  of debt  instruments and  as such, the  carrying amount  of the mortgages
payable approximate their fair value.

The carrying amount of notes receivable, cash and cash equivalents, escrows  and
deposits,  accounts  receivable,  and  accounts  payable  and  accrued expenses,
approximate fair  value  because  of  the relatively  short  maturity  of  these
instruments.

INCOME TAXES

Beginning  in 2003, the Company intends to elect to be taxed as a REIT under the
Internal Revenue Code of 1986, as amended. As a REIT, the Company generally will
not be subject to federal income tax to the extent that it distributes at  least
90%  of the Company's taxable REIT income to its shareholders. REITs are subject
to a number of organizational and operational requirements. If the Company fails
to qualify as a REIT in any taxable year, the Company will be subject to federal
income tax (including  any applicable  alternative minimum tax)  on its  taxable
income  at  regular  corporate tax  rates.  No  federal income  taxes  have been
recorded in 2003.

                                       F-10

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


For 2002 and 2001, the Company accounted for income taxes payable in  accordance
with  SFAS No. 109,  "Accounting for Income Taxes"  ("SFAS 109"), which requires
that deferred tax assets and liabilities  be recognized using enacted tax  rates
for  the  effect of  temporary differences  between  the book  and tax  bases of
recorded assets and liabilities. SFAS 109 also requires that deferred tax assets
be reduced by  a valuation allowance  if it is  more likely than  not that  some
portion  or all of the deferred tax asset will not be realized. During 2002, the
Company recorded a deferred income tax benefit and a deferred tax asset of  $725
related  to a  carry back of  2002 net  operating losses to  offset 2001 taxable
income (included in other assets in the consolidated balance sheet at  September
30,  2003 and December  31, 2002). During  2001, the Company  recorded a current
income tax provision  and a current  income tax liability  of $725 (included  in
accounts  payable and accrued expenses at  December 31, 2001 in the consolidated
balance sheet). No  other provisions for  income tax were  required for 2002  or
2001.


The  Company paid  income taxes  of $725  for the  year ended  December 31, 2002
related to 2001 income taxes. The Company  made no other income tax payments  in
any other period presented.

EARNINGS PER SHARE

The  Company  reports  earnings per  share  pursuant to  Statement  of Financial
Accounting Standards  No.  128,  "Earnings  Per Share".  Basic  loss  per  share
attributable  for  all periods  presented in  computed by  dividing the  loss to
common stockholders  by  the  weighted  average  number  of  common  shares  and
potential  common stock outstanding during the period. The Company had no common
stock equivalents outstanding in 2003, 2002 and 2001.

3.  DEFERRED COSTS

Deferred costs consist of the following:




                                                                           DECEMBER 31
                                                          SEPTEMBER 30   ---------------
                                                              2003       2002     2001
                                                          ------------   ----   --------
                                                          (Unaudited)
                                                                       
Financing costs.........................................    $134,710     $--    $     --
Offering costs..........................................          --      --     180,145
                                                            --------     ----   --------
                                                             134,710             180,145
Accumulated amortization................................     (14,461)     --          --
                                                            --------     ----   --------
                                                            $120,249     $--    $180,145
                                                            ========     ====   ========



                                       F-11

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

4.  LINES-OF-CREDIT, MORTGAGE NOTES PAYABLE AND MORTGAGE NOTE
    PAYABLE -- AFFILIATE

Lines-of-credit, mortgage notes payable, and mortgage note payable --  affiliate
consisted of the following:




                                                              SEPTEMBER 30   DECEMBER 31
                                                                  2003          2002
                                                              ------------   -----------
                                                              (Unaudited)
                                                                       
LINES OF CREDIT
Line-of-credit with a financial institution for property
  acquisitions (maximum borrowing level of $5,000,000 and
  available through April 15, 2005), interest at the
  financial institution's prime rate (4.0% at September 30,
  2003), plus 50 basis points per annum. Advances are
  payable 180 days after the advance (current outstanding
  balance due December 2003) and are secured by a
  subordinated mortgage on the acquired property............  $ 2,287,510    $       --
Unsecured line-of-credit with a financial, institution
  (maximum borrowing $150,000), interest at prime rate (4.0%
  at September 30, 2003 and 4.25% at December 31, 2002),
  principal and interest due October 31, 2003 (See Note
  9)........................................................      110,145       148,867
Unsecured line-of-credit with a financial, institution,
  interest at prime rate (4.25% at December 31, 2002),
  principal and interest were repaid and the line retired in
  January 2003..............................................           --       189,000
                                                              -----------    ----------
Total lines of credit.......................................  $ 2,397,655    $  337,867
                                                              ===========    ==========
MORTGAGE NOTES PAYABLE(A),(B)
Mortgage notes payable to various financial institutions,
  collateralized by various properties, interest at fixed
  rates ranging from 8.3% to 5.7% per annum, with principal
  and interest payable monthly through 2013. The weighted
  average rate at September 30, 2003 and December 31, 2002
  was 5.9% and 5.7%, respectively...........................  $27,892,521    $3,202,333
                                                              ===========    ==========
MORTGAGE NOTE PAYABLE -- AFFILIATE(B)
Mortgage notes payable to Genesis collateralized by a
  subordinated mortgage on one property, interest at LIBOR
  (1.14% at September 30, 2003) plus 250 basis points per
  annum payable monthly and principal due December 30, 2003.
  (See Note 9)..............................................  $ 1,639,219    $       --
                                                              ===========    ==========



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

(A) The  mortgages notes payable are subject  to various operating and financial
    covenants. In  addition, the  Company must  periodically fund  and  maintain
    escrow  accounts, to make future real  estate taxes, repairs and maintenance
    and insurance payments, as well as  to fund certain tenant releasing  costs.
    These are included in restricted cash escrows.

(B) All  of the Company's real estate assets have been pledged as collateral for
    its mortgages  notes payable,  certain  lines of  credit and  mortgage  note
    payable -- affiliate.


Total  interest  paid  on the  lines-of-credit  and mortgage  notes  payable was
$821,331 for the nine  months ended September 30,  2003. During the nine  months
ended  September 30,  2003 and  the year  ended December  31, 2002,  the Company
incurred interest expense of  $830,402 and $822,  respectively. During the  nine
months  ended September 30, 2003, the Company paid and incurred interest expense
of $44,180 on its mortgage note payable -- affiliate.


                                       F-12

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


The following represents future minimum principal payments due on the  Company's
lines-of-credit, mortgage notes payable, and mortgage note payable -- affiliate,
outstanding at September 30, 2003 and December 31, 2002:





                                                             SEPTEMBER 30,   DECEMBER 31,
                                                                 2003            2002
                                                             -------------   ------------
                                                              (Unaudited)
                                                                       
Year ending December 31
2003.......................................................   $ 4,278,961     $  376,316
2004.......................................................       353,105         53,511
2005.......................................................       392,103         56,642
2006.......................................................       416,466         59,956
2007.......................................................       459,428         63,465
Thereafter.................................................    26,029,332      2,930,310
                                                              -----------     ----------
                                                              $31,929,395     $3,540,200
                                                              ===========     ==========



5.  FUTURE MINIMUM LEASE PAYMENTS


The  Company has lease agreements with tenants  with lease terms ranging from 10
years to 20 years at lease inception. The leases generally provide for increases
in base rent based  upon inflation and  for tenants to pay  their share of  real
estate  taxes over specified base amounts.  Approximately 13% and 100% of rental
revenue for the nine months ended September 30, 2003 and the year ended December
31, 2002, respectively, was received from  one tenant. The remaining 87% of  the
Company's  rental  revenue for  the  nine months  ended  September 30,  2003 was
received from the U.S. government.



The total future  minimum rents to  be received by  us under such  noncancelable
operating  leases  in  effect  at  September 30,  2003  and  December  31, 2002,
exclusive of  inflation increases  and real  estate tax  reimbursements, are  as
follows:





                                                             SEPTEMBER 30,   DECEMBER 31,
                                                                 2003            2002
                                                             -------------   ------------
                                                              (Unaudited)
                                                                       
Year ending December 31
2003.......................................................   $ 1,086,769     $  363,432
2004.......................................................     4,347,076        363,432
2005.......................................................     4,347,076        363,432
2006.......................................................     4,347,076        363,432
2007.......................................................     4,347,076        363,432
Thereafter.................................................    42,693,228      2,937,742
                                                              -----------     ----------
                                                              $61,168,301     $4,754,902
                                                              ===========     ==========



                                       F-13

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

6.  RELATED PARTY TRANSACTIONS

Pursuant  to  a  service agreement,  Genesis  provides various  services  to the
Company as follows:



FEE                                                      COMPENSATION
---                                                      ------------
                                        
Acquisition Fees.........................  For acquisition of properties -- up to 3%
                                           of property purchase price (actual rates
                                           incurred were 1%), plus out-of-pocket
                                           costs up to 6% of property purchase
                                           price, including the Acquisition Fees
Property Management Fees.................  For day-to-day property management -- 3%
                                           of gross rental revenue
Administrative Fees......................  For day-to-day administrative support to
                                           the Company -- 3% of gross rental revenue


The following is a summary of the fees incurred and payable:




                                                SEPTEMBER 30, 2003   DECEMBER 31, 2002
                                                ------------------   ------------------
                                                PAYABLE   INCURRED   PAYABLE   INCURRED
                                                -------   --------   -------   --------
                                                                   
Acquisition fees(A)...........................  $    --   $342,700   $42,600   $42,600
Property management fees(B)...................   58,782     80,456        --        --
Administrative fees(C)........................      988     79,859        --        --



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


(A)  Amounts included in real estate, at cost in the Consolidated Balance Sheets
     (no fees were incurred for the nine months ended September 30, 2002, or for
     the year ended December 31, 2001).



