UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

[X]    Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
       Exchange Act of 1934

For the quarterly period ended September 30, 2006.

[ ]    Transition Report Pursuant to Section 13 or 15(d) of the Securities
       Exchange Act of 1934

For the Transition period from _________________ to ________________

Commission  File Number 1-12386

                      LEXINGTON CORPORATE PROPERTIES TRUST
                ------------------------------------------------
             (Exact name of registrant as specified in its charter)

                      Maryland                                  13-3717318
           ------------------------------                    ----------------
           (State or other jurisdiction of                   (I.R.S. Employer
           incorporation or organization)                   Identification No.)

             One Penn Plaza - Suite 4015
                    New York, NY                                   10119
           ------------------------------                       -----------
      (Address of principal executive offices)                  (Zip code)

                                 (212) 692-7200
                    -----------------------------------------
              (Registrant's telephone number, including area code)

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

                                            Yes  x   No
                                               -----   -----

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ x ]  Accelerated filer [ ]   Non-accelerated filer [ ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

                                            Yes        No  x
                                               --------  -----

Indicate the number of shares outstanding of each of the registrant's classes of
common shares, as of the latest practicable date:  53,272,972 common shares, par
value $.0001 per share on November 1, 2006.





                         PART 1. - FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS

       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

              September 30, 2006 (Unaudited) and December 31, 2005
                 (in thousands, except share and per share data)



                                                                                     September 30,            December 31,
                                                                                          2006                    2005
                                                                                          ----                    ----
                                                                                                         
Assets:

Real estate, at cost                                                                   $   1,840,739           $   1,883,115
Less: accumulated depreciation and amortization                                              255,400                 241,188
                                                                                         -----------             -----------
                                                                                           1,585,339               1,641,927
Properties held for sale - discontinued operations                                            16,227                  49,397
Intangible assets, net                                                                       128,932                 128,775
Cash and cash equivalents                                                                     62,819                  53,515
Investment in non-consolidated entities                                                      181,246                 191,146
Deferred expenses, net                                                                        15,037                  13,582
Notes receivable, including accrued interest                                                  25,311                  11,050
Investment in marketable securities                                                            5,782                      --
Rent receivable - current                                                                      3,264                   7,673
Rent receivable - deferred                                                                    27,882                  24,778
Other assets                                                                                  45,042                  38,389
                                                                                         -----------             -----------
                                                                                       $   2,096,881           $   2,160,232
                                                                                         ===========             ===========
Liabilities and Shareholders' Equity:

Liabilities:
Mortgages and notes payable                                                            $   1,146,371           $   1,139,971
Liabilities - discontinued operations                                                          8,931                  32,145
Dividends payable                                                                             23,490                      --
Accounts payable and other liabilities                                                        15,973                  13,250
Accrued interest payable                                                                       3,085                   5,859
Deferred revenue                                                                               6,075                   6,271
Prepaid rent                                                                                  13,696                  10,054
                                                                                         -----------             -----------
                                                                                           1,217,621               1,207,550
Minority interests                                                                            52,641                  61,372
                                                                                         -----------             -----------
                                                                                           1,270,262               1,268,922
                                                                                         -----------             -----------
Commitments and contingencies (note 10)

Shareholders' equity:
Preferred shares,  par value $0.0001 per share;  authorized  10,000,000  shares,
Series B Cumulative Redeemable Preferred, liquidation preference $79,000,
3,160,000 shares issued and outstanding                                                       76,315                  76,315
Series C Cumulative  Convertible  Preferred,  liquidation  preference $155,000,
3,100,000 shares issued and outstanding                                                      150,589                 150,589
Common  shares,  par value $0.0001 per share;  authorized  160,000,000  shares,
53,099,996  and  52,155,855  shares  issued and  outstanding  in 2006 and 2005,
respectively                                                                                       5                       5
Additional paid-in-capital                                                                   851,010                 848,564
Deferred compensation, net                                                                        --                 (11,401)
Accumulated distributions in excess of net income                                           (252,441)               (172,762)
Accumulated other comprehensive income                                                         1,141                      --
                                                                                         -----------             -----------
                                                                                             826,619                 891,310
                                                                                         -----------             -----------
                                                                                       $   2,096,881           $   2,160,232
                                                                                         ===========             ===========


               The  accompanying  notes are an integral part of these  unaudited
condensed consolidated financial statements.



                                       2





       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

             Three and nine months ended September 30, 2006 and 2005
          (Unaudited and in thousands, except share and per share data)



                                                           Three Months ended September 30,      Nine Months ended September 30,
                                                               2006               2005               2006               2005
                                                           --------------    ----------------    --------------     --------------
                                                                                                        
Gross revenues:
    Rental                                                 $      46,205     $      47,437       $     137,080      $     122,521
    Advisory fees                                                  1,127               995               3,527              4,186
    Tenant reimbursements                                          4,302             4,205              12,622              7,194
                                                                --------        ----------          ----------       ------------
       Total gross revenues                                       51,634            52,637             153,229            133,901

Expense applicable to revenues:
    Depreciation and amortization                                (20,054)          (19,522)            (59,576)           (47,271)
    Property operating                                            (8,113)           (7,705)            (23,126)           (15,003)
General and administrative                                        (5,394)           (4,154)            (15,868)           (13,153)
Non-operating income                                                 963               297               7,669              1,187
Interest and amortization expense                                (17,572)          (17,963)            (52,825)           (45,373)
Debt satisfaction (charges) gains, net                              (510)               --                (216)             4,632
Impairment charges                                                    --                --              (1,121)                --
                                                              ----------         ---------          ----------        -----------

Income before benefit (provision) for income taxes,
    minority interests, equity in earnings of
    non-consolidated entities and discontinued operations            954             3,590               8,166             18,920
Benefit (provision) for income taxes                                (178)              111                 (23)                45
Minority interests                                                  (168)             (484)             (1,231)            (2,154)
Equity in earnings of non-consolidated entities                    1,005             2,328               3,075              5,087
                                                              ----------        ----------          ----------         ----------
Income from continuing operations                                  1,613             5,545               9,987             21,898
                                                              ----------        ----------          ----------         ----------
Discontinued operations, net of minority interest and taxes:
    Income from discontinued operations                              919             2,007               3,194              6,745
    Debt satisfaction (charges) gains, net                            15                --               4,913                (54)
    Impairment charges                                           (21,612)             (177)            (21,612)              (800)
    Gains on sales of properties                                   1,470             1,595              17,520              6,656
                                                              ----------        ----------          ----------         ----------
    Total discontinued operations                                (19,208)            3,425               4,015             12,547
                                                              -----------       ----------          ----------         ----------
Net income (loss)                                                (17,595)            8,970              14,002             34,445
Dividends attributable to preferred shares - Series B             (1,590)           (1,590)             (4,770)            (4,770)
Dividends attributable to preferred shares - Series C             (2,519)           (2,519)             (7,556)            (7,556)
                                                              -----------       -----------         -----------        -----------
Net income (loss) allocable to common shareholders         $     (21,704)    $       4,861       $       1,676      $      22,119
                                                              ===========       ==========          ==========         ==========

Income (loss) per common share-basic:
    Income (loss)  from continuing operations              $       (0.05)    $        0.03       $       (0.05)     $        0.19
    Income (loss)  from discontinued operations            $       (0.37)    $        0.07       $        0.08      $        0.26
                                                              -----------      -----------         -----------        -----------
    Net income (loss)                                      $       (0.42)    $        0.10       $        0.03      $        0.45
                                                              ===========      ===========        ============        ===========

    Weighted average common shares outstanding-basic          52,279,750        50,837,178          52,081,514         49,269,497
                                                           =============    ==============      ==============     ==============

Income (loss) per common share-diluted:
    Income (loss) from continuing operations               $        (0.05)   $        0.02       $       (0.05)     $        0.18
    Income (loss) from discontinued operations             $        (0.37)   $        0.06       $        0.08      $        0.23
                                                              ------------      ----------        ------------        -----------
    Net income (loss)                                      $        (0.42)   $        0.08       $        0.03      $        0.41
                                                              ============      ==========        ============        ===========


    Weighted average common shares outstanding-diluted         52,279,750       57,764,659          52,081,514         56,197,314
                                                           ==============    =============      ==============     ==============



               The  accompanying  notes are an integral part of these  unaudited
condensed consolidated financial statements.



                                       3




       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
        CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

             Three and nine months ended September 30, 2006 and 2005
                          (Unaudited and in thousands)





                                                                   Three Months Ended                 Nine Months Ended
                                                                      September 30,                     September 30,
                                                                      -------------                     -------------
                                                                 2006               2005             2006           2005
                                                                 ----               ----             ----           ----

                                                                                                    
Net income (loss) allocable to common shareholders:        $    (21,704)     $      4,861        $     1,676    $      22,119

Other comprehensive income:
       Foreign currency translation adjustment                      351                --               494                --
       Unrealized gain on marketable securities                     739                --               647                --
                                                                 -------       ----------          --------        ----------
Comprehensive income (loss)                                $    (20,614)     $      4,861        $    2,817     $      22,119
                                                                ========         ========             =====         =========




The  accompanying  notes  are an  integral  part of  these  unaudited  condensed
consolidated financial statements.



                                       4




       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                  Nine months ended September 30, 2006 and 2005

                          (Unaudited and in thousands)



                                                                                        2006                       2005
                                                                                ----------------------     ---------------------

                                                                                                      
    Net cash provided by operating activities                                     $         85,066          $          78,643
                                                                                ----------------------     ---------------------

    Cash flows from investing activities:
          Investment in notes receivable                                                   (11,144)                         -
          Investment in properties, including intangibles                                  (60,160)                  (700,921)
          Issuance of notes receivable - affiliate                                          (8,300)                         -
          Collection of notes receivable - affiliate                                         8,300                     45,800
          Net proceeds from sale/transfer of properties                                     58,554                     42,130
          Distributions from non - consolidated entities
                in excess of accumulated earnings                                           15,831                      8,807
          Collection of note receivable - non-affiliate                                          -                      3,488
          Real estate deposits                                                              (4,008)                     1,449
          Investment in and advances to non-consolidated entities                           (9,710)                   (38,990)
          Investment in marketable securities                                               (5,019)                         -
          Increase in deferred leasing costs                                                (1,358)                    (2,727)
          Increase in escrow deposits                                                       (1,433)                    (1,611)
                                                                                ----------------------     ---------------------
                Net cash used in investing activities                                      (18,447)                  (642,575)
                                                                                ----------------------     ---------------------

    Cash flows from financing activities:
          Dividends to common and preferred shareholders                                   (70,191)                   (64,291)
          Principal payments on debt, excluding normal amortization                        (64,412)                   (16,844)
          Dividend reinvestment plan proceeds                                                9,305                     10,509
          Principal amortization payments                                                  (21,828)                   (19,012)
          Proceeds of mortgages and notes payable                                           97,185                    495,645
          Contributions from minority partners                                                 810                      1,692
          Increase in deferred financing costs                                                (926)                    (4,830)
          Cash distributions to minority partners                                           (5,976)                    (5,251)
          Issuance (repurchase) of common and preferred shares                              (1,166)                    80,554
          Partnership units repurchased                                                       (116)                       (82)
                                                                                ----------------------     ---------------------
                Net cash (used in ) provided by financing activities                       (57,315)                   478,090
                                                                                ----------------------     ---------------------

    Change in cash and cash equivalents                                                      9,304                    (85,842)
    Cash and cash equivalents, at beginning of period                                       53,515                    146,957
                                                                                ----------------------     ---------------------
          Cash and cash equivalents, at end of period                             $         62,819          $          61,115
                                                                                ======================     =====================



               The  accompanying  notes are an integral part of these  unaudited
condensed consolidated financial statements.



                                       5



       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                           September 30, 2006 and 2005
           (Unaudited and dollars in thousands, except per share data)

(1)      The Company
         -----------

         Lexington Corporate  Properties Trust (the "Company") is a self-managed
         and  self-administered  real  estate  investment  trust  ("REIT")  that
         acquires,  owns and manages a geographically  diversified  portfolio of
         net leased office,  industrial and retail  properties.  As of September
         30, 2006,  the Company had an ownership  interest in 191 properties and
         managed an additional two properties.  The real properties owned by the
         Company are generally subject to triple net leases to corporate tenants
         although  certain  leases  require  the  Company  to pay a  portion  of
         operating expenses.

         The Company  believes  it has  qualified  as a REIT under the  Internal
         Revenue Code of 1986, as amended (the "Code"). Accordingly, the Company
         will not be subject to federal income tax, provided that  distributions
         to its  shareholders  equal at least  the  amount  of its REIT  taxable
         income  as  defined  under  the  Code.  The  Company  is  permitted  to
         participate in certain  activities  which it was  previously  precluded
         from in order to maintain its qualification as a REIT, so long as these
         activities  are  conducted  in  entities  which  elect to be treated as
         taxable REIT subsidiaries ("TRS") under the Code. As such, the TRS will
         be subject to federal income taxes on the income from these activities.

         The unaudited condensed  consolidated  financial statements reflect all
         adjustments,  which are, in the  opinion of  management,  necessary  to
         present a fair  statement  of the  financial  condition  and results of
         operations for the interim periods.  For a more complete  understanding
         of the Company's  operations and financial position,  reference is made
         to the financial  statements  (including the notes thereto)  previously
         filed with the  Securities and Exchange  Commission  with the Company's
         Annual  Report on Form 10-K/A for the year ended  December 31, 2005  as
         updated by the  Company's  Current  Report on Form 8-K filed on October
         10, 2006.

(2)      Summary of Significant Accounting Policies
         ------------------------------------------

         Basis of Presentation  and  Consolidation.  The Company's  consolidated
         financial  statements  are prepared on the accrual basis of accounting.
         The  financial  statements  reflect the accounts of the Company and its
         controlled  subsidiaries.  The Company determines whether an entity for
         which it holds an interest should be consolidated pursuant to Financial
         Accounting   Standards   board   ("FASB")    Interpretation   No.   46,
         Consolidation  of  Variable  Interest  Entities  ("FIN  46R").  FIN 46R
         requires the Company to evaluate whether it has a controlling financial
         interest in an entity  through means other than voting  rights.  If the
         entity is not a variable interest entity,  and the Company controls the
         entity's voting shares and similar rights, the entity is consolidated.

         Recently Issued Accounting  Pronouncements.  In December 2004, the FASB
         issued Statement of Financial  Accounting  Standards  ("SFAS") No. 123,
         (revised 2004)  Share-Based  Payment ("SFAS  123R"),  which  supersedes
         Accounting  Principles  Board ("APB")  Opinion No. 25,  Accounting  for
         Stock Issued to  Employees,  and its related  implementation  guidance.
         SFAS 123R establishes  standards for the accounting for transactions in
         which an entity exchanges its equity instruments for goods or services.
         It also addresses transactions in which an entity incurs liabilities in
         exchange for goods or services  that are based on the fair value of the
         entity's  equity  instruments or that may be settled by the issuance of
         those equity instruments. SFAS 123R focuses primarily on accounting for
         transactions   in  which  an  entity  obtains   employee   services  in
         share-based payment transactions. SFAS 123R requires a public entity to
         measure the cost of employee services received in exchange for an award
         of equity  instruments based on the grant date fair value of the award.
         The cost will be  recognized  over the period in which an  employee  is
         required to provide  services in exchange for the award.  SFAS 123R was
         effective for fiscal years  beginning  after January 1, 2006,  based on
         rules issued by the  Securities  and Exchange  Commission.  The Company
         elected the modified prospective approach as provided for in SFAS 123R.
         The impact of adopting this  statement  resulted in the  elimination of
         $11,401 of deferred  compensation and additional  paid-in-capital  from
         the consolidated shareholders' equity as of January 1, 2006 and did not
         have a material  impact on the Company's  results of operations or cash
         flows.

