---

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-K



ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934



|                                            |  |                               
|------------------------------------------- |  | ------------------------------
|For the fiscal year ended December 31, 2004 |  | Commission file number 1-31908



CATELLUS DEVELOPMENT

CORPORATION

(Exact name of Registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 94-2953477                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



201 Mission Street

San Francisco, California 94105

(Address of principal executive offices and zip code)



Registrants telephone number, including area code:

(415) 974-4500



---



Securities registered pursuant to Section 12(b) of the Act:



|                                       |  |                                          
|-------------------------------------- |  | -----------------------------------------
|Title of each class                    |  | Name of each exchange on which registered
|Common Stock, $.01 par value per share |  | New York Stock Exchange                  



Securities registered
pursuant to Section 12(g) of the Act:  None



---



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 if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. ̈



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

Yes  x    No ̈



The aggregate market value of the voting and non-voting common shares held by non-affiliates of the Registrant as of June 30, 2004 (the last business day of the most recently completed second fiscal quarter) was $2.519 billion based on the
reported closing sale price per share on the New York Stock Exchange of $24.65.



As of March 1, 2005, there were 103,501,966 issued and outstanding shares of the Registrants Common Stock.



---



DOCUMENTS INCORPORATED BY REFERENCE



Portions of the Registrants Proxy Statement for the
2005 Annual Meeting of Stockholders are incorporated by reference in Part III.



---



---

CATELLUS DEVELOPMENT CORPORATION



PART I



Item 1.    Business



Catellus Development Corporation (Catellus) is a publicly traded real estate investment trust, or REIT (all references to Catellus
or the Company mean the current Catellus or its predecessor, as applicable), focused on operating and developing predominantly industrial rental property in many of the countrys major distribution centers and transportation corridors,
including southern California, Dallas, Chicago, Denver, northern New Jersey, and Atlanta.



Catellus was formed originally in 1984 to conduct the non-railroad activities of the Santa Fe Pacific Corporation. In 1990, the Company was spun off to stockholders and began trading on the New York Stock Exchange as
a C corporation, under the symbol CDX. Our railroad heritage gave us a diverse base of developable property located near and along major transportation corridors in major western United States markets. This land proved suitable for the development
of a variety of product types, including industrial, retail, office, and residential. Over time, we have expanded our business by focusing on acquiring and developing land suitable primarily for industrial property.



In March of 2003, Catellus announced its intention to restructure its
business to allow it to operate as a REIT, a decision that was approved by the stockholders in September 2003. The current Catellus was organized in Delaware on March 28, 2003, as a wholly owned subsidiary of the predecessor Catellus. On December 1,
2003, we completed the merger of affiliated entities, which was part of the restructuring of our business operations to allow us to operate as a REIT. The conversion to operating as a REIT was effective January 1, 2004.



Business Strategy



Catellus principal objective is sustainable, long-term growth in
earnings. Consistent with this objective, we seek to enhance shareholder value by implementing our focused business strategy, providing stable cash flows and growth opportunities. To accomplish this, we intend to:



| |  |  | Capitalize on our strengths and on the stability of cash flows generated from our newly developed industrial rental portfolio;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increase our focus on lower-risk, higher return industrial property management, development, and acquisition when at or near replacement cost;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Leverage our land development skills and selectively seek opportunistic land development projects outside of the industrial business; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reinvest capital from the sale of the urban and residential properties into the industrial business.
| | - |  | ----------------------------------------------------------------------------------------------------



Rental Portfolio



Our rental portfolio, which at December 31, 2004, was 94.7% leased and consisted of approximately 40.5 million square feet of commercial property, of
which approximately 89.8% is industrial, provides a relatively consistent source of earnings. The significant majority of our rental portfolio is relatively new and has been developed by us. Our customers include high-quality firms that want
state-of-the-art buildings to accommodate the needs of todays distribution technologies.



Land and building development



Our development activities provide cash flow through the sale of land or the conversion of land to property that is typically added to our rental portfolio, or to a lesser extent, sold to tenants, other developers, investors, or other
interested parties. At December 31, 2004, our portfolio of developable land was capable of supporting approximately 36.5 million square feet of space. We invest in additional land to ensure our potential for future growth.



1



---

Select Development



Our strategic focus on industrial property represents our commitment to what we believe offers the best opportunity for
enhancing shareholder value, however the combination of skills and expertise that Catellus has built since our inception allows us to apply our skills to select development opportunities that may not always be industrial, especially projects that
may not require significant capital investment on our part.



Monetizing Non-Core Assets:



We have currently
two primary reporting segments. The first segment, or Core Segment, reflects the part of our business that is ongoing and central to our future operations. The second segment, or Urban, Residential & Other Segment (URO), reflects our
non-core businessesincluding residential lot development, urban development, and desert land saleswhich we have been transitioning out of since our March 2003 REIT conversion announcement, and REIT transition costs. By year-end 2004, we
had made significant progress monetizing these non-core assets.



For more information about the Companys reportable segments, see Note 13 of the Notes to Consolidated Financial Statements included in this Form 10-K.



We expect to pursue our investment objectives through the direct and indirect ownership, development, acquisition, and
management of properties. We intend to focus on properties in those markets where we currently have operations and in new markets selectively targeted by management consistent with a strategic plan approved by the Companys Board of Directors.
However, future investments or development activities will not be limited to any geographic area or to a specified percentage or amount of our assets. We intend to engage in such further investment and development activities in a manner that is
consistent with the maintenance of our REIT status for federal income tax purposes. Although we generally prefer to own property directly, we may participate with other entities in property ownership through joint ventures or other types of
co-ownership.



In order to qualify as a REIT, Catellus must
distribute at least 90% of its taxable income to shareholders in the form of dividends. The Company paid its first quarterly dividend on November 25, 2003, and as a REIT, Catellus current quarterly dividend is $0.27 per share. The actual
amount of the dividends for subsequent quarters will be as determined and declared by the Companys Board of Directors and will depend on the Companys financial condition, earnings, and other factors, many of which are beyond the
Companys control. Prior to the REIT conversion, Catellus operated as a C corporation since its incorporation. A REIT is not permitted to retain earnings and profits accumulated during the years when it or its predecessor company was taxed as a
C corporation. It must distribute to its shareholders, in the form of a special dividend, the C corporation retained earnings and profits. Catellus paid a one-time special dividend, to shareholders on December 18, 2003, in order to distribute
all of its C corporation earnings and profits. On December 1, 2004, Catellus Board of Directors declared a special dividend of $0.45 per share of common stock paid on January 18, 2005, to stockholders or record at the close of business on December
28, 2004, in connection with the 2004 sale of non-core assets and other taxable REIT subsidiary activities.



Our principal office is located at 201 Mission Street, San Francisco, California 94105; our telephone number at that location is (415) 974-4500; and our
website address is catellus.com. This annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to these reports are available free of charge through our website as soon as reasonably practicable
after such material is electronically filed with or furnished to the Securities and Exchange Commission.



Other Items



Environmental Matters



For information about environmental matters, see Managements Discussion and Analysis of Financial Condition and Results of Operations in this
Form 10-K.



2



---

Competition



The real estate industry is generally fragmented and characterized by significant competition. Numerous developers, owners of industrial, and other
properties, and managers compete with us in seeking properties for acquisition, development, and management opportunities; and tenants for buildings. There are competitors in each area in which we operate who have greater capital resources than we.
There can be no assurance that the existence of such competition will not have a material adverse effect on our business, operations, and cash flow.



Employees, Contractors, and Consultants



At December 31, 2004, we had 219 employees in our consolidated company. We engage third parties to manage multi-tenant properties and properties in
locations that are not in proximity to our regional or field offices. The Companys employees are not represented by a collective bargaining agreement, and management considers its relations with employees to be good. In addition, we engage
outside consultants such as architects and design firms in connection with our pre-development activities. We also employ third-party contractors on development projects for infrastructure and building construction, and retain consultants to assist
us in a variety of areas at the project and corporate levels.



Working with organized labor is a critical component of many of our projects. With the high volume of construction activity in many of our markets, labor shortages and costs could significantly influence the success of projects. In
addition, organized labor often plays a key role in community organizations and discretionary land use decisions concerning entitlements.



Item 2.    Properties



Our principal executive office is located in San Francisco, California, and we have regional or field offices in eleven other locations throughout the
United States. We believe that our property and equipment are generally well maintained, in good condition, and adequate for our present needs.



Rental Portfolio



Our rental portfolio is comprised of commercial rental property, ground leases and other properties, and interests in several joint ventures. We own 40.5
million square feet of commercial rental property of which 89.8% is industrial, 7.7% is office, and 2.5% is retail. Since the end of 1995, our portfolio has expanded by more than 26 million square feet, or 188%, primarily through our development
activities. We also own approximately 5,600 acres of land subject to ground leases, approximately 121,000 square feet of other rent generating properties, and joint venture interests in two hotels and two office buildings.



Square Feet by StateAs of December 31, 2004

(in thousands, except for %s)



|                    |  |             |  |           |        |  |             |        |           |   |       |             |  |           |   |  |             |  |           |  
|------------------- |  | ----------- |  | --------- | ------ |  | ----------- | ------ | --------- | - | ----- | ----------- |  | --------- | - |  | ----------- |  | --------- | -
|                    |  | Industrial  |  |           | Office |  |             | Retail |           |   | Total |            
|                    |  | Square Feet |  | % ofTotal |        |  | Square Feet |        | % ofTotal |   |       | Square Feet |  | % ofTotal |   |  | Square Feet |  | % ofTotal |  
|Southern California |  | 14,209      |  | 35.0      | %      |  | 524         |        | 1.3       | % |       | 216         |  | 0.5       | % |  | 14,949      |  | 36.8      | %
|Illinois            |  | 6,385       |  | 15.7      | %      |  | 593         |        | 1.5       | % |       |            |  | 0.0       | % |  | 6,978       |  | 17.2      | %
|Northern California |  | 5,023       |  | 12.4      | %      |  | 815         |        | 2.0       | % |       | 573         |  | 1.4       | % |  | 6,411       |  | 15.8      | %
|Texas               |  | 3,264       |  | 8.1       | %      |  | 869         |        | 2.1       | % |       |            |  | 0.0       | % |  | 4,133       |  | 10.2      | %
|Colorado            |  | 2,353       |  | 5.8       | %      |  | 273         |        | 0.7       | % |       | 100         |  | 0.3       | % |  | 2,726       |  | 6.8       | %
|Arizona             |  | 1,123       |  | 2.8       | %      |  |            |        | 0.0       | % |       | 74          |  | 0.2       | % |  | 1,197       |  | 3.0       | %
|Georgia             |  | 980         |  | 2.4       | %      |  |            |        | 0.0       | % |       |            |  | 0.0       | % |  | 980         |  | 2.4       | %
|Ohio                |  | 966         |  | 2.4       | %      |  |            |        | 0.0       | % |       |            |  | 0.0       | % |  | 966         |  | 2.4       | %
|Oregon              |  | 545         |  | 1.3       | %      |  | 57          |        | 0.1       | % |       | 37          |  | 0.1       | % |  | 639         |  | 1.5       | %
|Kentucky            |  | 549         |  | 1.4       | %      |  |            |        | 0.0       | % |       |            |  | 0.0       | % |  | 549         |  | 1.4       | %
|Maryland            |  | 471         |  | 1.2       | %      |  |            |        | 0.0       | % |       |            |  | 0.0       | % |  | 471         |  | 1.2       | %
|Kansas              |  | 293         |  | 0.7       | %      |  |            |        | 0.0       | % |       |            |  | 0.0       | % |  | 293         |  | 0.7       | %
|Virginia            |  | 252         |  | 0.6       | %      |  |            |        | 0.0       | % |       |            |  | 0.0       | % |  | 252         |  | 0.6       | %
|                    |  |             |  |           |        |  |             |        |           |   |       |             |  |           |   |  |             |  |           |  
|Total               |  | 36,413      |  | 89.8      | %      |  | 3,131       |        | 7.7       | % |       | 1,000       |  | 2.5       | % |  | 40,544      |  | 100.0     | %
|                    |  |             |  |           |        |  |             |        |           |   |       |             |  |           |   |  |             |  |           |  



3



---

Net book value of rental portfolio by property type:



|                                   |  |                            |           |   |      |   |           |      |  |   |           |  
|---------------------------------- |  | -------------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                                   |  | Net Book ValueDecember 31, |          
|                                   |  | 2004                       |           |   | 2003 |   |           | 2002 | 
|                                   |  | (In thousands)             |          
|Rental Portfolio                   |  |                            |           |  
|Industrial                         |  | $                          | 1,278,227 |   |      | $ | 1,202,788 |      |  | $ | 1,134,890 |  
|Office                             |  |                            | 383,763   |   |      |   | 386,438   |      |  |   | 372,795   |  
|Retail                             |  |                            | 105,066   |   |      |   | 99,198    |      |  |   | 100,882   |  
|Ground leases and other properties |  |                            | 178,007   |   |      |   | 169,127   |      |  |   | 176,430   |  
|Operating joint ventures           |  |                            | (21,184   | ) |      |   | (19,876   | )    |  |   | (10,920   | )
|                                   |  |                            |           |   |      |   |           |      |  |   |           |  
|Subtotal                           |  |                            | 1,923,879 |   |      |   | 1,837,675 |      |  |   | 1,774,077 |  
|Accumulated depreciation           |  |                            | (468,958  | ) |      |   | (418,455  | )    |  |   | (366,772  | )
|                                   |  |                            |           |   |      |   |           |      |  |   |           |  
|Total                              |  | $                          | 1,454,921 |   |      | $ | 1,419,220 |      |  | $ | 1,407,305 |  
|                                   |  |                            |           |   |      |   |           |      |  |   |           |  



Rental revenue and property
operating costs



|                                                    |  |                                          |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------- |  | ---------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                    |  | Rental Revenue(1)Year Ended December 31, |        
|                                                    |  | 2004                                     |         |   | 2003 |   |         | 2002 | 
|                                                    |  | (In thousands)                           |        
|Rental Revenue                                      |  |                                          |         |   |      |   |         |      |  |   |         |  
|Industrial                                          |  | $                                        | 187,467 |   |      | $ | 176,555 |      |  | $ | 161,135 |  
|Office                                              |  |                                          | 68,074  |   |      |   | 68,285  |      |  |   | 54,830  |  
|Retail                                              |  |                                          | 16,138  |   |      |   | 15,185  |      |  |   | 15,288  |  
|Ground leases and other properties                  |  |                                          | 36,617  |   |      |   | 38,708  |      |  |   | 36,554  |  
|Equity in earnings of operating joint ventures, net |  |                                          | 6,132   |   |      |   | 6,898   |      |  |   | 8,277   |  
|Less: Discontinued operations                       |  |                                          | (3,966  | ) |      |   | (6,415  | )    |  |   | (10,218 | )
|                                                    |  |                                          |         |   |      |   |         |      |  |   |         |  
|Total rental revenue, net                           |  | $                                        | 310,462 |   |      | $ | 299,216 |      |  | $ | 265,866 |  
|                                                    |  |                                          |         |   |      |   |         |      |  |   |         |  



|                                   |  |                                                 |        |   |      |   |        |      |  |   |        |  
|---------------------------------- |  | ----------------------------------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                   |  | Property Operating CostsYear Ended December 31, |       
|                                   |  | 2004                                            |        |   | 2003 |   |        | 2002 | 
|                                   |  | (In thousands)                                  |       
|Property Operating Costs           |  |                                                 |        |   |      |   |        |      |  |   |        |  
|Industrial                         |  | $                                               | 42,475 |   |      | $ | 40,964 |      |  | $ | 35,391 |  
|Office                             |  |                                                 | 27,226 |   |      |   | 27,443 |      |  |   | 23,180 |  
|Retail                             |  |                                                 | 5,949  |   |      |   | 4,543  |      |  |   | 4,563  |  
|Ground leases and other properties |  |                                                 | 10,057 |   |      |   | 13,642 |      |  |   | 8,795  |  
|Less: Discontinued operations      |  |                                                 | (1,450 | ) |      |   | (2,112 | )    |  |   | (2,158 | )
|                                   |  |                                                 |        |   |      |   |        |      |  |   |        |  
|Total property operating costs     |  | $                                               | 84,257 |   |      | $ | 84,480 |      |  | $ | 69,771 |  
|                                   |  |                                                 |        |   |      |   |        |      |  |   |        |  



4



---

|                                                    |  |                                                                       |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------- |  | --------------------------------------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                    |  | Rental Revenue Less(1)Property Operating CostsYear Ended December 31, |        
|                                                    |  | 2004                                                                  |         |   | 2003 |   |         | 2002 | 
|                                                    |  | (In thousands)                                                        |        
|Rental Revenue Less Property Operating Costs        |  |                                                                       |         |   |      |   |         |      |  |   |         |  
|Industrial                                          |  | $                                                                     | 144,992 |   |      | $ | 135,591 |      |  | $ | 125,744 |  
|Office                                              |  |                                                                       | 40,848  |   |      |   | 40,842  |      |  |   | 31,650  |  
|Retail                                              |  |                                                                       | 10,189  |   |      |   | 10,642  |      |  |   | 10,725  |  
|Ground leases and other properties                  |  |                                                                       | 26,560  |   |      |   | 25,066  |      |  |   | 27,759  |  
|Equity in earnings of operating joint ventures, net |  |                                                                       | 6,132   |   |      |   | 6,898   |      |  |   | 8,277   |  
|Less: Discontinued operations                       |  |                                                                       | (2,516  | ) |      |   | (4,303  | )    |  |   | (8,060  | )
|                                                    |  |                                                                       |         |   |      |   |         |      |  |   |         |  
|Total rental revenue less property operating costs  |  | $                                                                     | 226,205 |   |      | $ | 214,736 |      |  | $ | 196,095 |  
|                                                    |  |                                                                       |         |   |      |   |         |      |  |   |         |  

---

|(1) | Rental revenue less property operating costs includes equity in earnings of operating joint ventures.
|--- | -----------------------------------------------------------------------------------------------------



Building Portfolio



Sixty-eight percent of the total square footage of the rental buildings in our portfolio was constructed since 1995. Our
goal is to generally own properties that we perceive to provide stable cash flow over time. Correspondingly, certain older buildings and other properties may be sold over time.



Building portfolio, by type and year built, as of December 31, 2004:



|   |  |                      |  |       |  |           |  |                                   |  |                      |  |                            |  
|-- |  | -------------------- |  | ----- |  | --------- |  | --------------------------------- |  | -------------------- |  | -------------------------- | -
|   |  | City                 |  | State |  | YearBuilt |  | Major Tenant                      |  | Rentable Square Feet |  | Year-EndBuildingOccupancy% |  
|   |  | Industrial Property: |  |       |  |           |  |                                   |  |                      |  |                            |  
|1  |  | Fontana              |  | CA    |  | 2004      |  | Inland Cold Storage               |  | 757,765              |  | 100.0                      | %
|2  |  | Fontana              |  | CA    |  | 2004      |  | The Sports Authority              |  | 616,551              |  | 100.0                      | %
|3  |  | Fontana              |  | CA    |  | 2004      |  | Kellogg Sales Company             |  | 450,052              |  | 100.0                      | %
|4  |  | Atlanta              |  | GA    |  | 2004      |  | APL Logistics (Colgate Palmolive) |  | 342,217              |  | 100.0                      | %
|5  |  | Atlanta              |  | GA    |  | 2004      |  | APL Logistics (Public Storage)    |  | 342,217              |  | 100.0                      | %
|6  |  | Atlanta              |  | GA    |  | 2004      |  | APL Logistics                     |  | 295,768              |  | 100.0                      | %
|7  |  | Winchester           |  | VA    |  | 2004      |  | Ford Motor Company                |  | 252,000              |  | 100.0                      | %
|8  |  | Ontario              |  | CA    |  | 2003      |  | Exel, Inc.                        |  | 577,905              |  | 100.0                      | %
|9  |  | Rancho Cucamonga     |  | CA    |  | 2003      |  | Sanyo Logistics Corporation       |  | 468,410              |  | 100.0                      | %
|10 |  | Romeoville           |  | IL    |  | 2003      |  | APL Logistics                     |  | 346,146              |  | 100.0                      | %
|11 |  | Shawnee              |  | KS    |  | 2003      |  | Ford Motor Company                |  | 223,200              |  | 100.0                      | %
|12 |  | Denver               |  | CO    |  | 2003      |  | Whirlpool Corporation             |  | 171,438              |  | 100.0                      | %
|13 |  | Denver               |  | CO    |  | 2003      |  | Western Paper Distributors Inc    |  | 147,885              |  | 100.0                      | %
|14 |  | Portland             |  | OR    |  | 2003      |  | Vacant                            |  | 96,608               |  | 0.0                        | %
|15 |  | Minooka              |  | IL    |  | 2002      |  | Kellogg Sales Company             |  | 1,034,200            |  | 100.0                      | %
|16 |  | Fontana              |  | CA    |  | 2002      |  | Exel, Inc.                        |  | 830,000              |  | 100.0                      | %
|17 |  | Manteca              |  | CA    |  | 2002      |  | Ford Motor Company                |  | 608,860              |  | 100.0                      | %
|18 |  | Rancho Cucamonga     |  | CA    |  | 2002      |  | Ford Motor Company                |  | 449,370              |  | 100.0                      | %
|19 |  | Romeoville           |  | IL    |  | 2002      |  | APL Logistics (Honda)             |  | 421,361              |  | 100.0                      | %
|20 |  | Grand Prairie        |  | TX    |  | 2002      |  | Quaker Sales & Distribution, Inc. |  | 397,711              |  | 100.0                      | %
|21 |  | Shepherdsville       |  | KY    |  | 2002      |  | APL Logistics (Dow Corning)       |  | 382,800              |  | 100.0                      | %
|22 |  | Denver               |  | CO    |  | 2002      |  | Ford Motor Company                |  | 314,978              |  | 100.0                      | %
|23 |  | Fort Worth           |  | TX    |  | 2002      |  | Ford Motor Company                |  | 252,000              |  | 100.0                      | %
|24 |  | Denver               |  | CO    |  | 2002      |  | Kellogg Sales Company             |  | 144,511              |  | 100.0                      | %
|25 |  | Fremont              |  | CA    |  | 2002      |  | ASUS Computer International, Inc. |  | 105,821              |  | 100.0                      | %
|26 |  | Denver               |  | CO    |  | 2002      |  | HCA-Health Tone, LLC              |  | 90,126               |  | 100.0                      | %
|27 |  | Denver               |  | CO    |  | 2001      |  | Aspen Pet Products, Inc.          |  | 360,118              |  | 100.0                      | %



5



---

|   |  |                  |  |       |  |           |  |                                    |  |                      |  |                            |  
|-- |  | ---------------- |  | ----- |  | --------- |  | ---------------------------------- |  | -------------------- |  | -------------------------- | -
|   |  | City             |  | State |  | YearBuilt |  | Major Tenant                       |  | Rentable Square Feet |  | Year-EndBuildingOccupancy% |  
|28 |  | Denver           |  | CO    |  | 2001      |  | United Stationers Supply Co.       |  | 350,969              |  | 100.0                      | %
|29 |  | Woodridge        |  | IL    |  | 2001      |  | Metro Exhibit Corporation          |  | 167,529              |  | 100.0                      | %
|30 |  | Denver           |  | CO    |  | 2001      |  | Rivers End Holdings                |  | 161,511              |  | 100.0                      | %
|31 |  | Rancho Cucamonga |  | CA    |  | 2001      |  | Scripto-Tokai Corporation          |  | 120,620              |  | 100.0                      | %
|32 |  | Fremont          |  | CA    |  | 2001      |  | Synnex Corporation                 |  | 100,542              |  | 100.0                      | %
|33 |  | Fremont          |  | CA    |  | 2001      |  | Synnex Corporation                 |  | 65,332               |  | 100.0                      | %
|34 |  | Woodridge        |  | IL    |  | 2000      |  | Prairie Packaging, Inc.            |  | 513,674              |  | 100.0                      | %
|35 |  | Ontario          |  | CA    |  | 2000      |  | New Balance Athletic Shoe, Inc.    |  | 504,530              |  | 100.0                      | %
|36 |  | Grand Prairie    |  | TX    |  | 2000      |  | Quaker Sales & Distribution, Inc.  |  | 450,864              |  | 100.0                      | %
|37 |  | Rancho Cucamonga |  | CA    |  | 2000      |  | APL Logistics                      |  | 443,190              |  | 100.0                      | %
|38 |  | Rancho Cucamonga |  | CA    |  | 2000      |  | APL Logistics                      |  | 441,970              |  | 100.0                      | %
|39 |  | Grand Prairie    |  | TX    |  | 2000      |  | Vacant                             |  | 422,622              |  | 0.0                        | %
|40 |  | Ontario          |  | CA    |  | 2000      |  | The Hain Food Group                |  | 373,283              |  | 100.0                      | %
|41 |  | Woodridge        |  | IL    |  | 2000      |  | Central American Dist & Trans      |  | 367,999              |  | 100.0                      | %
|42 |  | Ontario          |  | CA    |  | 2000      |  | The Gillette Company               |  | 359,996              |  | 100.0                      | %
|43 |  | Woodridge        |  | IL    |  | 2000      |  | Corporate Express Office Prod.     |  | 263,007              |  | 100.0                      | %
|44 |  | Oakland          |  | CA    |  | 2000      |  | United States Postal Service       |  | 147,500              |  | 100.0                      | %
|45 |  | Rancho Cucamonga |  | CA    |  | 2000      |  | Carpenter Technology Corporation   |  | 56,490               |  | 100.0                      | %
|46 |  | Woodridge        |  | IL    |  | 1999      |  | The Gillette Company               |  | 532,560              |  | 100.0                      | %
|47 |  | Grand Prairie    |  | TX    |  | 1999      |  | APL Logistics                      |  | 423,700              |  | 100.0                      | %
|48 |  | Romeoville       |  | IL    |  | 1999      |  | APL Logistics (Honda)              |  | 402,266              |  | 100.0                      | %
|49 |  | Woodridge        |  | IL    |  | 1999      |  | Central American Warehouse Co.     |  | 396,489              |  | 100.0                      | %
|50 |  | Woodridge        |  | IL    |  | 1999      |  | United States Intermodal Svcs, LLC |  | 351,799              |  | 100.0                      | %
|51 |  | Grand Prairie    |  | TX    |  | 1999      |  | APL Logistics                      |  | 343,200              |  | 100.0                      | %
|52 |  | Fremont          |  | CA    |  | 1999      |  | Peripheral Computer Support        |  | 187,168              |  | 100.0                      | %
|53 |  | Portland         |  | OR    |  | 1999      |  | Spicers Paper, Inc.                |  | 180,000              |  | 100.0                      | %
|54 |  | Louisville       |  | KY    |  | 1999      |  | Clark Material Handling Company    |  | 166,600              |  | 100.0                      | %
|55 |  | Woodridge        |  | IL    |  | 1999      |  | Samuel Manu-Tech, Inc.             |  | 165,173              |  | 100.0                      | %
|56 |  | Portland         |  | OR    |  | 1999      |  | Synetics Solutions, Inc.           |  | 165,000              |  | 100.0                      | %
|57 |  | Denver           |  | CO    |  | 1999      |  | The SYGMA Network                  |  | 156,139              |  | 100.0                      | %
|58 |  | Woodridge        |  | IL    |  | 1999      |  | Packaging Consultants, Inc.        |  | 114,591              |  | 100.0                      | %
|59 |  | Portland         |  | OR    |  | 1999      |  | Kinco International, Inc.          |  | 103,500              |  | 100.0                      | %
|60 |  | Richmond         |  | CA    |  | 1999      |  | Kaiser Foundation Health Plan      |  | 88,845               |  | 100.0                      | %
|61 |  | Fremont          |  | CA    |  | 1999      |  | Fiberstars, Inc.                   |  | 60,000               |  | 100.0                      | %
|62 |  | Fremont          |  | CA    |  | 1999      |  | Digital Stream USA, Inc.           |  | 53,395               |  | 46.6                       | %
|63 |  | Richmond         |  | CA    |  | 1999      |  | Kaiser Foundation Health Plan      |  | 42,500               |  | 100.0                      | %
|64 |  | Ontario          |  | CA    |  | 1998      |  | Sweetheart Holdings, Inc.          |  | 526,408              |  | 100.0                      | %
|65 |  | Stockton         |  | CA    |  | 1998      |  | Vacant                             |  | 500,199              |  | 0.0                        | %
|66 |  | Woodridge        |  | IL    |  | 1998      |  | APL Logistics (Bobcat)             |  | 357,255              |  | 100.0                      | %
|67 |  | Denver           |  | CO    |  | 1998      |  | Big O Development, Inc.            |  | 325,999              |  | 61.0                       | %
|68 |  | City of Industry |  | CA    |  | 1998      |  | Liberty Glove, Inc.                |  | 183,855              |  | 100.0                      | %
|69 |  | Oakland          |  | CA    |  | 1998      |  | The Sleep Train, Inc.              |  | 176,826              |  | 63.2                       | %
|70 |  | Woodridge        |  | IL    |  | 1998      |  | Trudeau Corporation (America)      |  | 159,258              |  | 71.3                       | %
|71 |  | City of Industry |  | CA    |  | 1998      |  | Graybar Electric Company, Inc.     |  | 157,055              |  | 100.0                      | %
|72 |  | City of Industry |  | CA    |  | 1998      |  | Unipac Shipping Co./Continental    |  | 138,124              |  | 100.0                      | %
|73 |  | Denver           |  | CO    |  | 1998      |  | Callisto Corporation               |  | 129,442              |  | 100.0                      | %
|74 |  | City of Industry |  | CA    |  | 1998      |  | Playhut, Inc.                      |  | 109,448              |  | 100.0                      | %
|75 |  | Fremont          |  | CA    |  | 1998      |  | Mouse Systems                      |  | 102,626              |  | 55.0                       | %
|76 |  | Fremont          |  | CA    |  | 1997      |  | Office Depot, Inc.                 |  | 476,177              |  | 100.0                      | %
|77 |  | Aberdeen         |  | MD    |  | 1997      |  | Saks & Company                     |  | 470,707              |  | 100.0                      | %