(B)  Amounts  included  in  property  operations  expense  in  the  Consolidated
     Statements  of Operations (no fees were  incurred for the nine months ended
     September 30, 2002, or for the year ended December 31, 2001).



(C)  Amounts included in general and administrative expense in the  Consolidated
     Statements  of Operations (no fees were  incurred for the nine months ended
     September 30, 2002, or for the year ended December 31, 2001).



On June 2,  2003, Genesis and  the Company amended  the above mentioned  service
agreement. Pursuant to the amendment, Genesis agreed to provide us with property
acquisition services, property disposition services, administration services and
property   management  services.  For  acquisition  services,  Genesis  receives
compensation for services actually rendered,  which compensation may not  exceed
1%  of  the  purchase  price  of  the  property  being  acquired.  For  property
disposition services, Genesis receives a real estate commission upon the sale of
properties if Genesis provided substantial brokerage services in connection with
such sale, provided,  however, that such  commissions may not  exceed an  amount
equal  to 3% of sale price of the property. For administration services, Genesis
receives its actual  out-of-pocket expenses  for providing the  services and  an
overhead  factor  to  cover utilities  allocable  to  us used  in  providing the
services. For property management services, Genesis receives a monthly fee of 3%
of the gross  rental revenues  of the properties  for which  such services  were
provided   and  received  reimbursement  for  its  costs  actually  incurred  in
connection with the performance of such  services. During the nine months  ended
September  30,  2003, we  paid Genesis  an  aggregate of  $503,015 for  all such
services.



Advances from Genesis total $95,525, $196,462 and $75,112 at September 30, 2003,
December 31, 2002 and 2001,  respectively. The amounts are non-interest  bearing
and payable upon demand.



The Company has made an advance to an owner of Genesis with a balance of $10,000
at   December  31,  2002,  respectively,  (included   in  other  assets  in  the
consolidated balance sheets). The advance is unsecured, non-interest-bearing and
is payable on demand.


                                       F-14

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Before the commencement of the Offering, Genesis purchased 20,346 shares (10,346
shares in 2002 and 10,000 shares in  2001) of Company common stock at the  price
of $10 per share.


In  connection  with the  Offering,  Genesis agreed  to  fund any  costs  of the
Offering in  excess of  11% of  the gross  proceeds from  the Offering.  Through
September 30, 2003, the offering costs have not exceeded 11%.


7.  PROPERTY ACQUISITIONS

The  Company acquired the following properties in  2003 and 2002. The results of
their operations  are  included  in the  Company's  consolidated  statements  of
operations from their respective dates of acquisition.



                                                              ACQUISITION    MONTH
PROPERTY                                        LOCATION         COST       ACQUIRED
--------                                        --------      -----------   --------
                                                                   
2003 acquisitions(A):
  USDEA Building (Bakersfield Property)....  Bakersfield,     $ 2,393,816   January
                                             CA
  Social Security Administration Offices
     (Charleston Property).................  Charleston, WV    18,443,635   April
  General Services Administration Office
     (Clarksburg Property).................  Clarksburg, WV    10,989,117   April
  Social Security Administration Office
     (Kingsport Property)(B)...............  Kingsport, TN      2,992,130   April
                                                              -----------
                                                              $34,818,698
                                                              ===========
2002 acquisition(A):
  Federal Express Corporation Distribution
     Center (Harahan, Property)............  Harahan, LA      $ 4,388,310   December
                                                              ===========


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


(A)  In  accordance with SFAS 141, the  Company allocated the purchase price for
     these properties to net tangible and identified intangible assets  acquired
     based on their fair values (including land, buildings, tenant improvements,
     acquired above and below market leases and the origination cost of acquired
     in-place leases) and acquired liabilities, and allocated the purchase price
     based on these assessments, including land at appraised value and buildings
     at  replacement costs. The  Company assessed fair  value based on estimated
     cash flow projections that utilize discount and capitalization rates deemed
     appropriate by management and available market information. As part of  the
     allocation  of  purchase prices,  the  Company recorded  tenant origination
     costs of $3,022,778  and $177,439 at  September 30, 2003  and December  31,
     2002,  respectively, and intangible lease  costs (representing the value of
     acquired in-place  "above Market"  leases) of  $3,657,682 and  $302,578  at
     September 30, 2003 and December 31, 2002, respectively. The value of tenant
     origination  costs  and  intangible  lease  costs  are  amortized  over the
     remaining term of the  respective leases, primarily  ranging from seven  to
     fifteen  years.  For  the  period ended  September  30,  2003,  the Company
     recognized $148,997  as  a  reduction  to rental  revenue  to  reflect  the
     amortization of the intangible lease costs.


(B)  In  connection with  the purchase of  this property, the  Company assumed a
     first mortgage note and an unsecured note payable totaling $2,496,652.

8.  UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

The accompanying  unaudited  Pro  Forma  Condensed  Consolidated  Statements  of
Operations  are presented as  if, at January  1, 2002, the  Company acquired the
properties   described    in   Note    7    --   Property    Acquisitions    and

                                       F-15

                        GEN-NET LEASE INCOME TRUST, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


the shares outstanding at September 30, 2003 were also outstanding at January 1,
2002.  In management's opinion, all adjustments necessary to reflect the effects
of the above transactions have been made.


The unaudited Pro Forma Condensed Consolidated Statements of Operations are  not
necessarily  indicative of what the actual results of operations would have been
assuming the above  mentioned transaction  had occurred at  the dates  indicated
above, nor do they purport to represent our future results of operations.

           PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)




                                                               NINE MONTHS
                                                                  ENDED        YEAR ENDED
                                                              SEPTEMBER 30,   DECEMBER 31,
                                                                  2003            2002
                                                              -------------   ------------
                                                                        
Total revenue...............................................   $3,070,694      $4,085,130
                                                               ==========      ==========
Net loss....................................................   $ (356,405)     $ (164,766)
                                                               ==========      ==========
Loss per diluted common share...............................   $    (0.37)     $    (0.18)
                                                               ==========      ==========




9.  SUBSEQUENT EVENTS



On  October 17, 2003, the mortgage note payable -- affiliate was assigned by the
affiliate to the third-party  lender that the affiliate  had borrowed the  funds
from  to make the  loan to the Company.  The terms of  the mortgage note payable
remained the same.



On November 20,  2003, the  maturity date  of the  unsecured line-of-credit  due
October 31,2003 was extended to January 31, 2004 under the same terms.


                                       F-16


                        GEN-NET LEASE INCOME TRUST, INC.

                    KINGSPORT PROPERTY STATEMENT OF REVENUE
                         AND DIRECT OPERATING EXPENSES

           FOR THE PERIOD FROM JANUARY 1, 2003 THROUGH APRIL 30, 2003


                    AND FOR THE YEAR ENDED DECEMBER 31, 2002


                     INDEPENDENT ACCOUNTANTS' AUDIT REPORT

Board of Directors
Gen-Net Lease Income Trust, Inc.
Grosse Ile, Michigan

We  have audited  the accompanying historical  statement of  revenues and direct
operating expenses  (the "historical  statement")  of the  Kingsport,  Tennessee
property  (the "Property") for the year ended December 31, 2002. This historical
statement is the responsibility of the Property's management. Our responsibility
is to express an opinion on this historical statement based on our audit.

We conducted our audits in accordance with auditing standards generally accepted
in the  United States  of America.  Those  standards require  that we  plan  and
perform  the audit  to obtain reasonable  assurance about  whether the financial
statements are free of material misstatements. An audit includes examining, on a
test basis, evidence supporting  the amounts and  disclosures in the  historical
statement.  An audit also includes assessing  the accounting principles used and
significant estimates  made by  management, as  well as  evaluating the  overall
historical  statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

The accompanying historical statements are prepared for the purpose of complying
with the rules and  regulations of the Securities  and Exchange Commission,  and
are  not intended to  be a complete  presentation of the  Property's revenue and
expenses.