         In December 2004, the FASB issued SFAS No. 153 Exchange of Non-monetary
         Assets - an amendment of APB Opinion No. 29, ("SFAS 153"). The guidance
         in APB Opinion No. 29,  Accounting for  Non-monetary  Transactions,  is
         based on the principle that exchanges of non-monetary  assets should be
         measured based on the fair value of the assets exchanged.  The guidance
         in  that  opinion,   however,   included  certain  exceptions  to  that
         principle.  SFAS  153  amends  APB  Opinion  No.  29 to  eliminate  the
         exception  for   non-monetary   assets  that  do  not  have  commercial
         substance.  A  non-monetary  exchange has  commercial  substance if the
         future cash flows of the entity are expected to change significantly as
         a result of the exchange. SFAS 153 was effective for non-monetary asset
         exchanges  occurring in fiscal periods  beginning  after June 15, 2005.
         The adoption of this statement had no material impact on the Company.



                                       6




         In March 2005, the FASB issued  Interpretation  No. 47,  Accounting for
         Conditional  Asset Retirement  Obligations - an  Interpretation of SFAS
         Statement No. 143 ("FIN 47").  FIN 47 clarifies the timing of liability
         recognition for legal  obligations  associated with the retirement of a
         tangible  long-lived  asset when the timing and/or method of settlement
         are  conditional  on a future  event.  FIN 47 was  effective for fiscal
         years ending after December 15, 2005. The application of FIN 47 did not
         have a material impact on the Company's consolidated financial position
         or results of operations.

         In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
         Corrections ("SFAS 154") which replaces APB Opinions No. 20, Accounting
         Changes,  and SFAS No. 3,  Reporting  Accounting  Changes,  in  Interim
         Financial  Statements  - An  Amendment  of APB Opinion No. 28. SFAS 154
         provides  guidance on the  accounting  for and  reporting of accounting
         changes and error corrections. It establishes retrospective application
         as the required  method for reporting a change in accounting  principle
         and the reporting of a correction  of an error.  SFAS 154 was effective
         for accounting  changes and  corrections of errors made in fiscal years
         beginning  after  December  15,  2005.  The adoption of SFAS 154 had no
         material impact on the Company.

         In June 2005,  the FASB  ratified  the  Emerging  Issues  Task  Force's
         ("EITF")  consensus  on  EITF  04-05,  Determining  Whether  a  General
         Partner,  or the  General  Partners  as a  Group,  Controls  a  Limited
         Partnership  or Similar  Entity When the Limited  Partners Have Certain
         Rights.  EITF 04-05  provides a  framework  for  determining  whether a
         general partner controls, and should consolidate, a limited partnership
         or a similar entity. It was effective after June 29, 2005 for all newly
         formed  limited   partnerships   and  for  any   pre-existing   limited
         partnerships that modify their partnership  agreements after that date.
         General  partners  of  all  other  limited   partnerships  applied  the
         consensus no later than the beginning of the first reporting  period in
         fiscal years  beginning  after  December 15, 2005. The adoption of EITF
         04-05 had no material  impact on the  Company's  financial  position or
         results of operations.

         In June 2006, the FASB issued FASB  Interpretation  No. 48,  Accounting
         for  Uncertainty  in Income  Taxes ("FIN  48").  FIN 48  clarifies  the
         accounting  for  uncertainty  in income taxes  recognized in accordance
         with SFAS No.  109.  FIN 48  prescribes  a  recognition  threshold  and
         measurement   attribute  for  financial   statement   recognition   and
         measurement  of a tax  position  taken or expected to be taken in a tax
         return.  FIN 48 is effective for fiscal years  beginning after December
         15, 2006.  The Company does not expect that the adoption of FIN 48 will
         have a material impact on the Company's consolidated financial position
         or results of operations.

         In  September   2006,   the  FASB  issued  SFAS  No.  157,  Fair  Value
         Measurements  ("SFAS 157"). SFAS 157 defines fair value,  establishes a
         framework for  measuring  fair value in generally  accepted  accounting
         principles and expands disclosures about fair value measurements.  SFAS
         157 is  effective  for  financial  statements  issued for fiscal  years
         beginning  after  November  15, 2007 and interim  periods  within those
         fiscal years.  The adoption of this statement is not expected to have a
         material  impact on the Company's  consolidated  financial  position or
         results of operations.

         In September  2006,  the Securities  and Exchange  Commission  released
         Staff  Accounting  Bulletin  No.  108  ("SAB  108").  SAB 108  provides
         guidance on how the effects of the  carryover or reversal of prior year
         financial statement misstatements should be considered in quantifying a
         current  period  misstatement.  In  addition,  upon  adoption,  SAB 108
         permits  the  Company to adjust  the  cumulative  effect of  immaterial
         errors  relating  to prior years in the  carrying  amount of assets and
         liabilities  as of the  beginning of the current  fiscal year,  with an
         offsetting adjustment to the opening balance of retained earnings.  SAB
         108 also  requires  the  adjustment  of any prior  quarterly  financial
         statement  within the fiscal year of  adoption  for the effects of such
         errors on the quarters  when the  information  is next  presented.  The
         Company will adopt SAB 108 in the first  quarter of 2007,  and does not
         anticipate  that it will  have a  material  impact  on its  results  of
         operations and financial condition.

         Use of  Estimates.  Management  has  made a  number  of  estimates  and
         assumptions  relating to the reporting of assets and  liabilities,  the
         disclosure  of  contingent  assets  and  liabilities  and the  reported
         amounts  of  revenues   and   expenses  to  prepare   these   condensed
         consolidated financial statements in conformity with generally accepted
         accounting principles.  The most significant estimates made include the
         recoverability   of   accounts   receivable   (primarily   related   to
         straight-line rents), allocation of property purchase price to tangible
         and intangible  assets,  the  determination of impairment of long-lived
         assets and the useful lives of long-lived assets.  Actual results could
         differ from those estimates.

         Purchase  Accounting for Acquisition of Real Estate.  The fair value of
         the real estate acquired,  which includes the impact of  mark-to-market
         adjustments for assumed mortgage debt related to property acquisitions,
         is allocated  to the  acquired  tangible  assets,  consisting  of land,
         building  and  improvements,  fixtures  and  equipment  and  identified
         intangible   assets  and  liabilities,   consisting  of  the  value  of
         above-market  and below-market  leases,  other value of in-place leases
         and value of  tenant  relationships,  based in each case on their  fair
         values.

         The fair value of the tangible  assets of an acquired  property  (which
         includes land, building and improvements and fixtures and equipment) is
         determined  by  valuing  the  property  as if it were  vacant,  and the
         "as-if-vacant"   value  is  then   allocated  to  land,   building  and
         improvements,   and  fixtures  and  equipment   based  on  management's
         determination  of  relative  fair  values  of  these  assets.   Factors
         considered  by  management  in  performing  these  analyses  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
         rental  revenue



                                       7




         during the expected  lease-up  periods based on current  market demand.
         Management  also estimates  costs to execute  similar leases  including
         leasing commissions.

         In allocating  the fair value of the identified  intangible  assets and
         liabilities  of an acquired  property,  above-market  and  below-market
         in-place lease values are recorded based on the difference  between the
         current in-place lease rent and a management estimate of current market
         rents.  Below-market lease intangibles are recorded as part of deferred
         revenue and  amortized  into  rental  revenue  over the  non-cancelable
         periods of the respective  leases and any bargain renewal  options,  if
         applicable.  Above-market  leases are  recorded  as part of  intangible
         assets and amortized as a direct charge against rental revenue over the
         non-cancelable portion of the respective leases.

         The aggregate value of other acquired intangible assets,  consisting of
         in-place leases and tenant relationships,  is measured by the excess of
         (i) the purchase price paid for a property over (ii) the estimated fair
         value of the property as if vacant, determined as set forth above. This
         aggregate value is allocated  between  in-place lease values and tenant
         relationships   based  on  management's   evaluation  of  the  specific
         characteristics  of each tenant's  lease.  The value of in-place leases
         and customer  relationships are amortized to expense over the remaining
         non-cancelable periods of the respective leases.

         Revenue Recognition.  The Company recognizes revenue in accordance with
         SFAS No. 13,  Accounting for Leases,  as amended  ("SFAS 13").  SFAS 13
         requires that revenue be recognized on a  straight-line  basis over the
         term of the lease unless another  systematic and rational basis is more
         representative  of the time pattern in which the use benefit is derived
         from the leased  property.  Renewal options in leases with rental terms
         that are lower than those in the  primary  term are  excluded  from the
         calculation of straight-line rent if they do not meet the criteria of a
         bargain renewal  option.  In those instances in which the Company funds
         tenant  improvements and the improvements are deemed to be owned by the
         Company,  revenue  recognition  will commence when the improvements are
         substantially  completed  and  possession  or  control  of the space is
         turned over to the tenant.  When the Company determines that the tenant
         allowances  are  lease   incentives,   the  Company  commences  revenue
         recognition  when  possession or control of the space is turned over to
         the tenant for tenant work to begin. The lease incentive is recorded as
         a  deferred  expense  and  amortized  as a  reduction  to  revenue on a
         straight-line basis over the respective lease term.

         Gains on sales of real estate are recognized pursuant to the provisions
         of SFAS No. 66,  Accounting for Sales of Real Estate, as amended ("SFAS
         66").  The  specific  timing of the sale is  measured  against  various
         criteria  in SFAS 66 related to the terms of the  transactions  and any
         continuing   involvement   in  the  form  of  management  or  financial
         assistance  associated with the  properties.  If the sales criteria are
         not met,  the gain is deferred  and the  finance,  installment  or cost
         recovery  method,  as appropriate,  is applied until the sales criteria
         are met.

         Accounts Receivable. The Company continuously monitors collections from
         its tenants and would make a provision for estimated  losses based upon
         historical  experience and any specific tenant  collection  issues that
         the Company has  identified.  As of September 30, 2006 and December 31,
         2005, the Company did not record an allowance for doubtful accounts.

         Impairment of Real Estate.  The Company evaluates the carrying value of
         all real  estate  held when a  triggering  event  under  SFAS No.  144,
         Accounting  for the  Impairment  or Disposal of Long-Lived  Assets,  as
         amended  ("SFAS 144") has occurred to  determine if an  impairment  has
         occurred which would require the  recognition of a loss. The evaluation
         includes  reviewing  anticipated  cash flows of the property,  based on
         current  leases in place,  and an  estimate  of  market  rent  after an
         assumed lease up period for vacant properties  coupled with an estimate
         of proceeds to be realized upon sale. However,  estimating market lease
         rents and future sale proceeds is highly  subjective and such estimates
         could differ materially from actual results.

         Depreciation  is  determined  by  the  straight-line  method  over  the
         remaining estimated economic useful lives of the properties.

         Only costs  incurred  to third  parties  in  acquiring  properties  are
         capitalized.   No  internal  costs  (rents,  salaries,   overhead)  are
         capitalized.  Expenditures  for  maintenance and repairs are charged to
         operations as incurred. Significant renovations which extend the useful
         life of the properties are capitalized.

         Properties Held For Sale. The Company  accounts for properties held for
         sale in accordance with SFAS 144. SFAS 144 requires that the assets and
         liabilities  of  properties  that meet various  criteria in SFAS 144 be
         presented  separately in the balance sheet, with assets and liabilities
         being separately  stated. The operating results of these properties are
         reflected as  discontinued  operations in the statement of  operations.
         Properties  that do not meet the held for sale criteria of SFAS 144 are
         accounted for as operating properties.

         Marketable  Securities.  The Company classifies its existing marketable
         equity  securities  as   available-for-sale   in  accordance  with  the
         provisions of SFAS No. 115,  Accounting for Certain Investments in Debt
         and Equity  Securities.  These  securities  are  carried at fair market
         value,  with  unrealized  gains and losses  reported  in  shareholders'
         equity as a component of accumulated other comprehensive  income. Gains
         or  losses  on  securities  sold,  if any,  are  based on the  specific
         identification method.

         Tax Status.  The Company has made an election to qualify,  and believes
         it is  operating  so as to qualify,  as a REIT for  Federal  income tax
         purposes.  Accordingly,  the Company  generally  will not be subject to
         Federal income tax,  provided that


                                       8




         distributions to its shareholders equal at least the amount of its REIT
         taxable income as defined under Section 856 through 860 of the Internal
         Revenue Code, as amended (the "Code").

         The Company is now permitted to participate in certain  activities from
         which  it  was   previously   precluded   in  order  to  maintain   its
         qualification  as a REIT, so long as these  activities are conducted in
         entities which elect to be treated as taxable REIT  subsidiaries  under
         the  Code.  The  Company  has  two  wholly-owned  subsidiaries  and  an
         investment in a  non-consolidated  entity that have made an election to
         be taxed as  taxable  REIT  subsidiaries  (see note 12).  As such,  the
         Company is subject to federal and state income taxes on the income from
         these activities.

         Income taxes are accounted  for under the asset and  liability  method.
         Deferred tax assets and  liabilities  are  recognized for the estimated
         future  tax  consequences   attributable  to  differences  between  the
         financial statement carrying amounts of existing assets and liabilities
         and  their  respective  tax  basis and  operating  loss and tax  credit
         carry-forwards.  Deferred tax assets and liabilities are measured using
         enacted  tax  rates in  effect  for the year in which  those  temporary
         differences are expected to be recovered or settled.

         Cash and Cash  Equivalents.  The Company  considers  all highly  liquid
         instruments  with  maturities  of three months or less from the date of
         purchase to be cash equivalents.

         Foreign  Currency.  Assets and  liabilities  of the  Company's  foreign
         operations are translated using period-end exchange rates, and revenues
         and  expenses  are  translated   using  exchange  rates  as  determined
         throughout  the  period.  Unrealized  gains or  losses  resulting  from
         translation are included in other  comprehensive  income, as a separate
         component of the Company's shareholders' equity.

         Earnings Per Share.  Basic net income per share is computed by dividing
         net income  reduced by  preferred  dividends  by the  weighted  average
         number of common  shares  outstanding  during the  period.  Diluted net
         income per share amounts are similarly computed but include the effect,
         when  dilutive,   of  in-the-money  common  share  options,   operating
         partnership  units,  convertible  preferred  shares and other  dilutive
         securities.