6



---

|   |  |                    |  |       |  |           |  |                                  |  |                      |  |                            |  
|-- |  | ------------------ |  | ----- |  | --------- |  | -------------------------------- |  | -------------------- |  | -------------------------- | -
|   |  | City               |  | State |  | YearBuilt |  | Major Tenant                     |  | Rentable Square Feet |  | Year-EndBuildingOccupancy% |  
|78 |  | City of Industry   |  | CA    |  | 1997      |  | Viewsonic Corporation            |  | 298,050              |  | 100.0                      | %
|79 |  | Union City         |  | CA    |  | 1997      |  | Spicers Paper, Inc.              |  | 234,588              |  | 100.0                      | %
|80 |  | Garland            |  | TX    |  | 1997      |  | Interceramic, Inc.               |  | 227,023              |  | 100.0                      | %
|81 |  | Garland            |  | TX    |  | 1997      |  | SpeedFC, Inc.                    |  | 226,906              |  | 74.7                       | %
|82 |  | Ontario            |  | CA    |  | 1997      |  | Tyco Healthcare Group, LP        |  | 180,608              |  | 100.0                      | %
|83 |  | Fremont            |  | CA    |  | 1997      |  | Galgon Industries, Inc.          |  | 174,460              |  | 72.7                       | %
|84 |  | Anaheim            |  | CA    |  | 1997      |  | Anixter Inc.                     |  | 130,466              |  | 100.0                      | %
|85 |  | Fremont            |  | CA    |  | 1997      |  | Victron, Inc.                    |  | 127,452              |  | 100.0                      | %
|86 |  | Ontario            |  | CA    |  | 1997      |  | Los Angeles Times Comm           |  | 37,000               |  | 100.0                      | %
|87 |  | City of Industry   |  | CA    |  | 1996      |  | Owens & Minor Distribution Inc.  |  | 230,992              |  | 100.0                      | %
|88 |  | Ontario            |  | CA    |  | 1996      |  | McLane Foodservice, Inc.         |  | 201,454              |  | 100.0                      | %
|89 |  | Fremont            |  | CA    |  | 1996      |  | Home Depot Corporation           |  | 158,400              |  | 100.0                      | %
|90 |  | Fremont            |  | CA    |  | 1996      |  | Menlo Logistics, Inc.            |  | 114,948              |  | 100.0                      | %
|91 |  | Fremont            |  | CA    |  | 1996      |  | Y.C. Cable, Inc.                 |  | 94,080               |  | 100.0                      | %
|92 |  | Vernon             |  | CA    |  | 1996      |  | Mark Fabrics, Inc.               |  | 41,712               |  | 100.0                      | %
|93 |  | Vernon             |  | CA    |  | 1996      |  | Monami Textile, Inc.             |  | 30,840               |  | 100.0                      | %
|94 |  | Vernon             |  | CA    |  | 1996      |  | U.S. Plastic, Inc.               |  | 27,798               |  | 100.0                      | %
|95 |  | Ontario            |  | CA    |  | 1995      |  | Goodyear Tire & Rubber Co        |  | 300,136              |  | 100.0                      | %
|96 |  | Santa Fe Springs   |  | CA    |  | 1995      |  | Spicers Paper, Inc.              |  | 100,000              |  | 100.0                      | %
|   |  |                    |  |       |  |           |  |                                  |  |                      |  |                            |  
|   |  | Subtotal 1995-2004 |  |       |  |           |  | (96 buildings)                   |  | 26,474,863           |  | 94.6                       | %
|   |  |                    |  |       |  |           |  |                                  |  |                      |  |                            |  
|1  |  | Grove City         |  | OH    |  | 1994      |  | Roadway Reverse Logistics, Inc.  |  | 300,211              |  | 92.0                       | %
|2  |  | Dallas             |  | TX    |  | 1994      |  | Interceramic, Inc                |  | 262,000              |  | 100.0                      | %
|3  |  | Fullerton          |  | CA    |  | 1994      |  | Adams Rite Aerospace, Inc.       |  | 100,000              |  | 100.0                      | %
|4  |  | Anaheim            |  | CA    |  | 1994      |  | Los Angeles Times Comm, LLC      |  | 17,575               |  | 100.0                      | %
|5  |  | Grove City         |  | OH    |  | 1993      |  | Lennox Industries                |  | 360,412              |  | 100.0                      | %
|6  |  | Grove City         |  | OH    |  | 1993      |  | McGraw Hill                      |  | 305,268              |  | 100.0                      | %
|7  |  | Woodridge          |  | IL    |  | 1993      |  | Dollar Tree Stores, Inc.         |  | 261,400              |  | 100.0                      | %
|8  |  | Ontario            |  | CA    |  | 1992      |  | THMX Holdings, LLC               |  | 149,406              |  | 100.0                      | %
|9  |  | Livermore          |  | CA    |  | 1992      |  | Owens & Minor Distribution, Inc. |  | 148,440              |  | 100.0                      | %
|10 |  | Woodridge          |  | IL    |  | 1992      |  | Vistar Corporation               |  | 148,416              |  | 100.0                      | %
|11 |  | Anaheim            |  | CA    |  | 1992      |  | Partition Installations, Inc.    |  | 79,846               |  | 100.0                      | %
|12 |  | Vernon             |  | CA    |  | 1992      |  | Calflex Manufacturing            |  | 47,000               |  | 100.0                      | %
|13 |  | Anaheim            |  | CA    |  | 1992      |  | SCP Superior Acquisition Co      |  | 36,800               |  | 100.0                      | %
|14 |  | Anaheim            |  | CA    |  | 1992      |  | Robert Bosch Tool Corporation    |  | 26,200               |  | 100.0                      | %
|15 |  | City of Industry   |  | CA    |  | 1991      |  | Circuit City Stores, Inc.        |  | 449,049              |  | 100.0                      | %
|16 |  | Woodridge          |  | IL    |  | 1991      |  | Graham Packaging Company, L.P.   |  | 265,062              |  | 96.3                       | %
|17 |  | Woodridge          |  | IL    |  | 1991      |  | Argo Turboserve Corporation      |  | 116,544              |  | 100.0                      | %
|18 |  | Union City         |  | CA    |  | 1991      |  | Classic Design Furnishings, Inc. |  | 105,408              |  | 100.0                      | %
|19 |  | Vernon             |  | CA    |  | 1991      |  | Brambles Info. Mgmt., Inc.       |  | 49,250               |  | 100.0                      | %
|20 |  | Santa Fe Springs   |  | CA    |  | 1991      |  | Highlight Graphics, Inc.         |  | 41,921               |  | 95.8                       | %
|21 |  | Santa Fe Springs   |  | CA    |  | 1991      |  | Hotchkis Performance LLC         |  | 35,973               |  | 100.0                      | %
|22 |  | Vernon             |  | CA    |  | 1991      |  | Alto Products                    |  | 30,840               |  | 100.0                      | %
|23 |  | Santa Fe Springs   |  | CA    |  | 1991      |  | Shared Technologies              |  | 30,418               |  | 100.0                      | %
|24 |  | Santa Fe Springs   |  | CA    |  | 1991      |  | Create Magic, Inc.               |  | 14,644               |  | 91.8                       | %
|25 |  | Santa Fe Springs   |  | CA    |  | 1991      |  | Dover Resources Corporation      |  | 11,814               |  | 79.2                       | %
|26 |  | Ontario            |  | CA    |  | 1990      |  | Cott Beverages USA, Inc.         |  | 412,944              |  | 100.0                      | %
|27 |  | Santa Fe Springs   |  | CA    |  | 1990      |  | La Salle Paper Company, Inc.     |  | 237,814              |  | 100.0                      | %
|28 |  | Garland            |  | TX    |  | 1990      |  | Sears Logistics Services, Inc.   |  | 200,000              |  | 100.0                      | %
|29 |  | Tempe              |  | AZ    |  | 1990      |  | Stinger Mac Accessories, Inc.    |  | 165,646              |  | 100.0                      | %



7



---

|   |  |                    |  |       |  |           |  |                                           |  |                      |  |                            |  
|-- |  | ------------------ |  | ----- |  | --------- |  | ----------------------------------------- |  | -------------------- |  | -------------------------- | -
|   |  | City               |  | State |  | YearBuilt |  | Major Tenant                              |  | Rentable Square Feet |  | Year-EndBuildingOccupancy% |  
|30 |  | Ontario            |  | CA    |  | 1990      |  | H. Tedmori, Inc.                          |  | 141,150              |  | 100.0                      | %
|31 |  | Livermore          |  | CA    |  | 1990      |  | Quality Packaging, Inc.                   |  | 131,128              |  | 100.0                      | %
|32 |  | Union City         |  | CA    |  | 1990      |  | Tyco Printed Circuit Group LP             |  | 116,993              |  | 100.0                      | %
|33 |  | Vernon             |  | CA    |  | 1990      |  | Mister S                                  |  | 48,187               |  | 100.0                      | %
|34 |  | Vernon             |  | CA    |  | 1990      |  | The Kroger Company                        |  | 26,923               |  | 100.0                      | %
|35 |  | Vernon             |  | CA    |  | 1990      |  | Maruhana U.S.A., Corp.                    |  | 26,653               |  | 100.0                      | %
|   |  |                    |  |       |  |           |  |                                           |  |                      |  |                            |  
|   |  | Subtotal 1994-1990 |  |       |  |           |  | (35 buildings)                            |  | 4,901,335            |  | 99.2                       | %
|   |  |                    |  |       |  |           |  |                                           |  |                      |  |                            |  
|1  |  | Ontario            |  | CA    |  | 1989      |  | Toto USA, Inc.                            |  | 405,864              |  | 100.0                      | %
|2  |  | Anaheim            |  | CA    |  | 1989      |  | Nu Media Graphics, Inc.                   |  | 39,285               |  | 100.0                      | %
|3  |  | Anaheim            |  | CA    |  | 1989      |  | Shaxon Industries                         |  | 28,185               |  | 100.0                      | %
|4  |  | Santa Ana          |  | CA    |  | 1989      |  | Severn Trent Laboratories, Inc.           |  | 24,968               |  | 100.0                      | %
|5  |  | Anaheim            |  | CA    |  | 1989      |  | Specification Seals Co.                   |  | 24,955               |  | 100.0                      | %
|6  |  | Anaheim            |  | CA    |  | 1989      |  | Benecci Corporation                       |  | 20,705               |  | 100.0                      | %
|7  |  | Phoenix            |  | AZ    |  | 1988      |  | Freeport Logistics, Inc.                  |  | 206,263              |  | 100.0                      | %
|8  |  | Vernon             |  | CA    |  | 1988      |  | Pepboys of California                     |  | 137,307              |  | 100.0                      | %
|9  |  | Tempe              |  | AZ    |  | 1988      |  | Eagle Global Logistics                    |  | 133,291              |  | 100.0                      | %
|10 |  | Carson             |  | CA    |  | 1988      |  | F.R.T. International, Inc.                |  | 133,240              |  | 100.0                      | %
|11 |  | Carson             |  | CA    |  | 1988      |  | Expeditors International                  |  | 118,545              |  | 100.0                      | %
|12 |  | Union City         |  | CA    |  | 1988      |  | InterAmerican Motor Corporation           |  | 115,200              |  | 50.0                       | %
|13 |  | Livermore          |  | CA    |  | 1988      |  | Trans Western Polymers, Inc.              |  | 92,022               |  | 100.0                      | %
|14 |  | Vernon             |  | CA    |  | 1988      |  | Overwear, Inc.                            |  | 85,349               |  | 80.8                       | %
|15 |  | Union City         |  | CA    |  | 1988      |  | Orthopedic Systems, Inc.                  |  | 82,944               |  | 100.0                      | %
|16 |  | Union City         |  | CA    |  | 1988      |  | Qualitee International                    |  | 77,760               |  | 50.0                       | %
|17 |  | Livermore          |  | CA    |  | 1988      |  | Trans Western Polymers, Inc.              |  | 76,800               |  | 100.0                      | %
|18 |  | Tustin             |  | CA    |  | 1988      |  | Terumo Cardiovascular Systems Corp.       |  | 69,763               |  | 100.0                      | %
|19 |  | Tustin             |  | CA    |  | 1988      |  | GE Medical Systems Info Technologies, Inc |  | 59,505               |  | 100.0                      | %
|20 |  | Orange             |  | CA    |  | 1988      |  | Freedom Communications Inc.               |  | 54,177               |  | 100.0                      | %
|21 |  | Santa Ana          |  | CA    |  | 1988      |  | Young Champions Recreation Programs, Inc  |  | 36,225               |  | 100.0                      | %
|22 |  | Los Angeles        |  | CA    |  | 1988      |  | Tanimura Distributing, Inc.               |  | 31,311               |  | 100.0                      | %
|23 |  | Rancho Cucamonga   |  | CA    |  | 1987      |  | Conagra Foods, Inc.                       |  | 419,064              |  | 100.0                      | %
|24 |  | Phoenix            |  | AZ    |  | 1987      |  | Huhtamaki Plastics, Inc.                  |  | 221,116              |  | 100.0                      | %
|25 |  | Santa Fe Springs   |  | CA    |  | 1987      |  | Galleher, Inc.                            |  | 98,882               |  | 100.0                      | %
|26 |  | Union City         |  | CA    |  | 1987      |  | Am-Pac Tire Distribution, Inc.            |  | 88,704               |  | 100.0                      | %
|27 |  | Union City         |  | CA    |  | 1987      |  | Vacant                                    |  | 86,496               |  | 0.0                        | %
|28 |  | Santa Fe Springs   |  | CA    |  | 1987      |  | Atlantic, Inc.                            |  | 70,756               |  | 100.0                      | %
|29 |  | Anaheim            |  | CA    |  | 1987      |  | Mintek Digital, Inc.                      |  | 52,965               |  | 100.0                      | %
|30 |  | Anaheim            |  | CA    |  | 1987      |  | Meiho Technology, Inc.                    |  | 51,153               |  | 100.0                      | %
|31 |  | Union City         |  | CA    |  | 1987      |  | Advanced Products Labs, Inc.              |  | 44,909               |  | 90.1                       | %
|32 |  | Anaheim            |  | CA    |  | 1987      |  | United Media Services, Inc.               |  | 43,428               |  | 100.0                      | %
|33 |  | Anaheim            |  | CA    |  | 1987      |  | Saint-Gobain Industrial Ceramics, Inc.    |  | 32,074               |  | 100.0                      | %
|34 |  | Los Angeles        |  | CA    |  | 1987      |  | Tanimura Distributing, Inc.               |  | 30,104               |  | 100.0                      | %
|35 |  | La Mirada          |  | CA    |  | 1986      |  | Mohawk Industries, Inc.                   |  | 220,000              |  | 100.0                      | %
|36 |  | Union City         |  | CA    |  | 1986      |  | Runco International, Inc.                 |  | 126,144              |  | 71.2                       | %
|37 |  | Orange             |  | CA    |  | 1986      |  | Data Aire, Inc.                           |  | 108,222              |  | 100.0                      | %
|38 |  | Tempe              |  | AZ    |  | 1986      |  | Stolper-Fabralloy Co.                     |  | 101,601              |  | 100.0                      | %
|39 |  | Tempe              |  | AZ    |  | 1986      |  | Southern Wine & Spirits of America, Inc.  |  | 93,366               |  | 100.0                      | %
|40 |  | Vernon             |  | CA    |  | 1986      |  | Jade Apparel, Inc.                        |  | 77,184               |  | 100.0                      | %
|41 |  | Orange             |  | CA    |  | 1986      |  | Crystal Cathedral Ministries              |  | 42,918               |  | 100.0                      | %
|42 |  | Orange             |  | CA    |  | 1986      |  | Cano Container Corporation                |  | 35,000               |  | 100.0                      | %



8



---

|   |  |                    |  |       |  |           |  |                                       |  |                      |  |                            |  
|-- |  | ------------------ |  | ----- |  | --------- |  | ------------------------------------- |  | -------------------- |  | -------------------------- | -
|   |  | City               |  | State |  | YearBuilt |  | Major Tenant                          |  | Rentable Square Feet |  | Year-EndBuildingOccupancy% |  
|43 |  | Vernon             |  | CA    |  | 1986      |  | Rayem Investments, Inc.               |  | 28,875               |  | 100.0                      | %
|44 |  | Anaheim            |  | CA    |  | 1985      |  | Fremont Investment & Loan             |  | 20,769               |  | 100.0                      | %
|   |  |                    |  |       |  |           |  |                                       |  |                      |  |                            |  
|   |  | Subtotal 1985-1989 |  |       |  |           |  | (44 buildings)                        |  | 4,147,394            |  | 94.2                       | %
|   |  |                    |  |       |  |           |  |                                       |  |                      |  |                            |  
|1  |  | Sacramento         |  | CA    |  | 1983      |  | The Speed Merchant, Inc.              |  | 46,500               |  | 100.0                      | %
|2  |  | Sacramento         |  | CA    |  | 1983      |  | The Speed Merchant, Inc.              |  | 21,976               |  | 100.0                      | %
|3  |  | Sacramento         |  | CA    |  | 1983      |  | American River Flood Control          |  | 21,000               |  | 100.0                      | %
|4  |  | Sacramento         |  | CA    |  | 1983      |  | American River Flood Control          |  | 21,000               |  | 100.0                      | %
|5  |  | Fullerton          |  | CA    |  | 1980      |  | Equalizer, Inc.                       |  | 97,056               |  | 100.0                      | %
|6  |  | Vernon             |  | CA    |  | 1980      |  | Fleetpride, Inc.                      |  | 10,600               |  | 100.0                      | %
|7  |  | Phoenix            |  | AZ    |  | 1976      |  | American Beverage Corporation         |  | 78,327               |  | 100.0                      | %
|8  |  | Tustin             |  | CA    |  | 1975      |  | ADC Telecommunications, Inc.          |  | 65,910               |  | 100.0                      | %
|9  |  | Houston            |  | TX    |  | 1975      |  | Insituform Technologies, Inc.         |  | 57,058               |  | 100.0                      | %
|10 |  | San Diego          |  | CA    |  | 1971      |  | Culleton, Michael P.                  |  | 32,905               |  | 100.0                      | %
|11 |  | San Diego          |  | CA    |  | 1971      |  | Refrigeration Supplies Dist, Inc.     |  | 21,507               |  | 100.0                      | %
|12 |  | San Diego          |  | CA    |  | 1971      |  | Ljungquist Enterprises, Inc.          |  | 18,001               |  | 100.0                      | %
|13 |  | San Diego          |  | CA    |  | 1971      |  | Biz Wiz, Inc.                         |  | 14,401               |  | 100.0                      | %
|14 |  | San Diego          |  | CA    |  | 1971      |  | California Board Sports               |  | 14,000               |  | 100.0                      | %
|15 |  | San Diego          |  | CA    |  | 1971      |  | Transwestern Publishing Co.           |  | 12,822               |  | 100.0                      | %
|16 |  | San Diego          |  | CA    |  | 1971      |  | Tritek Telecom, Inc.                  |  | 12,801               |  | 100.0                      | %
|17 |  | San Diego          |  | CA    |  | 1971      |  | Nico & Associates, Inc.               |  | 12,599               |  | 78.6                       | %
|18 |  | San Diego          |  | CA    |  | 1971      |  | Bar Boy, Inc.                         |  | 11,200               |  | 100.0                      | %
|19 |  | San Diego          |  | CA    |  | 1971      |  | Graphic Communications, Inc.          |  | 9,928                |  | 100.0                      | %
|20 |  | San Diego          |  | CA    |  | 1971      |  | Smalley & Company                     |  | 9,600                |  | 100.0                      | %
|21 |  | San Diego          |  | CA    |  | 1971      |  | Environmental Spray Systems, Inc.     |  | 9,599                |  | 91.1                       | %
|22 |  | San Diego          |  | CA    |  | 1971      |  | Taiwanese Amer. Fnd. of San Diego     |  | 8,400                |  | 100.0                      | %
|23 |  | Tustin             |  | CA    |  | 1966      |  | Action Wholesale Products Inc.        |  | 39,600               |  | 100.0                      | %
|24 |  | Phoenix            |  | AZ    |  | 1950      |  | FedEx Ground Packaging Systems        |  | 83,317               |  | 100.0                      | %
|25 |  | Phoenix            |  | AZ    |  | 1950      |  | New Glazing Industries, Ltd.          |  | 40,495               |  | 100.0                      | %
|26 |  | Vernon             |  | CA    |  | 1937      |  | Griffith Micro Science, Inc.          |  | 48,315               |  | 100.0                      | %
|27 |  | Topeka             |  | KS    |  | 1931      |  | Americas Industrial & Comm Supply    |  | 70,266               |  | 100.0                      | %
|   |  |                    |  |       |  |           |  |                                       |  |                      |  |                            |  
|   |  | Subtotal Pre-1985  |  |       |  |           |  | (27 buildings)                        |  | 889,183              |  | 99.6                       | %
|   |  |                    |  |       |  |           |  |                                       |  |                      |  |                            |  
|   |  | Total Industrial   |  |       |  |           |  | (202 buildingsAverage Age 7.2 Years) |  | 36,412,775           |  | 95.3                       | %
|   |  |                    |  |       |  |           |  |                                       |  |                      |  |                            |  
|   |  | Office Property:   |  |       |  |           |  |                                       |  |                      |  |                            |  
|1  |  | San Francisco      |  | CA    |  | 2004      |  | Catellus Development Corp.            |  | 7,500                |  | 51.1                       | %
|2  |  | San Francisco      |  | CA    |  | 2002      |  | The Gap, Inc.                         |  | 282,773              |  | 100.0                      | %
|3  |  | Westminster        |  | CO    |  | 2002      |  | Allos Therapeutics, Inc.              |  | 151,412              |  | 100.0                      | %
|4  |  | Glenview IL        |  | IL    |  | 2002      |  | DE Trading Corporation                |  | 116,015              |  | 73.6                       | %
|5  |  | Coppell            |  | TX    |  | 2002      |  | Brinks, Incorporated                 |  | 101,844              |  | 100.0                      | %
|6  |  | Westminster        |  | CO    |  | 2001      |  | American Skandia Life Assurance       |  | 121,461              |  | 100.0                      | %
|7  |  | Woodridge          |  | IL    |  | 1991      |  | Argonne National Laboratory           |  | 97,964               |  | 86.3                       | %
|8  |  | Anaheim            |  | CA    |  | 1990      |  | Fremont Investment & Loan             |  | 94,112               |  | 100.0                      | %
|9  |  | Corona             |  | CA    |  | 1990      |  | Centex Homes                          |  | 62,057               |  | 100.0                      | %
|10 |  | Santa Ana          |  | CA    |  | 1989      |  | County of Orange                      |  | 66,106               |  | 100.0                      | %
|11 |  | Chatsworth         |  | CA    |  | 1988      |  | 101 Communications LLC                |  | 56,964               |  | 74.7                       | %
|12 |  | Chatsworth         |  | CA    |  | 1988      |  | Washington Mutual Bank                |  | 53,292               |  | 80.1                       | %
|13 |  | Chatsworth         |  | CA    |  | 1988      |  | Physerv LLC                           |  | 43,117               |  | 100.0                      | %
|14 |  | San Jose           |  | CA    |  | 1986      |  | AON Service Corporation               |  | 70,903               |  | 71.1                       | %
|15 |  | San Jose           |  | CA    |  | 1986      |  | Intellisync Corporation               |  | 69,956               |  | 91.4                       | %
|16 |  | Chatsworth         |  | CA    |  | 1986      |  | Washington Mutual Bank                |  | 60,175               |  | 99.7                       | %
|17 |  | Orange             |  | CA    |  | 1986      |  | Control Air Conditioning Corp.        |  | 40,000               |  | 100.0                      | %