In our opinion, the December 31,  2002 historical statement presents fairly,  in
all  material respects, the revenues and direct operating expenses, as described
in Note 1, of the Property for  the year ended December 31, 2002, in  conformity
with accounting principles generally accepted in the United States of America.

                                          ZWICK & STEINBERGER, P.L.L.C.

Southfield, Michigan
September 26, 2003

                                       F-17


                        GEN-NET LEASE INCOME TRUST, INC.

                         KINGSPORT, TENNESSEE PROPERTY
                      HISTORICAL STATEMENT OF REVENUES AND
                           DIRECT OPERATING EXPENSES




                                                                PERIOD FROM
                                                              JANUARY 1, 2003
                                                                  THROUGH          YEAR ENDED
                                                              APRIL 30, 2003    DECEMBER 31, 2002
                                                              ---------------   -----------------
                                                                (Unaudited)
                                                                          
Revenues:
  Rental income, net........................................     $133,343           $400,029
  Property Tax Reimbursement................................           --              1,380
                                                                 --------           --------
                                                                  133,343            401,409
Direct Operating Expenses:
  Utilities.................................................       11,783             35,346
  Management fees...........................................        5,307             15,922
  Administrative............................................          464              4,584
  Property taxes............................................        7,539             22,617
  Taxes -- Other............................................           --              7,038
  Insurance.................................................          710              2,131
  Repairs and maintenance...................................       14,645             33,707
                                                                 --------           --------
     Total direct operating expenses........................       40,448            121,345
                                                                 --------           --------
Excess of revenues over direct operating expenses...........     $ 92,895           $280,064
                                                                 ========           ========



See accompanying notes to historical statements of revenues and direct operating
                                    expenses
                                       F-18


                        GEN-NET LEASE INCOME TRUST, INC.

                         KINGSPORT, TENNESSEE PROPERTY
                 NOTES TO HISTORICAL STATEMENT OF REVENUES AND
                           DIRECT OPERATING EXPENSES

                  (SEE INDEPENDENT ACCOUNTANTS' AUDIT REPORT)


1.  BASIS OF PRESENTATION:

The  historical statements of  revenues and direct  operating expenses relate to
the Kingsport, Tennessee property (the "Property") which was acquired by Gen-Net
Lease Income Trust, Inc. on April 30, 2003 from an unaffiliated third party. The
Property is located in Kingsport, Tennessee  and is leased by the United  States
General Services Administration.

Revenues  and direct  operating expenses are  presented on the  accrual basis of
accounting.  The  accompanying  historical  statement  of  revenue  and   direct
operating  expenses  relates to  the  operations of  the  Property and  has been
prepared for the  purpose of  complying with the  rules and  regulations of  the
Securities and Exchange Commission.

Certain  revenues,  costs  and expenses  that  are dependent  on  the ownership,
management and  carrying value  of  the Property  have  been excluded  from  the
accompanying  historical statements. The excluded  expenses consist primarily of
interest and  depreciation. Consequently,  the excess  of revenues  over  direct
operating  expenses  as  presented  is  not intended  to  be  either  a complete
presentation of the Property's historical revenues and expenses or comparable to
the proposed future operations of the property.

The Property  contains approximately  20,539  net rentable  square feet.  As  of
December  31, 2002, United States  General Services Administration occupied 100%
of the  total square  footage  and its  annual  rental income  of  approximately
$394,106  represents 100% of  the Property's annual rental  income. The lease is
through October 31, 2014. The government  may terminate this lease, in whole  or
in part, at any time on or after October 31, 2009, by giving the Lessor at least
90  days notice in writing.  The lessee is responsible  to reimburse the Company
for expenses above the base year expenses of the lease subject to the consumer's
price index. This  is done via  an increase in  rent. Property taxes  are to  be
raised  or decreased each  year subject to  that year's amount  of assessed tax.
Management Fees was paid to the owner.

2.  FUTURE MINIMUM RENTAL INCOME:

Future minimum rents (with estimated consumer  price index increase of .30%  per
year)  to be received under noncancellable  operating leases with the tenant for
the years ended December 31:



YEAR                                                             RENT
----                                                          ----------
                                                           
2003........................................................  $  395,291
2004........................................................     396,479
2005........................................................     397,671
2006........................................................     398,867
2007........................................................     400,066
Thereafter(a)...............................................   2,732,199
                                                              ----------
                                                              $4,720,573
                                                              ==========


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

(a) Assuming renewal of the lease.

                                       F-19

                        GEN-NET LEASE INCOME TRUST, INC.

                         KINGSPORT, TENNESSEE PROPERTY
                 NOTES TO HISTORICAL STATEMENT OF REVENUES AND
                    DIRECT OPERATING EXPENSES -- (CONTINUED)


3.  INTERIM PERIOD (UNAUDITED):



The unaudited statement of revenues and direct operating expenses for the period
from January 1, 2003 through April 30, 2003 has been prepared in accordance with
accounting principles  generally  accepted  in the  United  States  for  interim
financial information. In the opinion of management, all adjustments (consisting
of  normal recurring accruals) considered necessary for a fair presentation have
been included. Operating  results for the  period ended April  30, 2003 are  not
necessarily  indicative of the results that may  be expected for the year ending
December 31, 2003.


                                       F-20


                        GEN-NET LEASE INCOME TRUST, INC.

                    CLARKSBURG PROPERTY STATEMENT OF REVENUE
                         AND DIRECT OPERATING EXPENSES

     FOR THE PERIOD FROM JANUARY 1, 2003 THROUGH APRIL 25, 2003 (UNAUDITED)


                    AND FOR THE YEAR ENDED DECEMBER 31, 2002


                     INDEPENDENT ACCOUNTANTS' AUDIT REPORT

Board of Directors
Gen-Net Lease Income Trust, Inc.
Grosse Ile, Michigan

We have audited  the accompanying  historical statement of  revenues and  direct
operating expenses (the "historical statement") of the Clarksburg, West Virginia
property  (the "Property") for the year ended December 31, 2002. This historical
statement is the responsibility of the Property's management. Our responsibility
is to express an opinion on this historical statement based on our audit.

We conducted our audits in accordance with auditing standards generally accepted
in the  United States  of America.  Those  standards require  that we  plan  and
perform  the audit  to obtain reasonable  assurance about  whether the financial
statements are free of material misstatements. An audit includes examining, on a
test basis, evidence supporting  the amounts and  disclosures in the  historical
statement.  An audit also includes assessing  the accounting principles used and
significant estimates  made by  management, as  well as  evaluating the  overall
historical  statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

The accompanying historical statements are prepared for the purpose of complying
with the rules and  regulations of the Securities  and Exchange Commission,  and
are  not intended to  be a complete  presentation of the  Property's revenue and
expenses.

In our opinion, the December 31,  2002 historical statement presents fairly,  in
all  material respects, the revenues and direct operating expenses, as described
in Note 1, of the Property for  the year ended December 31, 2002, in  conformity
with accounting principles generally accepted in the United States of America.

                                          ZWICK & STEINBERGER, P.L.L.C.

Southfield, Michigan
June 30, 2003

                                       F-21


                        GEN-NET LEASE INCOME TRUST, INC.

                       CLARKSBURG, WEST VIRGINIA PROPERTY
                      HISTORICAL STATEMENT OF REVENUES AND
                           DIRECT OPERATING EXPENSES




                                                                PERIOD FROM
                                                              JANUARY 1, 2003
                                                                  THROUGH          YEAR ENDED
                                                              APRIL 25, 2003    DECEMBER 31, 2002
                                                              ---------------   -----------------
                                                                (Unaudited)
                                                                          
Revenues:
  Rental income, net........................................     $427,762          $1,280,345
                                                                 --------          ----------
Direct Operating Expenses:
  Utilities.................................................       24,986              79,032
  Repairs and maintenance...................................       25,979              80,612
  Management fees...........................................       23,089              73,039
  Property taxes............................................       36,370             116,647
  Insurance.................................................        2,475               7,828
  Cleaning..................................................       19,556              61,846
  Legal and accounting......................................           --              35,685
  Other.....................................................       18,790              23,748
                                                                 --------          ----------
     Total direct operating expenses........................      151,245             478,437
                                                                 --------          ----------
Excess of revenues over direct operating expenses...........     $276,517          $  801,908
                                                                 ========          ==========



See accompanying notes to historical statements of revenues and direct operating
                                    expenses
                                       F-22


                        GEN-NET LEASE INCOME TRUST, INC.