         Common Share Options.  All common share options  outstanding were fully
         vested as of December 31, 2005.  Common share options granted generally
         vest ratably over a four-year  term and expire five years from the date
         of grant. The following table  illustrates the effect on net income and
         earnings  per share if the fair value  based  method  had been  applied
         historically to all outstanding share option awards in each period:





                                                                         Three Months Ended      Nine Months Ended
                                                                           September 30,           September 30,
                                                                                2005                    2005
                                                                            -------------              --------
                                                                                                    
                 Net income allocable to common shareholders,
                   as reported - basic                                             $ 4,861                $ 22,119
                    Add:  Stock based employee compensation
                    expense included in reported net income                              -                       -
                    Deduct:  Total stock based employee
                    compensation expense determined under fair
                    value based method for all awards                                    1                       5
                                                                                 ---------                ---------
                 Pro forma net income - basic                                      $ 4,860                $ 22,114
                                                                                    ======                 =======

                 Net income per share - basic
                    Basic - as reported                                             $ 0.10                  $ 0.45
                    Basic - pro forma                                               $ 0.10                  $ 0.45

                 Net income allocable to common shareholders,
                   as reported - diluted                                           $ 4,813                $ 22,814
                    Add:  Stock based employee compensation
                    expense included in reported net income                              -                       -
                    Deduct:  Total stock based employee
                    compensation expense determined under fair
                    value based method for all awards                                    1                       5
                                                                                  --------               ----------
                 Pro forma net income - diluted                                    $ 4,812                $ 22,809
                                                                                    ======                 =======

                 Net income per share - diluted
                    Diluted - as reported                                           $ 0.08                  $ 0.41
                    Diluted - pro forma                                             $ 0.08                  $ 0.41



                                       9




         Share-based  Compensation.  The Company issues non-vested common shares
         to its employees that have various vesting terms. The non-vested shares
         issued vest either (i)  ratably  over 5 years,  (ii) cliff vest after 5
         years,  (iii) cliff vest after 5 years if market  conditions  (targeted
         total  shareholder  return)  are  achieved  and/or  (iv)  vest upon the
         achievement  of  performance  criteria  (increase in cash available for
         distributions).  The Company has elected to charge to compensation cost
         ratably over 5 years non-vested  shares which cliff vest after 5 years.
         The Company  charges to  compensation  cost,  ratably over 5 years (the
         implicit  service period),  the non-vested  shares that vest based upon
         the  achievement  of  performance  criteria.  The  Company  charges  to
         compensation  cost, ratably over 5 years (the explicit service period),
         the non-vested  shares that vest upon achievement of market and service
         conditions.  The Company values all  share-based  payment  arrangements
         using the fair value method, which is the value of the Company's common
         shares on date of grant and assumes no forfeitures. The Company expects
         to issue all common  shares from  reserves  for options  exercised  and
         non-vested shares granted.

         As of September  30,  2006,  there are 827,377  awards  available to be
         issued  to  employees  under  the  Company's  equity  award  plans.  In
         addition,  the Company has $16,249 in  unrecognized  compensation  cost
         that  will  be  charged  to  compensation   cost  over  an  average  of
         approximately 3.7 years.

         Common share option  activity for the nine months ended  September  30,
         2006 is as follows:



                                                              Number of        Weighted-Average         Weighted-Average
                                                               Shares       Exercise Price Per Share       Life (years)
                                                               ------       ------------------------       ------------
                                                                                                       
         Balance at December 31, 2005                          40,500               $    14.71                  .8
         Granted                                                   --                       --                  --
         Exercised                                            (20,500)                   14.15                  .5
         Forfeited                                                 --                       --                  --
         Expired                                               (1,500)                   11.82                  --
                                                            ---------               ----------               -----
         Balance at September 30, 2006                         18,500               $    15.55                  .4
                                                            =========                =========               =====



         Non-vested  share activity for the nine months ended September 30, 2006
         is as follows:

                                              Number of       Weighted-Average
                                               Shares         Value Per Share
                                               ------         ---------------
         Balance at December 31, 2005         547,555              $20.82
         Granted                              405,528               22.04
         Forfeited                               (469)              21.30
         Vested                               (56,933)              20.49
                                             ---------              -----
         Balance at September 30, 2006         895,681             $21.43
                                             =========              =====


Reclassification.  Certain  amounts  included in 2005 financial  statements have
been reclassified to conform with the 2006 presentation.


                                       10



(3)      Earnings per Share
         ------------------

         The following is a reconciliation of the numerators and denominators of
         the basic and diluted earnings per share computations for the three and
         nine months ended September 30, 2006 and 2005:




                                                                      Three months ended                      Nine months ended
                                                                         September 30,                          September 30,
                                                                     2006                2005                2006              2005
                                                              -----------         -----------         -----------       -----------
BASIC

                                                                                                           
Income from continuing operations                            $      1,613        $      5,545        $      9,987      $     21,898
Less preferred dividends                                           (4,109)             (4,109)            (12,326)          (12,326)
                                                                    -----               -----             --------          --------
Income (loss) allocable to common
   shareholders from continuing
   operations                                                      (2,496)              1,436              (2,339)            9,572

Total income (loss) from discontinued operations                  (19,208)              3,425               4,015            12,547
                                                                  --------              -----               -----            ------
Net income (loss) allocable to common shareholders           $    (21,704)       $      4,861        $      1,676      $     22,119
                                                                  ========              =====               =====             =====

Weighted average number of common shares outstanding           52,279,750          50,837,178          52,081,514        49,269,497
                                                               ==========          ==========          ==========        ==========

Income (loss) per common share - basic:
Income (loss) from continuing operations                     $      (0.05)       $       0.03        $      (0.05)     $       0.19
Income (loss) from discontinued operations                          (0.37)               0.07                0.08              0.26
                                                                    ------               ----                ----              ----
Net income (loss)                                            $      (0.42)       $       0.10        $       0.03      $       0.45
                                                                    ======               ====                ====              ====

DILUTED

Income (loss) allocable to common shareholders from
   continuing operations - basic                             $     (2,496)       $      1,436        $     (2,339)     $      9,572
Incremental income attributed to assumed conversion of
   dilutive securities                                                  -                 (48)                  -               695
                                                                ---------           ---------           ---------        ----------
Income (loss) allocable to common shareholders from
   continuing operations                                           (2,496)              1,388              (2,339)           10,267
Total income (loss) from discontinued operations                  (19,208)              3,425               4,015            12,547
                                                                  --------              -----               -----            ------
Net income (loss) allocable to common shareholders           $    (21,704)       $      4,813        $      1,676      $     22,814
                                                                  ========              =====               =====            ======

Weighted average number of common shares used in
   calculation of basic earnings per share                     52,279,750          50,837,178          52,081,514        49,269,497
Add incremental shares representing:
Shares issuable upon exercise of employee share options                 -              78,046                   -            78,382
Shares issuable upon conversion of dilutive securities                  -           6,849,435                   -         6,849,435
                                                               ----------           ---------           ---------         ---------
Weighted average number of shares used in calculation
   of diluted earnings per common share                        52,279,750          57,764,659          52,081,514        56,197,314
                                                               ==========          ==========          ==========        ==========

Income (loss) per common share - diluted:
Income (loss) from continuing operations                     $      (0.05)       $       0.02        $      (0.05)     $       0.18
Income (loss) from discontinued operations                          (0.37)               0.06                0.08              0.23
                                                                    ------               ----                ----              ----
Net income (loss)                                            $      (0.42)       $       0.08        $       0.03      $       0.41
                                                                    ======               ====                ====              ====



(4)      Investments in Real Estate and Mortgage Notes Receivable
         -------------------------------------------------------

         During the nine months ended  September 30, 2006, the Company  acquired
         one  property in the  Netherlands  for an initial  capitalized  cost of
         $40,061  and  allocated  $15,716 of the  purchase  price to  intangible
         assets.

         During the nine months ended September 30, 2006, the Company  purchased
         a $13,027 face amount  mortgage  note  receivable  for $11,144,  for an
         effective  yield at  7.50%.  The  note  matures  in 2015  and  requires
         interest  payments at 4.55% per annum on the face amount and  principal
         payments.



                                       11




(5)      Discontinued Operations
         -----------------------

         During the first quarter of 2006,  the Company sold two  properties for
         an aggregate net sales price of $28,239 resulting in a gain of $2,320.

         During the second  quarter of 2006,  the Company sold three  properties
         and a parcel of a fourth  property for an aggregate  net sales price of
         $44,893  resulting  in a net gain of $13,730.  The  Company  provided a
         $3,200,  6.00% interest only mortgage due in 2017 relating to a sale of
         one property.

         During the third quarter of 2006, the Company sold the remaining parcel
         of one property for an aggregate net sales price of $2,792 resulting in
         a net gain of $1,470.

         In addition,  the Company had one property (Warren, Ohio) held for sale
         as of September 30, 2006. In September  2006, the tenant in the Warren,
         Ohio  property  exercised  its option to purchase  the property at fair
         market value, as defined in the purchase agreement. Appraisals received
         estimate the maximum  fair market  value,  as defined,  will not exceed
         approximately  $15,800.  As a result of the  exercise  of the  purchase
         option,  the  Company  has  recorded  an  impairment  charge of $28,209
         (including $6,597 applicable to minority interest) in the third quarter
         of 2006.

         The following  presents the operating  results for the properties  sold
         and properties held for sale for the applicable periods:




                                                              Three Months Ended September 30,       Nine Months Ended September 30,
                                                                   2006                2005                 2006               2005
                                                               -------------       -------------       -------------      ---------
                                                                                                              
         Rental revenues                                       $    2,233           $    4,849          $     8,235       $  15,106
         Pre-tax income (loss), including gains on sale           (19,210)               3,425                4,087          12,547


(6)      Investment in Non-Consolidated Entities
         ---------------------------------------

         As of September 30, 2006, the Company has direct   investments in eight
         non-consolidated  entities.  During the nine months ended September 30,
         2006,  these  entities  purchased  seven  properties  for an  aggregate
         capitalized cost of $88,185.

         During the nine months ended  September 30, 2006, the  non-consolidated
         entities  obtained six separate  mortgages  encumbering  six properties
         aggregating  $59,538 with a weighted  average  stated  interest rate of
         6.00% and maturity dates ranging from April 2016 to November 2019.

         During the second quarter of 2006, in connection with an acquisition of
         a property from a third party,  the Company advanced an $8,300 mortgage
         note to one entity,  which was scheduled to mature in October 2006. The
         mortgage note was repaid in September 2006. During the first quarter of
         2005, another entity repaid $45,800 in advances made by the Company.

         During the third quarter of 2006, one non-consolidated  entity issued a
         $1,750  mortgage  note to a tenant  which bears  interest at LIBOR plus
         3.0% and matures in 2011.

         The following is a summary  combined balance sheet data as of September
         30, 2006 and income  statement data for the nine months ended September
         30, 2006 and 2005 for the Company's non-consolidated entities:
\
                                               2006
                                               ----
         Real estate, net                  $ 1,420,700
         Intangibles, net                      147,693
         Mortgages payable                   1,044,414

                                               2006                 2005
                                               ----                 ----
         Gross revenues                    $   123,737          $  103,798
         Expenses, net                        (118,884)            (92,899)
         Debt satisfaction                          --              (1,953)
         Gain on sale                               --               5,219
                                             ---------             -------
         Net income                        $     4,853          $   14,165
                                            ==========            ========


         The Company  earned  advisory fees of $950 and $2,994 for the three and
         nine months ended September 30, 2006, respectively, and $849 and $3,680
         for the three and nine months ended  September 30, 2005,  respectively,
         relating to these entities.


                                       12



(7)      Mortgages and Notes Payable
         ---------------------------

         During the first quarter of 2006,  the Company  refinanced its property
         in Dillon, South Carolina.  The Company repaid the existing debt on the
         property  of  $11,420  and  incurred  debt   satisfaction   charges  of
         approximately $904.

         During the second  quarter of 2006,  the  Company  sold two  properties
         encumbered  by  mortgage  debt,  which  resulted  in debt  satisfaction
         charges of approximately $446.

         During the second quarter of 2006, the Company  refinanced its property
         in Boca Raton,  Florida.  The Company  repaid the existing  debt on the
         property  of  $15,275  and  incurred  debt   satisfaction   charges  of
         approximately $218.

         During  the  second  quarter  of  2006,  the  Company  transferred  its
         Milpitas,  California  property  which  was  encumbered  by  a  $11,869
         mortgage  to the lender in a  foreclosure,  which  resulted in a $6,289
         debt satisfaction gain.

         During  the second  quarter of 2006,  the  Company  repaid the  $10,525
         mortgage  on  its  Southfield,  Michigan  property  for  $9,022,  which
         resulted in a debt satisfaction gain of $1,460.

         During the third quarter of 2006,  the Company  refinanced its property
         in  Phoenix,  Arizona.  The  Company  repaid the  existing  debt on the
         property  of  $13,341  and  incurred  debt   satisfaction   charges  of
         approximately $510.

         During 2006, the Company obtained the following mortgages:

         Property                        Amount          Rate          Maturity
         --------                        ------          ----          --------
         Dillon, South Carolina          $  23,750      5.97%            2022
         Renswoude, The Netherlands         33,785      5.31%            2011
         Boca Raton, Florida                20,400      6.47%            2020
         Phoenix, Arizona                   19,250      6.27%            2013

         In addition,  the  purchaser of a property  assumed a $14,170  mortgage
         note in connection with the sale by the Company.

(8)      Concentration of Risk
         ---------------------

         The Company  seeks to reduce its  operating  and leasing  risks through
         diversification   achieved  by  the  geographic   distribution  of  its
         properties,  tenant industry diversification,  avoiding dependency on a
         single property and the  creditworthiness of its tenants. For the three
         and nine months ended  September  30, 2006 and 2005,  no single  tenant
         represented greater than 10% of rental revenues.

         In March 2006, Dana  Corporation  ("Dana"),  a tenant in 11 properties,
         including  non-consolidated  entities, filed for Chapter 11 bankruptcy.
         Dana succeeded on motions to reject leases on 2 properties owned by the
         Company  and a  non-consolidated  entity and has  affirmed  the other 9
         leases.  During the second  quarter of 2006,  the  Company  recorded an
         impairment  charge  of  $1,121  and  accelerated   amortization  of  an
         above-market  lease  of  $2,349,  relating  to the  write  off of lease
         intangibles and the above-market  lease for the disaffirmed  lease of a
         consolidated property. In addition,  the Company's  proportionate share
         from a non-consolidated entity of the impairment charge and accelerated
         amortization of an above-market  lease for a disaffirmed lease was $551
         and $1,412,  respectively.  In  addition,  the Company,  including  its
         interest through a non-consolidated  entity, sold its bankruptcy claims
         related  to  the 2  rejected  leases  for  approximately  $7,100  which
         resulted in a gain of approximately $6,900.

         Cash and cash equivalent  balances may exceed  insurable  amounts.  The
         Company  believes it  mitigates  this risk by  investing  in or through
         major financial institutions.



                                       13




(9)      Minority Interests
         ------------------

         In  conjunction  with several of the  Company's  acquisitions  in prior
         years, sellers were given units in the Company's operating partnerships
         as a form of  consideration.  All of such  interests are  redeemable at
         certain  times,  only at the option of the holders,  for the  Company's
         common  shares  on a  one-for-one  basis at  various  dates and are not
         otherwise mandatorily redeemable by the Company.

         As of September 30, 2006, there were 5,619,358 units  outstanding.  All
         units have stated  distributions  in accordance  with their  respective
         partnership  agreements.  To the extent that the Company's dividend per
         share is less than the stated  distribution per unit per the applicable
         partnership  agreement,  the  distributions per unit are reduced by the
         percentage  reduction  in  the  Company's  dividend.  No  units  have a
         liquidation preference.