9



---

|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|-- |  | ------------------ |  | ----- |  | --------- |  | -------------------------------------- |  | -------------------- |  | -------------------------- | -
|   |  | City               |  | State |  | YearBuilt |  | Major Tenant                           |  | Rentable Square Feet |  | Year-EndBuildingOccupancy% |  
|18 |  | San Jose           |  | CA    |  | 1985      |  | MCI Worldcom Communications, Inc.      |  | 77,092               |  | 79.9                       | %
|19 |  | San Jose           |  | CA    |  | 1985      |  | State Farm Mutual Automobile Insurance |  | 71,514               |  | 88.5                       | %
|20 |  | San Jose           |  | CA    |  | 1985      |  | Porter Novelli Inc.                    |  | 69,952               |  | 93.4                       | %
|21 |  | San Jose           |  | CA    |  | 1985      |  | Zentera, Inc.                          |  | 67,317               |  | 5.7                        | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Subtotal 1985-2004 |  |       |  |           |  | (21 buildings)                         |  | 1,781,526            |  | 89.3                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|1  |  | Portland           |  | OR    |  | 1979      |  | McFall General Agency                  |  | 56,939               |  | 56.0                       | %
|2  |  | Irving             |  | TX    |  | 1978      |  | General Motors Corporation             |  | 68,190               |  | 100.0                      | %
|3  |  | Dallas             |  | TX    |  | 1975      |  | J. C. Penney Company, Inc.             |  | 474,554              |  | 95.2                       | %
|4  |  | Dallas             |  | TX    |  | 1975      |  | J. C. Penney Company, Inc.             |  | 224,211              |  | 100.0                      | %
|5  |  | Sacramento         |  | CA    |  | 1975      |  | Community Health Charities of CA       |  | 21,357               |  | 54.7                       | %
|6  |  | Sacramento         |  | CA    |  | 1975      |  | Bi Tran Systems, Inc.                  |  | 11,661               |  | 85.6                       | %
|7  |  | Sacramento         |  | CA    |  | 1975      |  | Cal Assoc. For Local Econ Dev.         |  | 11,182               |  | 59.0                       | %
|8  |  | Sacramento         |  | CA    |  | 1974      |  | Volunteers of America & Central Valley |  | 53,696               |  | 71.9                       | %
|9  |  | Newport Beach      |  | CA    |  | 1972      |  | Express Capital Lending, Inc.          |  | 24,035               |  | 100.0                      | %
|10 |  | Newport Beach      |  | CA    |  | 1972      |  | United Auto Credit Corporation         |  | 23,991               |  | 100.0                      | %
|11 |  | Chicago            |  | IL    |  | 1903      |  | Skidmore, Owings & Merrill, LLP        |  | 379,618              |  | 81.8                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Subtotal Pre-1985  |  |       |  |           |  | (11 buildings)                         |  | 1,349,434            |  | 89.0                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Total Office       |  |       |  |           |  | (32 buildings)                         |  | 3,130,960            |  | 89.2                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Retail Property:   |  |       |  |           |  |                                        |  |                      |  |                            |  
|1  |  | Fremont            |  | CA    |  | 2004      |  | Linens N Things                        |  | 57,927               |  | 100.0                      | %
|2  |  | Fremont            |  | CA    |  | 2004      |  | Circuit City Stores West Coast, Inc.   |  | 33,889               |  | 100.0                      | %
|3  |  | Tucson             |  | AZ    |  | 2002      |  | Vacant                                 |  | 51,242               |  | 0.0                        | %
|4  |  | Tucson             |  | AZ    |  | 2002      |  | J & J Dental, P.C.                     |  | 12,414               |  | 50.7                       | %
|5  |  | Tucson             |  | AZ    |  | 2002      |  | Ole Mexican Grill                      |  | 5,840                |  | 59.1                       | %
|6  |  | Tucson             |  | AZ    |  | 2002      |  | Chinese Combo                          |  | 4,950                |  | 100.0                      | %
|7  |  | Emeryville         |  | CA    |  | 2001      |  | Michaels Stores, Inc.                  |  | 23,923               |  | 100.0                      | %
|8  |  | Emeryville         |  | CA    |  | 1994      |  | Home Depot Corporation                 |  | 117,000              |  | 100.0                      | %
|9  |  | Emeryville         |  | CA    |  | 1994      |  | Home Depot Corporation                 |  | 102,501              |  | 100.0                      | %
|10 |  | Emeryville         |  | CA    |  | 1994      |  | Sportmart, Inc.                        |  | 96,954               |  | 100.0                      | %
|11 |  | Emeryville         |  | CA    |  | 1994      |  | Safeway (dba Pak N Save)               |  | 59,195               |  | 100.0                      | %
|12 |  | Emeryville         |  | CA    |  | 1994      |  | Mattress Discounters Corporation       |  | 4,897                |  | 100.0                      | %
|13 |  | Emeryville         |  | CA    |  | 1994      |  | Designs CMAL Store Inc.                |  | 3,561                |  | 100.0                      | %
|14 |  | Emeryville         |  | CA    |  | 1994      |  | Walker, Robin M. and Swarm, Ezel N.    |  | 3,537                |  | 67.9                       | %
|15 |  | Anaheim            |  | CA    |  | 1985      |  | Fremont Investment & Loan              |  | 12,307               |  | 100.0                      | %
|16 |  | Anaheim            |  | CA    |  | 1985      |  | Fremont Investment & Loan              |  | 10,668               |  | 100.0                      | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Subtotal 1985-2004 |  |       |  |           |  | (16 buildings)                         |  | 600,805              |  | 89.9                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|1  |  | Woodland Hills     |  | CA    |  | 1973      |  | Toys R Us                             |  | 76,552               |  | 100.0                      | %
|2  |  | Woodland Hills     |  | CA    |  | 1973      |  | Shelleys Stereo                       |  | 7,530                |  | 100.0                      | %
|3  |  | Denver             |  | CO    |  | 1971      |  | King Soopers Inc.                      |  | 99,627               |  | 92.5                       | %
|4  |  | Livermore          |  | CA    |  | 1970      |  | Lucky Stores, Inc                      |  | 69,224               |  | 96.6                       | %
|5  |  | Tustin             |  | CA    |  | 1968      |  | Micro Center                           |  | 39,600               |  | 100.0                      | %
|6  |  | Portland           |  | OR    |  | 1968      |  | Bank of The West                       |  | 25,284               |  | 70.3                       | %
|7  |  | Portland           |  | OR    |  | 1968      |  | Hollywood Entertainment Corp           |  | 11,998               |  | 99.4                       | %
|8  |  | Woodland Hills     |  | CA    |  | 1965      |  | The Book Market, Inc.                  |  | 29,071               |  | 99.5                       | %
|9  |  | Newport Beach      |  | CA    |  | 1960      |  | Lucky Stores, Inc.                     |  | 40,155               |  | 100.0                      | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Subtotal Pre-1985  |  |       |  |           |  | (9 buildings)                          |  | 399,041              |  | 95.6                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Total Retail       |  |       |  |           |  | (25 buildings)                         |  | 999,846              |  | 92.2                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  
|   |  | Grand Total        |  |       |  |           |  | (259 buildings)                        |  | 40,543,581           |  | 94.7                       | %
|   |  |                    |  |       |  |           |  |                                        |  |                      |  |                            |  



10



---

Building Occupancy



The rental buildings were 94.7% leased as of December 31, 2004.



Rental portfolio occupancy by property type:



|                   |  |                            |   |  |        |   |  |        |  
|------------------ |  | -------------------------- | - |  | ------ | - |  | ------ | -
|                   |  | As of December 31,         |  
|                   |  | 2004                       |   |  | 2003   |   |  | 2002   |  
|                   |  | (Square feet in thousands) |  
|Industrial         |  |                            |   |  |        |   |  |        |  
|Square feet owned  |  | 36,413                     |   |  | 34,171 |   |  | 32,944 |  
|Square feet leased |  | 34,693                     |   |  | 32,833 |   |  | 31,337 |  
|Percent leased     |  | 95.3                       | % |  | 96.1   | % |  | 95.1   | %
|Office             |  |                            |   |  |        |   |  |        |  
|Square feet owned  |  | 3,131                      |   |  | 3,165  |   |  | 3,164  |  
|Square feet leased |  | 2,792                      |   |  | 2,792  |   |  | 2,807  |  
|Percent leased     |  | 89.2                       | % |  | 88.2   | % |  | 88.7   | %
|Retail             |  |                            |   |  |        |   |  |        |  
|Square feet owned  |  | 1,000                      |   |  | 868    |   |  | 868    |  
|Square feet leased |  | 921                        |   |  | 755    |   |  | 813    |  
|Percent leased     |  | 92.2                       | % |  | 86.9   | % |  | 93.7   | %
|Total              |  |                            |   |  |        |   |  |        |  
|Square feet owned  |  | 40,544                     |   |  | 38,204 |   |  | 36,976 |  
|Square feet leased |  | 38,406                     |   |  | 36,380 |   |  | 34,957 |  
|Percent leased     |  | 94.7                       | % |  | 95.2   | % |  | 94.5   | %



Lease Expirations



Lease expirations by property type as of December 31, 2004 (in thousands,
except for %s):



|      |  |             |  |           |        |  |             |        |           |   |       |             |  |           |   |  |             |  |           |  
|----- |  | ----------- |  | --------- | ------ |  | ----------- | ------ | --------- | - | ----- | ----------- |  | --------- | - |  | ----------- |  | --------- | -
|      |  | Industrial  |  |           | Office |  |             | Retail |           |   | Total |            
|Year  |  | Square Feet |  | % ofTotal |        |  | Square Feet |        | % ofTotal |   |       | Square Feet |  | % ofTotal |   |  | Square Feet |  | % ofTotal |  
|2005  |  | 3,642       |  | 10.5      | %      |  | 827         |        | 29.6      | % |       | 106         |  | 11.5      | % |  | 4,575       |  | 12.0      | %
|2006  |  | 3,726       |  | 10.7      | %      |  | 167         |        | 6.0       | % |       | 31          |  | 3.4       | % |  | 3,924       |  | 10.2      | %
|2007  |  | 2,948       |  | 8.5       | %      |  | 507         |        | 18.2      | % |       | 22          |  | 2.3       | % |  | 3,477       |  | 9.0       | %
|2008  |  | 3,280       |  | 9.5       | %      |  | 289         |        | 10.3      | % |       | 102         |  | 11.1      | % |  | 3,671       |  | 9.6       | %
|2009  |  | 4,538       |  | 13.1      | %      |  | 250         |        | 9.0       | % |       | 213         |  | 23.1      | % |  | 5,001       |  | 13.0      | %
|2010  |  | 4,096       |  | 11.8      | %      |  | 71          |        | 2.5       | % |       | 26          |  | 2.9       | % |  | 4,193       |  | 10.9      | %
|2011  |  | 3,837       |  | 11.1      | %      |  | 142         |        | 5.1       | % |       | 28          |  | 3.0       | % |  | 4,007       |  | 10.4      | %
|2012  |  | 3,814       |  | 11.0      | %      |  | 122         |        | 4.4       | % |       | 12          |  | 1.3       | % |  | 3,948       |  | 10.3      | %
|2013+ |  | 4,812       |  | 13.8      | %      |  | 417         |        | 14.9      | % |       | 381         |  | 41.4      | % |  | 5,610       |  | 14.6      | %
|      |  |             |  |           |        |  |             |        |           |   |       |             |  |           |   |  |             |  |           |  
|Total |  | 34,693      |  | 100.0     | %      |  | 2,792       |        | 100.0     | % |       | 921         |  | 100.0     | % |  | 38,406      |  | 100.0     | %
|      |  |             |  |           |        |  |             |        |           |   |       |             |  |           |   |  |             |  |           |  



Operating Joint Venture Portfolio



Catellus had direct or indirect equity interests in four
joint ventures that owned rental properties during the year. The joint ventures provided us with cash distributions of $7.4 million and earnings of $6.1 million for the year ended December 31, 2004. The joint venture agreements of these joint
ventures contain provisions with certain safeguard features for our investments, such as voting rights in major decisions of the joint ventures, and venture partners consents on sales of a venture partners ownership interest.



11



---

In entering into joint venture transactions, we evaluate the merits and risks of the joint venture assets
and structure as well as the financial condition of other co-ownership entities in making our investment decision. We have no formal policies on structural issues such as voting control requirements, veto powers, or purchase provisions, but instead,
we evaluate the investment opportunity in its entirety when making such a decision.



We owned joint venture interests in the following operating properties for the years presented.



|         |  |                |  |                 |  |                   |   |      |                                           |       |  |   |       |  |   |      
|-------- |  | -------------- |  | --------------- |  | ----------------- | - | ---- | ----------------------------------------- | ----- |  | - | ----- |  | - | -----
|         |  | No. ofVentures |  | Size            |  | OwnershipInterest |   |      | Equity in Earnings YearEnded December 31,
|         |  |                |  | 2004            |  | 2003              |   | 2002
|         |  |                |  |                 |  |                   |   |      | (In thousands)                           
|Hotel(1) |  | 3              |  | 1,937 rooms     |  | 25-50             | % |      | $                                         | 5,957 |  | $ | 6,586 |  | $ | 8,213
|Office   |  | 1              |  | 202,000 sq. ft. |  | 67                | % |      |                                           | 175   |  |   | 312   |  |   | 64   
|         |  |                |  |                 |  |                   |   |      |                                           |       |  |   |       |  |   |      
|Total    |  | 4              |  |                 |  |                   |   |      | $                                         | 6,132 |  | $ | 6,898 |  | $ | 8,277
|         |  |                |  |                 |  |                   |   |      |                                           |       |  |   |       |  |   |      

---

|(1) | Includes a hotel parking lot joint venture. Additionally, we are likely to acquire the remaining interest in one of our hotel joint ventures in 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------



Ground Leases and Other Properties:



Ground Leases



We own approximately 5,600 acres of ground leases that we intend to hold but
do not consider part of our rental portfolio square footage presentation. We expect that the level of income generated from this category will remain relatively constant over the next several years.



The following table summarizes our ground leases for the year ended December
31, 2004:



|                    |  |                |        |                         |   |                                            |  |   |       
|------------------- |  | -------------- | ------ | ----------------------- | - | ------------------------------------------ |  | - | ------
|                    |  | Revenues       |        | PropertyOperating Costs |   | Rental RevenueLess PropertyOperating Costs
|                    |  | (In thousands)
|Northern California |  | $              | 14,584 |                         | $ | 4,434                                      |  | $ | 10,150
|Southern California |  |                | 9,399  |                         |   | 216                                        |  |   | 9,183 
|Other states        |  |                | 2,852  |                         |   | 120                                        |  |   | 2,732 
|                    |  |                |        |                         |   |                                            |  |   |       
|Totals              |  | $              | 26,835 |                         | $ | 4,770                                      |  | $ | 22,065
|                    |  |                |        |                         |   |                                            |  |   |       



Other Properties



As of December 31, 2004, in addition to 40.5 million
square feet of buildings in our rental portfolio, we also own two train stations aggregating approximately 121,000 square feet and 10 acres of ground leases that are being marketed for sale (Other Property). Approximately 100 acres of
ground leases were sold during 2004. In addition, we sold all of our other properties in Northern California as part of a larger sale of our Non-Core assets in November of 2004. The level of income generated from this category will decline as a
significant portion were sold in 2004.



12



---

The following table summarizes our Other Property portfolio as of, and for, the year ended December 31,
2004:



|                    |  |                                                |  |                |  |             |       |                            |   |                                               |  |   |      
|------------------- |  | ---------------------------------------------- |  | -------------- |  | ----------- | ----- | -------------------------- | - | --------------------------------------------- |  | - | -----
|                    |  | Number ofBuildings                             |  | Square Feet(1) |  | Revenues(2) |       | PropertyOperating Costs(2) |   | Rental RevenueLess PropertyOperating Costs(2)
|                    |  | (In thousands, except for number of buildings)
|Northern California |  |                                               |  |               |  | $           | 4,935 |                            | $ | 1,519                                         |  | $ | 3,416
|Southern California |  | 2                                              |  | 121            |  |             | 4,805 |                            |   | 3,728                                         |  |   | 1,077
|Other states        |  |                                               |  |               |  |             | 42    |                            |   | 40                                            |  |   | 2    
|                    |  |                                                |  |                |  |             |       |                            |   |                                               |  |   |      
|Totals              |  | 2                                              |  | 121            |  | $           | 9,782 |                            | $ | 5,287                                         |  | $ | 4,495
|                    |  |                                                |  |                |  |             |       |                            |   |                                               |  |   |      

---

|(1) | Other Property is not included in the total square feet of rental portfolio.
|--- | ----------------------------------------------------------------------------

|(2) | These amounts do not consider the effect of discontinued operations; seeNote 13 to Consolidated Financial Statements for reconciliation to Statement of
Operations Format.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Developable Land Inventory



As of December 31, 2004, we had developable land capable of supporting
approximately 36.5 million square feet. All of our developable land is entitled.



Estimated development potential in square feet of our consolidated land inventory as of December 31, 2004:



|                |  |                           |  |               
|--------------- |  | ------------------------- |  | --------------
|                |  | Commercial                |  | Residential   
|                |  | (Square feetin thousands) |  | (Lots orunits)
|Core segment    |  | 29,906                    |  |              
|UROResidential |  |                          |  | 1,212         
|UROUrban       |  | 6,548                     |  |              
|                |  |                           |  |               
|Total           |  | 36,454                    |  | 1,212         
|                |  |                           |  |               



Net book value of our
developable land inventory for the years presented:



|                            |  |                             |         |   |      |   |         |      |  |   |         |  
|--------------------------- |  | --------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                            |  | Net Book Value December 31, |        
|                            |  | 2004                        |         |   | 2003 |   |         | 2002 | 
|                            |  | (In thousands)              |        
|Core segment                |  | $                           | 173,305 |   |      | $ | 165,199 |      |  | $ | 171,924 |  
|Core segment joint ventures |  |                             | 2,773   |   |      |   | 1,729   |      |  |   |        |  
|URO:                        |  |                             |         |   |      |   |         |      |  |   |         |  
|Residential                 |  |                             |        |   |      |   | 59,914  |      |  |   | 52,850  |  
|Joint ventures              |  |                             | 11,079  |   |      |   | 52,738  |      |  |   | 37,918  |  
|Urban                       |  |                             | 80,959  |   |      |   | 263,385 |      |  |   | 279,495 |  
|                            |  |                             |         |   |      |   |         |      |  |   |         |  
|Subtotal URO                |  |                             | 92,038  |   |      |   | 376,037 |      |  |   | 370,263 |  
|                            |  |                             |         |   |      |   |         |      |  |   |         |  
|Total                       |  |                             | 268,116 |   |      |   | 542,965 |      |  |   | 542,187 |  
|Accumulated depreciation    |  |                             | (5,690  | ) |      |   | (11,758 | )    |  |   | (10,699 | )
|                            |  |                             |         |   |      |   |         |      |  |   |         |  
|Total, net depreciation     |  | $                           | 262,426 |   |      | $ | 531,207 |      |  | $ | 531,488 |  
|                            |  |                             |         |   |      |   |         |      |  |   |         |  



13



---

Core Segment Developable Land Inventory



Our existing Core segment developable land can support an estimated 29.9 million square feet of new commercial development
based upon current entitlements.



In 2004, we invested
approximately $41 million in the acquisition of land capable of supporting approximately 6.0 million square feet of commercial development.



The following table summarizes our Core segment developable land inventory and corresponding book value for the year ended December 31, 2004:



(Based on square feet, in thousands except %s)



|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|---------------------------------- |  | ------------------- | -------------- | ----------------- |  | --------------------- | - | ------------ | ------------------ |  | ----------- | --------- |  | ------ | --------- |  | ----- | - |  | -- | - |  | ------
|Project Name                       |  | Locations           |                | 1/1/04 SquareFeet |  | Year to Date Activity |   |              | 12/31/04SquareFeet |  |             | % ofTotal |  |        | BookValue
|                                   |  |                     | Adjustments(1) |                   |  | Acquisitions          |   | Sales/Leases |                    |  | Development |           |  |        |          
|Southern California                |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Kaiser Commerce Center             |  | SanBernardinoCounty |                | 1,165             |  | 65                    |   |              |                   |  |            |           |  | (985   | )         |  | 245   |   |  |    |   |  | 829   
|Crossroads Business Park           |  | Ontario             |                | 2,016             |  | 42                    |   |              |                   |  |            |           |  |       |           |  | 2,058 |   |  |    |   |  | 5,424 
|Rancho Pacific Distribution Centre |  | RanchoCucamonga     |                | 312               |  | (119                  | ) |              |                   |  |            |           |  |       |           |  | 193   |   |  |    |   |  | 3,882 
|San Bernardino                     |  | SanBernardino       |                | 865               |  | (2                    | ) |              |                   |  |            |           |  | (758   | )         |  | 105   |   |  |    |   |  | 472   
|Pacific Center                     |  | Anaheim             |                | 44                |  |                      |   |              |                   |  |            |           |  |       |           |  | 44    |   |  |    |   |  | 2,850 
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Subtotal Southern California       |  |                     |                | 4,402             |  | (14                   | ) |              |                   |  |            |           |  | (1,743 | )         |  | 2,645 |   |  | 9  | % |  | 13,457
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Northern California                |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Pacific Commons                    |  | Fremont             |                | 2,325             |  |                      |   |              |                   |  | (564        | )         |  | (216   | )         |  | 1,545 |   |  |    |   |  | 38,897
|Duck Creek                         |  | Stockton            |                | 2,000             |  | 100                   |   |              |                   |  |            |           |  |       |           |  | 2,100 |   |  |    |   |  | 3,009 
|Spreckels Business Park            |  | Manteca             |                | 586               |  | (140                  | ) |              |                   |  |            |           |  | (96    | )         |  | 350   |   |  |    |   |  | 2,344 
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Subtotal Northern California       |  |                     |                | 4,911             |  | (40                   | ) |              |                   |  | (564        | )         |  | (312   | )         |  | 3,995 |   |  | 13 | % |  | 44,250
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Subtotal California                |  |                     |                | 9,313             |  | (54                   | ) |              |                   |  | (564        | )         |  | (2,055 | )         |  | 6,640 |   |  | 22 | % |  | 57,707
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Illinois                           |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Minooka                            |  | Minooka             |                | 3,710             |  | (306                  | ) |              | 2,553              |  |            |           |  | (455   | )         |  | 5,502 |   |  |    |   |  | 11,984
|Internationale Centre              |  | Woodridge           |                | 858               |  | 48                    |   |              |                   |  | (207        | )         |  |       |           |  | 699   |   |  |    |   |  | 6,314 
|Prairie Glen Corporate Campus      |  | Glenview            |                | 102               |  |                      |   |              | 198                |  | (181        | )         |  | (49    | )         |  | 70    |   |  |    |   |  | 800   
|Joliet                             |  | Joliet              |                | 403               |  |                      |   |              |                   |  |            |           |  |       |           |  | 403   |   |  |    |   |  | 84    
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Subtotal Illinois                  |  |                     |                | 5,073             |  | (258                  | ) |              | 2,751              |  | (388        | )         |  | (504   | )         |  | 6,674 |   |  | 22 | % |  | 19,182
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Texas                              |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Hobby Business Park                |  | Houston             |                | 1,700             |  |                      |   |              |                   |  | (171        | )         |  |       |           |  | 1,529 |   |  |    |   |  | 1,172 
|Gateway Corporate Center           |  | Coppell             |                | 1,120             |  | 58                    |   |              |                   |  |            |           |  |       |           |  | 1,178 |   |  |    |   |  | 11,452
|Stellar Way Business Park          |  | GrandPrairie        |                | 814               |  | (42                   | ) |              |                   |  |            |           |  | (138   | )         |  | 634   |   |  |    |   |  | 2,029 
|Gateway East Business Park         |  | Garland             |                | 763               |  | (73                   | ) |              |                   |  |            |           |  |       |           |  | 690   |   |  |    |   |  | 2,612 
|Plano                              |  | Plano               |                | 403               |  | 47                    |   |              |                   |  |            |           |  |       |           |  | 450   |   |  |    |   |  | 1,273 
|Ford                               |  | Ft. Worth           |                | 104               |  |                      |   |              |                   |  | (104        | )         |  |       |           |  | (0    | ) |  |    |   |  |      
|RMMA                               |  | Austin              |                |                  |  |                      |   |              | 570                |  | (570        | )         |  |       |           |  |      |   |  |    |   |  | 6,214 
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       
|Subtotal Texas                     |  |                     |                | 4,904             |  | (10                   | ) |              | 570                |  | (845        | )         |  | (138   | )         |  | 4,481 |   |  | 15 | % |  | 24,752
|                                   |  |                     |                |                   |  |                       |   |              |                    |  |             |           |  |        |           |  |       |   |  |    |   |  |       