                       CLARKSBURG, WEST VIRGINIA PROPERTY
    NOTES TO HISTORICAL STATEMENT OF REVENUES AND DIRECT OPERATING EXPENSES
                  (SEE INDEPENDENT ACCOUNTANTS' AUDIT REPORT)

1.  BASIS OF PRESENTATION:

The  historical statements of  revenues and direct  operating expenses relate to
the Clarksburg, West Virginia  property (the "Property")  which was acquired  by
Gen-Net  Lease Income Trust, Inc.  on April 25, 2003  from an unaffiliated third
party. The Property is located in Clarksburg, West Virginia and is leased by the
United States General Services Administration.

Revenues and direct  operating expenses are  presented on the  accrual basis  of
accounting.   The  accompanying  historical  statement  of  revenue  and  direct
operating expenses  relates to  the  operations of  the  Property and  has  been
prepared  for the  purpose of  complying with the  rules and  regulations of the
Securities and Exchange Commission.

Certain revenues,  costs  and expenses  that  are dependent  on  the  ownership,
management  and  carrying value  of  the Property  have  been excluded  from the
accompanying historical statements. The  excluded expenses consist primarily  of
interest  and  depreciation. Consequently,  the excess  of revenues  over direct
operating expenses  as  presented  is  not intended  to  be  either  a  complete
presentation of the Property's historical revenues and expenses or comparable to
the proposed future operations of the property.

The  Property  contains approximately  55,000 net  rentable  square feet.  As of
December 31, 2002, United States  General Services Administration occupied  100%
of  the  total square  footage  and its  annual  rental income  of approximately
$1,260,000 represents 100% of the Property's annual rental income. The lease  is
through  January 2019, with  the lessee having  termination rights after January
2016. The lessee is responsible to reimburse the Company for expenses above  the
base  year expenses of the lease subject to the consumer's price index. Property
taxes are to be raised or decreased  each year subject to that year's amount  of
assessed tax.


2.  FUTURE MINIMUM RENTAL INCOME:


Future  minimum rents (with estimated consumer  price index increase of .22% per
year every January,  the January 2002  increase was .22%)  to be received  under
noncancellable operating leases with the tenant for the years ended December 31:



YEAR                                                             RENT
----                                                          -----------
                                                           
2003........................................................  $ 1,283,602
2004........................................................    1,286,426
2005........................................................    1,289,256
2006........................................................    1,292,092
2007........................................................    1,294,935
Thereafter..................................................   10,462,564
                                                              -----------
                                                              $16,908,875
                                                              ===========



3. INTERIM PERIOD (UNAUDITED):



     The  unaudited statement of revenues and  direct operating expenses for the
period from  January  1,  2003 through  April  25,  2003 has  been  prepared  in
accordance  with accounting principles  generally accepted in  the United States
for interim financial information. In the opinion of management, all adjustments
(consisting of  normal  recurring  accruals) considered  necessary  for  a  fair
presentation  have been included.  Operating results for  the period ended April
25, 2003 are not necessarily indicative of the results that may be expected  for
the year ending December 31, 2003.


                                       F-23


                        GEN-NET LEASE INCOME TRUST, INC.

                  CHARLESTON PROPERTY STATEMENT OF REVENUE AND
                           DIRECT OPERATING EXPENSES

     FOR THE PERIOD FROM JANUARY 1, 2003 THROUGH APRIL 22, 2003 (UNAUDITED)


                    AND FOR THE YEAR ENDED DECEMBER 31, 2002


                     INDEPENDENT ACCOUNTANTS' AUDIT REPORT

Board of Directors
Gen-Net Lease Income Trust, Inc.
Grosse Ile, Michigan

We  have audited  the accompanying historical  statement of  revenues and direct
operating expenses (the "historical statement") of the Charleston, West Virginia
property (the "Property") for the year ended December 31, 2002. This  historical
statement is the responsibility of the Property's management. Our responsibility
is to express an opinion on this historical statement based on our audit.

We conducted our audits in accordance with auditing standards generally accepted
in  the  United States  of America.  Those  standards require  that we  plan and
perform the audit  to obtain  reasonable assurance about  whether the  financial
statements are free of material misstatements. An audit includes examining, on a
test  basis, evidence supporting  the amounts and  disclosures in the historical
statement. An audit also includes  assessing the accounting principles used  and
significant  estimates made  by management,  as well  as evaluating  the overall
historical  statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

The accompanying historical statements are prepared for the purpose of complying
with  the rules and  regulations of the Securities  and Exchange Commission, and
are not intended  to be a  complete presentation of  the Property's revenue  and
expenses.

In  our opinion, the December 31,  2002 historical statement presents fairly, in
all material respects, the revenues and direct operating expenses, as  described
in  Note 1, of the Property for the  year ended December 31, 2002, in conformity
with accounting principles generally accepted in the United States of America.

                                          ZWICK & STEINBERGER, P.L.L.C.

Southfield, Michigan
June 30, 2003

                                       F-24


                        GEN-NET LEASE INCOME TRUST, INC.

                       CHARLESTON, WEST VIRGINIA PROPERTY
                      HISTORICAL STATEMENT OF REVENUES AND
                           DIRECT OPERATING EXPENSES




                                                                PERIOD FROM
                                                              JANUARY 1, 2003
                                                                  THROUGH          YEAR ENDED
                                                              APRIL 22, 2003    DECEMBER 31, 2002
                                                              ---------------   -----------------
                                                                (Unaudited)
                                                                          
Revenues:
  Rental income.............................................     $622,148          $1,994,322
  Property tax reimbursement................................           --             112,252
                                                                 --------          ----------
  Total revenue.............................................      622,148           2,106,574
Direct Operating Expenses:
  Utilities.................................................       25,367              90,487
  Repairs and maintenance...................................       35,495             142,708
  Management fees...........................................       31,770             113,329
  Property taxes............................................       66,130             219,804
  Insurance.................................................        4,785              17,069
  Cleaning..................................................       24,511              87,433
  Other.....................................................        8,674              30,941
                                                                 --------          ----------
     Total direct operating expenses........................      196,732             701,771
                                                                 --------          ----------
Excess of revenues over direct operating expenses...........     $425,416          $1,404,803
                                                                 ========          ==========



See accompanying notes to historical statements of revenues and direct operating
                                    expenses
                                       F-25


                        GEN-NET LEASE INCOME TRUST, INC.

                       CHARLESTON, WEST VIRGINIA PROPERTY
                 NOTES TO HISTORICAL STATEMENT OF REVENUES AND
                           DIRECT OPERATING EXPENSES
                  (SEE INDEPENDENT ACCOUNTANTS' AUDIT REPORT)

1.  BASIS OF PRESENTATION:

The historical statements of  revenues and direct  operating expenses relate  to
the  Charleston, West Virginia  property (the "Property")  which was acquired by
Gen-Net Lease Income Trust,  Inc. on April 22,  2003 from an unaffiliated  third
party. The Property is located in Charleston, West Virginia and is leased by the
United States General Services Administration.

Revenues  and direct  operating expenses are  presented on the  accrual basis of
accounting.  The  accompanying  historical  statement  of  revenue  and   direct
operating  expenses  relates to  the  operations of  the  Property and  has been
prepared for the  purpose of  complying with the  rules and  regulations of  the
Securities and Exchange Commission.

Certain  revenues,  costs  and expenses  that  are dependent  on  the ownership,
management and  carrying value  of  the Property  have  been excluded  from  the
accompanying  historical statements. The excluded  expenses consist primarily of
interest and  depreciation. Consequently,  the excess  of revenues  over  direct
operating  expenses  as  presented  is  not intended  to  be  either  a complete
presentation of the Property's historical revenues and expenses or comparable to
the proposed future operations of the property.

The Property  contains approximately  90,000  net rentable  square feet.  As  of
December  31, 2002, United States  General Services Administration occupied 100%
of the  total square  footage  and its  annual  rental income  of  approximately
$1,990,000  represents 100% of the Property's annual rental income. The lease is
through December 2019, without any termination rights. The lessee is responsible
to reimburse the Company for expenses above the base year expenses of the  lease
subject  to  the consumer's  price index.  Property  taxes are  to be  raised or
decreased each year subject to that year's amount of assessed tax.


2.  FUTURE MINIMUM RENTAL INCOME:


Future minimum rents (with estimated consumer  price index increase of .22%  per
year  every January, the  January 2002 increase  was .22%) to  be received under
noncancellable operating leases with the tenant for the years ended December 31:



YEAR                                                             RENT
----                                                          -----------
                                                           
2003........................................................  $ 1,988,170
2004........................................................    2,003,565
2005........................................................    2,008,975
2006........................................................    2,014,399
2007........................................................    2,019,838
Thereafter..................................................   24,503,821
                                                              -----------
                                                              $34,538,768
                                                              ===========



3. INTERIM PERIOD (UNAUDITED):



The unaudited statement of revenues and direct operating expenses for the period
from January 1, 2003 through April 22, 2003 has been prepared in accordance with
accounting principles  generally  accepted  in the  United  States  for  interim
financial information. In the opinion of management, all adjustments (consisting
of  normal recurring accruals) considered necessary for a fair presentation have
been included. Operating  results for the  period ended April  22, 2003 are  not
necessarily  indicative of the results that may  be expected for the year ending
December 31, 2003.