(10)     Commitments and Contingencies
         -----------------------------

         The Company is obligated under certain tenant leases,  including leases
         for non-consolidated  entities, to fund the expansion of the underlying
         leased properties. Included in other assets is construction in progress
         of $543 and $9,273 as of  September  30, 2006 and  December  31,  2005,
         respectively.

         The Company at times is involved in various legal actions  occurring in
         the ordinary  course of  business.  In the opinion of  management,  the
         ultimate  disposition of these matters will not have a material adverse
         effect on the Company's  consolidated  financial  position,  results of
         operations or liquidity.

         As of September 30, 2006, the Company,  including its  non-consolidated
         entities,  has entered into binding letters of intent to purchase three
         properties for an aggregate estimated obligation of $65,126.

         On  July  23,  2006,  the  Company  entered  into a  definitive  merger
         agreement with Newkirk Realty Trust, Inc. ("Newkirk"). Under the merger
         agreement each share of Newkirk common stock will be exchanged for 0.80
         common   shares  of  the  Company.   Following   the  merger,   Newkirk
         stockholders  and unit  holders  will own  approximately  46.8% and the
         Company's shareholders and unit holders will own approximately 53.2% of
         the fully  diluted  common shares of the combined  company  assuming no
         conversion of the Company's Series C Cumulative  Convertible  Preferred
         Stock.  The  transaction  is expected to close in the fourth quarter of
         2006,  subject  to the  approval  of the  voting  shareholders  of both
         companies and other customary conditions.

         The merger agreement  contains certain  termination rights for both the
         Company   and   Newkirk  and   provides   that  in  certain   specified
         circumstances,  a terminating party must pay the other party's expenses
         up to $5  million  in  connection  with the  proposed  transaction.  In
         addition,   the   agreement   provides   that  in   certain   specified
         circumstances  (generally in the event a terminating  party enters into
         an  alternative  transaction  within  six  months  of  termination),  a
         terminating party must also pay the other party a break-up fee of up to
         $25 million (less expenses,  if any, previously paid by the terminating
         party to the non-terminating party).

(11)     Supplemental Disclosure of Statement of Cash Flow Information
         -------------------------------------------------------------

         During the nine months ended  September 30, 2006 and 2005,  the Company
         paid  $54,630 and  $49,882,  respectively,  for  interest  and $232 and
         $1,659, respectively, for income taxes.

         During the nine months ended September 30, 2006 and 2005, holders of an
         aggregate   of  95,205  and  33,864 operating   partnership   units,
         respectively,  redeemed  such units for common  shares of the  Company.
         These redemptions  resulted in an increase in shareholders'  equity and
         corresponding  decrease  in  minority  interest  of  $1,085  and  $398,
         respectively.

         During the nine months ended  September 30, 2006 and 2005,  the Company
         recognized $4,859 and $2,724,  respectively in compensation relating to
         share grants to trustees and employees.

         During the nine months ended  September  30,  2006,  the Company sold a
         property in which the purchaser assumed a mortgage note encumbering the
         property in the amount of $14,170. In addition,  the Company provided a
         $3,200,  6.00%  interest only mortgage due in 2017 relating to the sale
         of another property.

         During the nine months ended  September 30, 2005, the Company  provided
         $11,050  in secured  financing  relating  to a sale of a  property  and
         assumed $3,056 in obligations relating to acquisitions of properties.


                                       14






(12)     Subsequent Events
         -----------------

         Subsequent to September 30, 2006,  the Company  completed the following
         transactions:

         o  acquired  three  properties  for  an  aggregate  purchase  price  of
            $22,095;

         o  obtained a $9,425  non-recourse  mortgage  which  bears  interest at
            6.06% and matures November 2016;

         o  entered  into a one - year  lease  extension  with its tenant at its
            Oberlin, Ohio property for an annual rent of $748;

         o  purchased for $27,723 a 28.7% interest in Lexington Strategic Asset
            Corp. ("LSAC"), a taxable REIT subsidiary,  increasing its ownership
            in LSAC to approximately 61% (commencing in the fourth quarter of
            2006, LSAC will be consolidated with the Company);

         o  borrowed $20,500 on its line of credit; and

         o  repurchased  190,000  common shares at an average cost of $20.72 per
            common share.



                                       15



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

Forward-Looking Statements
--------------------------

The  following is a discussion  and analysis of Lexington  Corporate  Properties
Trust's  (the  "Company's")  consolidated  financial  condition  and  results of
operations  for the three and nine months  periods ended  September 30, 2006 and
2005, and the  significant  factors that could affect the Company's  prospective
financial  condition and results of operations.  This discussion  should be read
together  with  the  accompanying  unaudited  condensed  consolidated  financial
statements and notes and with the Company's  consolidated  financial  statements
and notes  included in the  Company's  Annual Report on Form 10-K/A for the year
ended  December 31, 2005.  Historical  results may not be  indicative  of future
performance.

This  quarterly  report  on  Form  10-Q,  together  with  other  statements  and
information   publicly    disseminated   by   the   Company   contains   certain
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended. The Company intends such forward-looking statements to be covered by
the safe harbor  provisions  for  forward-looking  statements  contained  in the
Private Securities Litigation Reform Act of 1995 and includes this statement for
purposes  of  complying  with  these  safe  harbor  provisions.  Forward-looking
statements,  which are based on certain  assumptions  and describe the Company's
future plans, strategies and expectations,  are generally identifiable by use of
the  words  "believes,"   "expects,"  "intends,"   "anticipates,"   "estimates,"
"projects" or similar  expressions.  Readers should not rely on  forward-looking
statements since they involve known and unknown risks,  uncertainties  and other
factors which are, in some cases,  beyond the Company's  control and which could
materially affect actual results,  performances or achievements.  In particular,
among the factors  that could cause  actual  results to differ  materially  from
current  expectations  include,  but are not  limited  to,  (i) the  failure  to
continue to qualify as a real estate  investment  trust, (ii) changes in general
business and economic  conditions,  (iii)  competition,  (iv)  increases in real
estate  construction  costs,  (v) changes in  interest  rates,  (vi)  changes in
accessibility of debt and equity capital markets and other risks inherent in the
real estate business,  including, but not limited to, tenant defaults, potential
liability  relating  to  environmental  matters,  the  availability  of suitable
acquisition  opportunities  and  illiquidity of real estate  investments,  (vii)
changes in  governmental  laws and  regulations,  (viii)  increases in operating
costs  and (ix) the  risk  factors  noted  in Part  II,  Item  1A.  The  Company
undertakes  no  obligation  to publicly  release the results of any revisions to
these  forward-looking  statements  which  may be  made  to  reflect  events  or
circumstances   after  the  date  hereof  or  to  reflect  the   occurrence   of
unanticipated  events.  Accordingly,  there is no assurance  that the  Company's
expectations will be realized.

General
-------

The  Company,  which has  elected to qualify as a real estate  investment  trust
("REIT")  under the  Internal  Revenue  Code of 1986,  as amended,  (the "Code")
acquires,  owns  and  manages  net-leased  commercial  properties.  The  Company
believes that it has operated as a REIT since October 1993.

As of September  30, 2006,  the Company  owned,  or had  interests  in, 191 real
estate properties and managed 2 additional properties.

On July 23, 2006, the Company  entered into a definitive  merger  agreement with
Newkirk Realty Trust, Inc. ("Newkirk"). Under the merger agreement each share of
Newkirk  common stock will be exchanged  for 0.80 common  shares of the Company.
Following  the  merger,   Newkirk   stockholders   and  unit  holders  will  own
approximately  46.8% and the  Company's  shareholders  and unit holders will own
approximately  53.2% of the fully diluted common shares of the combined  company
assuming  no  conversion  of  the  Company's  Series  C  Cumulative  Convertible
Preferred  Stock.  The transaction is expected to close in the fourth quarter of
2006,  subject to the approval of the voting  shareholders of both companies and
other customary conditions.

The merger agreement  contains certain  termination  rights for both the Company
and Newkirk and provides that in certain specified circumstances,  a terminating
party must pay the other party's  expenses up to $5 million in  connection  with
the proposed  transaction.  In addition,  the agreement provides that in certain
specified circumstances  (generally in the event a terminating party enters into
an  alternative  transaction  within six months of  termination),  a terminating
party must also pay the other party a break-up  fee of up to $25  million  (less
expenses,   if  any,   previously   paid  by  the   terminating   party  to  the
non-terminating party).

Critical Accounting Policies
----------------------------

The Company's accompanying unaudited condensed consolidated financial statements
have been prepared in conformity with accounting  principles  generally accepted
in the United States of America, which require management to make estimates that
affect the amounts of revenues,  expenses,  assets and liabilities reported. The
following  are  critical  accounting  policies  which are very  important to the
portrayal of the Company's  financial  condition  and results of operations  and
which  require  some of  management's  most  difficult,  subjective  and complex
judgments.  The  accounting  for these matters  involves the making of estimates
based on current facts,



                                       16




circumstances  and  assumptions  which  could  change  in a  manner  that  might
materially  affect  management's  future  estimate with respect to such matters.
Accordingly,  future  reported  financial  conditions  and results  could differ
materially from financial  conditions and results reported based on management's
current estimates.

Purchase  Accounting for Acquisition of Real Estate.  The fair value of the real
estate  acquired,  which includes the impact of  mark-to-market  adjustments for
assumed  mortgage  debt  related to property  acquisitions,  is allocated to the
acquired  tangible  assets,  consisting  of  land,  building  and  improvements,
fixtures  and  equipment  and  identified  intangible  assets  and  liabilities,
consisting of the value of above-market and below-market  leases, other value of
in-place leases and value of tenant  relationships,  based in each case on their
fair values.

The fair value of the tangible  assets of an acquired  property  (which includes
land,  building and  improvements  and fixtures and  equipment) is determined by
valuing the property as if it were vacant, and the "as-if-vacant"  value is then
allocated to land, building and improvements and fixtures and equipment based on
management's  determination  of relative  fair values of these  assets.  Factors
considered by management in  performing  these  analyses  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 rental revenue during the expected  lease-up periods based
on current market demand.  Management  also estimates  costs to execute  similar
leases including leasing commissions.

In allocating the fair value of the identified intangible assets and liabilities
of an acquired property, above-market and below-market in-place lease values are
recorded based on the difference  between the current  in-place lease rent and a
management estimate of current market rents.  Below-market lease intangibles are
recorded as part of deferred  revenue and amortized into rental revenue over the
non-cancelable periods of the respective leases and any bargain renewal options,
if applicable. Above-market leases are recorded as part of intangible assets and
amortized as a direct  charge  against  rental  revenue over the  non-cancelable
portion of the respective leases.

The aggregate value of other acquired intangible assets,  consisting of in-place
leases and tenant  relationships,  is measured by the excess of (i) the purchase
price paid for a property over (ii) the estimated  fair value of the property as
if vacant,  determined  as set forth above.  This  aggregate  value is allocated
between  in-place lease values and tenant  relationships  based on  management's
evaluation of the specific  characteristics of each tenant's lease. The value of
in-place  leases and customer  relationships  are  amortized to expense over the
remaining non-cancelable periods of the respective leases.

Revenue Recognition. The Company recognizes revenue in accordance with Statement
of Financial  Accounting  Standards  ("SFAS") No. 13,  Accounting for Leases, as
amended  ("SFAS  13").  SFAS  13,  requires  that  revenue  be  recognized  on a
straight-line  basis over the term of the lease unless  another  systematic  and
rational  basis is more  representative  of the time  pattern  in which  the use
benefit is derived  from the leased  property.  Renewal  options in leases  with
rental terms that are lower than those in the primary term are excluded from the
calculation of straight-line  rent if they do not meet the criteria of a bargain
renewal   option.   In  those  instances  in  which  the  Company  funds  tenant
improvements and the improvements are deemed to be owned by the Company, revenue
recognition will commence when the improvements are substantially  completed and
possession  or  control  of the space is  turned  over to the  tenant.  When the
Company determines that the tenant allowances are lease incentives,  the Company
commences revenue  recognition when possession or control of the space is turned
over to the tenant for tenant work to begin.  The lease incentive is recorded as
a deferred  expense and  amortized as a reduction to revenue on a  straight-line
basis over the respective lease term.

Gains on sales of real estate are recognized  pursuant to the provisions of SFAS
No. 66,  Accounting  for Sales of Real  Estate,  as  amended  ("SFAS  66").  The
specific  timing of the sale is  measured  against  various  criteria in SFAS 66
related to the terms of the transactions  and any continuing  involvement in the
form of management or financial  assistance  associated with the properties.  If
the  sales  criteria  are not  met,  the  gain  is  deferred  and  the  finance,
installment or cost recovery method, as appropriate,  is applied until the sales
criteria are met.

Accounts  Receivable.  The Company  continuously  monitors  collections from its
tenants and would make a provision  for estimated  losses based upon  historical
experience  and any  specific  tenant  collection  issues  that the  Company has
identified.  As of September 30, 2006 and December 31, 2005, the Company did not
record an allowance for doubtful accounts.

Impairment of Real Estate.  The Company evaluates the carrying value of all real
estate  held when a  triggering  event under SFAS No.  144,  Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets,  as amended  ("SFAS  144") has
occurred to determine if an  impairment  has  occurred  which would  require the
recognition of a loss. The evaluation includes reviewing  anticipated cash flows
of the  property,  based on current  leases in place,  and an estimate of market
rent  after  assumed  lease up period  for  vacant  properties  coupled  with an
estimate of proceeds to be realized upon sale. However,  estimating market lease
rents and future sale proceeds is highly  subjective  and such  estimates  could
differ materially from actual results.

Tax Status.  The Company  has made an  election to qualify,  and  believes it is
operating  so  as to  qualify,  as a  REIT  for  Federal  income  tax  purposes.
Accordingly,  the Company  generally  will not be subject to Federal income tax,
provided that distributions to its shareholders equal at least the amount of its
REIT taxable income as defined under Section 856 through 860 of the Code.

The Company is now permitted to participate in certain  activities from which it
was previously  precluded in order to maintain its qualification as a REIT,
so long as these  activities are conducted in entities which elect to be treated
as taxable subsidiaries under the


                                       17



Code.  Lexington  Realty  Advisors,   Inc.,  Lexington  Contributions  Inc.  and
Lexington  Strategic  Asset  Corp.  have  elected to be treated as taxable  REIT
subsidiaries.  As such, the Company is subject to Federal and state income taxes
on the income from these activities.

Income taxes are accounted for under the asset and  liability  method.  Deferred
tax  assets  and  liabilities  are  recognized  for  the  estimated  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
basis and operating loss and tax credit carry-forwards.  Deferred tax assets and
liabilities are measured using enacted tax rates in effect for the year in which
those temporary differences are expected to be recovered or settled.

Properties  Held For Sale. The Company  accounts for properties held for sale in
accordance  with SFAS 144. SFAS 144 requires that the assets and  liabilities of
properties that meet various criteria in SFAS 144 be presented separately in the
balance  sheet,  with  assets  and  liabilities  being  separately  stated.  The
operating  results of these properties are reflected as discontinued  operations
in the  statement  of  income.  Properties  that do not  meet  the held for sale
criteria of SFAS 144 are accounted for as operating properties.