14



---

|                               |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|------------------------------ |  | ------------------------- | -------------- | ----------------- |  | --------------------- | - |  | ------------------ | - | ---------- | ----------- | - | --------- | ------ | - |  | ------ |  | --- | - |  | -------
|Project Name                   |  | Locations                 |                | 1/1/04 SquareFeet |  | Year to Date Activity |   |  | 12/31/04SquareFeet |   | % of Total |             |   | BookValue
|                               |  |                           | Adjustments(1) |                   |  | Acquisitions          |   |  | Sales/Leases       |   |            | Development |   |           |        |  
|Other                          |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|Eastgate                       |  | Aurora, CO                |                | 4,000             |  | 300                   |   |  |                   |   |            |            |   |           |       |   |  | 4,300  |  |     |   |  | 9,799  
|Stapleton Business Park        |  | Denver, CO                |                | 750               |  | (140                  | ) |  |                   |   |            | (112        | ) |           | (348   | ) |  | 150    |  |     |   |  | 1,062  
|South Shore Corp. Park         |  | Portland / Gresham, OR    |                | 707               |  | (89                   | ) |  |                   |   |            |            |   |           |       |   |  | 618    |  |     |   |  | 6,410  
|Circle Point Corporate Center  |  | Westminster, CO           |                | 566               |  | 33                    |   |  |                   |   |            | (319        | ) |           |       |   |  | 280    |  |     |   |  | 4,282  
|Cedar Grove Business Park      |  | Louisville, KY            |                | 545               |  | 47                    |   |  |                   |   |            | (62         | ) |           |       |   |  | 530    |  |     |   |  | 1,622  
|Douglas Hill Business Park     |  | Atlanta, GA               |                | 778               |  | 6                     |   |  |                   |   |            |            |   |           | (428   | ) |  | 356    |  |     |   |  | 1,199  
|Quakertown, PA                 |  | Milford, Bucks County, PA |                | 1,336             |  | (336                  | ) |  |                   |   |            |            |   |           |       |   |  | 1,000  |  |     |   |  | 8,074  
|New Jersey                     |  | Carteret & Woodbridge, NJ |                | 367               |  | 24                    |   |  | 3,250              |   |            |            |   |           | (363   | ) |  | 3,278  |  |     |   |  | 30,400 
|                               |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|Subtotal Other                 |  |                           |                | 9,049             |  | (155                  | ) |  | 3,250              |   |            | (493        | ) |           | (1,139 | ) |  | 10,512 |  | 35  | % |  | 62,848 
|                               |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|Subtotal Outside of California |  |                           |                | 19,026            |  | (423                  | ) |  | 6,571              |   |            | (1,726      | ) |           | (1,781 | ) |  | 21,667 |  | 72  | % |  | 106,782
|                               |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|Total Owned Land               |  |                           |                | 28,339            |  | (477                  | ) |  | 6,571              |   |            | (2,290      | ) |           | (3,836 | ) |  | 28,307 |  | 95  | % |  | 164,489
|                               |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|Option/Controlled Land         |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|Alameda (FISC)                 |  | Alameda, CA               |                | 1,300             |  |                      |   |  |                   |   |            |            |   |           |       |   |  | 1,300  |  |     |   |  | 501    
|Prairie Glen Corporate Campus  |  | Glenview, IL              |                | 335               |  | 142                   |   |  | (178               | ) |            |            |   |           |       |   |  | 299    |  |     |   |  |       
|Minooka                        |  | Minooka, IL               |                | 2,457             |  | (54                   | ) |  | (2,403             | ) |            |            |   |           |       |   |  | 0      |  |     |   |  |       
|Other                          |  | Various                   |                |                  |  |                      |   |  |                   |   |            |            |   |           |       |   |  |       |  |     |   |  | 8,315  
|                               |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        
|Total Inventory                |  |                           |                | 32,431            |  | (389                  | ) |  | 3,990              |   |            | (2,290      | ) |           | (3,836 | ) |  | 29,906 |  | 100 | % |  | 173,305
|                               |  |                           |                |                   |  |                       |   |  |                    |   |            |             |   |           |        |   |  |        |  |     |   |  |        

---

|(1) | Generally, adjustments are due to re-measurement.
|--- | -------------------------------------------------



Summary of Remaining Non-Core Assets as of December 31, 2004



| |  |  | A 9.65-acre site entitled for approximately one million square feet of commercial development at Mission Bay that Catellus recently announced it is negotiating to ground lease to
the University of California. Upon commencement of the ground lease, the rent on the 99-year lease is expected to be included in Catellus rental portfolio and will be part of Core Operations.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The remaining development land at Los Angeles Union Station (36.5 acres and 5.2 million square feet). The book value for the development land at LAUS is $54.3 million as of December
31, 2004.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Parkway, a residential community development in Sacramento, California, which will be substantially complete by the end of 2005. The book value for Parkway is $1.5 million as of
December 31, 2004.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Serrano, a residential community development in Sacramento, California, which Catellus is currently negotiating to sell to our partner for approximately $27 million in the form of
cash and note. The book value for Serrano is $9.5 million as of December 31, 2004.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Cash flow from tax increment at Victoria-by-the-Bay, a completed residential development in Hercules, California, that is expected to total $3.5 million annually by 2008, at full
build-out, and grow annually through 2044, as property assessments increase. The total expected cash flow from tax increment at Victoria-by-the-Bay is $154.4 million as of December 31, 2004. Additionally, we expect to receive approximately $5
million from profit participation as homes are sold over the next several years.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

| |  |  | The Prop 10 building, an office building currently under construction at Los Angeles Union Station with a total projected cost of approximately $10.0 million. The tenant has
exercised its option to purchase the building in the first quarter of 2005.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



See Managements Discussion and Analysis of Financial Condition and Results of OperationsGain on Non-Strategic Asset Sales of this Form 10-K for information regarding the aggregate total of
non-strategic asset sales.



Item 3.    Legal Proceedings



The Company is subject to lawsuits, certain governmental
proceedings, and various environmental remediation orders of local governmental agencies, in each case arising in the ordinary course of business. Although the outcome of these lawsuits or other proceedings against the Company and the cost of
compliance with any governmental order cannot be predicted with certainty, management does not expect any of these matters to have a material adverse effect on our business, future results of operations, financial condition, or liquidity.



Although the Company is a party to routine proceedings
incidental to its business, the Company is not a party to, nor is its property the subject of, any material pending legal proceeding, except as provided below.



On March 12, 2002, the Department of Toxics and Substance Control of the State of California (DTSC) notified the Company of an
investigation of the Company, its general contractors, and subcontractors working for such general contractors, concerning the Mission Bay project. The investigation was initiated primarily for purposes of determining whether individuals and
companies hauling soil within and from Mission Bay satisfied certain hazardous waste license/certification hauling requirements. The DTSC issued notices of violation, without fines or penalties, to the Company and one subcontractor on May 23, 2002,
citing the subcontractors failure to qualify as a registered hazardous waste hauler. The Company has not since received any communications from the DTSC regarding any change in the status of the investigation. The Company is working with the
DTSC on a basis for concluding the investigation. In any event, the Company does not anticipate that the investigation or any proceeding that may result from the investigation will have a material adverse impact on the Mission Bay project.



The Company formerly owned approximately 47 acres located in
the WestchesterPlaya Del Rey area of Los Angeles, California adjacent to the Pacific Ocean and Ballona Wetlands (West Bluffs), which have an entitlement for the development of 114 single family homes but are subject to certain
legal actions. On November 23, 2004, the Company completed the sale of the West Bluffs to an unaffiliated entity. At that time, the West Bluffs was subject to two material legal proceedings, as described below.



On October 6, 2000, a lawsuit (Coastal Act Lawsuit) was filed by
the Sierra Club and certain other parties against the California Coastal Commission and the Company as a real party in interest in the San Francisco Superior Court challenging approvals issued by the California Coastal Commission for the development
of the project. This suit was subsequently consolidated with an additional suit filed on February 9, 2001. Both the trial court and the First District Court of Appeal have ruled in favor of the Company and the California Coastal Commission on the
merits. The case is presently pending before the California Supreme Court, with a hearing scheduled for March 2005. Petitioners requests for injunctive relief at the trial, appellate and Supreme Court levels have been unsuccessful in
preventing the development of the West Bluffs project site.



On
March 26, 1999, the Coalition for Concerned Communities, Inc. and certain other parties (Coalition) filed a lawsuit (CEQA Lawsuit) against the Company and The City of Los Angeles in the Los Angeles Superior Court alleging
land use and California Environmental Quality Act violations with respect to the West Bluffs project approvals. Both the trial court and the Second District Court of Appeal have ruled in favor of the Company on the merits, and the Coalitions
motions to stay the development of the West Bluffs project site have



16



---

been unsuccessful. In October 2003, the California Supreme Court granted the Coalitions petition for review on the sole issue of whether, as maintained
by the Coalition, the Mello Roos Act affordable housing requirements apply to the West Bluffs project. In December 2004, the Supreme Court ruled in favor of the Company and the City of Los Angeles, thus concluding the CEQA Lawsuit.



Although the litigation process delayed the previously planned start of
infrastructure construction on the West Bluffs project site, the Company commenced such construction in May 2003. Infrastructure construction and the process of preparing the site for home construction are nearing completion. With the conclusion of
the CEQA Lawsuit, the Coastal Act Lawsuit is the only material legal proceeding to which the West Bluffs property is subject. However, there can be no assurance that further litigation proceedings with respect to the West Bluffs project will not
result in additional delays. In any event, as the result of the sale of West Bluffs, any legal proceeding to which the property is subject will no longer be material as to the Company.



Also see Note 15, Commitments and Contingencies, of the accompanying Condensed Consolidated Financial
Statements.



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



There were no matters submitted to a
vote of security holders during the quarter ended December 31, 2004.



17



---

PART II



Item 5.    Market for Registrants Common Equity and Related Stockholder Matters



The Companys common stock commenced trading on December 5, 1990, and
is listed on the New York Stock Exchange under the symbol CDX. The following table sets forth for the periods indicated the high and low sale prices of the Companys common stock as reported by Bloomberg Financial Markets:



|                             |  |                    |       |     |   |      
|---------------------------- |  | ------------------ | ----- | --- | - | -----
|                             |  | Common Stock Price
|                             |  | High               |       | Low
|Year ended December 31, 2003 |  |                    |       |     |   |      
|First Quarter                |  | $                  | 21.70 |     | $ | 19.05
|Second Quarter               |  | $                  | 23.29 |     | $ | 21.14
|Third Quarter                |  | $                  | 24.64 |     | $ | 22.10
|Fourth Quarter               |  | $                  | 26.59 |     | $ | 22.24
|                             |  |                   
|Year ended December 31, 2004 |  |                    |       |     |   |      
|First Quarter                |  | $                  | 27.15 |     | $ | 24.03
|Second Quarter               |  | $                  | 26.31 |     | $ | 21.52
|Third Quarter                |  | $                  | 27.80 |     | $ | 24.69
|Fourth Quarter               |  | $                  | 32.04 |     | $ | 27.08



On March 1, 2005,
there were approximately 15,401 holders of record of the Companys common stock. Cash dividends of $0.27 per common share for the fourth quarter 2003 and the first, second, and third quarters of 2004 were paid on January 15, 2004, April 15,
2004, July 15, 2004 and October 15, 2004; respectively.



On
December 1, 2004, the Companys Board declared a regular cash dividend for the quarter ending December 31, 2004, of $0.27 per share of common stock, or $27.9 million, and a special dividend of $0.45 per share of common stock, or $46.5 million,
that were paid on January 18, 2005, to stockholders of record at the close of business on December 28, 2004, see REIT-related Distribution and Quarterly Dividends section in MD&A for detail of distribution and dividends.



The Companys revolving credit facility includes a covenant restricting
dividends, subject to certain exceptions, in any fiscal year to the greater of (i) 95% of Funds From Operations or (ii) such amount necessary for the REIT Guarantor to qualify as a REIT under the Internal Revenue Code. The Company was in compliance
with this covenant for the 2004 fiscal year, as actual dividends amounted to 71% of Funds from Operations.



For detailed information regarding our equity compensation plans, see Equity Compensation Plan Information in Part III, Item 12.



Item 6.    Selected Financial Data



The following income statement and selected balance sheet data with respect
to each of the years in the five-year period ended December 31, 2004, have been derived from our annual Consolidated Financial Statements. The operating data have been derived from our underlying financial and management records and are unaudited.
This information should be read in conjunction with the Consolidated Financial Statements and related Notes. See Managements Discussion and Analysis of Financial Condition and Results of Operations in this Form 10-K for a discussion of
results of operations for 2004, 2003, and 2002.



18



---

|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|--------------------------------------------------------------------------- |  | ------------------------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | - |  | ---- | -------- | - |  | - | -------- | -
|                                                                            |  | Year Ended December 31,               |         
|                                                                            |  | 2004                                  |          |   | 2003 |   |          | 2002 |  |   | 2001     |   |  | 2000 |         
|                                                                            |  | (In thousands, except per share data) |         
|Statement of Operations Data:                                               |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Revenues                                                                    |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Rental revenue                                                              |  | $                                     | 304,330  |   |      | $ | 292,318  |      |  | $ | 257,589  |   |  | $    | 224,811  |   |  | $ | 196,053  |  
|Sales revenue                                                               |  |                                       | 504,458  |   |      |   | 204,271  |      |  |   | 139,604  |   |  |      | 245,804  |   |  |   | 451,096  |  
|Management, development and other fees                                      |  |                                       | 5,706    |   |      |   | 11,129   |      |  |   | 7,088    |   |  |      | 6,000    |   |  |   | 15,460   |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|                                                                            |  |                                       | 814,494  |   |      |   | 507,718  |      |  |   | 404,281  |   |  |      | 476,615  |   |  |   | 662,609  |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Costs and expenses                                                          |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Property operating costs                                                    |  |                                       | (84,257  | ) |      |   | (84,480  | )    |  |   | (69,771  | ) |  |      | (60,201  | ) |  |   | (53,554  | )
|Cost of sales                                                               |  |                                       | (401,942 | ) |      |   | (112,968 | )    |  |   | (89,661  | ) |  |      | (149,698 | ) |  |   | (337,755 | )
|Selling, general and administrative expenses                                |  |                                       | (54,437  | ) |      |   | (55,747  | )    |  |   | (43,695  | ) |  |      | (45,826  | ) |  |   | (61,476  | )
|Depreciation and amortization                                               |  |                                       | (73,869  | ) |      |   | (68,584  | )    |  |   | (60,803  | ) |  |      | (50,247  | ) |  |   | (44,299  | )
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|                                                                            |  |                                       | (614,505 | ) |      |   | (321,779 | )    |  |   | (263,930 | ) |  |      | (305,972 | ) |  |   | (497,084 | )
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Operating income                                                            |  |                                       | 199,989  |   |      |   | 185,939  |      |  |   | 140,351  |   |  |      | 170,643  |   |  |   | 165,525  |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Other income                                                                |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Equity in earnings of operating joint ventures, net                         |  |                                       | 6,132    |   |      |   | 6,898    |      |  |   | 8,277    |   |  |      | 8,833    |   |  |   | 9,809    |  
|Equity in earnings of development joint ventures, net                       |  |                                       | 15,444   |   |      |   | 32,849   |      |  |   | 29,232   |   |  |      | 25,978   |   |  |   | 27,780   |  
|Gain on non-strategic asset sales                                           |  |                                       | 17,008   |   |      |   | 22,950   |      |  |   | 7,264    |   |  |      | 3,909    |   |  |   | 46,279   |  
|Interest income                                                             |  |                                       | 16,850   |   |      |   | 7,294    |      |  |   | 9,871    |   |  |      | 23,608   |   |  |   | 11,203   |  
|Other                                                                       |  |                                       | 3,753    |   |      |   | 3,739    |      |  |   | 9,196    |   |  |      | 5,740    |   |  |   | 235      |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|                                                                            |  |                                       | 59,187   |   |      |   | 73,730   |      |  |   | 63,840   |   |  |      | 68,068   |   |  |   | 95,306   |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Other expenses                                                              |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Interest expense                                                            |  |                                       | (65,535  | ) |      |   | (60,395  | )    |  |   | (58,157  | ) |  |      | (53,884  | ) |  |   | (47,947  | )
|REIT transition costs                                                       |  |                                       | (420     | ) |      |   | (7,262   | )    |  |   |         |   |  |      |         |   |  |   |         |  
|Other                                                                       |  |                                       | (10,536  | ) |      |   | (9,237   | )    |  |   | (2,021   | ) |  |      | (17,475  | ) |  |   | (19,849  | )
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|                                                                            |  |                                       | (76,491  | ) |      |   | (76,894  | )    |  |   | (60,178  | ) |  |      | (71,359  | ) |  |   | (67,796  | )
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Income before minority interests, income taxes, and discontinued operations |  |                                       | 182,685  |   |      |   | 182,775  |      |  |   | 144,013  |   |  |      | 167,352  |   |  |   | 193,035  |  
|Minority interests                                                          |  |                                       |         |   |      |   |         |      |  |   | (6,106   | ) |  |      | (6,142   | ) |  |   | (10,701  | )
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Income before income taxes and discontinued operations                      |  |                                       | 182,685  |   |      |   | 182,775  |      |  |   | 137,907  |   |  |      | 161,210  |   |  |   | 182,334  |  
|Income tax (expense) benefit                                                |  |                                       | (35,845  | ) |      |   | 45,504   |      |  |   | (52,731  | ) |  |      | (65,349  | ) |  |   | (73,587  | )
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Income from continuing operations                                           |  |                                       | 146,840  |   |      |   | 228,279  |      |  |   | 85,176   |   |  |      | 95,861   |   |  |   | 108,747  |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Discontinued operations, net of tax:                                        |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Gain from disposal of discontinued operations                               |  |                                       | 24,624   |   |      |   | 6,129    |      |  |   | 13,748   |   |  |      |         |   |  |   |         |  
|Income from discontinued operations                                         |  |                                       | 334      |   |      |   | 391      |      |  |   | 1,732    |   |  |      | 660      |   |  |   | 2,260    |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Net gain from discontinued operations                                       |  |                                       | 24,958   |   |      |   | 6,520    |      |  |   | 15,480   |   |  |      | 660      |   |  |   | 2,260    |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Net income                                                                  |  | $                                     | 171,798  |   |      | $ | 234,799  |      |  | $ | 100,656  |   |  | $    | 96,521   |   |  | $ | 111,007  |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Net income per shareassuming dilution:                                     |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Income from continuing operations                                           |  | $                                     | 1.40     |   |      | $ | 2.23     |      |  | $ | 0.85     |   |  | $    | 0.85     |   |  | $ | 0.91     |  
|Income from discontinued operations                                         |  |                                       | 0.24     |   |      |   | 0.07     |      |  |   | 0.16     |   |  |      |         |   |  |   | 0.02     |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Net income per shareassuming dilution                                      |  | $                                     | 1.64     |   |      | $ | 2.30     |      |  | $ | 1.01     |   |  | $    | 0.85     |   |  | $ | 0.93     |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Average number of common shares outstandingassuming dilution               |  |                                       | 104,520  |   |      |   | 102,171  |      |  |   | 100,118  |   |  |      | 113,340  |   |  |   | 119,672  |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Dividends declared per share                                                |  | $                                     | 1.53     |   |      | $ | 0.57     |      |  | $ |         |   |  | $    |         |   |  | $ |         |  
|                                                                            |  |                                       |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  



19



---

|                                                    |  |                                    |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|--------------------------------------------------- |  | ---------------------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|                                                    |  | Year Ended December 31,            |          
|                                                    |  | 2004                               |           |   | 2003 |   |           | 2002 |  |   | 2001      |   |  | 2000 |          
|                                                    |  | (In thousands, except percentages) |          
|Balance Sheet Data:                                 |  |                                    |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total properties, net                               |  | $                                  | 1,825,880 |   |      | $ | 2,051,143 |      |  | $ | 2,048,158 |   |  | $    | 1,921,951 |   |  | $ | 1,705,538 |  
|Total assets                                        |  | $                                  | 2,708,344 |   |      | $ | 2,595,309 |      |  | $ | 2,695,449 |   |  | $    | 2,415,515 |   |  | $ | 2,274,416 |  
|Mortgage and other debt                             |  | $                                  | 1,440,528 |   |      | $ | 1,378,054 |      |  | $ | 1,500,955 |   |  | $    | 1,310,457 |   |  | $ | 1,134,563 |  
|Total stockholders equity                          |  | $                                  | 743,591   |   |      | $ | 709,681   |      |  | $ | 545,969   |   |  | $    | 435,257   |   |  | $ | 683,245   |  
|Cash Flow Data:                                     |  |                                    |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Net cash provided by operating activities           |  | $                                  | 376,424   |   |      | $ | 207,868   |      |  | $ | 187,146   |   |  | $    | 341,764   |   |  | $ | 296,013   |  
|Net cash used in investing activities               |  | $                                  | (136,030  | ) |      | $ | (250,536  | )    |  | $ | (333,285  | ) |  | $    | (267,553  | ) |  | $ | (224,161  | )
|Net cash (used in) provided by financing activities |  | $                                  | (34,256   | ) |      | $ | (186,328  | )    |  | $ | 198,371   |   |  | $    | (188,074  | ) |  | $ | 229,296   |  
|Other Operating Data:                               |  |                                    |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|FFO(1)                                              |  | $                                  | 222,447   |   |      | $ | 208,955   |      |  | $ | 174,382   |   |  | $    | 153,550   |   |  | $ | N/A       |  
|Buildings owned (square feet)                       |  |                                    | 40,544    |   |      |   | 38,204    |      |  |   | 36,976    |   |  |      | 30,900    |   |  |   | 28,756    |  
|Leased percentage                                   |  |                                    | 94.7      | % |      |   | 95.2      | %    |  |   | 94.5      | % |  |      | 94.4      | % |  |   | 95.7      | %
|Debt to total market capitalization(2)              |  |                                    | 31.3      | % |      |   | 35.7      | %    |  |   | 46.5      | % |  |      | 45.1      | % |  |   | 37.9      | %
|Capital investments(3)                              |  | $                                  | 294,810   |   |      | $ | 338,875   |      |  | $ | 336,985   |   |  | $    | 432,579   |   |  | $ | 436,884   |  
|Other Data:                                         |  |                                    |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total market capitalization(4)                      |  | $                                  | 4,603,000 |   |      | $ | 3,856,000 |      |  | $ | 3,231,000 |   |  | $    | 2,903,000 |   |  | $ | 2,991,000 |  

---

|(1) | See FFO definition on page 24.
|--- | ------------------------------

|(2) | Represents the ratio of total debt to equity market capitalization (based on the number of common shares outstanding at the end of the period indicated multiplied by
the closing stock price for each respective period) plus total debt. Debt-to-Equity ratio would have been 45.6% at year ended December 31, 2004.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Represents expenditures for commercial and residential development for projects to be developed and sold or held for rental. See Managements Discussion
and Analysis of Financial Condition and Results of Operations-Cash Flows From Investing Activities in this Form 10-K.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Represents the number of common shares outstanding multiplied by the closing stock price at the end of the period indicated plus mortgage and other debt.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



Item 7.    Managements Discussion
and Analysis of Financial Condition and Results of Operations



The
Company



Catellus Development Corporation is a publicly
traded real estate development company that began operating as a REIT effective January 1, 2004. We operated as a C-corporation through December 31, 2003. We focus on managing, acquiring, and developing predominantly industrial rental property in
many of the countrys major distribution centers and transportation corridors. Catellus principal objective is sustainable, long-term growth in earnings, which we seek to achieve by applying our strategic resources: a
lower-risk/higher-return rental portfolio, a focus on expanding that portfolio through development, and the deployment of our proven land development skills to select opportunities that may not always be industrial, especially projects that may not
require significant capital investment on our part.



Catellus
was originally formed in 1984 to conduct the non-railroad real estate activities of the Santa Fe Pacific Corporation and was spun off to stockholders effective in 1990. Our railroad heritage gave us a diverse base of developable properties located
near transportation corridors in major western United States markets. This land has proven suitable for the development of a variety of product types, including industrial, retail, office, and residential. Over time, we have expanded our business by
acquiring land suitable for primarily industrial development in many of the same suburban locations where we have an established presence, as well as additional locations.



Our rental portfolio provides a relatively consistent source of earnings and our development activities provide cash flow
through sales of land or the conversion of our developable land to property that is either added



20



---

to our portfolio or sold to tenants, developers, investors or other interested parties. We invest in new land to ensure our potential for growth. As of
December 31, 2004, we owned 40.5 million square feet of commercial rental properties, of which approximately 89.8% is industrial space. Our industrial rental portfolio is geographically diverse, located in major transportation corridors and
distribution centers such as southern California, Chicago, Dallas, and Atlanta, with planned expansion into northern New Jersey. The majority of our rental portfolio is of newer construction and leased to diverse, high quality tenants through
long-term leases with staggered lease expirations.



Critical Accounting
Policies



Our discussion and analysis of financial
condition and results of operations is based on our Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of our Consolidated Financial
Statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates,
including those related to revenue recognition, impairment of real estate assets, capitalization of costs, including job costing, allowances for doubtful accounts, environmental and legal reserves, stock-based compensation plans, and income taxes.
We base our estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that
are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.



We believe the following critical accounting policies reflect our more significant judgments and estimates used in the preparation of the Consolidated
Financial Statements.



Revenue and profit recognition



Our revenue is primarily derived from three sources:
rental revenue from our rental portfolio, management, development and other fees, and property sales.



Rental revenue is recognized when due from tenants. Revenue from leases with rent concessions or fixed escalations is recognized on a straight-line basis
over the initial term of the related lease. The financial terms of leases are contractually defined. Rental revenue is not accrued when a tenant vacates the premises and ceases to make rent payments or files for bankruptcy. We have various retail
and ground leases that provide for rental revenues which are contingent upon the lessees operations. Contingent rental income on these leases is recognized when the specified target is achieved.



Revenue from sales of properties is recognized using the accrual method. If a
sale does not qualify for the accrual method of recognition, other deferral methods are used as appropriate including the percentage-of-completion method. In certain instances, when we receive an inadequate cash down payment and take a promissory
note for the balance of the sale price, the sale is deferred until such time as sufficient cash is received to meet minimum down payment requirements. Specific identification and relative sales value methods are also used to determine the cost of
sales. A change in circumstances that causes the estimate of future costs, such as carrying costs and construction costs, to increase or decrease significantly would affect the gain or loss recognized on future sales.



Management, development, and other fees are recognized as earned. Fees earned
from our unconsolidated joint ventures are recognized to the extent of outside ownership with our share deferred. These deferred fees will be recognized when the assets or venture is either sold or liquidated, as appropriate.



We may receive fees from tenants as consideration for early termination of
their lease agreement. These lease termination fees are amortized over the revised remaining lease term, if any. In conjunction with the receipt of lease termination fees, we perform a review of all lease related assets and liabilities to determine
if impairment has occurred and whether or not the amortization period continues to be appropriate.



21



---

Impairment of real estate assets



We assess the impairment of a real estate asset when events or changes in circumstances indicate that the net book value may
not be recoverable, as well as on a quarterly basis. Indicators we consider important which could trigger an impairment review include the following:



| |  |  | significant negative industry or economic trend;
| | - |  | ------------------------------------------------



| |  |  | a significant underperformance relative to historical or projected future operating results;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | a significant change in the manner in which an asset is used; and
| | - |  | -----------------------------------------------------------------



| |  |  | an accumulation of costs significantly in excess of the amount originally expected to construct an asset.
| | - |  | ---------------------------------------------------------------------------------------------------------



Real estate is stated at cost and impairments are evaluated using the methodology described as follows: (a) for
operating properties and properties held for development, a write-down to estimated fair value is recognized when a propertys estimated undiscounted future cash flow based on the projected holding period, is less than its net book value; and
(b) for properties held for sale, a write-down to estimated fair value is recorded when we determine that the net book value exceeds the estimated selling price, less cost to sell. Fair value is determined by a combination of expected cash flow and
recent comparable sales and these evaluations are made on a property-by-property basis. When we determine that the net book value of an asset may not be recoverable based upon the estimated undiscounted cash flow, we measure any impairment
write-down based on projected discounted cash flows, using an estimated market discount rate; these discounted cash flows are also probability weighted. When performing the impairment review, we consider capitalized interest and other expenses as
costs of development in cost projections; value from comparable property sales will also be considered. The evaluation of future cash flows, discount rates, and fair value of individual properties requires significant judgment and assumptions,
including estimates of market value, lease terms, development absorption, development costs, lease up costs, and financings. Significant adverse changes in circumstances affecting these judgments and assumptions in future periods could cause a
significant impairment adjustment to be recorded.