                                       F-26


                        GEN-NET LEASE INCOME TRUST, INC.

                   BAKERSFIELD PROPERTY STATEMENT OF REVENUE
                         AND DIRECT OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 2002

                     INDEPENDENT ACCOUNTANTS' AUDIT REPORT

Board of Directors
Gen-Net Lease Income Trust, Inc.
Grosse Ile, Michigan

We have audited  the accompanying  historical statement of  revenues and  direct
operating  expenses (the "historical statement")  of the Bakersfield, California
property (the "Property") for the year ended December 31, 2002. This  historical
statement is the responsibility of the Property's management. Our responsibility
is to express an opinion on this historical statement based on our audit.

We conducted our audits in accordance with auditing standards generally accepted
in  the  United States  of America.  Those  standards require  that we  plan and
perform the audit  to obtain  reasonable assurance about  whether the  financial
statements are free of material misstatements. An audit includes examining, on a
test  basis, evidence supporting  the amounts and  disclosures in the historical
statement. An audit also includes  assessing the accounting principles used  and
significant  estimates made  by management,  as well  as evaluating  the overall
historical  statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

The accompanying historical statements are prepared for the purpose of complying
with  the rules and  regulations of the Securities  and Exchange Commission, and
are not intended  to be a  complete presentation of  the Property's revenue  and
expenses.

In  our opinion, the December 31,  2002 historical statement presents fairly, in
all material respects, the revenues and direct operating expenses, as  described
in  Note 1, of the Property for the  year ended December 31, 2002, in conformity
with accounting principles generally accepted in the United States of America.

                                          ZWICK & STEINBERGER, P.L.L.C.

Southfield, Michigan
March 20, 2003

                                       F-27


                        GEN-NET LEASE INCOME TRUST, INC.

                        BAKERSFIELD, CALIFORNIA PROPERTY
                      HISTORICAL STATEMENT OF REVENUES AND
                           DIRECT OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 2002


                                                           
Revenues:
  Rental income, net........................................  $311,519
                                                              --------
Direct Operating Expenses:
  Utilities.................................................    28,808
  Repairs & maintenance.....................................    31,444
  Property taxes............................................    22,692
  Insurance.................................................     4,713
  Other.....................................................     3,649
                                                              --------
     Total direct operating expenses........................    91,306
                                                              --------
Excess of revenues over direct operating expense............  $220,213
                                                              ========


See accompanying notes to historical statements of revenues and direct operating
                                    expenses
                                       F-28


                        GEN-NET LEASE INCOME TRUST, INC.

                        BAKERSFIELD, CALIFORNIA PROPERTY
                 NOTES TO HISTORICAL STATEMENT OF REVENUES AND
                           DIRECT OPERATING EXPENSES
                  (SEE INDEPENDENT ACCOUNTANTS' AUDIT REPORT)

1.  BASIS OF PRESENTATION:

The historical statements of  revenues and direct  operating expenses relate  to
the  Bakersfield,  California property  (the "Property")  which was  acquired by
Gen-Net Lease Income Trust, Inc. on  January 3, 2003 from an unaffiliated  third
party.  The Property is located in Bakersfield,  California and is leased by the
United States General Services Administration.

Revenues and direct  operating expenses are  presented on the  accrual basis  of
accounting.  The  accompanying  historical  statements  of  revenues  and direct
operating expenses  relate to  the  operations of  the  Property and  have  been
prepared  for the  purpose of  complying with the  rules and  regulations of the
Securities and Exchange Commission.

Certain revenues,  costs  and expenses  that  are dependent  on  the  ownership,
management  and  carrying value  of  the Property  have  been excluded  from the
accompanying historical statements. The  excluded expenses consist primarily  of
interest  and  depreciation. Consequently,  the excess  of revenues  over direct
operating expenses  as  presented  is  not intended  to  be  either  a  complete
presentation of the Property's historical revenues and expenses or comparable to
the proposed future operations of the property.

The  Property  contains  approximately 9,700  net  rentable square  feet.  As of
December 31, 2002, United States  General Services Administration occupied  100%
of  the  total square  footage  and its  annual  rental income  of approximately
$310,660 represents 100% of  the Property's annual rental  income. The lease  is
through  November 2010, with the lessee having termination rights after November
2008. The lessee is responsible to reimburse the Company for expenses above  the
base  year expenses of the lease subject to the consumer's price index. Property
taxes are to be raised or decreased  each year subject to that year's amount  of
assessed tax.


2.  FUTURE MINIMUM RENTAL INCOME:


Future  minimum rents (with estimated consumer  price index increase of .27% per
year every November, the November 2002  increase was .27%) to be received  under
noncancellable operating leases with the tenant for the years ended December 31:



YEAR                                                             RENT
----                                                          ----------
                                                           
2003........................................................  $  312,408
2004........................................................     313,252
2005........................................................     314,098
2006........................................................     314,946
2007........................................................     315,796
Thereafter..................................................     290,196
                                                              ----------
                                                              $1,860,696
                                                              ==========


                                       F-29


                        GEN-NET LEASE INCOME TRUST, INC.

      HARAHAN PROPERTY STATEMENT OF REVENUE AND CERTAIN OPERATING EXPENSES
                      FOR THE YEAR ENDED DECEMBER 31, 2002

                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors of
Gen-Net Lease Income Trust, Inc.

We  have audited the  accompanying Statement of Revenue  and Certain Expenses of
Harahan Fed-Ex Property (the  Property) for the period  January 1, 2002  through
December  26,  2002.  This Statement  of  Revenue  and Certain  Expenses  is the
responsibility of the Property's management. Our responsibility is to express an
opinion on the Statement of Revenue and Certain Expenses based on our audit.

We conducted our audit in accordance with auditing standards generally  accepted
in the United States. Those standards require that we plan and perform the audit
to  obtain  reasonable  assurance about  whether  the Statement  of  Revenue and
Certain Expenses is free of material misstatement. An audit includes  examining,
on  a test basis,  evidence supporting the  amounts and disclosures  made in the
Statement of Revenue and Certain Expenses. An audit also includes assessing  the
accounting principles used and significant estimates made by management, as well
as  evaluating the overall presentation of  the Statement of Revenue and Certain
Expenses. We believe that our audit provides a reasonable basis for our opinion.

The accompanying Statement of Revenue and Certain Expenses was prepared for  the
purpose  of  complying with  the  rules and  regulations  of the  Securities and
Exchange Commission for  inclusion in  Gen-Net Lease Income  Trust, Inc.'s  Form
S-11  as described in Note 1, and is  not intended to be a complete presentation
of the Property's revenue and expenses.

In our opinion, the Statement of Revenue and Certain Expenses referred to  above
presents  fairly, in  all material  respects, the  revenue and  certain expenses
described in Note 2 for the period January 1, 2002 through December 26, 2002  in
conformity with accounting principles generally accepted in the United States.

                                          ERNST & YOUNG LLP

Chicago, Illinois
September 22, 2003

                                       F-30


                        GEN-NET LEASE INCOME TRUST, INC.

                            HARAHAN FED-EX PROPERTY
                   STATEMENT OF REVENUE AND CERTAIN EXPENSES

         FOR THE PERIOD FROM JANUARY 1, 2002 THROUGH DECEMBER 26, 2002



                                                           
REVENUE
  Rental income.............................................  $358,555
                                                              --------
CERTAIN EXPENSES
  Insurance.................................................     2,437
  Management fees...........................................     9,084
  Other expenses............................................     2,339
                                                              --------
                                                                13,860
                                                              --------
Revenue in excess of certain expenses.......................  $344,695
                                                              ========


See accompanying notes.
                                       F-31


                        GEN-NET LEASE INCOME TRUST, INC.

                            HARAHAN FED-EX PROPERTY
               NOTES TO STATEMENT OF REVENUE AND CERTAIN EXPENSES

1.  DESCRIPTION OF THE PROPERTY

The  Harahan Fed-Ex  Property (the  Property), located  at 621  Humphrey Street,
Harahan, Louisiana,  was purchased  by  Gen-Net Lease  Income Trust,  Inc.  (the
Company)  on December 26, 2002. The  Property is a warehouse/distribution center
that is 100% leased to the Federal Express Corporation under a triple-net  lease
(operating  expense and real estate taxes  are the responsibility of the tenant)
expiring in February 2016.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying  statement  of revenue  and  certain expenses  for  the  period
January 1, 2002 through December 26, 2002 was prepared for purposes of complying
with  the rules and  regulations of the Securities  and Exchange Commission. The
accompanying financial statement is not representative of the actual  operations
of  the Property for the period presented nor indicative of future operations as
certain expenses,  primarily depreciation,  amortization and  interest  expense,
which  may not  be comparable  to the  expenses expected  to be  incurred by the
Company in future operations of Property, have been excluded.