Basis of Consolidation.  The Company  determines  whether an entity for which it
holds an  interest  should be  consolidated  pursuant  to  Financial  Accounting
Standards  Board  Interpretation  No. 46,  Consolidation  of  Variable  Interest
Entities ("FIN 46R").  FIN 46R requires the Company to evaluate whether it has a
controlling  financial  interest  in an entity  through  means other than voting
rights.  If the  entity  is not a  variable  interest  entity,  and the  Company
controls  the  entity's  voting  shares  and  similar  rights,   the  entity  is
consolidated.


Liquidity and Capital Resources
-------------------------------

Real Estate  Assets.  As of September 30, 2006, the Company's real estate assets
were  located in 39 states and The  Netherlands  and  contained  an aggregate of
approximately 40.3 million square feet of net rentable space.  Substantially all
of the  properties  are  subject  to triple  net  leases,  which  are  generally
characterized as leases in which the tenant pays all or substantially all of the
cost and cost increases for real estate taxes, capital expenditures,  insurance,
utilities and ordinary  maintenance of the property.  Approximately 97.8% of the
total square feet is subject to a lease.

During  the nine  months  ended  September  30,  2006,  the  Company,  including
non-consolidated   entities,   purchased  eight   properties  for  an  aggregate
capitalized  cost of $128.2  million and sold six  properties  to third  parties
resulting in an aggregate net gain of $17.5 million.

The Company's  principal  sources of liquidity are revenues  generated  from its
properties,  interest on cash balances,  amounts  available  under its unsecured
credit facility and amounts that may be raised through the sale of securities in
private or public  offerings.  For the nine months ended September 30, 2006, the
leases on the consolidated  properties  generated $137.1 million in gross rental
revenue compared to $122.5 million during the same period in 2005.

In March 2006, Dana Corporation  ("Dana"), a tenant in 11 properties,  including
those owned by non-consolidated entities, filed for Chapter 11 bankruptcy.  Dana
succeeded  on  motions  to  reject  leases on two  properties,  one owned by the
Company and the other owned by a  non-consolidated  entity and has  affirmed the
other nine leases.  During the second quarter of 2006,  the Company  recorded an
impairment  charge and accelerated  amortization of above-market  leases of $5.4
million  (including the Company's  proportionate  share from a  non-consolidated
entity),  relating to the write off of above-market leases and lease intangibles
of the two rejected leases.

Dividends.  The Company has made  quarterly  distributions  since  October  1986
without interruption. The Company declared a common dividend of $0.365 per share
to common  shareholders of record as of October 2, 2006,  payable on October 15,
2006.  The Company's  annualized  common  dividend  rate is currently  $1.46 per
share.  The Company also declared a dividend on its Series C preferred shares of
$0.8125 per share to  preferred  shareholders  of record as of October 31, 2006,
payable on November 15, 2006. The annual preferred dividend rate on the Series C
shares is $3.25 per share.  The Company also declared a dividend on its Series B
preferred  shares of $0.503125 per share to preferred  shareholders of record as
of October 31, 2006, payable on November 15, 2006. The annual preferred dividend
rate on the Series B shares is $2.0125 per share.

In  connection  with its  intention to continue to qualify as a REIT for Federal
income tax purposes,  the Company  expects to continue paying regular common and
preferred dividends to its shareholders. These dividends are expected to be paid
from  operating  cash flows  which are  expected  to  increase  over time due to
property  acquisitions  and growth in rental revenues in the existing  portfolio
and from  other  sources.  Since  cash  used to pay  dividends  reduces  amounts
available for capital  investments,  the Company generally intends to maintain a
conservative  dividend  payout  ratio,  reserving  such  amounts as it considers
necessary for the expansion of properties in its portfolio,  debt reduction, the
acquisition of interests in new properties as suitable  opportunities arise, and
such other factors as the Company's board of trustees considers appropriate.

Cash  dividends  paid to common and preferred  shareholders  for the nine months
ended  September  30,  2006 and 2005  were  $70.2  million  and  $64.3  million,
respectively.

Although the Company  receives the majority of its rental  payments on a monthly
basis, it intends to continue paying dividends quarterly. Amounts accumulated in
advance of each quarterly distribution are invested by the Company in short-term
money market or other suitable instruments.


                                       18



The Company anticipates that cash flows from operations will continue to provide
adequate capital to fund its operating and administrative expenses, regular debt
service   obligations  and  all  dividend   payments  in  accordance  with  REIT
requirements  in both the  short-term and  long-term.  In addition,  the Company
anticipates  that cash on hand,  borrowings under its unsecured credit facility,
issuance of equity and debt,  and other  capital  raising  alternatives  will be
available to fund the necessary capital required by the Company. Cash flows from
operations  were $85.1  million  and $78.6  million  for the nine  months  ended
September 30, 2006 and 2005,  respectively.  The underlying  drivers that impact
working  capital  and  therefore  cash flows from  operations  are the timing of
collection of rents,  including  reimbursements from tenants,  the collection of
advisory fees, payment of interest on mortgage debt and payment of operating and
general and  administrative  costs. The Company believes the net lease structure
of the majority of its tenants leases enhances cash flows from operations  since
the  payment  and  timing of  operating  costs  related  to the  properties  are
generally borne directly by the tenant. Collection and timing of tenant rents is
closely monitored by management as part of its cash management program.

Net cash used in investing  activities  totaled $18.4 million and $642.6 million
for the nine months ended September 30, 2006 and 2005,  respectively.  Cash used
in investing  activities was primarily  attributable  to the  acquisition of and
deposits  made for real estate,  the  investment in  non-consolidated  entities,
investment in notes  receivable  and investment in marketable  securities.  Cash
provided by investing  activities  relates  primarily to the sale of properties,
the  collection of notes  receivable  and  distributions  from  non-consolidated
entities.

Net cash (used in) provided by financing  activities totaled $(57.3) million and
$478.1  million  for  the  nine  months  ended  September  30,  2006  and  2005,
respectively.  Cash used in financing  activities was primarily  attributable to
dividends (net of proceeds reinvested under the Company's dividend  reinvestment
plan),  distributions  to  limited  partners  and debt  service  payments.  Cash
provided by  financing  activities  relates  primarily  to proceeds  from equity
offerings and mortgage financings.

UPREIT  Structure.  The Company's UPREIT structure permits the Company to effect
acquisitions by issuing to a seller,  as a form of  consideration,  interests in
operating  partnerships  controlled  by the Company.  All of such  interests are
redeemable, at the option of the holder, at certain times for common shares on a
one-for-one  basis and all of such interests  require the Company to pay certain
distributions to the holders of such interests in accordance with the respective
operating partnership agreements.  The Company accounts for these interests in a
manner similar to a minority  interest holder.  The number of common shares that
will be outstanding  in the future should be expected to increase,  and minority
interest  expense  should be expected to  decrease,  from time to time,  as such
operating  partnership interests are redeemed for common shares. As of September
30, 2006, there were 5,619,358  operating  partnership units, of which 1,666,720
partnership units are held by E. Robert Roskind,  Chairman and Richard J. Rouse,
Vice  Chairman  and  Chief  Investment  Officer.   The  current  average  annual
distribution is $1.37 per unit.

Share Repurchase Program
------------------------

The  Company's  board of trustees has  authorized  the  repurchase  of up to 2.0
million  common  shares/operating  partnership  units.  The Company  repurchased
73,912 common  shares/units  at an average cost of $19.86 per common  share/unit
during the nine months ended September 30, 2006.

Financing
---------

Revolving Credit  Facility.  The Company's  $200.0 million  unsecured  revolving
credit  facility,  which expires in June 2008, bears interest at a rate of LIBOR
plus  120-170  basis points  depending  on the  Company's  leverage  level.  The
unsecured  revolving  credit facility  contains  customary  financial  covenants
including  restrictions  on the level of  indebtedness,  amount of variable rate
debt to be borrowed and net worth  maintenance  provisions.  As of September 30,
2006, the Company was in compliance with all covenants, there were no borrowings
outstanding,  $167.3  million was  available to be borrowed and $32.7 million in
letters of credit were outstanding.

Debt Service  Requirements.  The Company's principal liquidity needs are for the
payment of interest and principal on outstanding  mortgage debt. As of September
30, 2006,  total  outstanding  mortgages were  approximately  $1.2 billion.  The
weighted average interest rate on the Company's total  consolidated debt on such
date was  approximately  6.0%. The estimated  scheduled  principal  amortization
payments for the  remainder of 2006 and for 2007,  2008,  2009 and 2010 are $6.3
million,  $35.0  million,  $30.1  million,  $32.0  million  and  $30.8  million,
respectively. As of September 30, 2006, the estimated scheduled balloon payments
for the  remainder of 2006 and for 2007,  2008,  2009 and 2010 are $0, $0, $31.1
million, $37.0 million and $56.6 million, respectively.

Other
-----

Lease   Obligations.   Since  the  Company's   tenants  generally  bear  all  or
substantially all of the cost of property  operations,  maintenance and repairs,
the Company  does not  anticipate  significant  needs for cash for these  costs.
However,  the Company is responsible for operating expenses in vacant properties
and for certain leases which contain expense stops. The Company  generally funds
property expansions with available cash and additional secured  borrowings,  the
repayment of which is funded out of rental  increases  under the leases covering
the expanded properties.



                                       19




The Company's tenants pay the rental obligation on ground leases either directly
to the fee holder or to the Company as increased  rent.  The annual ground lease
rental payment obligations for 2007, 2008, 2009, 2010 and 2011 are approximately
$1.2  million,  $1.2  million,  $1.2  million,  $1.0  million and $0.9  million,
respectively.

Capital  Expenditures.  Due to the triple net lease structure,  the Company does
not  incur  significant  expenditures  in the  ordinary  course of  business  to
maintain its properties.  However,  in the future, as leases expire, the Company
expects to incur costs in extending  the existing  tenant lease or  re-tenanting
the  properties.  The  amounts  of these  expenditures  can  vary  significantly
depending on tenant  negotiations,  market  conditions  and rental rates.  These
expenditures  are expected to be funded from  operating cash flows or borrowings
on the  unsecured  revolving  credit  facility.  As of September  30, 2006,  the
Company,  including through non-consolidated  entities, has entered into binding
letters of intent to purchase 3 properties for an aggregate estimated obligation
of $65.1 million.

Environmental Matters. Based upon management's ongoing review of its properties,
management is not aware of any  environmental  condition  with respect to any of
the Company's  properties,  which would be reasonably  likely to have a material
adverse effect on the Company. There can be no assurance,  however, that (i) the
discovery of  environmental  conditions,  which were  previously  unknown,  (ii)
changes in law,  (iii) the  conduct of tenants or (iv)  activities  relating  to
properties  in the  vicinity of the  Company's  properties,  will not expose the
Company to material  liability  in the future.  Changes in laws  increasing  the
potential  liability  for  environmental  conditions  existing on  properties or
increasing  the  restrictions  on discharges or other  conditions  may result in
significant  unanticipated  expenditures or may otherwise  adversely  affect the
operations of the Company's tenants,  which would adversely affect the Company's
financial condition and results of operations.

Results of Operations

Three months ended September 30, 2006 compared with September 30, 2005
----------------------------------------------------------------------

Changes in the results of  operations  for the Company are  primarily due to the
growth of its  portfolio,  costs  associated  with such  growth,  the  timing of
acquisitions  and other items  discussed  below.  Of the decrease in total gross
revenues in 2006 of $1.0 million, $1.2 million is attributable to rental revenue
due to increased vacancy. The offsetting $0.2 million increase in gross revenues
in 2006 was primarily  attributable to an increase in tenant  reimbursements  of
$0.1 million and an increase in advisory fees of $0.1  million.  The decrease in
interest and  amortization  expense of $0.4  million is due to interest  savings
resulting  from   scheduled   principal   amortization   payments  and  mortgage
satisfactions.  The  increase in property  operating  expense of $0.4 million is
primarily due to an increase in  properties  for which the Company has operating
expense  responsibility,  including vacancies.  The increase in depreciation and
amortization  expense  of $0.5  million is due  primarily  to the growth in real
estate and  intangibles  due to  property  acquisitions.  Intangible  assets are
amortized  over a shorter  period of time  (generally  the lease term) than real
estate  assets.  The  increase  in general and  administrative  expenses of $1.2
million is due  primarily  to an increase in personnel  costs,  trustee fees and
professional service fees. Non-operating income increased $0.7 million primarily
due to interest earned and dividends  received on investments made in 2006. Debt
satisfaction  charges,  net  increased  $0.5  million  due  to  timing  of  debt
satisfactions.  Minority  interest  expense  decreased  $0.3  million  due  to a
decrease  in  earnings  at  the  partnership   level.   Equity  in  earnings  of
non-consolidated  entities decreased by $1.3 million primarily due to the impact
of a gain on the sale of a property and debt  satisfaction  charge in 2005.  Net
income  decreased in 2006 (to a net loss) by $26.6 million  primarily due to the
net impact of items  discussed  above coupled with a decrease (to a net loss) of
$22.6 million in income from  discontinued  operations.  The total  discontinued
operations  decrease of $22.6  million is primarily  comprised of an increase in
impairment  charges of $21.4  million  (primarily  relating to the Warren,  Ohio
property)  plus  a  decrease  of  $1.1  million  in  income  from   discontinued
operations. Income from discontinued operations decreased due to less properties
in discontinued  operations in 2006 compared with 2005. Net income applicable to
common shareholders decreased by $26.6 million due to the items discussed above.

Nine months ended September 30, 2006 compared with September 30, 2005
---------------------------------------------------------------------

Changes in the results of  operations  for the Company are  primarily due to the
growth of its  portfolio,  costs  associated  with such  growth,  the  timing of
acquisitions  and other items  discussed  below.  Of the increase in total gross
revenues  in 2006 of $19.3  million,  $14.6  million is  attributable  to rental
revenue  due to  acquisitions  in 2005 and  2006.  The  remaining  $4.7  million
increase in gross revenues in 2006 was primarily  attributable to an increase in
tenant  reimbursements  of $5.4 million offset by a decrease in advisory fees of
$0.7 million.  The increase in interest and amortization expense of $7.5 million
is due to the growth of the Company's  portfolio and has been offset by interest
savings resulting from scheduled  principal  amortization  payments and mortgage
satisfactions.  The  increase in property  operating  expense of $8.1 million is
primarily due to an increase in  properties  for which the Company has operating
expense  responsibility,  including vacancies.  The increase in depreciation and
amortization  expense of $12.3  million is due  primarily  to the growth in real
estate and  intangibles  due to  property  acquisitions.  Intangible  assets are
amortized  over a shorter  period of time  (generally  the lease term) than real
estate  assets.  The  increase  in general and  administrative  expenses of $2.7
million is due  primarily  to an increase in  personnel  costs and trustee  fees
offset by a reduction in dead deal costs.  Non-operating  income  increased $6.5
million  primarily  due to the sale of a Dana  Corporation  bankruptcy  claim in
2006. Debt  satisfaction  gains, net decreased $4.8 million due to the timing of
debt  satisfactions.  Impairment  charges  increased  due  to the  write  off of
intangible  assets relating to a tenant  bankruptcy.  Minority  interest expense
decreased $0.9 million due to a decrease in earnings at the  partnership  level.
Equity in  earnings  of  non-consolidated  entities  decreased  by $2.0  million
primarily  due to the  impact  of the  write  off of lease  intangibles  and the
acceleration of above-market lease


                                       20



amortization offset by a gain on the sale of a Dana Corporation bankruptcy claim
in 2006 compared with a gain on sale of a property and debt satisfaction  charge
in 2005. Net income decreased in 2006 by $20.4 million  primarily due to the net
impact of items  discussed  above  coupled  with a decrease  of $8.5  million in
income from discontinued operations.  The total discontinued operations decrease
of $8.5 million is comprised of an increase in gains on sales of  properties  of
$10.9 million and an increase in debt satisfaction  gains of $5.0 million offset
by a $20.8 million  increase in impairment  charges  (primarily  relating to the
Warren,   Ohio  property)  and  a  decrease  of  $3.6  million  in  income  from
discontinued  operations.  Income from discontinued  operations decreased due to
less  properties in  discontinued  operations  in 2006  compared with 2005.  Net
income applicable to common  shareholders  decreased by $20.4 million due to the
items discussed above.