Capitalization of costs



We capitalize direct
construction and development costs, including predevelopment costs, property taxes, insurance, and certain indirect project costs, including a portion of our general and administrative costs that are associated with the acquisition, development, or
construction of a project. General and administrative costs are capitalized based on projected activities on actual projects. Interest is capitalized in accordance with FAS 34 (i.e., interest costs incurred during construction/development periods to
get the assets ready for their intended use.) Costs previously capitalized related to any abandoned sales or acquisition opportunities are written off. Should development activity decrease, a portion of interest, property taxes, insurance, and
certain general and administrative costs would no longer be eligible for capitalization and would be expensed as incurred.



Allowance for doubtful accounts



We make estimates with respect to the collectability of our receivables and provide for doubtful accounts based on several factors, including our estimate
of collectability and the age of the outstanding balances. Our estimate of collectability is based on our contacts with the debtors, collection agencies, our knowledge of the debtors credit and financial condition, debtors payment terms,
and current economic trends. If a debtor becomes insolvent or files for bankruptcy, we provide an allowance for the entire outstanding amount of the debtors receivable. Significant judgments and estimates must be made and used in connection
with establishing allowances in any accounting period. Material differences may result in the amount and timing of our allowances for any period if adverse general economic conditions cause widespread financial difficulties among our tenants.



Environmental and legal reserves



We incur ongoing environmental remediation costs, including cleanup costs,
consulting fees for environmental studies and investigations, monitoring costs, and legal costs relating to cleanup, litigation defense,



22



---

and the pursuit of responsible third parties. We maintain a reserve for estimated costs of environmental remediation to be incurred in connection with
operating properties and properties previously sold. These reserves, when established, are expensed. Costs relating to undeveloped land are capitalized as part of development costs, and costs incurred for properties to be sold are deferred and
charged to cost of sales when the properties are sold. It is anticipated that these costs may be incurred over an extended period. Our estimates are developed based on reviews that took place over many years based upon then-prevailing law and
identified site conditions. Because of the breadth of our portfolio, and past sales, we are unable to review each property extensively on a regular basis. Such estimates are not precise and are always subject to the availability of further
information about the prevailing conditions at the site, the future requirements of regulatory agencies, and the availability and ability of other parties to pay some or all of such costs. Should a previously undetected, substantial environmental
hazard be found on our properties, significant liquidity could be consumed by the resulting cleanup requirements, and a material expense may be recorded.



We are a party to a number of legal actions arising in the ordinary course of business. We cannot predict with certainty the final outcome of the
proceedings. Where appropriate, we have established reserves for potential liabilities related to legal actions or threatened legal actions. Environmental and legal reserves are established based on estimates and probabilities of the occurrence of
events and therefore are subject to revision from time to time. Should the circumstances affecting these estimates change significantly, a material expense may be recognized.



Stock-Based Compensation Plans



During 2004, two performance-based executive award plans were established under our 2003 Performance Award Plan: the 2004
Transition Incentive Plan (TIP) and the 2004 Long-Term Incentive Plan (LTIP). The awards granted are non-voting units of measurement (Performance Units) that are deemed to represent one share of our common stock.
Performance Units are entitled to dividend equivalents representing dividends on an equal number of shares of our common stock. Dividend equivalents are credited to participants accounts as additional Performance Units. The initial performance
period under the LTIP and the performance period under the TIP are from January 1, 2004 through December 31, 2006. TIP awards vest no sooner than December 31, 2004 if at least 50% of defined performance targets have been achieved and certain time
vesting requirements are met as to certain participants and are payable in our common stock. LTIP awards vest at December 31, 2006 if our total stockholder return, relative to the total stockholder returns of a certain group of peer companies, meets
certain performance targets. Awards under the LTIP are payable 50% in our common stock and 50% in cash (see Note 11).



We expense dividends paid on restricted stock, restricted stock units and Director Restricted Stock Units (see Note 11).



Income taxes



As part of the process of preparing our Consolidated Financial Statements,
significant management judgment is required to estimate our income taxes. Our estimates are based on interpretation of tax laws. We estimate our actual current tax due and assess temporary differences resulting from differing treatment of items for
book and tax purposes. The temporary differences result in deferred tax assets and liabilities, which are included within our Consolidated Balance Sheet. Where we have taken a deduction for a non-routine transaction in which the tax impact is
uncertain, no financial statement benefit is taken until the impact is certain. Adjustments may be required by a change in assessment of our deferred tax assets and liabilities, changes in assessments of the recognition of tax benefits for certain
non routine transactions changes due to audit adjustments by federal and state tax authorities, our inability to qualify as a REIT, the potential for built-in-gain recognition, changes in the assessment of properties to be contributed to Taxable
REIT Subsidiaries (TRS), and changes in tax laws. Adjustments required in any given period are included within the tax provision in the statement of operations and/or balance sheet. Any applicable interest charges associated with an
audit settlement would be recorded as interest expense. These adjustments could materially impact our statement of operations and liquidity.



23



---

Business Segment Descriptions:



Our reportable segments are based on our method of internal reporting, which disaggregates our business between long-term
operations and those, which we intend to transition out of over time and before the adjustments for discontinued operations. We have two reportable segments: (1) Core Segment and (2) Urban, Residential and Other Segment. Core Segment includes (a)
the management and leasing of our rental portfolio, (b) commercial development activities, which focuses on acquiring and developing suburban commercial business parks for our own rental portfolio, and selling land and/or buildings that we have
developed to users and other parties, and (c) select land development opportunities that may not always be industrial, especially projects that may not require significant capital investment on our part, where we can utilize our land development
skills. URO includes the remaining residential projects, urban development activities and desert land sales, of which a majority portion was sold during 2004, and REIT transition costs.



Consistent with our previously announced strategy of monetizing our Non-Core assets, in November of 2004, we sold
substantially all of the remaining land and entitlements at Mission Bay (excluding a 9.65-acre parcel currently under ground lease negotiations with the University of California); West Bluffs, a 114-unit residential development in
WestchesterPlaya del Rey, California; Bayport, a 485-unit residential development in Alameda, California; and the remaining land at Santa Fe Depot, in San Diego, California to an affiliate of Farallon Capital Management, LLC. We plan to
transition out of URO Segment over time as the remaining assets are dissolved, and URO Segment will eventually be eliminated, accordingly.



Financial Condition and Results of Operations



The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the Consolidated Financial
Statements and related notes appearing elsewhere in this Form 10-K.



Net
Income



Our net income in 2004, 2003 and 2002 were $171.8
million, $234.8 million, and $100.7 million, respectively. The discussion and analysis of our net income should be read in conjunction with the Funds from Operations appearing in the following pages of this Form 10-K (seeNote 13 to
Consolidated Financial Statements for Reconciliation to Statement of Operations.)



Funds From Operations



As a REIT, we provide
Funds From Operations (FFO) as a supplemental measure of performance calculated in accordance with the definition adopted by the National Association of Real Estate Investment Trusts (NAREIT). FFO, as defined by NAREIT,
represents net income (loss) (computed in accordance with GAAP), excluding sales of income-producing assets, and cumulative effects of changes in accounting principles, plus depreciation and amortization (excluding depreciation on personal property)
and after adjustments for unconsolidated entities. Adjustments for unconsolidated entities are calculated on the same basis. Our management generally believes that FFO, as defined by NAREIT, is a meaningful supplemental measure of operating
performance because historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or
fallen with market conditions, many industry investors and analysts have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Thus, NAREIT created FFO as a
supplemental measure of REIT operating performance that excludes historical cost depreciation, among other items, from GAAP net income. The use of FFO, combined with the required primary GAAP presentations, has been fundamentally beneficial,
improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful. We generally consider FFO to be a useful measure for reviewing our comparative operating and
financial performance (although FFO should be reviewed in conjunction with net income which remains the primary measure of performance) because by excluding gains or losses related to sales



24



---

of previously depreciated operating real estate assets and excluding real estate asset depreciation and amortization, FFO can help one compare the operating
performance of a companys real estate between periods or to the operating performance of different companies. Our computation of FFO does include gains (losses) on sales of land and build-to-suit development projects. In presenting our FFO for
periods prior to operating as a REIT (which was effective January 1, 2004), we include a hypothetical tax savings that would have occurred had we been a REIT during those periods. We believe that presenting FFO as adjusted for
hypothetical tax savings provides investors and analysts with a useful comparison of the hypothetical tax impacts of a REIT structure.



Below is a summary of net income by segment and FFO for the year ended December 31, 2004:



|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|----------------------------------------------------- |  | -------------- | -------- | - | --- | - | -------- | -------- |  | - | -------- | -
|                                                      |  | Core           |          |   | URO |   |          | Total(a) | 
|                                                      |  | (In thousands) |         
|Revenue                                               |  |                |          |   |     |   |          |          |  |   |          |  
|Rental revenue                                        |  | $              | 308,296  |   |     | $ |         |          |  | $ | 308,296  |  
|Sales revenue                                         |  |                | 99,068   |   |     |   | 469,457  |          |  |   | 568,525  |  
|Management, development and other fees                |  |                | 3,168    |   |     |   | 2,538    |          |  |   | 5,706    |  
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|                                                      |  |                | 410,532  |   |     |   | 471,995  |          |  |   | 882,527  |  
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|Costs and expenses                                    |  |                |          |   |     |   |          |          |  |   |          |  
|Property operating costs                              |  |                | (85,707  | ) |     |   |         |          |  |   | (85,707  | )
|Cost of sales                                         |  |                | (57,576  | ) |     |   | (383,809 | )        |  |   | (441,385 | )
|Selling, general and administrative expenses          |  |                | (30,460  | ) |     |   | (23,977  | )        |  |   | (54,437  | )
|Depreciation and amortization                         |  |                | (74,501  | ) |     |   | (885     | )        |  |   | (75,386  | )
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|                                                      |  |                | (248,244 | ) |     |   | (408,671 | )        |  |   | (656,915 | )
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|Operating income                                      |  |                | 162,288  |   |     |   | 63,324   |          |  |   | 225,612  |  
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|Other income                                          |  |                |          |   |     |   |          |          |  |   |          |  
|Equity in earnings of operating joint ventures, net   |  |                | 6,132    |   |     |   |         |          |  |   | 6,132    |  
|Equity in earnings of development joint ventures, net |  |                | 196      |   |     |   | 15,248   |          |  |   | 15,444   |  
|Gain on non-strategic asset sales                     |  |                |         |   |     |   | 17,008   |          |  |   | 17,008   |  
|Interest income                                       |  |                | 10,339   |   |     |   | 6,511    |          |  |   | 16,850   |  
|Other                                                 |  |                | 3,111    |   |     |   | 649      |          |  |   | 3,760    |  
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|                                                      |  |                | 19,778   |   |     |   | 39,416   |          |  |   | 59,194   |  
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|Other expenses                                        |  |                |          |   |     |   |          |          |  |   |          |  
|Interest expense                                      |  |                | (66,170  | ) |     |   |         |          |  |   | (66,170  | )
|REIT transition costs                                 |  |                |         |   |     |   | (420     | )        |  |   | (420     | )
|Other                                                 |  |                | (6,219   | ) |     |   | (4,354   | )        |  |   | (10,573  | )
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|                                                      |  |                | (72,389  | ) |     |   | (4,774   | )        |  |   | (77,163  | )
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|Income before income taxes                            |  |                | 109,677  |   |     |   | 97,966   |          |  |   | 207,643  |  
|Income taxes expense                                  |  |                | (4,545   | ) |     |   | (31,300  | )        |  |   | (35,845  | )
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|Net income                                            |  |                | 105,132  |   |     |   | 66,666   |          |  |   | 171,798  |  
|Depreciation(b)                                       |  |                | 76,983   |   |     |   | 645      |          |  |   | 77,628   |  
|Less gain on rental property sales                    |  |                | (26,979  | ) |     |   |         |          |  |   | (26,979  | )
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  
|NAREIT defined funds from operations (FFO)            |  | $              | 155,136  |   |     | $ | 67,311   |          |  | $ | 222,447  |  
|                                                      |  |                |          |   |     |   |          |          |  |   |          |  

---

|(a) | As discussed in the Business Segment Description section of this MD&A, these amounts do not consider the effect of discontinued operations. See Note 13 to
Consolidated Financial Statements for reconciliation to Statement of Operations.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Represents total depreciation expense plus our share of depreciation from joint ventures minus FF&E related depreciation expense.
|--- | ---------------------------------------------------------------------------------------------------------------------------------



25



---

Below is a summary of net income by segment and FFO for the year ended December 31, 2003:



|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|----------------------------------------------------- |  | -------------- | -------- | - | --- | - | ------- | -------- |  | - | -------- | -
|                                                      |  | Core           |          |   | URO |   |         | Total(b) | 
|                                                      |  | (In thousands) |         
|Revenue                                               |  |                |          |   |     |   |         |          |  |   |          |  
|Rental revenue                                        |  | $              | 298,733  |   |     | $ |        |          |  | $ | 298,733  |  
|Sales revenue                                         |  |                | 86,980   |   |     |   | 155,006 |          |  |   | 241,986  |  
|Management, development and other fees                |  |                | 5,731    |   |     |   | 5,398   |          |  |   | 11,129   |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | 391,444  |   |     |   | 160,404 |          |  |   | 551,848  |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Costs and expenses                                    |  |                |          |   |     |   |         |          |  |   |          |  
|Property operating costs                              |  |                | (86,592  | ) |     |   |        |          |  |   | (86,592  | )
|Cost of sales                                         |  |                | (68,841  | ) |     |   | (71,627 | )        |  |   | (140,468 | )
|Selling, general and administrative expenses          |  |                | (32,241  | ) |     |   | (23,506 | )        |  |   | (55,747  | )
|Depreciation and amortization                         |  |                | (69,662  | ) |     |   | (827    | )        |  |   | (70,489  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | (257,336 | ) |     |   | (95,960 | )        |  |   | (353,296 | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Operating income                                      |  |                | 134,108  |   |     |   | 64,444  |          |  |   | 198,552  |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Other income                                          |  |                |          |   |     |   |         |          |  |   |          |  
|Equity in earnings of operating joint ventures, net   |  |                | 6,898    |   |     |   |        |          |  |   | 6,898    |  
|Equity in earnings of development joint ventures, net |  |                | (107     | ) |     |   | 32,956  |          |  |   | 32,849   |  
|Gain on non-strategic asset sales                     |  |                |         |   |     |   | 22,950  |          |  |   | 22,950   |  
|Interest income                                       |  |                | 3,396    |   |     |   | 3,903   |          |  |   | 7,299    |  
|Other                                                 |  |                | 3,052    |   |     |   | 692     |          |  |   | 3,744    |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | 13,239   |   |     |   | 60,501  |          |  |   | 73,740   |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Other expenses                                        |  |                |          |   |     |   |         |          |  |   |          |  
|Interest expense                                      |  |                | (62,152  | ) |     |   |        |          |  |   | (62,152  | )
|REIT transition costs                                 |  |                |         |   |     |   | (7,262  | )        |  |   | (7,262   | )
|Other                                                 |  |                | (9,328   | ) |     |   | 91      |          |  |   | (9,237   | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | (71,480  | ) |     |   | (7,171  | )        |  |   | (78,651  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Income before income taxes                            |  |                | 75,867   |   |     |   | 117,774 |          |  |   | 193,641  |  
|Income taxes benefit (expense)                        |  |                | 88,268   |   |     |   | (47,110 | )        |  |   | 41,158   |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Net income                                            |  |                | 164,135  |   |     |   | 70,664  |          |  |   | 234,799  |  
|Depreciation(c)                                       |  |                | 70,318   |   |     |   | 284     |          |  |   | 70,602   |  
|Less gain on rental property sales                    |  |                | (10,364  | ) |     |   |        |          |  |   | (10,364  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|NAREIT defined funds from operations (FFO)            |  |                | 224,089  |   |     |   | 70,948  |          |  |   | 295,037  |  
|Additional adjustments                                |  |                |          |   |     |   |         |          |  |   |          |  
|Hypothetical tax benefit(a)                           |  |                | (86,082  | ) |     |   |        |          |  |   | (86,082  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|FFO as adjusted for hypothetical tax benefit          |  | $              | 138,007  |   |     | $ | 70,948  |          |  | $ | 208,955  |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  

---

|(a) | Hypothetical tax benefit represents the tax benefit effect that would have been incurred as a result of converting to a REIT. (As a result of the REIT conversion,
income taxes would no longer be payable on non-taxable activities of a REIT while income from the taxable REIT subsidiary was taxed at 40%.)
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | As discussed in the Business Segment Description section of this MD&A, these amounts do not consider the effect of discontinued operations. See Note 13 to
Consolidated Financial Statements for reconciliation to Statement of Operations.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | Represents total depreciation expense plus our share of depreciation from joint ventures minus FF&E related depreciation expense.
|--- | ---------------------------------------------------------------------------------------------------------------------------------



26



---

Below is a summary of net income by segment and FFO for the year ended December 31, 2002:



|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|----------------------------------------------------- |  | -------------- | -------- | - | --- | - | ------- | -------- |  | - | -------- | -
|                                                      |  | Core           |          |   | URO |   |         | Total(b) | 
|                                                      |  | (In thousands) |         
|Revenue                                               |  |                |          |   |     |   |         |          |  |   |          |  
|Rental revenue                                        |  | $              | 267,807  |   |     | $ |        |          |  | $ | 267,807  |  
|Sales revenue                                         |  |                | 91,007   |   |     |   | 78,750  |          |  |   | 169,757  |  
|Management, development and other fees                |  |                | 3,015    |   |     |   | 4,073   |          |  |   | 7,088    |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | 361,829  |   |     |   | 82,823  |          |  |   | 444,652  |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Costs and expenses                                    |  |                |          |   |     |   |         |          |  |   |          |  
|Property operating costs                              |  |                | (71,929  | ) |     |   |        |          |  |   | (71,929  | )
|Cost of sales                                         |  |                | (55,649  | ) |     |   | (41,913 | )        |  |   | (97,562  | )
|Selling, general and administrative expenses          |  |                | (26,253  | ) |     |   | (17,442 | )        |  |   | (43,695  | )
|Depreciation and amortization                         |  |                | (61,932  | ) |     |   | (1,507  | )        |  |   | (63,439  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | (215,763 | ) |     |   | (60,862 | )        |  |   | (276,625 | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Operating income                                      |  |                | 146,066  |   |     |   | 21,961  |          |  |   | 168,027  |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Other income                                          |  |                |          |   |     |   |         |          |  |   |          |  
|Equity in earnings of operating joint ventures, net   |  |                | 8,277    |   |     |   |        |          |  |   | 8,277    |  
|Equity in earnings of development joint ventures, net |  |                |         |   |     |   | 29,232  |          |  |   | 29,232   |  
|Gain on non-strategic asset sales                     |  |                |         |   |     |   | 7,264   |          |  |   | 7,264    |  
|Interest income                                       |  |                | 3,920    |   |     |   | 5,951   |          |  |   | 9,871    |  
|Other                                                 |  |                | 8,945    |   |     |   | 251     |          |  |   | 9,196    |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | 21,142   |   |     |   | 42,698  |          |  |   | 63,840   |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Other expenses                                        |  |                |          |   |     |   |         |          |  |   |          |  
|Interest expense                                      |  |                | (60,776  | ) |     |   |        |          |  |   | (60,776  | )
|Other                                                 |  |                | (1,813   | ) |     |   | (210    | )        |  |   | (2,023   | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|                                                      |  |                | (62,589  | ) |     |   | (210    | )        |  |   | (62,799  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Income before minority interests and income taxes     |  |                | 104,619  |   |     |   | 64,449  |          |  |   | 169,068  |  
|Minority interests                                    |  |                | (6,106   | ) |     |   |        |          |  |   | (6,106   | )
|Income taxes expense                                  |  |                | (36,526  | ) |     |   | (25,780 | )        |  |   | (62,306  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|Net income                                            |  |                | 61,987   |   |     |   | 38,669  |          |  |   | 100,656  |  
|Depreciation(c)                                       |  |                | 62,880   |   |     |   | 935     |          |  |   | 63,815   |  
|Less gain on rental property sales                    |  |                | (25,742  | ) |     |   |        |          |  |   | (25,742  | )
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|NAREIT defined funds from operations (FFO)            |  |                | 99,125   |   |     |   | 39,604  |          |  |   | 138,729  |  
|Additional adjustments                                |  |                |          |   |     |   |         |          |  |   |          |  
|Hypothetical tax savings(a)                           |  |                | 35,653   |   |     |   |        |          |  |   | 35,653   |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  
|FFO as adjusted for hypothetical tax savings          |  | $              | 134,778  |   |     | $ | 39,604  |          |  | $ | 174,382  |  
|                                                      |  |                |          |   |     |   |         |          |  |   |          |  

---

|(a) | Hypothetical tax savings represents the tax savings effect that would have been incurred as a result of converting to a REIT. (As a result of the REIT conversion,
income taxes would no longer be payable on non-taxable activities of a REIT while income from the taxable REIT subsidiary was taxed at 40%.)
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | As discussed in the Business Segment Description section of this MD&A, these amounts do not consider the effect of discontinued operations. See Note 13 to
Consolidated Financial Statements for reconciliation to Statement of Operations.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | Represents total depreciation expense plus our share of depreciation from joint ventures minus FF&E related depreciation expense.
|--- | ---------------------------------------------------------------------------------------------------------------------------------



27



---

Rental Revenue



Rental revenue has increased in 2004 and 2003 primarily because of building additions, partially offset by properties sold and lower rental from same
space because of lower occupancy rate. We added a net 2.3 million square feet (6% of 2003) in 2004, 1.2 million square feet in 2003, and 6.1 million square feet in 2002 to our rental portfolio. Rental revenue for 2004, 2003, and 2002, are summarized
as follows:



|                               |  |                         |         |                     |   |         |                         |   |                     |   |  |   |         |  |   |         |  |   |        |  
|------------------------------ |  | ----------------------- | ------- | ------------------- | - | ------- | ----------------------- | - | ------------------- | - |  | - | ------- |  | - | ------- |  | - | ------ | -
|                               |  | Year Ended December 31, |         | Difference2004/2003 |   |         | Year Ended December 31, |   | Difference2003/2002 |  
|                               |  | 2004                    |         | 2003                |   |         | 2003                    |   | 2002                |  
|                               |  | (In thousands)          |        
|Rental revenue:                |  |                         |         |                     |   |         |                         |   |                     |   |  |   |         |  |   |         |  |   |        |  
|Same space(1)                  |  | $                       | 247,421 |                     | $ | 248,513 |                         | $ | (1,092              | ) |  | $ | 207,828 |  | $ | 208,845 |  | $ | (1,017 | )
|Properties added to portfolio  |  |                         | 21,602  |                     |   | 7,729   |                         |   | 13,873              |   |  |   | 52,490  |  |   | 19,679  |  |   | 32,811 |  
|Properties sold from portfolio |  |                         | 3,526   |                     |   | 6,044   |                         |   | (2,518              | ) |  |   | 1,294   |  |   | 3,355   |  |   | (2,061 | )
|Ground leases                  |  |                         | 35,747  |                     |   | 36,447  |                         |   | (700                | ) |  |   | 37,121  |  |   | 35,928  |  |   | 1,193  |  
|                               |  |                         |         |                     |   |         |                         |   |                     |   |  |   |         |  |   |         |  |   |        |  
|Total(2)                       |  | $                       | 308,296 |                     | $ | 298,733 |                         | $ | 9,563               |   |  | $ | 298,733 |  | $ | 267,807 |  | $ | 30,926 |  
|                               |  |                         |         |                     |   |         |                         |   |                     |   |  |   |         |  |   |         |  |   |        |  

---

|(1) | Same Space properties were owned and operated for the entire current year and the entire immediate preceding year.
|--- | ------------------------------------------------------------------------------------------------------------------

|(2) | These amounts do not consider the effect of discontinued operations. See Note 13 to Consolidated Financial Statements for reconciliation to Statement of
Operations Format.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Ten Largest Tenants



The following is a schedule of the largest ten tenants of our rental
portfolio, based on GAAP rents:



|                        |  |                    |  |                        |  |                                         
|----------------------- |  | ------------------ |  | ---------------------- |  | ----------------------------------------
|Customer Name           |  | State              |  | Type of Product Leased |  | % of Total Base Rent asof December, 2004
|The Gap                 |  | CA                 |  | Office                 |  | 6.5%                                    
|APL Logistics, Inc.     |  | CA, IL, GA, KY, TX |  | Industrial             |  | 5.6%                                    
|Ford Motor Company      |  | CA, CO, TX, KS, VA |  | Industrial             |  | 2.9%                                    
|Exel Corporation        |  | CA                 |  | Industrial             |  | 1.9%                                    
|J.C. Penney Company     |  | TX                 |  | Office                 |  | 1.9%                                    
|Kelloggs USA, Inc.(1)  |  | CA, IL, CO         |  | Industrial             |  | 1.9%                                    
|Office Depot, Inc.      |  | CA                 |  | Industrial/Retail      |  | 1.6%                                    
|Home Depot USA, Inc.(2) |  | CA                 |  | Industrial/Retail      |  | 1.6%                                    
|The Gillette Company    |  | CA, IL             |  | Industrial             |  | 1.4%                                    
|Spicers/LaSalle Paper   |  | CA, OR             |  | Industrial             |  | 1.2%                                    

---

|(1) | Includes a 450,000 square foot lease and 81,000 square foot lease doing business as Kellogg
Sales Company.
|--- | ----------------------------------------------------------------------------------------------------------

|(2) | Includes a 117,000 square foot lease doing business as Home Expo.
|--- | -----------------------------------------------------------------



28



---

Property Operating Costs



Property operating costs has decreased for 2004, primarily because of properties sold. Property operating costs increased for 2003 due primarily to
building additions. Property operating costs for 2004, 2003, and 2002, are summarized as follows:



|                               |  |                         |         |   |                     |   |         |                         |      |   |                     |      |  |   |         |   |  |   |         |   |  |   |         |  
|------------------------------ |  | ----------------------- | ------- | - | ------------------- | - | ------- | ----------------------- | ---- | - | ------------------- | ---- |  | - | ------- | - |  | - | ------- | - |  | - | ------- | -
|                               |  | Year Ended December 31, |         |   | Difference2004/2003 |   |         | Year Ended December 31, |      |   | Difference2003/2002 |     
|                               |  | 2004                    |         |   | 2003                |   |         |                         | 2003 |   |                     | 2002 |  |  
|                               |  | (In thousands)          |        
|Property operating costs:      |  |                         |         |   |                     |   |         |                         |      |   |                     |      |  |   |         |   |  |   |         |   |  |   |         |  
|Same space                     |  | $                       | (69,581 | ) |                     | $ | (69,141 | )                       |      | $ | (440                | )    |  | $ | (60,195 | ) |  | $ | (57,480 | ) |  | $ | (2,715  | )
|Properties added to portfolio  |  |                         | (4,458  | ) |                     |   | (1,856  | )                       |      |   | (2,602              | )    |  |   | (12,207 | ) |  |   | (4,874  | ) |  |   | (7,333  | )
|Properties sold from portfolio |  |                         | (790    | ) |                     |   | (3,062  | )                       |      |   | 2,272               |      |  |   | (306    | ) |  |   | (656    | ) |  |   | 350     |  
|Ground leases                  |  |                         | (10,881 | ) |                     |   | (12,533 | )                       |      |   | 1,652               |      |  |   | (13,884 | ) |  |   | (8,919  | ) |  |   | (4,965  | )
|                               |  |                         |         |   |                     |   |         |                         |      |   |                     |      |  |   |         |   |  |   |         |   |  |   |         |  
|Total                          |  | $                       | (85,710 | ) |                     | $ | (86,592 | )                       |      | $ | 882                 |      |  | $ | (86,592 | ) |  | $ | (71,929 | ) |  | $ | (14,663 | )
|                               |  |                         |         |   |                     |   |         |                         |      |   |                     |      |  |   |         |   |  |   |         |   |  |   |         |  



We do not expect
substantial changes in rental income from our Same Space rental portfolio; rather, we expect that growth in overall portfolio rental income will result primarily from new properties we will add to our rental portfolio over time.