In the  preparation  of  the  statement of  revenues  and  certain  expenses  in
conformity  with accounting principles generally  accepted in the United States,
management makes estimates and assumptions  that affect the reported amounts  of
revenues  and expenses during the reporting  period. Actual results could differ
from these estimates.

Rental income is recorded when due from the tenant under the terms of the lease.
The current lease requires monthly rental  payments of $30,287 through the  term
of the lease.

The  Property  was  managed  by an  affiliated  management  company  through the
acquisition date  to  maintain  and  manage  the  operations  of  the  Property.
Management fees were based on 2 1/2% of total income.

                                       F-32


                        GEN-NET LEASE INCOME TRUST, INC.

                 HARLINGEN BORDER PATROL PROPERTY STATEMENTS OF
                     REVENUE AND CERTAIN OPERATING EXPENSES

            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 (UNAUDITED)

                    AND FOR THE YEAR ENDED DECEMBER 31, 2002

                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors of
Gen-Net Lease Income Trust, Inc.

We  have audited the  accompanying Statement of Revenue  and Certain Expenses of
United States Border Patrol Station --  Harlingen, Texas (the Property) for  the
year  ended December 31, 2002. This Statement of Revenue and Certain Expenses is
the responsibility  of  the  Property's management.  Our  responsibility  is  to
express an opinion on the Statement of Revenue and Certain Expenses based on our
audit.

We  conducted our audit in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain  reasonable  assurance about  whether  the Statement  of  Revenue  and
Certain  Expenses is free of material misstatement. An audit includes examining,
on a test  basis, evidence supporting  the amounts and  disclosures made in  the
Statement  of Revenue and Certain Expenses. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall presentation of  the Statement of Revenue and  Certain
Expenses. We believe that our audit provides a reasonable basis for our opinion.

The  accompanying Statement of Revenue and Certain Expenses was prepared for the
purpose of  complying with  the  rules and  regulations  of the  Securities  and
Exchange  Commission for  inclusion in Gen-Net  Lease Income  Trust, Inc.'s Form
S-11 as described in Note 1, and  is not intended to be a complete  presentation
of the Property's revenue and expenses.

In  our opinion, the Statement of Revenue and Certain Expenses referred to above
presents fairly,  in all  material respects,  the revenue  and certain  expenses
described  in Note  2 for the  year ended  December 31, 2002  in conformity with
accounting principles generally accepted in the United States.

                                          ERNST & YOUNG LLP

Chicago, Illinois
September 24, 2003

                                       F-33


            UNITED STATES BORDER PATROL STATION -- HARLINGEN, TEXAS

                   STATEMENTS OF REVENUE AND CERTAIN EXPENSES




                                                                 NINE MONTHS        YEAR ENDED
                                                                    ENDED          DECEMBER 31,
                                                              SEPTEMBER 30, 2003       2002
                                                              ------------------   ------------
                                                                 (UNAUDITED)
                                                                             
REVENUE
  Rental income.............................................      $1,295,417        $1,726,245
                                                                  ----------        ----------
CERTAIN EXPENSES
  Utilities.................................................         146,913           200,797
  Repairs and maintenance...................................          51,489            43,634
  Real estate taxes.........................................          98,799           137,882
  Cleaning..................................................          38,144            51,028
  Insurance.................................................          35,629            45,832
  Other expenses............................................           7,514             6,938
                                                                  ----------        ----------
                                                                     378,488           486,111
                                                                  ----------        ----------
Revenue in excess of certain expenses.......................      $  916,929        $1,240,134
                                                                  ==========        ==========



See accompanying notes.
                                       F-34


                        GEN-NET LEASE INCOME TRUST, INC.

            UNITED STATES BORDER PATROL STATION -- HARLINGEN, TEXAS
              NOTES TO STATEMENTS OF REVENUE AND CERTAIN EXPENSES

1.  DESCRIPTION OF THE PROPERTY

The United  States Border  Patrol Station  -- Harlingen,  Texas (the  Property),
located  at 3902 South Expressway 77/83, Harlingen, Texas, is an office building
that is  100% leased  to the  United States  Border Patrol  Station expiring  in
August 2015 with an optional early termination date of October 2014.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


The  accompanying statement  of revenue  and certain  expenses was  prepared for
purposes of  complying with  the rules  and regulations  of the  Securities  and
Exchange  Commission. The accompanying financial statement is not representative
of the actual operations of the Property for the period presented nor indicative
of future operations as  certain expenses, primarily depreciation,  amortization
and interest expense, which may not be comparable to the expenses expected to be
incurred by the Company in future operations of Property, have been excluded.


In  the  preparation  of  the  statement of  revenues  and  certain  expenses in
conformity with accounting principles generally  accepted in the United  States,
management  makes estimates and assumptions that  affect the reported amounts of
revenues and expenses during the  reporting period. Actual results could  differ
from these estimates.

Rental income is recorded when due from the tenant under the terms of the lease.
The  current lease requires monthly rental payments of $144,043 through the term
of the lease subject to annual rent increases based on the Consumer Price Index,
as defined.

3.  INTERIM PERIOD (UNAUDITED)


The unaudited statement  of revenue  and certain  expenses for  the nine  months
ended  September  30,  2003, has  been  prepared in  accordance  with accounting
principles generally  accepted  in  the  United  States  for  interim  financial
information. In the opinion of management, all adjustments (consisting of normal
recurring  accruals)  considered necessary  for  a fair  presentation  have been
included. Operating results for the  nine-month period ended September 30,  2003
are  not necessarily indicative of the results that may be expected for the year
ending December 31, 2003.


                                       F-35


                        GEN-NET LEASE INCOME TRUST, INC.

           HARLINGEN IMMIGRATION AND NATURALIZATION SERVICES PROPERTY
              STATEMENTS OF REVENUE AND CERTAIN OPERATING EXPENSES

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND FOR THE YEAR ENDED DECEMBER 31,
                                      2002


                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors of
Gen-Net Lease Income Trust, Inc.

We have audited the  accompanying Statement of Revenue  and Certain Expenses  of
United States Immigration and Naturalization Services District
Office  -- Harlingen, Texas (the Property) for the year ended December 31, 2002.
This Statement of  Revenue and  Certain Expenses  is the  responsibility of  the
Property's  management.  Our  responsibility is  to  express an  opinion  on the
Statement of Revenue and Certain Expenses based on our audit.

We conducted our audit in accordance with auditing standards generally  accepted
in the United States. Those standards require that we plan and perform the audit
to  obtain  reasonable  assurance about  whether  the Statement  of  Revenue and
Certain Expenses is free of material misstatement. An audit includes  examining,
on  a test basis,  evidence supporting the  amounts and disclosures  made in the
Statement of Revenue and Certain Expenses. An audit also includes assessing  the
accounting principles used and significant estimates made by management, as well
as  evaluating the overall presentation of  the Statement of Revenue and Certain
Expenses. We believe that our audit provides a reasonable basis for our opinion.

The accompanying Statement of Revenue and Certain Expenses was prepared for  the
purpose  of  complying with  the  rules and  regulations  of the  Securities and
Exchange Commission for  inclusion in  Gen-Net Lease Income  Trust, Inc.'s  Form
S-11  as described in Note 1, and is  not intended to be a complete presentation
of the Property's revenue and expenses.

In our opinion, the Statement of Revenue and Certain Expenses referred to  above
presents  fairly, in  all material  respects, the  revenue and  certain expenses
described in Note  2 for the  year ended  December 31, 2002  in conformity  with
accounting principles generally accepted in the United States.

                                          ERNST & YOUNG LLP

Chicago, Illinois
September 24, 2003

                                       F-36


             UNITED STATES IMMIGRATION AND NATURALIZATION SERVICES
                      DISTRICT OFFICE -- HARLINGEN, TEXAS

                   STATEMENTS OF REVENUE AND CERTAIN EXPENSES




                                                               NINE MONTHS
                                                                  ENDED        YEAR ENDED
                                                              SEPTEMBER 30,   DECEMBER 31,
                                                                  2003            2002
                                                              -------------   ------------
                                                               (UNAUDITED)
                                                                        
REVENUE
  Rental income.............................................   $2,047,530       $806,561
                                                               ----------       --------
CERTAIN EXPENSES
  Utilities.................................................      388,106        129,474
  Repairs and maintenance...................................       38,160         14,669
  Real estate taxes.........................................      195,103        229,050
  Cleaning..................................................       97,755         14,470
  Insurance.................................................       75,195         75,387
  Other expenses............................................        1,839         13,908
                                                               ----------       --------
                                                                  796,158        476,958
                                                               ----------       --------
Revenue in excess of certain expenses.......................   $1,251,372       $329,603
                                                               ==========       ========



See accompanying notes.
                                       F-37


                        GEN-NET LEASE INCOME TRUST, INC.