The  increase in net income in future  periods will be closely tied to the level
of acquisitions  and  dispositions  made by the Company.  Without  acquisitions,
which in addition to  generating  rental  revenue,  generate  acquisition,  debt
placement and asset management fees from non-consolidated  entities, the sources
of growth  in net  income  are  limited  to index  adjusted  rents  (such as the
consumer price index),  percentage rents, reduced interest expense on amortizing
mortgages and by controlling other variable overhead costs.  However,  there are
many  factors  beyond  management's   control  that  could  offset  these  items
including,  without  limitation,  increased  interest rates and tenant  monetary
defaults.  As  discussed  in note  10 to the  unaudited  condensed  consolidated
financial statements, the Company has entered into a definitive merger agreement
with Newkirk Realty Trust, Inc.

Off-Balance Sheet Arrangements
------------------------------


Non-Consolidated Real Estate Entities. As of September 30, 2006, the Company has
investments  in various  non-consolidated  real  estate  entities  with  varying
structures.  The properties owned by the non-consolidated  entities are financed
with  individual  non-recourse  mortgage  loans.  Non-recourse  mortgage debt is
generally  defined as debt whereby the lenders'  sole  recourse  with respect to
borrower defaults is limited to the value of the property  collateralized by the
mortgage.  The lender  generally does not have recourse against any other assets
owned by the borrower or any of the members of the borrower,  except for certain
specified  exceptions listed in the particular loan documents.  These exceptions
generally  relate  to  limited  circumstances  including  breaches  of  material
representations and fraud.


The Company invests in non-consolidated  entities with third parties to increase
portfolio  diversification,  reduce  the  amount of equity  invested  in any one
property and to increase  returns on equity due to the  realization  of advisory
fees. See note 6 to the unaudited condensed  consolidated  financial  statements
for combined  summary balance sheet and income  statement data relating to these
entities.


                      ITEM 3. QUANTITATIVE AND QUALITATIVE
                     DISCLOSURES ABOUT MARKET RISK ($000's)
                     --------------------------------------


The Company's exposure to market risk relates primarily to its variable rate and
fixed rate debt. As of September 30, 2006 and 2005, the Company's  variable rate
indebtedness was $0 and $12,305, respectively,  which represented 0% and 1.0% of
total  long-term  indebtedness,  respectively.  During  the three  months  ended
September  30, 2006 and 2005,  this  variable-rate  indebtedness  had a weighted
average interest rate of 0% and 5.8%, respectively. During the nine months ended
September  30,  2006  and  2005,   this  variable   rate   indebtedness   had  a
weighted-average interest rate of 8.1% and 5.9%, respectively.  Had the weighted
average  interest  rate been 100 basis points  higher,  the Company's net income
would  have  been  reduced  by  approximately  $0 and $66 for the three and nine
months ended  September 30, 2006,  respectively,  and $65 and $137 for the three
months and nine months ended September 30, 2005,  respectively.  As of September
30, 2006 and 2005, the Company's  fixed rate debt was $1,155,000 and $1,199,557,
respectively,  which  represented  100.0%  and  99.0%,  respectively,  of  total
long-term  indebtness.  The weighted  average  interest rate as of September 30,
2006 of fixed rate debt was 6.0%,  which is  approximately 18 basis points lower
than the fixed rate debt  incurred by the Company  during the three months ended
September  30, 2006.  With no fixed rate debt maturing  until 2008,  the Company
believes it has  limited  market risk  exposure to rising  interest  rates as it
relates to its fixed rate debt obligations. However, had the fixed interest rate
been  higher by 100 basis  points,  the  Company's  net  income  would have been
reduced by $2,890 and $8,736 for the three and nine months ended  September  30,
2006, respectively, and by $2,881 and $7,351 for the three and nine months ended
September 30, 2005, respectively.



                                       21



                         ITEM 4. CONTROLS AND PROCEDURES
                         -------------------------------


Evaluation of Disclosure Controls and Procedures
------------------------------------------------

(a)  Disclosure  Controls and  Procedures.  The Company's  management,  with the
participation  of the  Company's  Chief  Executive  Officer and Chief  Financial
Officer,  has evaluated the effectiveness of the Company's  disclosure  controls
and procedures (as such term is defined in Rules  13a-15(e) and 15d-15(e)  under
the Securities  Exchange Act of 1934, as amended (the "Exchange Act")) as of the
end of the  period  covered  by  this  report.  Based  on such  evaluation,  the
Company's  Chief Executive  Officer and Chief  Financial  Officer have concluded
that,  as of the end of such  period,  the  Company's  disclosure  controls  and
procedures are effective.

Internal Control Over Financial Reporting
-----------------------------------------

(b) Internal Control Over Financial  Reporting.  There have not been any changes
in the  Company's  internal  control over  financial  reporting (as such term is
defined in Rules  13a-15(f)  and  15d-15(f)  under the Exchange  Act) during the
fiscal quarter to which this report relates that have  materially  affected,  or
are reasonably likely to materially  affect, the Company's internal control over
financial reporting.




                                       22




                           PART II - OTHER INFORMATION

ITEM 1.           Legal Proceedings.

The  Company  and its  subsidiaries,  from time to time,  have been  involved in
various  items of  litigation  incidental  to and in the ordinary  course of our
business.  The Company is not presently  involved in any litigation,  nor to its
knowledge is any litigation  threatened against the Company or its subsidiaries,
that in management's opinion, would result in any material adverse effect on the
Company's ownership,  management or operation of its properties, or which is not
covered by the Company's liability insurance.

ITEM 1A.          Risk Factors.

There have been no material  changes in our risk factors from those disclosed in
our Annual Report on Form 10-K/A for the year ended December 31, 2005, except as
described below.

The risks described below relate primarily to the merger of Newkirk with and
into us and the combined company resulting from the merger.

Risks Relating to the Merger

The operations of Lexington and Newkirk may not be integrated successfully, and
the intended benefits of the merger may not be realized.

The merger will present challenges to management, including the integration of
the operations and properties of Lexington and Newkirk. The merger will also
pose other risks commonly associated with similar transactions, including
unanticipated liabilities, unexpected costs and the diversion of management's
attention to the integration of the operations of Lexington and Newkirk. Any
difficulties that the combined company encounters in the transition and
integration processes, and any level of integration that is not successfully
achieved, could have an adverse effect on the revenue, level of expenses and
operating results of the combined company. The combined company may also
experience operational interruptions or the loss of key employees, tenants and
customers. As a result, notwithstanding our expectations, the combined company
may not realize any of the anticipated benefits or cost savings of the merger.

The market value of the Lexington common shares that Newkirk common stockholders
will receive depends on what the market price of Lexington common shares will be
at the effective time of the merger and will decrease if the market value of
Lexington common shares decreases.

The market value of the Lexington common shares that Newkirk common stockholders
will receive as part of the merger consideration depends on what the trading
price of Lexington common shares will be at the effective time of the merger.
The 0.80 exchange ratio that determines the number of Lexington common shares
that Newkirk common stockholders are entitled to receive in the merger is fixed.
This means that there is no "price protection" mechanism in the merger agreement
that would adjust the number of Lexington common shares that Newkirk common
stockholders may receive in the merger as a result of increases or decreases in
the trading price of Lexington common shares. If Lexington's common share price
decreases, then the market value of the merger consideration payable to Newkirk
common stockholders will also decrease.

Lexington and Newkirk expect to incur significant costs and expenses in
connection with the merger, which could result in the combined company not
realizing some or all of the anticipated benefits of the merger.

Lexington and Newkirk are expected to incur one-time, pre-tax closing costs of
approximately $35.5 million in connection with the merger. These costs include a
$12.5 million termination payment to NKT Advisors, LLC, which we refer to as NKT
Advisors, the external advisor of Newkirk, investment banking expenses, legal
and accounting fees, debt assumption fees, printing expenses and other related
charges incurred and expected to be incurred by Lexington and Newkirk.
Completion of the merger could trigger a mandatory prepayment (including a
penalty in some cases) of Lexington and Newkirk debt unless appropriate lender
consents or waivers are received. If those consents and waivers cannot be
obtained prior to completion of the merger, the existing Lexington and Newkirk
debt might need to be prepaid and/or refinanced. Lexington also expects to incur
one-time cash and non-cash costs related to the integration of Lexington and
Newkirk, which cannot be estimated at this time. There can be no assurance that
the costs incurred by Lexington and Newkirk in connection with the merger will
not be higher than expected or that the combined company will not incur
additional unanticipated costs and expenses in connection with the merger.


                                       23



Directors and officers of Newkirk and certain security holders have interests in
the merger that may be different from, or in addition to, the interests of
Newkirk common stockholders generally.

Directors and officers of Newkirk and certain security holders have interests in
the merger that may be different from, or in addition to, the interests of
Newkirk common stockholders generally. Newkirk's board of directors was aware of
these interests and considered them, among other matters, in approving the
merger agreement, the merger and the related transactions and making their
recommendations. These interests include:

     o   the appointment of Michael L. Ashner, the current Chairman and Chief
         Executive Officer of Newkirk, as Executive Chairman and Director of
         Strategic Transactions of Lexington upon completion of the merger
         pursuant to an employment agreement;

     o   the receipt of a termination payment of $12.5 million by NKT Advisors,
         of which Mr. Ashner is Chairman and Chief Executive Officer. Vornado
         Realty Trust, Inc., which we refer to as Vornado, an affiliate of
         Newkirk board member and Lexington board designee Clifford Broser, as
         well as a significant security holder of Newkirk, owns a 20% interest
         in NKT Advisors and will be entitled to receive up to $2.5 million of
         the termination fee being paid to NKT Advisors. Winthrop Realty Trust,
         which we refer to as Winthrop, will also receive $4.4 million of the
         $12.5 million payment for termination of Newkirk's advisory agreement
         with NKT Advisors. Mr. Ashner is Chairman and Chief Executive Officer
         of NKT Advisors and Chief Executive Officer of Winthrop and he and
         other executive officers own a 28% minority interest in NKT Advisors
         and a 7.3% interest in Winthrop;

     o   Winthrop owns 4,375,000 shares of Newkirk common stock which are
         currently subject to a lock up agreement that is scheduled to expire on
         November 7, 2008. As of September 1, 2006, 468,750 of the foregoing
         shares were subject to forfeiture during a period expiring on November
         7, 2008. Upon closing of the merger, the lock up and the forfeiture
         provisions will terminate. If the merger does not occur, these shares
         will be released from the forfeiture restrictions at the rate of 17,361
         shares per month;

     o   For a period of one year following the merger, all existing management
         agreements between Newkirk and Winthrop Management L.P., an affiliate
         of Mr. Ashner, will not be terminated except in accordance with their
         terms and Winthrop Management L.P. or its affiliate will be retained as
         the property manager for all of the properties of the Newkirk Master
         Limited Partnership, which we refer to as MLP, and all properties
         acquired by Lexington during that time, in all cases where a property
         manager is retained. After one year all such agreements may be
         terminated by Lexington without cause;

     o   Lexington has agreed to grant exemption from its 9.8% ownership
         limitation to two significant security holders in Newkirk, Apollo Real
         Estate Investment Fund III, L.P., which we refer to as Apollo, and its
         affiliates and Vornado Realty L.P., an affiliate of Vornado. Apollo and
         Vornado were each previously granted ownership waivers by Newkirk in
         connection with Newkirk's initial public offering;

     o   the early termination of lock up agreements with certain officers and
         directors of Newkirk with respect to approximately 747,502 post-reverse
         split MLP units; a lock up agreement restricting the sale of common
         shares by Mr. Ashner will continue in full effect;

     o   the continued indemnification of current directors and officers of
         Newkirk and NKT Advisors under the merger agreement and the provision
         of directors' and officers' liability insurance to these individuals
         and this entity; and

     o   the entry into the voting agreements with Michael L. Ashner and his
         affiliates, and with Winthrop and with affiliates of Apollo.

For the above reasons, the directors and officers of Newkirk are more likely to
vote to approve the merger agreement, the merger and the related transactions
than if they did not have these interests. Newkirk common stockholders should
consider whether these interests may have influenced these directors and
officers to support or recommend approval of the merger agreement, the merger
and the related transactions.

Failure to complete the merger could negatively impact the price of Lexington
common shares and/or Newkirk common stock and future business and operations.


                                       24



It is possible that the merger may not be completed. The parties' obligations to
complete the merger are subject to the satisfaction or waiver of specified
conditions, some of which are beyond the control of Lexington and Newkirk. For
example, the merger is conditioned on the receipt of the required approvals of
Lexington shareholders and Newkirk stockholders. If these approvals are not
received, the merger cannot be completed even if all of the other conditions to
the merger are satisfied or waived. If the merger is not completed for any
reason, Lexington and/or Newkirk may be subject to a number of material risks,
including the following:

     o   either company may be required under certain circumstances to reimburse
         the other party for up to $5 million of expenses and, depending upon
         the circumstances, may be required to pay a termination fee of $25
         million (inclusive of any prior expense reimbursement paid by such
         party);

     o   the price of Lexington common shares and/or Newkirk common stock may
         decline to the extent that the current market prices of Lexington
         common shares and Newkirk common stock reflects a market assumption
         that the merger will be completed; and

     o   each company will have incurred substantial costs related to the
         merger, such as legal, accounting and financial advisor fees, which
         must be paid even if the merger is not completed.

Further, if the merger is terminated and either Lexington's board of trustees or
Newkirk's board of directors determines to seek another merger or business
combination, there can be no assurance that it will be able to find a party
willing to pay an equivalent or more attractive price than the price to be paid
in the merger. In addition, while the merger agreement is in effect and subject
to specified exceptions, each of Lexington and Newkirk is prohibited from
soliciting, initiating or encouraging or entering into any alternative
acquisition transactions, such as a merger, sale of assets or other business
combination, with any party other than Lexington or Newkirk, as the case may be.

Lexington or Newkirk may incur substantial expenses and payments if the merger
does not occur, which could discourage other potential parties to business
combinations with Lexington or Newkirk which might otherwise be desirable to the
shareholders of Lexington or the stockholders of Newkirk.