Gain on Property Sales:



|                             |  |                |         |   |     |   |          |       |  |   |          |  
|---------------------------- |  | -------------- | ------- | - | --- | - | -------- | ----- |  | - | -------- | -
|Year Ended December 31, 2004 |  | Core           |         |   | URO |   |          | Total | 
|                             |  | (In thousands) |        
|Building Sales               |  |                |         |   |     |   |          |       |  |   |          |  
|Sales Proceeds               |  | $              | 72,039  |   |     | $ | 6,820    |       |  | $ | 78,859   |  
|Cost of Sales                |  |                | (45,126 | ) |     |   | (6,771   | )     |  |   | (51,897  | )
|                             |  |                |         |   |     |   |          |       |  |   |          |  
|Gain                         |  |                | 26,913  |   |     |   | 49       |       |  |   | 26,962   |  
|                             |  |                |         |   |     |   |          |       |  |   |          |  
|Land/Lot Sales               |  |                |         |   |     |   |          |       |  |   |          |  
|Sales Proceeds               |  |                | 19,195  |   |     |   | 462,474  |       |  |   | 481,669  |  
|Cost of Sales                |  |                | (9,855  | ) |     |   | (370,235 | )     |  |   | (380,090 | )
|                             |  |                |         |   |     |   |          |       |  |   |          |  
|Gain                         |  |                | 9,340   |   |     |   | 92,239   |       |  |   | 101,579  |  
|                             |  |                |         |   |     |   |          |       |  |   |          |  
|Ground Lease and Other Sales |  |                |         |   |     |   |          |       |  |   |          |  
|Sales Proceeds               |  |                | 7,834   |   |     |   | 163      |       |  |   | 7,997    |  
|Cost of Sales                |  |                | (2,595  | ) |     |   | (6,803   | )     |  |   | (9,398   | )
|                             |  |                |         |   |     |   |          |       |  |   |          |  
|Gain (loss)                  |  |                | 5,239   |   |     |   | (6,640   | )     |  |   | (1,401   | )
|                             |  |                |         |   |     |   |          |       |  |   |          |  
|Total sales proceeds         |  |                | 99,068  |   |     |   | 469,457  |       |  |   | 568,525  |  
|Total cost of sales          |  |                | (57,576 | ) |     |   | (383,809 | )     |  |   | (441,385 | )
|                             |  |                |         |   |     |   |          |       |  |   |          |  
|Total gain on property sales |  | $              | 41,492  |   |     | $ | 85,648   |       |  | $ | 127,140  |  
|                             |  |                |         |   |     |   |          |       |  |   |          |  



29



---

|                             |  |                |         |   |     |   |         |       |  |   |          |  
|---------------------------- |  | -------------- | ------- | - | --- | - | ------- | ----- |  | - | -------- | -
|Year Ended December 31, 2003 |  | Core           |         |   | URO |   |         | Total | 
|                             |  | (In thousands) |        
|Building Sales               |  |                |         |   |     |   |         |       |  |   |          |  
|Sales Proceeds               |  | $              | 62,175  |   |     | $ | 19,598  |       |  | $ | 81,773   |  
|Cost of Sales                |  |                | (52,037 | ) |     |   | (18,237 | )     |  |   | (70,274  | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Gain                         |  |                | 10,138  |   |     |   | 1,361   |       |  |   | 11,499   |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Land/Lot Sales               |  |                |         |   |     |   |         |       |  |   |          |  
|Sales Proceeds               |  |                | 14,301  |   |     |   | 128,602 |       |  |   | 142,903  |  
|Cost of Sales                |  |                | (10,026 | ) |     |   | (52,581 | )     |  |   | (62,607  | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Gain                         |  |                | 4,275   |   |     |   | 76,021  |       |  |   | 80,296   |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Ground Lease and Other Sales |  |                |         |   |     |   |         |       |  |   |          |  
|Sales Proceeds               |  |                | 10,504  |   |     |   | 6,806   |       |  |   | 17,310   |  
|Cost of Sales                |  |                | (6,778  | ) |     |   | (809    | )     |  |   | (7,587   | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Gain                         |  |                | 3,726   |   |     |   | 5,997   |       |  |   | 9,723    |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Total sales proceeds         |  |                | 86,980  |   |     |   | 155,006 |       |  |   | 241,986  |  
|Total cost of sales          |  |                | (68,841 | ) |     |   | (71,627 | )     |  |   | (140,468 | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Total gain on property sales |  | $              | 18,139  |   |     | $ | 83,379  |       |  | $ | 101,518  |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|                             |  |                |        
|Year Ended December 31, 2002 |  | Core           |         |   | URO |   |         | Total | 
|                             |  | (In thousands) |        
|Building Sales               |  |                |         |   |     |   |         |       |  |   |          |  
|Sales Proceeds               |  | $              | 34,211  |   |     | $ |        |       |  | $ | 34,211   |  
|Cost of Sales                |  |                | (12,534 | ) |     |   |        |       |  |   | (12,534  | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Gain                         |  |                | 21,677  |   |     |   |        |       |  |   | 21,677   |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Land/Lot Sales               |  |                |         |   |     |   |         |       |  |   |          |  
|Sales Proceeds               |  |                | 52,563  |   |     |   | 71,554  |       |  |   | 124,117  |  
|Cost of Sales                |  |                | (42,932 | ) |     |   | (39,267 | )     |  |   | (82,199  | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Gain                         |  |                | 9,631   |   |     |   | 32,287  |       |  |   | 41,918   |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Ground Lease and Other Sales |  |                |         |   |     |   |         |       |  |   |          |  
|Sales Proceeds               |  |                | 4,233   |   |     |   | 7,196   |       |  |   | 11,429   |  
|Cost of Sales                |  |                | (183    | ) |     |   | (2,646  | )     |  |   | (2,829   | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Gain                         |  |                | 4,050   |   |     |   | 4,550   |       |  |   | 8,600    |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Total sales proceeds         |  |                | 91,007  |   |     |   | 78,750  |       |  |   | 169,757  |  
|Total cost of sales          |  |                | (55,649 | ) |     |   | (41,913 | )     |  |   | (97,562  | )
|                             |  |                |         |   |     |   |         |       |  |   |          |  
|Total gain on property sales |  | $              | 35,358  |   |     | $ | 36,837  |       |  | $ | 72,195   |  
|                             |  |                |         |   |     |   |         |       |  |   |          |  



Core Segment property
sales are generated from the following sources: 1) purchase options exercised by existing tenants for rental properties; 2) sale of older rental properties and ground leases to improve the overall quality of our rental portfolio, 3) select land
parcels within our development projects, and 4) build-to-suit building sales.



URO Segment sales include, all residential and urban projects remaining at the time of REIT conversion, and desert land sales (see Gain on Non-strategic Asset Sales below).



Sales revenue less cost of sales increased $23.4 million in our Core Segment
in 2004 but decreased $17.2 million in our Core Segment in 2003 as compared to 2002. The increase in our Core Segment in 2004 was because of higher rental building gains of $17.5 million, higher land sales of $5.1 million, and higher ground



30



---

lease and other sales of $1.5 million, partially offset by lower build-to-suit gains of $0.7 million. The decreases in our Core Segment in 2003 was because
of lower rental building gains of $14.6 million; lower land sale gains of $5.4 million and lower ground lease and other gains of $0.3 million, partially offset by higher build-to-suit gains of $3.1 million. The 2004 other sales in our Core Segment
included $5.3 million of deferred gains from selling our interest in one of our joint ventures in September 2003 (see Variability in Results section).



In our Core Segment, during 2004, we sold six operating properties totaling 1.1 million square feet of building space, two build-to-suit buildings
totaling 58,000 square feet, sold improved land capable of supporting 3.6 million square feet of commercial development, and sold 6.5 acres of ground leases. During 2003, we sold four operating properties totaling 797,000 square feet of building
space, two build-to-suit buildings totaling 1.1 million square feet, closed on the sale of improved land capable of supporting 1.2 million square feet of commercial development, and sold 51.9 acres of ground leases. In addition, $8.0 million and
$2.2 million of deferred profits were recognized in 2004 and 2003, respectively.



Sales revenue less cost of sales increased $2.3 million and $46.5 million in our URO Segment in 2004 and 2003, respectively. The increase in our URO Segment in 2004 was due to higher land and lots gains of $16.2
million, partially offset by lower ground lease and other gains of $12.6 million and lower building gain of $1.3 million. The increase in our URO Segment in 2003 was due to higher land and lots gains of $43.7 million, higher building and ground
lease and other gains of $2.8 million.



In November of 2004, we
sold a majority of our Non-Core assets, which included improved land capable of supporting 2.1 million square feet of office and life science development and 3,103 residential units at our Mission Bay project, land capable of supporting 0.5 million
square feet of mixed use development from the Santa Fe Depot project in San Diego, California, a 114-unit residential development in Westchester-Playa Del Rey, California (West Bluffs), and our remaining interest in a 485-unit residential
development in Alameda, California to an affiliate of Farallon Capital Management, LLC. In our URO Segment, we also sold 8 condominiums and 19.9 acres of land at our Mission Bay project, 2.8 acres of land at our LA Union Station project, closed on
the sale of a five-block land site in Oceanside, California, and 100.3 acres of ground leases. In addition, we recognized deferred gain of $1.1 million from the 2003 sale of 1.0 acre of land capable of supporting development of 105 condominium units
from the Mission Bay project and recognized $15.6 million deferred gain from the sale of residential lots.



In December of 2004, we sold our interest in the joint venture project Third and King Investors, LLC at Mission Bay and we recorded a loss of $5.6 million
in addition to the impairment charge of $1.0 million to our investment that we recorded in the Equity in Earnings of Development Joint Ventures in September of 2004 (seeEquity in Earnings of Development Joint Venture, Net below). The
increase in the loss is because of additional insurance costs of $2.8 million, and unanticipated delays in the closing of the sale which resulted in increased interest expense of $1.5 million, operating costs of $0.5 million, and construction
expenses of $0.5 million.



During 2003, we sold 26 condominiums
and 1.0 acres of land capable of supporting development of 105 condominium units from the Mission Bay project, 2.7 acres of land capable of supporting development of 710 condominium units from the Santa Fe Depot project, closed on the sale of 3,081
residential lots and sold 3,833 acres of ground leases. In addition, we redeemed our investment interests in the Talega joint venture in 2003. We sold all of our remaining desert land in 2004 and we plan to transition out of the residential and
historic urban development activities over time. As of December 31, 2004, we have 49 residential lots under contract to be sold.



Management, Development and Other Fees



Management, development and other fees primarily consist of fees earned related to development and construction management services provided to third
parties as well as our joint venture projects and loan guarantee fees. Management, development and other fees in our Core Segment decreased $2.6 million in 2004 but increased $2.7 million in 2003 primarily because of the recognition of certain
deferred construction management fees related to a construction management contract with a ground lease lessee in 2003.



31



---

Management, development and other fees in our URO Segment decreased $2.9 million in 2004, primarily
because of completion of a joint venture development at the Mission Bay project. We sold our interest in this joint venture in December 2004. The decrease in 2004 was partially offset by the recognition of deferred fee from the sale of our remaining
interest in a 485-unit residential development in Alameda. Management, development and other fees in our URO Segment increased $1.3 million in 2003, primarily because of loan guarantee fees and higher development management activities related to the
joint venture development at the Mission Bay project.



Selling, General and
Administrative Expenses



Selling, general and
administrative expenses decreased $1.8 million in our Core Segments in 2004, primarily due to decreased employee-related expenses. Selling and administrative expenses increased $0.5 million in our URO Segments in 2004 primarily because of charges
recognized in 2004 related to the exchange of options into restricted stock and restricted stock units in conjunction with the REIT conversion, partially offset by one-time severance costs and early vesting charges related to a reduction of staff
associated with the REIT conversion in 2003.



Selling, general
and administrative expenses increased $6.0 million and $6.1 million in our Core and URO Segments in 2003, respectively, primarily because of one-time severance costs and early vesting charges related to a reduction of staff. Included in selling,
general and administration expenses in 2003 is $12.2 million related to severance, early vesting charges, and charges related to the exchange of options into restricted stock in conjunction with the REIT conversion.



Depreciation and Amortization Expense



The increases in depreciation and amortization expense of $4.8 million and
$7.7 million in our Core Segment in 2004 and 2003, respectively, were primarily attributable to the new buildings added to the portfolio. In addition, we recorded a charge of $1.2 million related to an adjustment to the depreciable lives of tenant
improvements and leasing commission in the third quarter of 2004. In 2004 and 2003, we added 2.3 million net square feet and 1.2 million net square feet of building space, respectively, to our portfolio. Depreciation and amortization expense
decreased $0.7 million in our URO Segment in 2003, while the same expense in 2004 was relatively flat.



Other Income



Equity in Earnings of Operating Joint Ventures



Equity in earnings of operating joint ventures, net, decreased by $0.8 million and $1.4 million in 2004, and 2003, respectively. The decreases were primarily because of lower average room rates in hotels owned by two joint ventures.



Equity in Earnings of Development Joint Ventures, Net



Our equity in earnings of development joint ventures,
net is primarily generated in our URO Segment mainly relating to residential activities. The tables below summarize our share of the activities of joint ventures for the years ended December 31, 2004, 2003 and 2002. The 2004 decrease in our gain
from sales was primarily because of lower sales volume from Talega and Talega Village and an impairment charge to one of our joint venture investments, partially offset by higher sales volume from Serrano and earnings from Alameda Bayport. We sold
our interest in Talega and substantially wound up operations in Talega Village in 2003. The 2003 increase in our gain from sales was primarily because of higher sales margins from the Talega joint venture, partially offset by lower sales volumes
from Parkway, Serrano, and Talega Village (see Variability in Results section). In September of 2004, we estimated that approximately $1.0 million of net realizable value of one of our investments might not be recoverable, accordingly, we
recorded an impairment charge of $1.0 million to our



32



---

investment in the joint venture. We sold our interest in this joint venture in December of 2004 and incurred additional loss of $5.6 million (see Gain
on Property Sales above). Although our preference is generally to own property directly, we may participate with other entities in property ownership through joint ventures or other types of co-ownership. We expect to continue to reduce our
investment in and earnings from development joint ventures over time.



|                   |  |                                   |  |            |                              |             |   |                              |            |  |   |                |   |       |     |  |             |         |   |            |   |          |                |  |            |        |             |  |       |            |   |         |  |   |          |   |  |   |       
|------------------ |  | --------------------------------- |  | ---------- | ---------------------------- | ----------- | - | ---------------------------- | ---------- |  | - | -------------- | - | ----- | --- |  | ----------- | ------- | - | ---------- | - | -------- | -------------- |  | ---------- | ------ | ----------- |  | ----- | ---------- | - | ------- |  | - | -------- | - |  | - | ------
|                   |  | Year ended December 31, 2004      |  |            | Year ended December 31, 2003 |             |   | Year ended December 31, 2002
|Projects           |  | Lots/HomesSold                    |  | Sales/Gain |                              | CostofSales |   |                              | Gain(loss) |  |   | Lots/HomesSold |   | Sales |     |  | CostofSales |         |   | Gain(loss) |   |          | Lots/HomesSold |  | Sales/Gain |        | CostofSales |  |       | Gain(loss)
|                   |  | (In thousands, except lots/homes)
|Serrano            |  | 313                               |  | $          | 66,478                       |             | $ | (55,157                      | )          |  | $ | 11,321         |   |       | 59  |  | $           | 42,891  |   |            | $ | (37,299  | )              |  | $          | 5,592  |             |  | 940   |            | $ | 73,852  |  | $ | (66,955  | ) |  | $ | 6,897 
|Parkway            |  | 161                               |  |            | 8,658                        |             |   | (5,044                       | )          |  |   | 3,614          |   |       | 120 |  |             | 11,493  |   |            |   | (8,341   | )              |  |            | 3,152  |             |  | 822   |            |   | 61,259  |  |   | (48,391  | ) |  |   | 12,868
|Talega Village     |  |                                  |  |            |                             |             |   | 588                          |            |  |   | 588            |   |       | 65  |  |             | 34,648  |   |            |   | (31,409  | )              |  |            | 3,239  |             |  | 118   |            |   | 64,973  |  |   | (60,538  | ) |  |   | 4,435 
|Talega(1)          |  |                                  |  |            |                             |             |   |                             |            |  |   |               |   |       | 467 |  |             | 153,033 |   |            |   | (132,060 | )              |  |            | 20,973 |             |  | 772   |            |   | 78,143  |  |   | (73,111  | ) |  |   | 5,032 
|Alameda Bayport(2) |  | 12                                |  |            | 8,888                        |             |   | (8,180                       | )          |  |   | 708            |   |       |    |  |             |        |   |            |   |         |                |  |            |       |             |  |      |            |   |        |  |   |         |   |  |   |      
|Other(3)           |  |                                  |  |            | 196                          |             |   | (983                         | )          |  |   | (787           | ) |       |    |  |             | (107    | ) |            |   |         |                |  |            | (107   | )           |  |      |            |   |        |  |   |         |   |  |   |      
|                   |  |                                   |  |            |                              |             |   |                              |            |  |   |                |   |       |     |  |             |         |   |            |   |          |                |  |            |        |             |  |       |            |   |         |  |   |          |   |  |   |       
|Total              |  | 486                               |  | $          | 84,220                       |             | $ | (68,776                      | )          |  | $ | 15,444         |   |       | 711 |  | $           | 241,958 |   |            | $ | (209,109 | )              |  | $          | 32,849 |             |  | 2,652 |            | $ | 278,227 |  | $ | (248,995 | ) |  | $ | 29,232
|                   |  |                                   |  |            |                              |             |   |                              |            |  |   |                |   |       |     |  |             |         |   |            |   |          |                |  |            |        |             |  |       |            |   |         |  |   |          |   |  |   |       

---

|(1) | We sold our interest in this joint venture in 2003.
|--- | ---------------------------------------------------

|(2) | We sold our interest in this joint venture in 2004.
|--- | ---------------------------------------------------

|(3) | Includes a $1.0 million of impairment charge in 2004.
|--- | -----------------------------------------------------



Gain on Non-Strategic Asset Sales



Gain on sales of non-strategic assets decreased $5.9 million in 2004, but increased $15.7 million in 2003. We sold substantially all our remaining
non-strategic assets in 2004.



Interest Income



Interest income increased $6.9 million in our Core
Segment in 2004 because of higher average note balances which is attributable to the additional note receivables of approximately $274.6 million from the sale of our majority Non-Core assets in November of 2004. Interest income decreased $0.5
million in our Core Segment in 2003 because of lower interest from short-term investments as average cash balances and average interest rates were lower in 2003. Interest income in our URO Segment increased $2.6 million in 2004 primarily because we
recognized $4.2 million of deferred interest income from the sale of a 485-unit residential development in Alameda, partially offset by lower interest income from a note receivable which was paid off in 2004. Interest income decreased $2.0 million
in our URO Segment in 2003 because certain seller notes were paid off in 2003.



Other



Other
income consists primarily of lease termination fees and other miscellaneous income. Other income in our Core Segment and URO Segment were relatively flat in 2004 when compared to 2003. Other income in our Core Segment decreased $5.9 million in 2003
because of lower lease termination fees than in 2002. Other income in our URO Segment increased $0.4 million in 2003 because of $0.6 million related to expiration of a sales option and recognition of the associated proceeds, partially offset by a
reduction in legal reserve of $0.2 million in 2003.



33



---

Other Expenses



Interest Expense



Following is a summary of interest expense:



|                        |  |                         |         |   |                     |   |                     |      |  |   |         |   |  |   |       |  |   |       |  
|----------------------- |  | ----------------------- | ------- | - | ------------------- | - | ------------------- | ---- |  | - | ------- | - |  | - | ----- |  | - | ----- | -
|                        |  | Year Ended December 31, |         |   | Difference2004/2003 |   | Difference2003/2002 |     
|                        |  | 2004                    |         |   | 2003                |   |                     | 2002 |  |   |        
|                        |  | (In thousands)          |        
|Total interest incurred |  | $                       | 86,728  |   |                     | $ | 84,177              |      |  | $ | 85,156  |   |  | $ | 2,551 |  | $ | (979  | )
|Interest capitalized    |  |                         | (20,558 | ) |                     |   | (22,025             | )    |  |   | (24,380 | ) |  |   | 1,467 |  |   | 2,355 |  
|                        |  |                         |         |   |                     |   |                     |      |  |   |         |   |  |   |       |  |   |       |  
|Interest expensed       |  | $                       | 66,170  |   |                     | $ | 62,152              |      |  | $ | 60,776  |   |  | $ | 4,018 |  | $ | 1,376 |  
|                        |  |                         |         |   |                     |   |                     |      |  |   |         |   |  |   |       |  |   |       |  



Interest expensed
increased $4.0 million and $1.4 million in 2004 and 2003, respectively, primarily because of additional debt placed on operating rental properties, and lower capitalized interest resulted from lower development activities. We expect capitalized
interest to continue to decline due to the sale of a substantial portion of our URO Segment assets which accounted for $7.7 million capitalized interest in 2004.



Real Estate Investment Trust transition costs



In 2003, we restructured our business operations in order to qualify as a REIT, effective January 1, 2004. We have incurred
conversion and related restructuring costs payable to third parties. REIT transition costs are in our URO Segment because of its non-recurring nature. We incurred REIT transition costs of $0.4 million in 2004. We do not expect to incur any
additional costs after 2004. From 2003 through 2004, we have incurred approximately $7.7 million of REIT transition costs primarily for consulting, legal, and tax services.



Other



Other expenses consist primarily of expenses related to previously capitalized costs, impairment charges, and other miscellaneous expenses. Other expenses
in our Core Segment decreased $3.1 million in 2004, but increased $7.5 million in 2003 were primarily because of lower impairment charges in 2004. Other expenses in 2004 included $4.3 million of impairment charges to a rental building and certain
developable land projects while 2003 other expenses included $6.7 million of impairment charges to certain development land projects and $0.9 million of equipment reserve. When performing the impairment review, we consider capitalized interest and
other expenses as costs of development in cost projections; value from comparable property sales will also be considered. The evaluation of future cash flows, discount rates, and fair value of individual properties requires significant judgment and
assumptions, including estimates of market value, lease terms, development absorption, development costs, lease up costs, and financings. Significant adverse changes in circumstances affecting these judgments and assumptions in future periods could
cause a significant impairment adjustment to be recorded. Other expenses in our URO Segment increased $4.4 million in 2004 primarily because of higher community facility district taxes and net real estate property taxes. Other expenses in our URO
Segment decreased $0.3 million in 2003 was primarily because we expensed certain predevelopment costs previously capitalized in 2002.



Minority Interests



In 1999, we formed a subsidiary for financing purposes and sold 10% of this subsidiarys stock to minority investors. This subsidiary was
consolidated for financial reporting purposes. In January 2003, the subsidiary acquired the 10% interest of the minority investors and, accordingly, became a wholly-owned subsidiary. This subsidiary was merged into Catellus Development Corporation
in November of 2003.



Income taxes



In December 2003, we restructured our business operations to enable us to
qualify as a REIT effective January 1, 2004. In general, a corporation that elects REIT status and distributes at least 90% of its taxable



34



---

income to its shareholders and complies with certain other requirements (relating primarily to the nature of its assets and the sources of its revenues) is
not subject to federal income taxation to the extent it distributes its taxable income. Beginning January 1, 2004, we have been operating as a REIT, including paying at least 90% of our REIT taxable income to shareholders in 2004. Based on these
considerations, we believe that we will not be liable for taxes (except with respect to the items discussed below) and, in 2003, reversed approximately $232 million of deferred tax liabilities.