    UNITED STATES IMMIGRATION AND NATURALIZATION SERVICES DISTRICT OFFICE --
                                HARLINGEN, TEXAS
              NOTES TO STATEMENTS OF REVENUE AND CERTAIN EXPENSES

1.  DESCRIPTION OF THE PROPERTY

The   United   States   Immigration   and   Naturalization   Services   District
Office -- Harlingen, Texas (the Property), located at 1709 and 1717 Zoy  Street,
Harlingen,  Texas, consists of  various office buildings that  is 100% leased to
the United  States  Immigration  and Naturalization  Services  with  two  leases
expiring  in October  2022 and January  2018, respectively,  with optional early
termination dates of February 2021 and January 2013, respectively.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


The accompanying  statement of  revenue and  certain expenses  was prepared  for
purposes  of  complying with  the rules  and regulations  of the  Securities and
Exchange Commission. The accompanying financial statement is not  representative
of the actual operations of the Property for the period presented nor indicative
of  future operations as certain  expenses, primarily depreciation, amortization
and interest expense, which may not be comparable to the expenses expected to be
incurred by the Company in future operations of Property, have been excluded.


In the  preparation  of  the  statement of  revenues  and  certain  expenses  in
conformity  with accounting principles generally  accepted in the United States,
management makes estimates and assumptions  that affect the reported amounts  of
revenues  and expenses during the reporting  period. Actual results could differ
from these estimates.

Rental income  is recorded  when due  from the  tenant under  the terms  of  the
respective  leases.  The  current  leases  require  monthly  rental  payments of
$202,445 and $25,113, respectively,  through the term of  the leases subject  to
annual rent increases based on the Consumer Price Index, as defined.

3.  INTERIM PERIOD (UNAUDITED)


The  unaudited statement  of revenue  and certain  expenses for  the nine months
ended September  30,  2003, has  been  prepared in  accordance  with  accounting
principles  generally  accepted  in  the  United  States  for  interim financial
information. In the opinion of management, all adjustments (consisting of normal
recurring accruals)  considered  necessary for  a  fair presentation  have  been
included.  Operating results for the nine-month  period ended September 30, 2003
are not necessarily indicative of the results that may be expected for the  year
ending December 31, 2003.


                                       F-38


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

     NO  PERSON  HAS BEEN  AUTHORIZED TO  GIVE  ANY INFORMATION  OR TO  MAKE ANY
REPRESENTATION OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS. IF GIVEN OR  MADE,
SUCH  INFORMATION  OR REPRESENTATIONS  MUST NOT  BE RELIED  UPON AS  HAVING BEEN
AUTHORIZED BY US  OR THE UNDERWRITERS.  THIS PROSPECTUS DOES  NOT CONSTITUTE  AN
OFFER  TO  SELL OR  A SOLICITATION  OF AN  OFFER  TO BUY  ANY SECURITIES  IN ANY
JURISDICTION IN WHICH  SUCH AN  OFFER OR SOLICITATION  IS NOT  AUTHORIZED OR  IN
WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO, OR
TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION. NEITHER
THE  DELIVERY OF THIS  PROSPECTUS NOR ANY  SALE MADE HEREUNDER  SHALL, UNDER ANY
CIRCUMSTANCES, CREATE  ANY IMPLICATION  THAT THERE  HAS BEEN  NO CHANGE  IN  OUR
AFFAIRS  OR  THAT  INFORMATION  CONTAINED  HEREIN  IS  CORRECT  AS  OF  ANY TIME
SUBSEQUENT TO THE DATE OF THIS PROSPECTUS.

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

                               TABLE OF CONTENTS




                                        PAGE
                                        ----
                                     
Summary...............................    1
Risk Factors..........................   10
Forward-Looking Statements............   21
Use of Proceeds.......................   22
Capitalization........................   24
Dilution..............................   25
Dividend Policy and Distributions.....   26
Selected Financial Information........   27
Unaudited Pro Forma Consolidated
  Financial Information...............   29
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations.......................   38
Our Business and Properties...........   46
Management............................   61
Related Party Transactions............   70
Principal Stockholders................   72
Description of Capital Stock..........   73
Material Provisions of Maryland Law
  and of Our Charter and Bylaws.......   77
Shares Available for Future Sale......   81
Material United States Federal Income
  Tax Consequences....................   81
Underwriting..........................   93
Experts...............................   95
Legal Matters.........................   95
Where You Can Find More Information...   96
Financial Statements..................  F-1



     UNTIL             , 2003,  ALL DEALERS THAT BUY,  SELL OR TRADE OUR  COMMON
STOCK, WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER
A  PROSPECTUS. THIS  REQUIREMENT IS  IN ADDITION  TO THE  DEALERS' OBLIGATION TO
DELIVER A  PROSPECTUS WHEN  ACTING AS  UNDERWRITERS AND  WITH RESPECT  TO  THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

                               10,000,000 SHARES

                                     (LOGO)
                                  COMMON STOCK
                           -------------------------

                                   PROSPECTUS
                           -------------------------
                            FRIEDMAN BILLINGS RAMSEY


                              BB&T CAPITAL MARKETS



                              FLAGSTONE SECURITIES

                                          , 2003

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


                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 31. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The following table itemizes the expenses incurred by us in connection with
the  issuance and registration of the securities being registered hereunder. All
amounts shown are estimates except the SEC registration fee.


                                                           
SEC Registration Fee........................................  $9,304
NYSE Listing Fee............................................       *
Printing and Engraving Expenses.............................       *
Legal Fees and Expenses (other than Blue Sky)...............       *
Reimbursement of Underwriter Expenses.......................       *
Accounting and Fees and Expenses............................       *
Blue Sky Fees and Expenses..................................       *
Miscellaneous...............................................       *
                                                              ------
     Total..................................................  $    *
                                                              ======


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

* To be filed by amendment.

     We will pay all of the costs identified above.

ITEM 32. SALES TO SPECIAL PARTIES

     None.

ITEM 33. RECENT SALES OF UNREGISTERED SECURITIES.

     Genesis Financial Group, Inc. purchased  20,346 shares of our common  stock
(10,346  shares on August 30, 2002 and 10,000 shares on January 23, 2001) at $10
per share,  for an  aggregate purchase  price of  approximately $203,460.  These
shares  were offered and sold in reliance  on Section 4(2) of the Securities Act
because the offers  and sales were  made to a  single sophisticated,  accredited
investor  and  did  not  involve any  general  solicitation  or  advertising. No
underwriters  or  placement  agents  were  engaged  in  connection  with   these
transactions.

ITEM 34. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The  Maryland General Corporation  Law (the "MGCL")  requires a corporation
(unless its charter provides otherwise, which our company's charter does not) to
indemnify a  director or  officer who  has  been successful,  on the  merits  or
otherwise,  in the defense of any proceeding to  which he or she is made a party
by reason of his or her service in that capacity. The MGCL permits a corporation
to indemnify  its  present and  former  directors and  officers,  among  others,
against  judgments,  penalties,  fines,  settlements  and  reasonable  expenses,
including attorney's  fees, actually  incurred by  them in  connection with  any
proceeding to which they may be made a party by reason of their service in those
capacities unless it is established that:

     - an  act or omission of the director or officer was material to the matter
       giving rise to the proceeding and

      - was committed in bad faith; or

      - was the result of active and deliberate dishonesty;

     - the director or officer actually received an improper personal benefit in
       money, property or services; or

     - in the  case of  any criminal  proceeding, the  director or  officer  had
       reasonable cause to believe that the act or omission was unlawful.

                                       II-1


However, under the MGCL, a Maryland corporation may not indemnify for an adverse
judgment  in a suit by or  in the right of the  corporation or for a judgment of
liability on the basis that personal benefit was improperly received, unless  in
either  case  a court  orders indemnification  and then  only for  expenses. The
termination of any proceeding by conviction or  upon a plea of nolo contender  a
or its equivalent or an entry of an order of probation prior to judgment creates
a rebuttable presumption that the director or officer did not meet the requisite
standard  of conduct required for  permitted indemnification. The termination of
any proceeding by  judgment, order  or settlement,  however, does  not create  a
presumption  that the director or officer did not meet the requisite standard of
conduct for permitted indemnification.