Lexington and Newkirk already have incurred substantial expenses in connection
with the merger. We cannot assure you that the merger will be consummated. The
merger agreement provides for Lexington or Newkirk to pay expenses of the other
party of up to $5 million to the other party if the merger agreement is
terminated by Lexington or Newkirk under specified circumstances. The merger
agreement also provides for Newkirk or Lexington to pay a termination fee of $25
million to the other party if the merger agreement is terminated by Newkirk or
Lexington under specified circumstances in which either party enters into an
alternative business combination with a third party within six months of
termination of the merger agreement. The termination fee will be reduced by any
prior expense payments by the paying party.

These termination payments may discourage some third party proposals to enter
into business combinations that Lexington shareholders or Newkirk stockholders
may otherwise find desirable to the extent that a potential acquiror would not
be willing to assume the $25 million termination fee.

After the merger is completed, Newkirk common stockholders will become
shareholders of Lexington and will have different rights that may be less
advantageous than their current rights.

After the closing of the merger, Newkirk common stockholders will become
Lexington common shareholders. Lexington is a Maryland real estate investment
trust and Newkirk is a Maryland corporation.

Differences in Lexington's Declaration of Trust and By-laws and Newkirk's
Charter and By-laws will result in changes to the rights of Newkirk common
stockholders when they become Lexington common shareholders. A Newkirk common
stockholder may conclude that its current rights under Newkirk's Charter and
By-laws are more advantageous than the rights they may have under Lexington's
Declaration of Trust and By-laws.

The merger will result in a reduction in per share distributions for Newkirk
common stockholders after the merger.
Assuming Lexington makes quarterly cash dividends at the rate of $0.375 per
common share after the merger, this dividend, from a Newkirk common
stockholder's perspective, would be equivalent to a quarterly distribution
payment of $0.30 per share of Newkirk common stock based on the exchange ratio
of 0.80, which is 25% less than Newkirk's current quarterly dividend of $0.40
per share of Newkirk common stock.

The parties have agreed to delay the closing until on or about December 29,
2006. However, neither party will have the right to terminate the merger
agreement after the satisfaction date due to the occurrence of a material
adverse effect with respect to the other party, or the material breach by the
other party of its representations or warranties or under the merger agreement.


                                       25



The parties expect that all conditions to closing the merger will be satisfied
when and if shareholders and stockholders approve the merger at the November 20,
2006 special meetings. The parties have agreed to delay the closing until on or
about December 29, 2006. However, after the satisfaction date, neither party
will have the right to terminate the merger agreement due to the occurrence of a
material adverse effect with respect to the other party or the material breach
by the other party of its representations or warranties under the merger
agreement.

Risks Related to the Combined Company

Primary term rents on many Newkirk properties are substantially higher than
contractual renewal rates.

As of August 1, 2006, leases on approximately 8,640,728 square feet of Newkirk's
properties representing approximately $172,580,489 of annual rental income were
scheduled to expire by the end of 2009. Upon expiration of their initial term,
substantially all leases can be renewed at the option of the tenants for one or
more renewal terms. As of August 1, 2006, for Newkirk leases scheduled to expire
through 2009, the weighted average current rent per square foot was $19.97 while
the contractual renewal rent per square foot for those properties was $8.84.
These numbers do not include 566,836 square feet of vacant space and 707,000
square feet of space sold in September 2006.

Uncertainties relating to lease renewals and re-letting of space; as of August
1, 2006, 72% of Newkirk's leases were scheduled to expire over the next three
years which could unfavorably affect the combined company's financial
performance.

Upon the expiration of current leases for space located in the combined
company's properties, it may not be able to re-let all or a portion of that
space, or the terms of re-letting (including the cost of concessions to tenants)
may be less favorable to the combined company than current lease terms. If the
combined company is unable to re-let promptly all or a substantial portion of
the space located in its properties or if the rental rates it receives upon
re-letting are significantly lower than current rates, the combined company's
net income and ability to make expected distributions to its shareholders will
be adversely affected due to the resulting reduction in rent receipts and
increase in its property operating costs. There can be no assurance that the
combined company will be able to retain tenants in any of its properties upon
the expiration of their leases.

This risk is increased in the case of Newkirk's properties because the current
term of many of the leases for its properties will expire over the next three
years and the renewal rates are substantially lower than the current rates, as
noted above. As of August 1, 2006, based upon the then current annualized rent,
the weighted average remaining lease term for Newkirk's properties was
approximately 3.6 years and 72% of its current leases were scheduled to expire
by the end of 2009. These amounts are based on Newkirk's consolidated rental
income which includes rent attributable to properties partially owned by
unaffiliated third parties. If the combined company is unable to promptly relet
or renew leases for all or a substantial portion of the space subject to
expiring leases or if its reserves for these purposes prove inadequate, the
combined company's revenue, net income, available cash and ability to make
expected distributions to shareholders could be adversely affected. In addition,
if it becomes necessary for the combined company to make capital expenditures
for tenant improvements, leasing commissions and tenant inducements in order to
re-lease space, the combined company's revenue, net income and cash available
for future investment could be adversely affected.

Investment grade tenants will represent a smaller portion of annualized base
rent of the combined company than of the annualized base rent of Newkirk.

Following the merger and based on June 30, 2006 annualized rents, investment
grade tenants, in the aggregate, will represent approximately 56% of annualized
base rent of the combined company, as compared with 74% of Newkirk's annualized
base rents and 40% of Lexington's base rents prior to the merger.


                                       26



Inability to carry out our growth strategy.

The combined company's growth strategy will be based on the acquisition and
development of additional properties and related assets, including acquisitions
of large portfolios and real estate companies and acquisitions through
co-investment programs such as joint ventures. In the context of the combined
company's business plan, "development" generally means an expansion or
renovation of an existing property or the acquisition of a newly constructed
property. The combined company may provide a developer with a commitment to
acquire a property upon completion of construction of a property and
commencement of rent from the tenant. The combined company's plan to grow
through the acquisition and development of new properties could be adversely
affected by trends in the real estate and financing businesses. The consummation
of any future acquisitions will be subject to satisfactory completion of an
extensive valuation analysis and due diligence review and to the negotiation of
definitive documentation. The combined company's ability to implement its
strategy may be impeded because it may have difficulty finding new properties
and investments at attractive prices that meet its investment criteria,
negotiating with new or existing tenants or securing acceptable financing. If
the combined company is unable to carry out its strategy, its financial
condition and results of operations could be adversely affected.

Acquisitions of additional properties entail the risk that investments will fail
to perform in accordance with expectations, including operating and leasing
expectations. Redevelopment and new project development are subject to numerous
risks, including risks of construction delays, cost overruns or force majeure
events that may increase project costs, new project commencement risks such as
the receipt of zoning, occupancy and other required governmental approvals and
permits, and the incurrence of development costs in connection with projects
that are not pursued to completion.

Some of the combined company's acquisitions and developments may be financed
using the proceeds of periodic equity or debt offerings, lines of credit or
other forms of secured or unsecured financing that may result in a risk that
permanent financing for newly acquired projects might not be available or would
be available only on disadvantageous terms. If permanent debt or equity
financing is not available on acceptable terms to refinance acquisitions
undertaken without permanent financing, further acquisitions may be curtailed or
cash available for distribution to shareholders may be adversely affected.

Concentration of ownership by certain investors, including joint venture
partners; voting rights of MLP unitholders.

After the consummation of the merger, (i) Mr. Ashner, and Winthrop will
collectively own 3,583,000 Lexington common shares and (ii) Mr. Ashner, other
executives and employees of NKT Advisors, Vornado and Apollo will collectively
own 28,431,920 voting MLP units which are redeemable for, at the election of
Lexington, cash or Lexington common shares. Accordingly, on a fully-diluted
basis, Mr. Ashner, other executive officers and employees of NKT Advisors,
Apollo, Vornado and Winthrop will collectively hold a 29.1% ownership interest
in Lexington. As holders of voting MLP units, Mr. Ashner, other executives and
employees of NKT Advisors, Vornado and Apollo, as well as other holders of
voting MLP units, will have the right to direct the voting of Lexington's
special voting preferred stock. Holders of Lexington's operating partnership
interests do not have voting rights.


                                       27



After the consummation of the merger, Robert Roskind, our chairman, will own
834,911 Lexington common shares and 1,565,282 units of limited partnership
interest which are redeemable for, at the election of Lexington, cash or
Lexington common shares. On a fully diluted basis, Mr. Roskind will hold a 2.2%
ownership interest in Lexington.

The joint ventures described below each have a provision in their respective
joint venture agreements permitting the joint venture partner to sell its equity
position to Lexington. In the event that any of the joint venture partners
exercises its right to sell its equity position to Lexington, and Lexington
elects to fund the acquisition of such equity position with Lexington common
shares, such venture partner could acquire a large concentration of Lexington
common shares.

In 1999, Lexington entered into a joint venture agreement with The Comptroller
of the State of New York as trustee of The Common Retirement Fund, which we
refer to as CRF, to acquire properties. This joint venture and a separate
partnership established by the partners has made investments in 13 (one of which
was sold in 2005) properties for an aggregated capitalized cost of $409.1
million and no additional investments will be made unless they are made pursuant
to a tax-free exchange. Lexington has a 331/3% equity interest in this joint
venture. In December 2001, Lexington formed a second joint venture with CRF to
acquire additional properties in an aggregate amount of up to approximately
$560.0 million. Lexington has a 25% equity interest in this joint venture. As of
June 30, 2006, this second joint venture has invested in 13 properties for an
aggregate capitalized cost of $421.6 million.

Under these joint venture agreements, CRF has the right to sell its equity
position in the joint ventures to Lexington and, after the closing of the
merger, to the combined company. In the event CRF exercises its right to sell
its equity interest in either joint venture to Lexington, Lexington may, at its
option, either issue common shares to CRF for the fair market value of CRF's
equity position, based upon a formula contained in the respective joint venture
agreement, or pay cash to CRF equal to 110% of the fair market value of CRF's
equity position. Lexington has the right not to accept any property in the joint
ventures (thereby reducing the fair market value of CRF's equity position) that
does not meet certain underwriting criteria. In addition, the joint venture
agreements contain a mutual buy-sell provision in which either CRF or Lexington
can force the sale of any property.

                                       28


In October 2003, Lexington entered into a joint venture agreement with
CLPF-LXP/Lion Venture GP, LLC, which we refer to as Clarion, which has made
investments in 17 properties for an aggregate capitalized cost of $486.9
million. No additional investments will be made unless they are made pursuant to
a tax-free exchange or upon the mutual agreement of Clarion and Lexington.
Lexington has a 30% equity interest in this joint venture. Under the joint
venture agreement, Clarion has the right to sell its equity position in the
joint venture to Lexington and, after the closing of the merger, the combined
company. In the event Clarion exercises its right to sell its equity interest in
the joint venture to Lexington, Lexington may, at its option, either issue
common shares to Clarion for the fair market value of Clarion's equity position,
based upon a formula contained in the partnership agreement, or pay cash to
Clarion equal to 100% of the fair market value of Clarion's equity position.
Lexington has the right not to accept any property in the joint venture (thereby
reducing the fair market value of Clarion's equity position) that does not meet
certain underwriting criteria. In addition, the joint venture agreement contains
a mutual buy-sell provision in which either Clarion or Lexington can force the
sale of any property.

In June 2004, Lexington entered in a joint venture agreement with the Utah State
Retirement Investment Fund, which we refer to as Utah, which was expanded in
December 2004, to acquire properties in an aggregate amount of up to
approximately $345.0 million. As of June 30, 2006, this joint venture has made
investments in 15 properties for an aggregate capitalized cost of $241.7
million. Lexington has a 30% equity interest in this joint venture. Under the
joint venture agreement, Utah has the right to sell its equity position in the
joint venture to Lexington. This right becomes effective upon the occurrence of
certain conditions. In the event Utah exercises its right to sell its equity
interest in the joint venture to Lexington, Lexington may, at its option, either
issue common shares to Utah for the fair market value of Utah's equity position,
based upon a formula contained in the joint venture agreement, or pay cash to
Utah equal to 100% of the fair market value of Utah's equity position. Lexington
has the right not to accept any property in the joint venture (thereby reducing
the fair market value of Utah's equity position) that does not meet certain
underwriting criteria. In addition, the joint venture agreement contains a
mutual buy-sell provision in which either Utah or Lexington can force the sale
of any property.

Dilution of common shares.

The combined company's future growth will depend in part on its ability to raise
additional capital. If the combined company raises additional capital through
the issuance of equity securities, the interests of holders of the combined
company's common shares could be diluted. Likewise, the combined company's board
of trustees will be authorized to cause the combined company to issue preferred
shares in one or more series, the holders of which would be entitled to
dividends and voting and other rights as the combined company's board of
trustees determines, and which could be senior to or convertible into the
combined company's common shares. Accordingly, an issuance by the combined
company of preferred shares could be dilutive to or otherwise adversely affect
the interests of holders of the combined company's common shares.

The combined company's Series C Preferred Shares will be capable of being
converted by the holder, at its option, into the combined company's common
shares at an initial conversion rate of 1.87966 common shares per $50.00
liquidation preference (after the assumed payment of the special dividend and
assuming no other dividend is paid), which is equivalent to an initial
conversion price of approximately $26.60 per common share (subject to adjustment
in certain events). Depending upon the number of Series C Preferred Shares being
converted at one time, a conversion of Series C Preferred Shares could be
dilutive to or otherwise adversely affect the interests of holders of the
combined company's common shares.

                                       29


Under Lexington's joint venture agreements, Lexington's joint venture partners
have the right to sell their equity position in the applicable joint venture to
Lexington. In the event one of Lexington's joint venture partners exercises its
right to sell its equity interest in the applicable joint venture to Lexington,
Lexington may, at its option, either issue Lexington common shares to the
exercising joint venture partner for the fair market value of the exercising
joint venture partner's equity position, based upon a formula contained in the
applicable joint venture agreement, or pay cash to the exercising joint venture
partner equal to either: (i) 110% of the fair market value of the exercising
joint venture partner's equity position with respect to Lexington's joint
ventures with CRF, or (ii) 100% of the fair market value of the exercising joint
venture partner's equity position with respect to Lion and Utah. An exercise by
one or more of Lexington's joint venture partners and, after the merger, the
combined company's election to satisfy an exercise with its common shares could
be dilutive to or otherwise adversely affect the interests of holders of the
combined company's common shares.

Following the closing of the merger, an aggregate of approximately 41,673,386
common shares will be issuable upon: (i) the exchange of all outstanding units
of limited partnership interests in Lexington's operating partnership
subsidiaries (5,622,694 common shares); (ii) the redemption of all outstanding
units of limited partnership interests in the MLP (36,032,192 common shares);
and (iii) the exercise of outstanding options under Lexington's equity-based
award plans (18,500 common shares). Depending upon the number of such securities
exchanged or exercised at one time, an exchange or exercise of such securities
could be dilutive to or otherwise adversely affect the interests of holders of
the combined company's common shares.

Securities eligible for future sale may have adverse effects on our share price.