In 2003, as part of restructuring our operations to qualify as a REIT, we
created subsidiaries (subject to certain size limitations) that qualify as Taxable REIT Subsidiaries (TRS) and will be subject to federal and state income taxes. Accordingly, we will still be liable for federal and state taxes with
respect to income earned in the TRS. As a result of this future tax liability, certain assets of the TRS carry temporary differences between book and tax amounts that will continue to be reflected as net deferred tax liabilities at the TRS and in
the Consolidated Balance Sheet. Also, at December 31, 2003, a majority of our assets outside of the TRS have values in excess of tax basis (built-in-gain). Under the REIT rules, we are liable for the tax on this built-in-gain if it is
realized in a taxable transaction (as for example by sale of the asset) within ten years. We believe that we will pay taxes on built-in-gains on our assets subject to purchase options in the event we cannot effectuate a tax-free exchange. As a
result of this future tax liability, the temporary differences between book and tax amounts for these assets will continue to be reflected as net deferred tax liabilities in the consolidated balance sheet. In addition, our 1999 and later federal and
state tax returns are still open with certain returns currently under audit, which may result in additional taxes with respect to these prior years. In 2003, we provided for a current tax liability, currently totaling approximately $124 million
related to certain transactions under audit where we have taken a tax benefit, but the tax impact is uncertain. Lastly, we expect that once certain tasks are completed, certain of our assets not currently in the TRS will later be contributed to the
TRS and carry temporary differences between book and tax amounts which is currently recorded as current tax liabilities but will result in deferred tax liabilities upon contribution.



|                             |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   
|---------------------------- |  | ----------------------- | ------- | -- | ------------------- | - | -------- | ------------------- |  | - | ------- | - |  | - | -------- | -- |  | - | -------- | --
|                             |  | Year Ended December 31, |         |    | Difference2004/2003 |   |          | Difference2003/2002 | 
|                             |  | 2004                    |         |    | 2003                |   |          | 2002                |  |   |        
|Income before income taxes   |  | $                       | 207,643 |    |                     | $ | 193,641  |                     |  | $ | 162,962 |   |  | $ | 14,002   |    |  | $ | 30,679   |   
|                             |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   
|Income taxes:                |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   
|Current taxes                |  | $                       | 57,363  |    |                     | $ | 202,710  |                     |  | $ | 32,417  |   |  | $ | (145,347 | )  |  | $ | 170,293  |   
|Deferred taxes               |  |                         | (21,518 | )  |                     |   | (243,868 | )                   |  |   | 29,889  |   |  |   | 222,350  |    |  |   | (273,757 | ) 
|                             |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   
|Income tax expense (benefit) |  | $                       | 35,845  |    |                     | $ | (41,158  | )                   |  | $ | 62,306  |   |  | $ | 77,003   |    |  | $ | (103,464 | ) 
|                             |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   
|Total tax:                   |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   
|Current tax rate             |  |                         | 27.6    | %  |                     |   | 104.7    | %                   |  |   | 19.9    | % |  |   | (77.1    | )% |  |   | 84.8     | % 
|Deferred tax rate            |  |                         | (10.4   | )% |                     |   | (125.9   | )%                  |  |   | 18.3    | % |  |   | 115.5    | %  |  |   | (144.2   | )%
|                             |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   
|Tax rate                     |  |                         | 17.2    | %  |                     |   | (21.2    | )%                  |  |   | 38.2    | % |  |   | 38.4     | %  |  |   | (59.4    | )%
|                             |  |                         |         |    |                     |   |          |                     |  |   |         |   |  |   |          |    |  |   |          |   



Our tax rate increased
from (21.2)% in 2003 to 17.2% in 2004 due primarily to adjustments in 2003 associated with the REIT conversion. Without the adjustments due to the REIT conversion in 2003, the tax rate for 2003 would have been 40.2%. Comparing the overall tax rate
prior to REIT conversion adjustments in 2003 to the overall tax rate in 2004, the overall rate decreased from 40.2% to 17.2%. This is a result of the tax benefit of operating as a REIT since REIT income (with certain exceptions) is not subject to
Federal income taxation as long as the corporation distributes at least 90% of its taxable income to its shareholders and complies with certain other requirements. Approximately $32.8 million of the income tax expense in the current year was
generated from our TRS which must pay corporate level taxes on property sales and other entity level activities. The remaining $3.0 million of income tax expense is incurred at the REIT level and relates primarily to state taxes. The calculation of
taxes due involves the use of many estimates that are not finalized and adjusted until our tax returns are filed, usually in September of the following year. Consequently, actual taxes paid in regard to any given year will differ from the amounts
shown above; however, the differences have historically not been material and are not expected to be material in the future.



35



---

Variability in Results



Although our rental properties provide relatively stable operating results, our earnings from period to period will be affected by the nature and
timing of acquisitions and sales of property. Sales of assets are difficult to predict given fluctuating economic conditions and are generally subject to lengthy negotiations and contingencies that need to be resolved before closing. These factors
may tend to bunch income in particular periods rather than producing a more even pattern throughout the year or from year to year. In addition, gross margins may vary significantly as the mix of property varies. The cost basis of the
properties sold varies because (i) properties have been owned for varying periods of time; (ii) properties are owned in various geographical locations; and (iii) development projects have varying infrastructure costs and build-out periods.



Liquidity and Capital Resources



Off-balance sheet arrangements, contractual obligations, and
commitments



We have the following off-balance sheet
arrangements, contractual obligations, and commitments, which are discussed in various sections of the Consolidated Financial Statements, Notes to Consolidated Financial Statements, and elsewhere in Managements Discussion and Analysis of
Financial Condition and Results of Operations. These arrangements exist in the following areas:



| |  |  | Unconsolidated real estate joint ventures:
| | - |  | ------------------------------------------



Capital contribution requirements



Debt and debt service guarantees



| |  |  | Standby letters of credit and commitments
| | - |  | -----------------------------------------



| |  |  | Executed contracts for construction and development activity
| | - |  | ------------------------------------------------------------



Generally any funding of off-balance sheet guarantees would result in the increase of our ownership interest in a project or entity, similar to the
treatment of an unilateral additional capital contribution to an investee.



Unconsolidated real estate joint ventures- capital contribution requirements



We have investments in ten unconsolidated real estate joint ventures, of which six joint ventures are in our Core Segment and the other four joint
ventures are in our URO Segment. Four of the joint ventures are involved in the operation of rental real estate properties and the remaining six are involved in real estate development for investment or sale. We use the equity method of accounting
for nine of our investments in unconsolidated joint ventures and the cost method of accounting for one unconsolidated joint venture.



In 2004, we sold our investment interest in two of our URO Segment development joint ventures and one of our Core Segment development joint ventures
(see Note 5 of the accompanying Consolidated Financial Statements).



We are required to make additional capital contributions to four of our unconsolidated joint ventures should additional contributions be necessary to fund development costs or operating shortfalls.



| |  |  | We are required to make additional capital contributions to two of the unconsolidated joint ventures should additional capital contributions be necessary to fund excess costs. Based
upon the joint venture agreements, we are required to fund up to a maximum contribution of $52 million, of which we have cumulatively contributed $44.9 million. One of the joint ventures has substantially wound up operations and we do not expect to
make any future capital contributions. As of December 31, 2004, we do not expect to fund any additional capital contributions beyond our maximum capital requirements to the other joint venture.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



36



---

| |  |  | We agreed with two other unconsolidated joint ventures to make additional contributions should there be insufficient funds to meet their current or projected financial requirements.
As of December 31, 2004, we have cumulatively contributed $53.3 million to these unconsolidated joint ventures, including $22.0 million as additional contributions. As of December 31, 2004, we are expecting to make additional contributions to SAMS
Venture, LLC.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Additional contributions made to
our development joint ventures are reflected as investment in development joint ventures. (see Note 6 of the accompanying Consolidated Financial Statements).



Unconsolidated real estate joint ventures- debt and debt service guarantees



We have made certain debt service guarantees for one of our unconsolidated
URO Segment development joint ventures. At December 31, 2004, based on the joint ventures outstanding debt balance, these debt service guarantees totaled $0.5 million. Debt service guarantees are typical business arrangements commonly required
in real estate development. Examples of events that would require us to provide a cash payment pursuant to a guarantee include a loan default, which would result from failure of the primary borrower to service the debt when due, or non-compliance of
the primary borrower with financial covenants and inadequacy of asset collateral. Our guarantee exposure is generally limited to situations in which the value of the collateral is not sufficient to satisfy the outstanding indebtedness. At December
31, 2004, we have not been required to satisfy any amounts pursuant to these debt and debt service guarantee.



Standby letters of credit and commitments



As of December 31, 2004, we have $124.5 million in outstanding standby letters of credit in favor of local municipalities or financial institutions,
commitments to guarantee leases, and the construction of real property improvements or financial obligations. The standby letters of credit are renewable and expire upon completion of the required improvements, and are a form of credit enhancement
commonly required in real estate development when bonds are issued to finance public improvements.



Executed contracts for construction and development activity



At December 31, 2004, we have open construction and development contracts with vendors totaling $108.3 million related to
our various projects, as compared to $155.8 million at December 31, 2003.



The following table summarizes our outstanding contractual obligations as of December 31, 2004, and the effect such obligations are expected to have on liquidity and cash flow in future periods:



|                                             |  |                        |           |     |                |   |                 |  |                 |         |               |   |         |  |   |        
|-------------------------------------------- |  | ---------------------- | --------- | --- | -------------- | - | --------------- |  | --------------- | ------- | ------------- | - | ------- |  | - | -------
|                                             |  | Payments Due by Period
|Contractual Obligations                      |  | Total                  |           |     | Due within2005 |   | Due in2006-2008 |  | Due in2009-2010 |         | DueThereafter
|                                             |  | (In thousands)        
|Mortgage and Other Debt and Related Interest |  | $                      | 1,887,084 | (1) |                | $ | 222,876         |  | $               | 982,910 |               | $ | 125,479 |  | $ | 555,819
|Operating Leases                             |  |                        | 2,726     |     |                |   | 2,037           |  |                 | 479     |               |   | 30      |  |   | 180    
|Contracts                                    |  |                        | 108,269   | (2) |                |   | 107,007         |  |                 | 1,262   |               |   |        |  |   |       
|                                             |  |                        |           |     |                |   |                 |  |                 |         |               |   |         |  |   |        
|Total Contractual Obligations                |  | $                      | 1,998,079 |     |                | $ | 331,920         |  | $               | 984,651 |               | $ | 125,509 |  | $ | 555,999
|                                             |  |                        |           |     |                |   |                 |  |                 |         |               |   |         |  |   |        

---

|(1) | Includes approximately $446.6 million of cumulative interest.
|--- | -------------------------------------------------------------

|(2) | A portion of these obligations is expected to be reimbursed by bond proceeds and various
third parties. Also, includes approximately $6.6 million of estimated future environmental remediation costs, which is also disclosed as part of the $8.6 million estimated future environmental remediation costs in Note 15, Commitments and
Contingencies.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



37



---

In connection with the sale of a significant portion of our remaining urban and residential development
assets to Farallon, an affiliate of Farallon Capital Management LLC (see Note 14), we have agreed to provide up to $164 million in debt financing on certain sales totaling $222 million of Farallons assets. Substantial portion of the
money required to fund the $164 million financing will come from pay downs under the loans to Farallon.



The following table summarizes our outstanding commitments as of December 31, 2004, and the effect such commitments may have on liquidity and cash flow in
future periods:



|                                          |  |                        |         |     |                                            |   |                    |  |                    |        |                  |   |       |  |   |      
|----------------------------------------- |  | ---------------------- | ------- | --- | ------------------------------------------ | - | ------------------ |  | ------------------ | ------ | ---------------- | - | ----- |  | - | -----
|                                          |  |                        |         |     | Amount of Commitment Expiration Per Period
|Commitments                               |  | Total AmountsCommitted |         |     | Expirewithin2005                           |   | Expire in2006-2008 |  | Expire in2009-2010 |        | ExpireThereafter
|                                          |  | (In thousands)        
|Standby Letters of Credit and Commitments |  | $                      | 124,533 | (1) |                                            | $ | 66,020             |  | $                  | 53,468 |                  | $ | 2,052 |  | $ | 2,993
|Debt Guarantees of Unconsolidated JVs     |  |                        | 482     |     |                                            |   | 482                |  |                    |       |                  |   |      |  |   |     
|                                          |  |                        |         |     |                                            |   |                    |  |                    |        |                  |   |       |  |   |      
|Total Commitments                         |  | $                      | 125,015 |     |                                            | $ | 66,502             |  | $                  | 53,468 |                  | $ | 2,052 |  | $ | 2,993
|                                          |  |                        |         |     |                                            |   |                    |  |                    |        |                  |   |       |  |   |      

---

|(1) | Includes approximately $34.3 million of commitments that have no specific expiration dates, which we have assumed to expire within one year for purposes of this
table. Excludes approximately $210 million of surety bonds, for our own work, of which, approximately $109 million have been indemnified by third parties.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Cash flows from operating activities



Cash provided by operating activities reflected in the statement of cash flows for the years ended December 31, 2004, 2003, and 2002, was $376.4 million,
$207.9 million, and $187.1 million, respectively.



The increase
of $168.5 million in 2004 was primarily attributed to the following: (1) an increase of $134.5 million due to higher cash proceeds from development sales of which our cost of sales was approximately $356.4 million; (2) an increase of $26.9 million
due to lower capital expenditures on our development properties; (3) an increase of $19.8 million due to higher distributions from our joint ventures; (4) an increase of $5.3 million due to higher payments received from our notes receivable; (5) and
an increase of $1.4 million due to lower interest paid partially offset by (6) a decrease of $2.9 million due to higher income tax paid.



The increase of $20.8 million from 2002 to 2003 was primarily attributable to the following: (1) an increase of $71.2 million due to the sale of our
interest in an unconsolidated joint venture in 2003, which resulted in a change in our operating assets; (2) a net increase of $12.1 million, resulted from lower payments made for construction costs in 2003; (3) an increase of $18.5 million due to
lower prepayment of various expenses in 2003; and (4) an increase of $4.6 million due to higher reimbursements for reimbursable construction costs in 2003 partially offset by (5) a decrease of $31.2 million in distributions from our residential
joint ventures due to lower sales activity in 2003; (6) a decrease of $39.6 million from higher income tax paid due to higher estimated taxable income for the year ended December 31, 2003; and (7) a decrease of $23.6 million due to higher payments
received from our notes receivable in 2002.



Cash flows from investing
activities



Net cash used in investing activities
reflected in the statement of cash flows for the years ended December 31, 2004, 2003, and 2002, was $136.0 million, $250.5 million, and $333.3 million, respectively.



The decrease in use of $114.5 million in 2004 as compared to 2003 was attributed to the following: (1) $63.6 million due to
lower investing property acquisitions because of the acquisition of a 10% minority interest of a consolidated subsidiary in 2003; (2) $63.1 million due to lower investment in short-term investments and restricted cash; (3) $25.8 million due to
higher proceeds from the sale of investment properties; (4) $17.0 million due to lower reimbursable predevelopment net costs incurred; (5) $3.2 million due to lower capital contributions



38



---

made to our unconsolidated joint ventures; (6) and $3.1 million due to lower costs incurred for tenant improvements partially offset by (7) $52.7 million due
to higher capital expenditures for investment properties and (8) $8.6 million due to lower distributions from an unconsolidated joint venture.



The decrease in use of $82.8 million in 2003 was attributed to the following: (1) $81 million due to lower capital expenditures for investment properties
in 2003; (2) $43.8 million due to lower reimbursable predevelopment and infrastructure costs incurred in 2003 at Mission Bay and Pacific Commons; (3) $10.8 million due to lower capital contributions made to our unconsolidated joint ventures in 2003;
(4) $8.6 million due to higher distributions from an unconsolidated joint venture; (5) $7.8 million due to higher proceeds from the sale of investment properties; (6) $1.2 million due to lower costs incurred for tenant improvements; and (7) $1
million due to lower investment in short-term investments and restricted cash partially offset by (8) $71.4 million due to higher property acquisitions primarily for the acquisition of a 10% minority interest of a consolidated subsidiary in January
2003.



Capital Expenditures



Capital expenditures reflected in the statement of cash flows include the
following:



|                                                   |  |                         |         |      |   |         |  |   |        
|-------------------------------------------------- |  | ----------------------- | ------- | ---- | - | ------- |  | - | -------
|                                                   |  | Year Ended December 31,
|                                                   |  | 2004                    |         | 2003 |   | 2002   
|                                                   |  | (In thousands)         
|Capital Expenditures from Operating Activities(1)  |  |                         |         |      |   |         |  |   |        
|Capital expenditures for development properties    |  | $                       | 5,290   |      | $ | 47,408  |  | $ | 21,693 
|Predevelopment                                     |  |                         |        |      |   | 1,006   |  |   | 4,641  
|Infrastructure and other                           |  |                         | 35,586  |      |   | 26,983  |  |   | 22,814 
|Property acquisitions                              |  |                         |        |      |   |        |  |   | 7,139  
|Other property acquisitions                        |  |                         | 9,713   |      |   |        |  |   | 738    
|Capitalized interest and property tax              |  |                         | 3,622   |      |   | 5,678   |  |   | 668    
|                                                   |  |                         |         |      |   |         |  |   |        
|Total capital expenditures in operating activities |  |                         | 54,211  |      |   | 81,075  |  |   | 57,693 
|                                                   |  |                         |         |      |   |         |  |   |        
|Capital Expenditures from Investing Activities(2)  |  |                         |         |      |   |         |  |   |        
|Capital expenditures for investment properties     |  |                         | 95,311  |      |   | 107,493 |  |   | 143,886
|Rental propertiesbuilding improvements            |  |                         | 4,208   |      |   | 9,088   |  |   | 4,622  
|Predevelopment                                     |  |                         | 2,960   |      |   | 7,034   |  |   | 16,149 
|Infrastructure and other                           |  |                         | 79,019  |      |   | 3,911   |  |   | 25,635 
|Commercial property acquisitions(3)                |  |                         | 32,268  |      |   | 95,893  |  |   | 24,449 
|Other property acquisitions                        |  |                         | 114     |      |   | 529     |  |   | 9,649  
|Tenant improvements                                |  |                         | 5,755   |      |   | 8,809   |  |   | 9,945  
|Capitalized interest and property tax              |  |                         | 17,597  |      |   | 18,456  |  |   | 27,592 
|                                                   |  |                         |         |      |   |         |  |   |        
|Capital expenditures for investment properties     |  |                         | 237,232 |      |   | 251,213 |  |   | 261,927
|Contribution to joint ventures                     |  |                         | 3,367   |      |   | 6,587   |  |   | 17,365 
|                                                   |  |                         |         |      |   |         |  |   |        
|Total capital expenditures in investing activities |  |                         | 240,599 |      |   | 257,800 |  |   | 279,292
|                                                   |  |                         |         |      |   |         |  |   |        
|Total capital expenditures(4)                      |  | $                       | 294,810 |      | $ | 338,875 |  | $ | 336,985
|                                                   |  |                         |         |      |   |         |  |   |        

---

|(1) | This category includes capital expenditures for properties we intend to build and sell.
|--- | ---------------------------------------------------------------------------------------

|(2) | This category includes capital expenditures for properties we intend to hold for our own account.
|--- | -------------------------------------------------------------------------------------------------

|(3) | In January 2003, we acquired a 10% minority interest in a subsidiary for cash of $60.7 million. The acquisition was accounted for using the purchase method of
accounting.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Total capital expenditures include capitalized general and administrative expenses, net of reimbursements, of $11.7 million, $12.1 million, and $14.7 million for the
years ended December 31, 2004, 2003, and 2002, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

Capital expenditures for development propertiesThis item relates to the development of our
for-sale development properties. The decrease in 2004 is primarily due to our projects at Mission Bay, San Francisco, California; Fremont, California; and Gresham, Oregon were completed and sold. The increase in 2003 is primarily because of the new
construction that we started in Fremont, California during 2003 and construction in Fontana, California and Gresham, Oregon in late 2002.



Capital expenditures for investment propertiesThis item relates primarily to development of new properties held for lease. This development
activity is summarized below (in square feet):



|                                           |  |                         |   |  |        |   |  |        |  
|------------------------------------------ |  | ----------------------- | - |  | ------ | - |  | ------ | -
|                                           |  | Year Ended December 31, |  
|                                           |  | 2004                    |   |  | 2003   |   |  | 2002   |  
|                                           |  | (In thousands)          |  
|Development                                |  |                         |   |  |        |   |  |        |  
|Wholly owned:                              |  |                         |   |  |        |   |  |        |  
|Under construction, beginning of period    |  | 4,404                   |   |  | 3,100  |   |  | 6,504  |  
|Construction starts                        |  | 3,836                   |   |  | 4,499  |   |  | 2,945  |  
|Completedretained in portfolio            |  | (3,380                  | ) |  | (2,031 | ) |  | (6,349 | )
|Completeddesign/build or sold             |  | (1,069                  | ) |  | (1,164 | ) |  |       |  
|                                           |  |                         |   |  |        |   |  |        |  
|Subtotal under construction, end of period |  | 3,791                   |   |  | 4,404  |   |  | 3,100  |  
|                                           |  |                         |   |  |        |   |  |        |  
|Joint Venture Projects:                    |  |                         |   |  |        |   |  |        |  
|Under construction, beginning of period    |  | 695                     |   |  | 1,000  |   |  | 695    |  
|Construction starts                        |  | 544                     |   |  |       |   |  | 305    |  
|Completed                                  |  | (712                    | ) |  | (305   | ) |  |       |  
|                                           |  |                         |   |  |        |   |  |        |  
|Subtotal under construction, end of period |  | 527                     |   |  | 695    |   |  | 1,000  |  
|                                           |  |                         |   |  |        |   |  |        |  
|Total under construction, end of period    |  | 4,318                   |   |  | 5,099  |   |  | 4,100  |  
|                                           |  |                         |   |  |        |   |  |        |  



PredevelopmentPredevelopment costs from our operating and investing activities relate to amounts incurred for our development projects, primarily the Pacific Commons project in Fremont, California; the Mission Bay project in
San Francisco, California; the Alameda project in Alameda, California; the Santa Fe Depot project in San Diego, California; the Robert Mueller Airport project in Austin, Texas; the Vista Range project in Commerce City, Colorado; the West Bluffs
project in Playa Del Rey, California; and various other projects in the predevelopment stage. Predevelopment costs were higher during the year ended December 31, 2002 as compared to the years ended 2003 and 2004 because of higher predevelopment
activities in our development projects at Mission Bay in San Francisco, California; Commerce City, Colorado; and Playa Del Rey, California. During the fourth quarter of 2004, we sold a majority of our Mission Bay project in San Francisco,
California; Alameda project in Alameda, California; and West Bluffs project in Playa Del Rey, California to an affiliate of Farallon Capital Management, LLC (see Note 5 of the accompanying Consolidated Financial Statements). Therefore, we
expect our predevelopment costs for 2005 to be lower than prior years and to be substantially in investing activities.



Infrastructure and otherInfrastructure and other costs from our operating and investing activities primarily relate to the projects at
Pacific Commons in Fremont, California; Alameda, California; Mission Bay in San Francisco, California; Los Angeles Union Station in Los Angeles, California; West Bluffs in Playa Del Rey, California; Robert Mueller Airport in Austin, Texas; Santa Fe
Depot in San Diego, California; Carteret, New Jersey; Woodbridge, New Jersey; Fontana, California; Hercules, California; and Minooka, Illinois. We attribute the increase in infrastructure and other costs in 2004 to the greater number of projects in
the infrastructure stage as compared to the same period in 2003 and 2002. In the fourth quarter of 2004, we sold a majority of our Mission Bay project in San Francisco, California; Alameda project in Alameda, California; and West Bluffs project in
Playa Del Rey, California to an affiliate of Farallon Capital Management, LLC (see Note 5 of the accompanying Consolidated Financial Statements). Therefore, we expect our infrastructure and other costs for 2005 to be lower than 2004.



40



---

Operating activity property acquisitionsFor the year ended December 31, 2004, we invested
approximately $9.7 million for the acquisitions of 20.7 acres of land in Alameda, California and 7.0 acres of land in Glenview, Illinois. The acquisition in Alameda, California was sold during the fourth quarter of 2004 as part of the sale
transaction to an affiliate of Farallon Capital Management, LLC (see Note 5 of the accompanying Consolidated Financial Statements). The acquisition of land in Glenview, Illinois was sold during 2004 for a gain of $1.3 million.



For the year ended December 31, 2003, we did not acquire any properties for
Operating Activity.



For the year ended December 31, 2002, we
invested approximately $7.1 million for the acquisition of land capable of supporting an estimated 2,149 residential units, which was sold in 2003 for a gain of $11.7 million and $0.7 million for acquisition of land to be sold.



Investing activity property acquisitionsFor the year ended
December 31, 2004, we invested approximately $32.4 million in investing activity property acquisitions: $29.9 million for the acquisition of commercial land, which added 5.8 million square feet of potential development and $1.2 million was for an
acquisition of approximately 40,000 square feet of leasehold improvements in a retail space.



For the year ended December 31, 2003, we invested approximately $96.4 million in investing activity property acquisitions: $35.2 million for the acquisition of commercial land, which added 10.5 million square feet of
potential development; $60.7 million for the acquisition of a 10% minority interest in a consolidated subsidiary; and $0.5 million for the acquisition of furniture, fixtures, and equipment.



For the year ended December 31, 2002, we invested approximately $34.1 million
in investing activity property acquisitions: $16.4 million for the acquisition of commercial buildings, which added approximately 488,000 square feet to our rental portfolio; $8 million for the acquisition of commercial land, which added 3 million
square feet of potential development; and $9.7 million for the acquisition of furniture, fixtures, and equipment, primarily consisting of a corporate aircraft.



Cash flows from financing activities



Net cash (used in) provided by financing activities reflected in the statement of cash flows for the years ended December 31, 2004, 2003, and 2002, was
($34.3) million, ($186.3) million, and $198.4 million, respectively.



The decrease of $152.0 million in net cash used in 2004 was attributed to the following: (1) $182.6 million due to higher net borrowings in 2004; (2) a decrease of $100.3 million due to the one-time E&P distribution in 2003 associated
with the REIT conversion; and (3) a decrease of $4.6 million due to distributions to minority partners in 2003 partially offset by (4) an increase of $83.5 due to higher dividends paid in 2004 and (5) an increase of $51.9 million due to lower
proceeds from the issuance of common stock attributable to the exercise of stock options.



The increase of $384.7 million in net cash used in 2003 was attributed to the following: (1) an increase of $306.7 million due to higher net borrowings in 2002 to finance our building portfolio and (2) an increase of
$127.9 million due to the E&P and dividend distribution as a result of our REIT conversion partially offset by (3) a decrease of $49.9 million due to higher proceeds from the issuance of common stock attributable to the exercise of stock
options.



Reimbursable predevelopment and infrastructure costs



In 2004, we incurred approximately $23.1 million of
reimbursable predevelopment and infrastructure costs. These costs will be reimbursed from future bonds issuance because our cumulative costs incurred at December 31, 2004 have exceeded the net proceeds from bonds previously issued. For the
years ended



41



---

December 31, 2003, and 2002, approximately $61.9 million and $97.0 million, respectively, of total predevelopment and infrastructure costs incurred are
reimbursable, pursuant to various Community Facility District (CFD) bonds issued in 2002 and 2001, various assessment district bonds, and third parties.



In 2004, approximately $6.4 million was reimbursed, of which approximately $5.3 million was from bonds and approximately
$1.1 million was from third parties. In 2003, approximately $49.3 million was reimbursed, of which approximately $41.2 million was from bonds and approximately $8.1 million was from third parties. During 2002, approximately $44.7 million was
reimbursed, of which $42.8 million was from bonds and $1.9 million was from third parties.



As a result of our sale to an affiliate of Farallon Capital Management, LLC, the remaining balance of approximately $36.9 million of reimbursable predevelopment and infrastructure costs associated with the Mission Bay
projects in San Francisco, California was expensed as part of costs of sale (see Note 5 of the accompanying Consolidated Financial Statements).