     In addition, the MGCL permits a corporation to advance reasonable  expenses
to a director or officer upon the corporation's receipt of:

     - a written affirmation by the director or officer of his good faith belief
       that  he has met the standard of conduct necessary for indemnification by
       the corporation; and

     - a written undertaking  by the  director or  on the  director's behalf  to
       repay  the  amount  paid  or  reimbursed  by  the  corporation  if  it is
       ultimately determined  that the  director did  not meet  the standard  of
       conduct.

     The  MGCL  permits  a Maryland  corporation  to  include in  its  charter a
provision  limiting  the  liability  of  its  directors  and  officers  to   the
corporation  and  its  stockholders  for  money  damages  except  for  liability
resulting from  actual  receipt of  an  improper  benefit or  profit  in  money,
property  or services or active and deliberate dishonesty established by a final
judgment as being material to the cause  of action. Our charter contains such  a
provision  which eliminates  such liability to  the maximum  extent permitted by
Maryland law.

     Our bylaws obligate us, to the fullest extent permitted by Maryland law, to
indemnify any director or former director and to pay or reimburse, in advance of
final disposition of a proceeding, reasonable expenses incurred by a director or
former director, if  such person is  or is threatened  to be made  a party to  a
proceeding  by reason  of his or  her position  as a director.  In addition, our
bylaws permit us, to the fullest extent permitted by Maryland law, to  similarly
provide indemnification and reimbursement of reasonable expenses to:

     - any  present or former officer, employee or  agent who is made a party to
       the proceeding by reason of his or her service in that capacity; or

     - any person  who  serves or  has  served at  our  request as  a  director,
       officer, employee or agent of another corporation or entity.

     Our  bylaws also permit us to indemnify  and advance expenses to any person
who served a predecessor of ours in any of the capacities described above and to
any employee or agent of our company or a predecessor of our company.

     We intend to enter into  indemnification agreements with our directors  and
executive officers which will require, among other things, that we indemnify our
directors  to the fullest extent permitted by  Maryland law, and advance to such
persons all related  expenses, subject  to reimbursement if  it is  subsequently
determined  that indemnification  is not  permitted. Under  these agreements, we
must also indemnify and advance all expenses incurred by such persons seeking to
enforce their rights under the  indemnification agreement. Although the form  of
indemnification  agreement  offers  substantially  the  same  scope  of coverage
afforded by law, it provides greater assurance to the registrant's directors and
executive  officers  and  such  other  persons  that  indemnification  will   be
available.

     Insofar  as the  foregoing provisions permit  indemnification of directors,
officers or persons controlling  us for liability  arising under the  Securities
Act  of 1933,  as amended,  we have  been informed  that in  the opinion  of the
Securities and  Exchange  Commission,  this indemnification  is  against  public
policy  as expressed in the Securities Act  of 1933, as amended and is therefore
unenforceable.

     We intend to carry liability insurance for the benefit of our directors and
executive. This insurance will generally cover claims made against our directors
and officers  based  on their  actions  and  omissions in  connection  with  the
carrying out of our business affairs, including claims based on state or federal
securities laws.

                                       II-2


ITEM 35. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.

     None

ITEM 36. FINANCIAL STATEMENTS AND EXHIBITS.

     (a) Financial Statements.  See Index to Financial Statements

     (b)   Exhibits.    The  following  exhibits  are  filed  as  part  of  this
registration statement on Form S-11:

                                 EXHIBIT INDEX




EXHIBIT                     DESCRIPTION OF DOCUMENT
-------                     -----------------------
       
 1.1*     Underwriting Agreement
 3.1**    Charter
 3.2**    Bylaws
 5.1*     Opinion of Miles & Stockbridge P.C. with respect to legality
          of the shares being registered
 8.1*     Opinion of  with Blackwell  Sanders  Peper Martin  LLP  with
          respect to tax matters
10.1**    2003 Equity Incentive Plan
10.2*     Form of Indemnification Agreement
10.3**    Chief Executive Officer Employment Agreement
10.4**    Amended  and Restated Omnibus Services Agreement, dated June
          2, 2003, with Genesis Financial Group, Inc.
10.5**    Property Acquisition Services Agreement, dated September 30,
          2003, with Genesis Financial Group, Inc.
16.1      Letter regarding change in certifying accountant
23.1*     Consent of Miles  & Stockbridge, P.C.  (included in  Exhibit
          5.1)
23.2*     Consent  of Blackwell Sanders Peper  Martin LLP (included in
          Exhibit 8.1)
23.3      Consent of Ernst & Young LLP
23.4      Consent of Zwick & Steinberger, P.L.L.C.
24.1**    Power of Attorney  (included in  the signature  page to  the
          Registration Statement)



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

 * To be filed by amendment


** Previously filed


ITEM 37. UNDERTAKINGS.

     The undersigned registrant hereby undertakes that:

     (1)  For purposes of determining any  liability under the Securities Act of
1933, as amended, the information omitted  from the form of prospectus filed  as
part  of this registration statement in reliance upon Rule 430A and contained in
a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or  (4),
or  497(h)  under  the  Securities  Act  shall be  deemed  to  be  part  of this
registration statement as of the time it was declared effective.

     (2) For the purpose of determining  any liability under the Securities  Act
of  1933,  as amended,  each post-effective  amendment that  contains a  form of
prospectus shall be deemed  to be a new  registration statement relating to  the
securities  offered therein,  and the offering  of such securities  at that time
shall be deemed to be the initial bona fide offering thereof.

     The undersigned  registrant hereby  further undertakes  to provide  to  the
underwriter at the closing specified in the underwriting agreements certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriter to permit prompt delivery to each purchaser.

                                       II-3


                       SIGNATURES AND POWERS OF ATTORNEY


     Pursuant to the requirements of the Securities Act of 1933, as amended, the
undersigned  registrant certifies that it has reasonable grounds to believe that
it meets all of  the requirements for  filing on Form S-11  and has duly  caused
this amendment Number 1 to be signed on its behalf by the undersigned, thereunto
duly authorized, in Omaha, Nebraska, on November 21, 2003.


                                          GOVERNMENT PROPERTIES, TRUST, INC.

                                          By:     /s/ THOMAS D. PESCHIO
                                            ------------------------------------
                                                     Thomas D. Peschio
                                               President and Chief Executive
                                                           Officer


     Pursuant  to the  requirements of the  Securities Act of  1933, as amended,
this amendment number 1 has  been signed below by  the following persons in  the
capacities and on the dates indicated.





                    SIGNATURE                                     TITLE                      DATE
                    ---------                                     -----                      ----
                                                                              

              /s/ THOMAS D. PESCHIO                    President, Chief Executive      November 21, 2003
 ------------------------------------------------         Officer and Director
                Thomas D. Peschio


                        *                              Chief Financial Officer and     November 21, 2003
 ------------------------------------------------               Treasurer
                  Nancy D. Olson


                        *                               Chairman of the Board of       November 21, 2003
 ------------------------------------------------               Directors
                Jerry D. Bringard


                        *                                       Director               November 21, 2003
 ------------------------------------------------
                  Robert M. Ames


                        *                                       Director               November 21, 2003
 ------------------------------------------------
                  Robert A. Peck


                        *                                       Director               November 21, 2003
 ------------------------------------------------
              Richard H. Schwachter


                        *                                       Director               November 21, 2003
 ------------------------------------------------
                  David C. Wood


 *By:             /s/ THOMAS D. PESCHIO
        ------------------------------------------
                    Thomas D. Peschio
                     Attorney-in-Fact



                                       II-4


                                 EXHIBIT INDEX




EXHIBIT                     DESCRIPTION OF DOCUMENT
-------                     -----------------------
       
  1.1*    Underwriting Agreement
  3.1**   Charter
  3.2**   Bylaws
  5.1*    Opinion of Miles & Stockbridge P.C. with respect to legality
          of the shares being registered
  8.1*    Opinion  of Blackwell Sanders Peper  Martin LLP with respect
          to tax matters
 10.1**   2003 Equity Incentive Plan
 10.2*    Form of Indemnification Agreement
 10.3**   Chief Executive Officer Employment Agreement
 10.4**   Amended and Restated Omnibus Services Agreement, dated  June
          2, 2003, with Genesis Financial Group, Inc.
 10.5**   Property Acquisition Services Agreement, dated September 30,
          2003, with Genesis Financial Group, Inc.
 16.1     Letter regarding change in certifying accountant
 23.1*    Consent  of Miles  & Stockbridge  P.C. (included  in Exhibit
          5.1)
 23.2*    Consent of Blackwell Sanders  Peper Martin LLP (included  in
          Exhibit 8.1)
 23.3     Consent of Ernst & Young LLP
 23.4     Consent of Zwick & Steinberger, P.L.L.C.
 24.1**   Power  of Attorney  (included in  the signature  page to the
          Registration Statement)



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

 * To be filed by amendment


** Previously filed