As described in the preceding risk factor, following the closing of the merger,
an aggregate of up to approximately 36,032,192 common shares will be issuable on
the redemption for common shares of outstanding MLP units. Lexington and Newkirk
have agreed to file a registration statement that would allow up to 36,000,000
of these Lexington common shares to be sold. Lexington has also agreed to file a
registration statement that would allow the sale of 3,500,000 Lexington common
shares that will be owned by Winthrop following the merger, which shares were
previously subject to a lock up agreement that will terminate on closing of the
merger. The sale of these shares could result in a decrease in the market price
of Lexington common shares.

Limited control over joint venture investments.

Lexington's joint venture investments will constitute a significant portion of
the combined company's assets and will constitute a significant component of
Lexington's growth strategy. Lexington's joint venture investments may involve
risks not otherwise present for investments made solely by Lexington, including
the possibility that Lexington's joint venture partner might, at any time,
become bankrupt, have different interests or goals than the combined company
does, or take action contrary to the combined company's instructions, requests,
policies or objectives, including the combined company's policy with respect to
maintaining its qualification as a REIT. Other risks of joint venture
investments include impasse on decisions, such as a sale, because neither the
combined company nor a joint venture partner have full control over the joint
venture. Also, there will be no limitation under the combined company's
organizational documents as to the amount of funds that may be invested in joint
ventures.

                                       30


One of the joint ventures, 111 Debt Holdings LLC, is owned equally by the MLP
and WRT Realty L.P., a subsidiary of Winthrop. This joint venture is managed by
an investment committee which consists of five members, two members appointed by
each of the MLP and Winthrop and the fifth member appointed by FUR Holdings LLC,
the primary owner of the current external advisors of both Newkirk and Winthrop.
Each investment in excess of $20.0 million to be made by this joint venture, as
well as additional material matters, requires the consent of three members of
the investment committee appointed by the MLP and Winthrop. Accordingly, the
joint venture may not take certain actions or invest in certain assets even if
the MLP believes it to be in its best interest.

Joint venture investments may conflict with our ability to make attractive
investments.

Under the terms of Lexington's active joint venture with CRF, the combined
company will be required to first offer to the joint venture 50% of the combined
company's opportunities to acquire office and industrial properties requiring a
minimum investment of $15.0 million which are net leased primarily to investment
grade tenants for a minimum term of 10 years, are available for immediate
delivery and satisfy other specified investment criteria.

Similarly, under the terms of Lexington's joint venture with Utah, unless 75% of
Utah's capital commitment is funded, the combined company will be required to
first offer to the joint venture all of the combined company's opportunities to
acquire certain office, bulk warehouse and distribution properties requiring an
investment of $8.0 million to $30.0 million which are net leased primarily to
non-investment grade tenants for a minimum term of at least nine years and
satisfy other specified investment criteria, subject also to the combined
company's obligation to first offer such opportunities to Lexington's joint
venture with CRF.

Lexington's board of trustees adopted a conflicts policy with respect to
Lexington and LSAC, a real estate investment company externally advised by
Lexington. Under the conflicts policy the combined company will be required to
first offer to LSAC, subject to the first offer rights of CRF and Utah, all of
the combined company's opportunities to acquire: (i) general purpose real estate
net leased to unrated or below investment grade credit tenants; (ii) net leased
special purpose real estate located in the United States, such as medical
buildings, theaters, hotels and auto dealerships; (iii) net leased properties
located in the Americas outside of the United States with rent payments
denominated in United States dollars with such properties typically leased to
U.S. companies; (iv) specialized facilities in the United States supported by
net leases or other contracts where a significant portion of the facility's
value is in equipment or other improvements, such as power generation assets and
cell phone towers; and (v) net leased equipment and major capital assets that
are integral to the operations of LSAC's tenants and LSAC's real estate
investments. To the extent that a specific investment opportunity, which is not
otherwise subject to a first offer obligation to Lexington's joint ventures with
CRF or Utah, is determined to be suitable to the combined company and LSAC, the
investment opportunity will be allocated to LSAC. If full allocation to LSAC is
not reasonably practicable (for example, if LSAC does not have sufficient
capital), the combined company may allocate a portion of the investment to
itself after determining in good faith that such allocation is fair and
reasonable. The combined company will apply the foregoing allocation procedures
between LSAC and any investment funds or programs, companies or vehicles or
other entities that the combined company controls which have overlapping
investment objectives with LSAC.

Only if a joint venture partner elects not to approve the applicable joint
venture's pursuit of an acquisition opportunity or the applicable exclusivity
conditions have expired may the combined company pursue the opportunity
directly. As a result of the foregoing rights of first offer, the combined
company may not be able to make attractive acquisitions directly and may only
receive a minority interest in such acquisitions through the combined company's
minority interest in these joint ventures.

                                       31


Conflicts of interest with respect to sales and refinancings.

E. Robert Roskind and Richard J. Rouse, the combined company's Co-Vice Chairman,
and Co-Vice Chairman and Chief Investment Officer, respectively, will continue
to own limited partnership interests in certain operating partnerships of the
combined company after the merger, and as a result, may face different and more
adverse tax consequences than the combined company's other shareholders will if
the combined company sells certain properties or reduces mortgage indebtedness
on certain properties. Those individuals may, therefore, have different
objectives than the combined company's other shareholders regarding the
appropriate pricing and timing of any sale of such properties or reduction of
mortgage debt.

Accordingly, there may be instances in which the combined company may not sell a
property or pay down the debt on a property even though doing so would be
advantageous to the combined company's other shareholders. In the event of an
appearance of a conflict of interest, the conflicted trustee or officer must
recuse himself or herself from any decision making or seek a waiver of our Code
of Business Conduct and Ethics.

The combined company will be dependent upon its key personnel and the terms of
Mr. Ashner's employment agreement affect Lexington's ability to make certain
investments.

The combined company will be dependent upon key personnel whose continued
service is not guaranteed. The combined company will be dependent on its
executive officers for strategic business direction and real estate experience.
Lexington previously entered into employment agreements with E. Robert Roskind,
Lexington's Chairman, Richard J. Rouse, Lexington Vice Chairman and Chief
Investment Officer, T. Wilson Eglin, Lexington's Chief Executive Officer,
President and Chief Operating Officer, Patrick Carroll, Lexington's Executive
Vice President, Chief Financial Officer and Treasurer, and John B. Vander Zwaag,
Lexington's Executive Vice President. Upon the closing of the merger, the
combined company will enter into an employment agreement with Michael L. Ashner,
Newkirk's Chairman and Chief Executive Officer. Pursuant to Mr. Ashner's
employment agreement, Mr. Ashner may voluntarily terminate his employment with
the combined company and become entitled to receive a substantial severance
payment if the combined company acquires or makes an investment in a non-net
lease business opportunity during the term of Mr. Ashner's employment. This
provision in Mr. Ashner's agreement may cause the combined company not to avail
itself of those other business opportunities due to the potential consequences
of acquiring such non-net lease business opportunities. Upon consummation of the
merger, the following executive officers have agreed to assume the following
positions at the combined company:





Name                                   Title
------------------------------------   ---------------------------------------------------------------

                                    

Michael L. Ashner                      Executive Chairman and Director of Strategic Acquisitions

E. Robert Roskind                      Co-Vice Chairman

Richard J. Rouse                       Co-Vice Chairman and Chief Investment Officer

T. Wilson Eglin                        Chief Executive Officer, President and Chief Operating Officer

Patrick Carroll                        Executive Vice President, Chief Financial Officer and Treasurer

John B. Vander Zwaag                   Executive Vice President

Lara Johnson                           Executive Vice President



                                       32


The combined company's inability to retain the services of any of these
executives or the combined company's loss of any of their services after the
merger could adversely impact the operations of the combined company. The
combined company will not have key man life insurance coverage on its executive
officers upon completion of the merger.

Certain limitations will exist with respect to a third party's ability to
acquire the combined company or effectuate a change in control.

Limitations imposed to protect the combined company's REIT status. In order to
protect the combined company against the loss of its REIT status, its
Declaration of Trust (attached as Annex B) will limit any shareholder from
owning more than 9.8% in value of the combined company's outstanding shares,
subject to certain exceptions. The ownership limit may have the effect of
precluding acquisition of control of the combined company.

Severance Payments under Employment Agreements. Substantial termination payments
may be required to be paid under the provisions of employment agreements with
certain executives of the combined company upon a change of control.
Accordingly, these payments may discourage a third party from acquiring the
combined company.

Limitation due to the combined company's ability to issue preferred shares. The
combined company's Declaration of Trust will authorize the board of trustees to
issue preferred shares, without limitation as to amount. The board of trustees
will be able to establish the preferences and rights of any preferred shares
issued which could have the effect of delaying or preventing someone from taking
control of the combined company, even if a change in control were in its
shareholders' best interests.

Limitation imposed by the Maryland Business Combination Act. The Maryland
General Corporation Law, as applicable to Maryland REITs, establishes special
restrictions against "business combinations" between a Maryland REIT and
"interested shareholders" or their affiliates unless an exemption is applicable.
An interested shareholder includes a person who beneficially owns, and an
affiliate or associate of the trust 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 Lexington's then-outstanding voting shares, but a person is not
an interested shareholder if the board of trustees approved in advance the
transaction by which he otherwise would have been an interested shareholder.
Among other things, Maryland law prohibits (for a period of five years) a merger
and certain other transactions between a Maryland REIT and an interested
shareholder. The five-year period runs from the most recent date on which the
interested shareholder became an interested shareholder. Thereafter, any such
business combination must be recommended by the board of trustees and approved
by two super-majority shareholder votes unless, among other conditions, the
common shareholders receive a minimum price for their shares and the
consideration is received in cash or in the same form as previously paid by the
interested shareholder for its shares. The statute permits various exemptions
from its provisions, including business combinations that are exempted by the
board of trustees prior to the time that the interested shareholder becomes an
interested shareholder. The business combination statute could have the effect
of discouraging offers to acquire the combined company and of increasing the
difficulty of consummating any such offers, even if the combined company's
acquisition would be in its shareholders' best interests. In connection with the
merger, certain holders of Newkirk voting stock have been granted a limited
exemption from the definition of "interested shareholder."

                                       33


Maryland Control Share Acquisition Act. Maryland law provides that "control
shares" of a REIT acquired in a "control share acquisition" shall have no voting
rights except to the extent approved by a vote of two-thirds of the vote
eligible to be cast on the matter under the Maryland Control Share Acquisition
Act. "Control Shares" means shares that, if aggregated with all other shares
previously acquired by the acquirer or in respect of which the acquirer is able
to exercise or direct the exercise of voting power (except solely by virtue of a
revocable proxy), would entitle the acquirer to exercise voting power in
electing trustees 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 or more 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 shareholder approval. A "control share acquisition" means the
acquisition of control shares, subject to certain exceptions. If voting rights
of control shares acquired in a control share acquisition are not approved at a
shareholders' meeting, then subject to certain conditions and limitations the
issuer may redeem any or all of the control shares for fair value. If voting
rights of such control shares are approved at a shareholders' meeting and the
acquirer becomes entitled to vote a majority of the shares entitled to vote, all
other shareholders may exercise appraisal rights. Any control shares acquired in
a control share acquisition which are not exempt under the combined company's
By-laws will be subject to the Maryland Control Share Acquisition Act.
Lexington's By-laws contain a provision exempting from the Maryland Control
Share Acquisition Act any and all acquisitions by any person of its shares.
Lexington cannot assure you that this provision will not be amended or
eliminated at any time in the future.

Many factors can have an adverse effect on the market value of the combined
company's securities.

A number of factors might adversely affect the price of the combined company's
securities, many of which are beyond its control. These factors include:

     o   increases in market interest rates, relative to the dividend yield on
         the combined company's shares. If market interest rates go up,
         prospective purchasers of the combined company's securities may require
         a higher yield. Higher market interest rates would not, however, result
         in more funds for the combined company to distribute and, to the
         contrary, would likely increase its borrowing costs and potentially
         decrease funds available for distribution. Thus, higher market interest
         rates could cause the market price of the combined company's common
         shares to go down;

     o   anticipated benefit of an investment in the combined company's
         securities as compared to investment in securities of companies in
         other industries (including benefits associated with tax treatment of
         dividends and distributions);

     o   perception by market professionals of REITs generally and REITs
         comparable to the combined company in particular;

     o   level of institutional investor interest in the combined company's
         securities;

     o   relatively low trading volumes in securities of REITs;

     o   the combined company's results of operations and financial condition;
         and

     o   investor confidence in the stock market generally.

The market value of Lexington's common shares is based primarily upon the
market's perception of the combined company's growth potential and its current
and potential future earnings and cash distributions. Consequently, the combined
company's common shares may trade at prices that are higher or lower than its
net asset value per common share. If the combined company's future earnings or
cash distributions are less than expected, it is likely that the market price of
the combined company's common shares will diminish.


                                       34


ITEM 2.           Unregistered  Sales of Equity Securities and Use of Proceeds.

                  The Company's  board of trustees has authorized the repurchase
                  of up  to  2.0  million  common  shares/operating  partnership
                  units. The Company  repurchased 73,912 common  shares/units at
                  an average  cost of $19.86 per  common  share/unit  during the
                  nine months ended September 30, 2006.

                  The  following  table  summarizes  repurchases  of our  common
                  shares during the third quarter of 2006:


                  
                  

                                                                          Total Number of
                                                                           Shares/Units      Maximum Number of
                                         Total Number                    Purchased as Part    Shares/Units That May
                                              of         Average Price      of Publicly       Yet Be Purchased
                                         Shares/Units      Paid Per     Announced Plans or    Under the Plans
                       Period (2)          Purchased      Share/Unit       Programs (1)         or Programs
                  ---------------------  -------------- -------------- -------------------- ------------------
                                                                                 

                  July 1-31, 2006                    -- $         --                    --                  --

                  August 1-31, 2006              68,404 $        19.77              68,404           1,926,088

                  September 1-30, 2006               -- $         --                    --                  --
                                         -------------- -------------- ------------------- -------------------
                  Third Quarter 2006             68,404 $        19.77              68,404           1,926,088
                                        =============== ============== =================== ===================
                  

                  (1) The Company  has one  repurchase  plan which was  publicly
                  announced on January 5, 2006.

                  (2) In April 2006,  the Company  repurchased  5,508  operating
                  partnership units at an average price of $20.98 per unit.

ITEM 3.           Defaults Upon Senior Securities - not applicable.

ITEM 4.           Submission  of  Matters  to a Vote of  Security  Holders - not
                  applicable.

ITEM 5.           Other Information - not applicable.

ITEM 6.           Exhibits

                  31.1 Certification of Chief Executive Officer pursuant to rule
                  13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
                  adopted pursuant to Section 302 of the  Sarbanes-Oxley  Act of
                  2002.

                  31.2 Certification of Chief Financial Officer pursuant to rule
                  13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
                  adopted pursuant to Section 302 of the  Sarbanes-Oxley  Act of
                  2002.

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

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




                                       35




                                   SIGNATURES
                                   ----------

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


                              Lexington Corporate Properties Trust




Date: November 9, 2006        By:  /s/ T. Wilson Eglin
                                 ----------------------------------------------
                                  T. Wilson Eglin
                                  Chief Executive Officer, President and Chief
                                  Operating Officer





Date: November 9, 2006        By: /s/ Patrick Carroll
                                 ----------------------------------------------
                                  Patrick Carroll
                                  Chief Financial Officer, Executive Vice
                                  President and Treasurer



                                       36