REIT-related distribution and quarterly dividends



On December 3, 2003, our Board of Directors declared a regular cash dividend for the quarter ending December 31, 2003, of $0.27 per share of common stock
that was paid on January 15, 2004, to stockholders of record at the close of business on December 29, 2003.



On February 11, 2004, our Board of Directors declared a regular cash dividend for the quarter ending March 31, 2004, of $0.27 per share of common stock
that was paid on April 15, 2004, to stockholders of record at the close of business on March 29, 2004.



On May 5, 2004, our Board of Directors declared a regular cash dividend for the quarter ending June 30, 2004, of $0.27 per share of common stock that was
paid on July 15, 2004, to stockholders of record at the close of business on June 28, 2004.



On September 9, 2004, our Board of Directors declared a regular cash dividend for the quarter ending September 30, 2004, of $0.27 per share of common stock that was paid on October 15, 2004, to stockholders of record
at the close of business on September 27, 2004.



On December 1,
2004, our Board of Directors declared a regular cash dividend for the quarter ending December 31, 2004, of $0.27 per share of common stock that was paid on January 18, 2005, to stockholders of record at the close of business on December 28, 2004. In
addition to our regular cash dividend, our Board of Directors also declared a special cash dividend of $0.45 per share of common stock that was paid on January 18, 2005, to stockholders of record at the close of business on December 28, 2004 in
connection with the sale of Non-Core assets and other taxable REIT subsidiary activities.



On February 16, 2005, our Board of Directors declared a regular cash dividend for the quarter ending March 31, 2005, of $0.27 per share of common stock payable on April 15, 2005, to stockholders of record at the
close of business on March 29, 2005.



Cash balances, available borrowings,
and capital resources



As of December 31, 2004, we had
total cash of $281.6 million, of which $29.6 million is restricted cash. In addition to the $281.6 million cash balance, we had $40.7 million in borrowing capacity under our revolving credit facility available upon satisfaction of certain
conditions.



Our short-term and long-term liquidity and capital
resources requirements will be provided primarily from five sources: (1) cash on hand, (2) ongoing income from our rental portfolio, (3) proceeds from sales of



42



---

developed properties, land and non-strategic assets, (4) a revolving line of credit with a total capacity of $200 million, and (5) additional debt. As noted
above, our existing revolving credit facility is available for meeting certain short-term liquidity requirements. Our ability to meet our mid- and long-term capital requirements is, in part, dependent upon the ability to obtain additional financing
for new construction, completed buildings, acquisitions, and currently unencumbered properties. There is no assurance that we can obtain this financing or obtain this financing on favorable terms.



Debt covenantsOur $200 million revolving credit agreement and
two other credit agreements, totaling $70.5 million, have corporate financial covenants including a minimum fixed charge coverage ratio of 1.30 to 1, a maximum leverage ratio of 0.65 to 1, a maximum secured indebtedness ratio of 0.50 to 1, and a
minimum tangible net worth of $452.8 million, all terms as defined in those agreements. As of or for the period ending December 31, 2004 the actual results were 1.87 to 1; 0.55 to 1; 0.38 to 1; and $743.6 million, respectively. Outstanding
borrowings under the revolving credit facility are subject to a borrowing base consisting of various categories of assets. At December 31, 2004, we had unused availability of $40.7 million under the line. Our performance against these covenants is
measured on a quarterly basis, with fixed charge and debt service coverage ratios being measured on a four-quarter trailing basis. In the event we were to breach any of these covenants and were unable to negotiate satisfactory waivers or amendments,
our lenders in these credit facilities could declare amounts outstanding due and payable.



Our $200 million revolving credit agreement also includes a covenant restricting dividends, subject to certain exceptions, in any fiscal year to the greater of (i) 95% of Funds From Operations or (ii) such amount
necessary for the REIT Guarantor to qualify as a REIT under the Internal Revenue Code. For the period ending December 31, 2004, our total dividend distributions were $157.8 million as compared to the maximum amount permitted under the covenant of
$211.3 million.



Bonds



Assessment District BondsThese bonds were issued through local
municipalities to fund the construction of public infrastructure and improvements, which benefit our properties. Debt service on these bonds is collateralized by tax revenues, properties, or by letters of credit (see Note 15 of the
accompanying Consolidated Financial Statements). These bonds are recorded and presented as part of Mortgage and other debt in the accompanying Consolidated Balance Sheet at December 31, 2004 (see Note 3 of the accompanying
Consolidated Financial Statements). Certain infrastructure costs incurred are reimbursable from these bonds. As of December 31, 2004, we have essentially been reimbursed for all the infrastructure costs incurred thus far.



The following table presents a summary of assessment district bonds that are
included in the accompanying Consolidated Balance Sheet at December 31, 2004 (in thousands except percentages):



|                     |  |        |        |              |           |   |              |   |                |  |   |       
|-------------------- |  | ------ | ------ | ------------ | --------- | - | ------------ | - | -------------- |  | - | ------
|Development Projects |  | Amount |        | InterestRate |           |   | CostIncurred |   | CostReimbursed
|Stapleton            |  | $      | 23,090 |              | 2.09      | % |              | $ | 18,158         |  | $ | 18,137
|Kaiser               |  |        | 11,867 |              | 5.83      | % |              |   | 19,140         |  |   | 19,140
|Westminster          |  |        | 9,140  |              | 2.09      | % |              |   | 4,379          |  |   | 4,379 
|Rancho Cucamonga     |  |        | 6,324  |              | 6.14      | % |              |   | 5,222          |  |   | 5,222 
|                     |  |        |        |              |           |   |              |   |                |  |   |       
|Subtotal             |  |        | 50,421 |              |           |   |              |   | 46,899         |  |   | 46,878
|                     |  |        |        |              |           |   |              |   |                |  |   |       
|Operating properties |  |        |        |              |           |   |              |   |               
|City of Industry     |  |        | 4,737  |              | 7.87      | % |              |   |               |  |   |      
|Emeryville           |  |        | 4,521  |              | 7.29      | % |              |   |               |  |   |      
|Various others       |  |        | 3,531  |              | 4.00-8.70 | % |              |   |               |  |   |      
|                     |  |        |        |              |           |   |              |   |                |  |   |       
|Subtotal             |  |        | 12,789 |              |           |   |              |   |               |  |   |      
|                     |  |        |        |              |           |   |              |   |                |  |   |       
|Total                |  | $      | 63,210 |              |           |   |              | $ | 46,899         |  | $ | 46,878
|                     |  |        |        |              |           |   |              |   |                |  |   |       



43



---

Community Facility District BondsThese bonds were issued to finance public infrastructure
improvements at Pacific Commons in Fremont, California and were not required to be recorded in our accompanying Consolidated Balance Sheet. These bonds have a series of maturities up to thirty years. Upon completion of the infrastructure
improvements, for which $30 million bonds were issued, the improvements will be transferred to the city. Of the total cumulative reimbursable cost incurred, approximately $11.7 million has been reimbursed as of December 31, 2004, of which
approximately $2.5 million was received in 2004. The remaining balance of $13.8 million is presented in Other assets and deferred charges, net in the accompanying Consolidated Balance Sheet at December 31, 2004. The $13.8 million has not
been applied for reimbursements until the facility components are completed, inspected, and approved by the city. Additional bonds are expected to be issued.



At Pacific Commons, developed and designated developed property is taxed first, and any shortfall in annual debt service is paid by a tax on project
vacant land.



Prior to our sale of the Mission Bay projects to
an affiliate of Farallon Capital Management, LLC, we had certain obligations under the $133.3 million of community facility district bonds issued to finance public infrastructure improvements at Mission Bay in San Francisco, California. But due to
the sale, all obligations under these bonds were transferred to the affiliate of Farallon Capital Management, LLC. As a result, we cannot receive any reimbursements from these bond proceeds for the reimbursable predevelopment and infrastructure
costs associated with the Mission Bay projects that were incurred prior to the sale. Therefore, the remaining balance of approximately $36.9 million of reimbursable predevelopment and infrastructure costs were expensed as part of costs of sale
(see Note 5 of the accompanying Consolidated Financial Statements).



Tax Audit



State Tax Audit



In 2002, the State of California Franchise Tax Board (FTB)
began auditing two of CDCs joint ventures. The auditor of one of the joint ventures, a master development project, has notified us verbally that no adjustments will be proposed. However, no formal notice from the FTB has been received. The
audit regarding the other joint venture relates to our redemption in 1999 of our interest in a real estate partnership formed by our predecessor railroad company. In March 2004 we were verbally notified that an audit adjustment was forthcoming,
however, under California law (which differs from federal tax law) the tax in question was only deferred and was paid in 2003 as part of our REIT conversion. We made the FTB aware of that fact, and although we have not yet received a written audit
adjustment, we were again informed in January 2005 by the FTB that an adjustment was forthcoming.



In 2002, the FTB notified CDC that it would audit the corporate tax returns of CDC for the years 1999 and 2000. In June of 2004, the FTB notified us that
they would also audit the 1999 and 2000 tax returns of a mortgage REIT subsidiary. Both audits are in process. No significant audit adjustments have been proposed on either of these audits.



IRS Audit



In March 2003 we received notice that the Internal Revenue Service
(IRS) intended to audit the 1999 tax returns of Catellus and a mortgage REIT subsidiary. In the third quarter of 2003, the IRS informed us it would also audit the 2000 returns as well as the returns relating to the real estate joint
venture under audit by the FTB. In the third quarter of 2004, we were notified the IRS would audit the 2001 and 2002 returns. In December 2004, the IRS issued requests for information relating to our tax deferred exchanges for the years 1999-2002.
In February 2005, we were told of the IRS intention to request an extension of these open tax years from September 2005 to September 2006. We have granted that request.



44



---

No audit adjustments have been proposed. The IRS has asked for all documents relating to the following
issues:



1. Charitable contributions
deductions for the transfer of certain properties where the appraised fair market value was in excess of the consideration received,



2. Tax treatment of the deductions of interest paid to a mortgage REIT subsidiary,



3. A redemption of our interest in a real estate
partnership, and



4. Tax deferred exchanges of
real property.



All but the first issue above resulted in a
substantial portion of the deferred taxes created during the time we operated as a taxable C-corporation. At the time of our REIT conversion, as we expected to no longer be taxed at the REIT level for REIT operations, we reversed approximately $232
million in deferred taxes into income at year end 2003. At the same time, in part because of the ongoing audit described above, we took a charge to current taxes which totals $124 million of the $232 million. The $124 million charge to current taxes
relates to the federal and state tax impact of certain of the above issues (see Footnote 2, Critical Accounting PoliciesIncome taxes; Footnote 4, Income Taxes; and Footnote 7, Other Financial Statement CaptionsTax Accrual). The
amounts above do not include any provision for possible interest and penalties.



If the audit results in an adjustment and if the Company exhausts all available remedies to contest the adjustment (or decides not to contest such adjustment), then our provision above may not be sufficient to cover
the exposure and such adjustment could negatively impact our liquidity, statement of operations, and/or balance sheet.



Related party transactions



The entities below are considered related parties because the listed transactions are with entities in which we have an ownership interest. There are no
affiliated persons involved with these entities.



In 2001, we
entered into a 99-year ground lease with one of our unconsolidated joint ventures, Third and King Investors, LLC, and we received and recognized $5.0 million, $5.0 million, and $3.7 million in rental income and reimbursements from this ground lease
for the years ended December 31, 2004, 2003, and 2002, respectively. During the fourth quarter of 2004, we sold our investment interest in Third and King Investors, LLC for a net realized loss of $5.6 million (see Note 5 of the accompanying
Consolidated Financial Statements).



We also provide
development and management services and loan guarantees to several of our unconsolidated joint venture investments. Fees earned were $3.5 million for the year ended December 31, 2004, of which $1.6 million was from Bayport Alameda, LLC, $0.9 million
was from Third and King Investors, LLC, $0.5 million was from SAMS Venture, LLC, $0.4 million was from Colorado International Center, and the remainder $0.1 million was from Bergstrom Business Partners, LP. Fees earned were $7.0 million for the year
ended December 31, 2003, of which $4.9 million was from Third and King Investors, LLC, $1.7 million was from Traer Creek, LLC, and the remainder $0.4 million was from Serrano Associates, LLC, Talega Village, LLC, and Bergstrom Business Partners, LP.
Fees earned were $4.2 million for the year ended December 31, 2002, of which $2.6 million was from Third and King Investors, LLC, $1.0 million was from Traer Creek, LLC, and the remainder $0.6 million was Talega Village, LLC, and Serrano Associates,
LLC. At December 31, 2004, we have deferred fees from Serrano Associates, LLC and Bergstrom Business Partners, LP of $0.6 million that will be earned as completed projects are sold or the venture is sold or liquidated. In September 2003, we sold our
investment interest in Traer Creek, LLC for a gain of $5.4 million, which was deferred at December 31, 2004, because we did not receive sufficient cash at the date of the transaction. Subsequently in January 2004, we recognized the gain upon the
receipt of the full payment. During the fourth quarter of 2004, we sold our investment interest in Bayport Alameda Associates, LLC and Third and King Investors, LLC (see Note 5 of the accompanying Consolidated Financial Statements).



45



---

We have a $4.6 million note receivable from an unconsolidated joint venture, East Baybridge Partners, LP,
for project costs plus accrued interest at 9.0%. This note is collateralized by property owned by the venture and matures in October 2028. We also have entered into various lease agreements with this unconsolidated joint venture. As lessee, we
incurred rent expense of $0.1 million in each of the years ended December 31, 2004, 2003, and 2002; this lease will expire in November 2011. As lessor, we also entered into a ground lease, which will expire in August 2054, with this unconsolidated
joint venture. We recognized rental income of $0.2 million for each of the years ended December 31, 2004, 2003, and 2002. As of December 31, 2004, we recorded a $2.6 million receivable and a $1.1 million reserve associated with this lease. The
ventures current projection reflects approximately $0.2 million available funds, per year, from its operations to pay down our receivables.



In January 2004, we sold our 45% investment interest in Colorado International Center, an unconsolidated joint venture, for its capital investment balance
of $0.3 million to an entity whose principal was our former employee.



In June 2004, we sold a small parcel of land to SAMS Venture, LLC for $0.7 million for a $0.1 million gain, of which 50% was deferred.



New accounting standards



In December 2003, the FASB issued Interpretation No. 46-R, Consolidation of Variable Interest Entitiesan interpretation of ARB No.
51 (FIN 46-R). FIN 46-R requires that any entity meeting certain rules relating to a companys level of economic risks and rewards be consolidated as a variable interest entity. The statement is applicable to all variable
interest entities created or acquired after January 31, 2003, and the first interim or annual reporting period beginning after December 15, 2003, for variable interest entities in which we hold a variable interest that was acquired before February
1, 2003. We have adopted FIN 46-R as required. There is no significant effect on the financial position, results of operations or cash flows as a result of our initial adoption of this standard with regard to existing variable interest entities;
however, future newly formed entities could meet these requirements and will be recorded as appropriate.



At December 31, 2004, we hold significant variable interests in three variable interest entities that do not qualify for consolidation under the
provisions of FIN 46-R. Our significant variable interests are in the form of equity interests in two of our unconsolidated joint ventures and our participation in a master development agreement:



| |  |  | Bergstrom Partners, L.P. was formed in January 2003 to redevelop and market 624 acres of land at a former missile test site in Travis County, Texas. No further contributions are
required.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | SAMS Venture, LLC was formed in January 2003 to initially develop a new 545,000 square foot office park for the Los Angeles Air Force Base, convey that property to the United States
Air Force in exchange for three parcels of land totaling 56 acres and other consideration, and finally either sell or develop for sale the three parcels. Our exposure will increase should this joint venture require additional contributions from its
partners.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A Catellus subsidiary entered into a master development agreement with the City of Austin, Texas in December 2004 to redevelop and market the property formerly known as the Robert
Mueller Municipal Airport. Our exposure will increase should public financing and sales revenues be insufficient to meet current or projected financial requirements.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Our maximum exposure in the current financial statements as a result of our involvement with these variable interest
entities is $9.3 million as of December 31, 2004.



In December
2004, the FASB issued Statement of Accounting Standards No. 123R, Share-Based Payment. SFAS 123R establishes standards for the accounting for transactions in which an entity exchanges its equity investments for goods or services.
This statement is effective as of the beginning of the first interim or



46



---

annual reporting that begins after June 15, 2005. We will adopt SFAS 123R in the time frame required and it is anticipated that we will elect the modified
prospective application transition method without restatement of prior interim periods. The initial adoption of FAS 123R will not have a significant effect on our financial position, results of operations, or cash flows.



Environmental Matters



Many of our properties and our subsidiaries properties are in urban and industrial areas and may have been leased to
or previously owned by commercial and industrial companies that discharged hazardous materials. We and our subsidiaries incur ongoing environmental remediation and disposal costs and legal costs relating to clean up, defense of litigation, and the
pursuit of responsible third parties. Costs incurred by the consolidated group in connection with operating properties and with properties previously sold are expensed. Costs incurred for properties to be sold by us or our subsidiaries are
capitalized and will be charged to cost of sales when the properties are sold (see Note 15 of the accompanying Consolidated Financial Statements for further discussion).



In recent years, certain of our subsidiaries have acquired properties with known environmental problems for cleanup and
redevelopment, and we expect that we may continue to form subsidiaries to acquire such properties (or that existing subsidiaries will acquire such properties) when the potential benefits of development warrant. When our subsidiaries acquire such
properties, they undertake due diligence to determine the nature of the environmental problems and the likely cost of remediation, and they manage the risk with undertakings from third parties, including the sellers and their affiliates, remediation
contractors, third party sureties, or insurers. The costs associated with environmental remediation are included in the costs estimates for properties to be developed.



Forward-Looking Information and Risk Factors



This report may contain or incorporate statements that constitute 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, and, as such, involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or
achievements to be materially different from future results, performance or achievements expressed or implied by these forward-looking statements.



In some cases you can identify forward-looking statements by terms such as anticipate, project, may,
intend, might, will, could, would, expect, believe, estimate, potential, by the negative of these terms, and by similar expressions. These
forward-looking statements reflect our current views with respect to future events and are based on assumptions and subject to risks and uncertainties, many of which are beyond our ability to control or predict. You should not put undue reliance on
any forward-looking statements. These forward-looking statements present our estimates and assumptions only as of the date of this report.



Important factors that could cause actual results to differ materially and adversely from those expressed or implied by the forward-looking statements
include:



| |  |  | those identified below under Risks Related to Real Estate Investments, Other Risks Affecting Our Business and Operations, and Federal Income Tax Risks Relating to REIT
Qualification;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general industry, economic and business conditions (which will, among other things, affect availability and creditworthiness of current and prospective tenants, tenant bankruptcies,
lease rates and terms, availability and cost of financing, interest rate fluctuations and operating expenses);
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | adverse changes in the real estate markets, including, among other things, competition with other companies and risks of real estate development, acquisitions and dispositions;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | governmental actions and initiatives (including legislative and regulatory changes);
| | - |  | ------------------------------------------------------------------------------------



| |  |  | other risks inherent in the real estate business; and
| | - |  | -----------------------------------------------------



| |  |  | acts of war, other geopolitical events, and terrorist activities that could adversely affect any of the above factors.
| | - |  | ----------------------------------------------------------------------------------------------------------------------



47



---

The above list of factors that may affect future performance and the accuracy of forward-looking
statements is illustrative but by no means exhaustive. Therefore, all forward-looking statements should be evaluated with the understanding of their inherent risk and uncertainty. Except for our ongoing obligation to disclose material information as
required by federal securities laws, we do not intend to update you concerning any future revisions to any forward-looking statements to reflect events or circumstances occurring after the date of this report.



Risks Related to Real Estate Investments



We depend on tenants to generate lease revenues.



We are subject to the risk that, upon the expiration of leases for space
located in our properties, leases may not be renewed by existing tenants, the space may not be re-leased to new tenants or the terms of renewal or re-leasing (including the cost of required renovations or concessions to tenants) may be less
favorable to us than current lease terms. A tenant may experience a downturn in its business which may cause the loss of the tenant or may weaken its financial condition, and result in the tenants failure to make rental payments when due,
result in a reduction in percentage rent receivable with respect to retail tenants or require a restructuring that might reduce cash flow from the lease. In addition, a tenant of any of our properties may seek the protection of bankruptcy,
insolvency, or similar laws, which could result in the rejection and termination of such tenants lease and thereby cause a reduction in our available cash flow. Although we have not experienced material losses from tenant bankruptcies, no
assurance can be given that tenants will not file for bankruptcy or similar protection in the future or, if any tenants file, that they will affirm their leases or continue to make rental payments in a timely manner.



Our real estate development strategies may not be successful.



Any of our existing or future development activities
will entail certain risks, including:



| |  |  | the expenditure of funds on and devotion of managements time to projects which may not come to fruition;
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | the risk that development or redevelopment costs of a project may exceed original estimates, possibly making the project uneconomic, and risk of construction delays;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the risk that occupancy rates and rents at a completed project will be less than anticipated or that there will be vacant space at the project;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the risk that expenses at a completed development will be higher than anticipated; and
| | - |  | --------------------------------------------------------------------------------------



| |  |  | the risk that permits and other governmental approvals will not be obtained, the design or construction of infrastructure improvements will not be accepted by governmental
authorities, or disputes or delays may result in connection with the payment of bond reimbursements for infrastructure costs. Because of the discretionary nature of these approvals and concerns which may be raised by various governmental officials,
public interest groups and other interested parties during both the approval and development process, our ability to develop properties and realize income from our projects could be delayed, reduced or eliminated.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In addition, our real estate development activities require significant
capital expenditures. We incur considerable infrastructure costs in connection with our commercial, urban, and residential projects. We will be required to obtain funds for our capital expenditures and operating activities through cash flow from
operations, property sales or financings. There can be no assurances that funds available from cash flow, property sales and financings will be sufficient to fund our required or desired capital expenditures for development. If we were unable to
obtain sufficient funds, we might have to defer or otherwise limit certain development activities. In addition, any new development or any rehabilitation of older projects can require compliance with new building codes and other regulations.



48



---

General economic conditions in the areas in which our properties are geographically concentrated
may impact financial results.



We currently conduct
the majority of our business in California. Consequently, we are exposed to changes in the real estate market or in general economic conditions in California. Any changes may result in higher vacancy rates for commercial property and lower
prevailing rents, lower sales prices or slower sales, lower absorption rates, and more tenant defaults and bankruptcies, which would negatively impact our financial performance.



We have significant holdings in California, Illinois, Texas, Colorado and Arizona. Of our primary rental properties, which
are comprised of commercial buildings, approximately 36.8%, by square footage, are located in Southern California, 15.8% in Northern California, 17.2% in Illinois, 10.2% in Texas, 6.8% in Colorado, 3.0% in Arizona, 2.4% in Ohio, 2.4% in Georgia;
with the remaining 5.4% in five other states. Further, approximately 26.5% of our total commercial developable land by square footage is located in California: Fremont, San Franciscos East Bay, Los Angeles County, Orange County, and the Inland
Empire (San Bernardino and Riverside counties), approximately 23.3% in Illinois; approximately 15% in Texas; with the remaining 35.2% in six other states. To the extent that weak economic conditions or other factors affect these regions more
severely than other areas of the country, our financial performance could be negatively impacted.



Exposure of our assets to damage from natural occurrences such as earthquakes, and weather conditions that affect the progress of construction may
impact financial results.



Natural disasters, such as
earthquakes, floods or fires, or unexpected climactic conditions, such as unusually heavy or prolonged rain, particularly in California, where our assets are concentrated, may have an adverse impact on our ability to develop our properties and
realize income from our projects.



Illiquidity of real
estate and reinvestment risk may reduce economic returns to investors.



Real estate investments are relatively illiquid and, therefore, our ability to vary our portfolio quickly in response to changes in economic or other conditions is limited. Additionally, the Internal Revenue Code
places certain limits on the number of properties a REIT may sell without adverse tax consequences. Further, certain significant expenditures, including property taxes, maintenance costs, mortgage payments, insurance costs and related charges must
be made throughout the period of ownership of real property regardless of whether the real property is producing any income.



Other Risks Affecting Our Business and Operations



Our use of taxable REIT subsidiaries is limited.



For tax years beginning after December 31, 2000, a REIT is permitted to own one or more taxable REIT subsidiaries. The introduction of taxable REIT
subsidiaries broadens the scope of activities in which a REIT and its consolidated subsidiaries can engage without disqualifying the REIT because income from a taxable REIT subsidiary is not treated as impermissible income. Our use of taxable REIT
subsidiaries enable us to engage in the development of land for sale to third parties. However, under the Internal Revenue Code, no more than 20% of the value of the assets of a REIT may be represented by securities of one or more taxable REIT
subsidiaries. This limitation may affect our ability to add to our land inventory or to increase the size of our third party development operations.



Our use of taxable REIT subsidiaries may affect the price of Catellus common stock relative to the stock price of other REITs.



In connection with commencing operations as a REIT, effective January 1,
2004, we began holding a significant portion of our land assets, and conducting a substantial portion of our development activities, through one or more taxable REIT subsidiaries. Taxable REIT subsidiaries are corporations subject to corporate-level
tax.



49



---

Prior to 2001, the Internal Revenue Code substantially limited a REITs ability to operate through corporate subsidiaries. However, recent changes to
the REIT rules allow us to hold the land that we develop for sale to third parties, including urban and residential land, as well as residential and mixed-use development joint ventures, in one or more taxable REIT subsidiaries. This REIT/taxable
REIT subsidiary structure may cause the market to value our common stock differently from the stock of other publicly traded REITs, which may not use taxable REIT subsidiaries as extensively as we do.



We are dependent on external sources of capital and have substantial
amounts of debt.



To qualify as a REIT under the
Internal Revenue Code, we generally are required each year to distribute to our stockholders at least 90% of our net taxable income determined without regard to net capital gains and the dividends paid deduction. We may be required to borrow funds
on a short-term basis or liquidate investments to meet the distribution requirements that are necessary to qualify as a REIT, even if management believes that it is not in our best interests to do so.



We may have to rely on third party sources of capital in order to repay our
debt, fund capital expenditures, make acquisitions, and otherwise pursue our strategic objectives. These external sources of capital may or may not be available on favorable terms or at all. Our access to third party sources of capital depends upon
a number of factors, including general market conditions, the markets perception of our growth potential and risk characteristics of our underlying business operations, our current and potential future earnings and cash flow and the market
price of our securities. Moreover, additional equity offerings may result in the substantial dilution of our stockholders interests and additional debt financing may further leverage us. In the event we are unable to access third party sources
of capital on terms favorable to us, we may be delayed in implementing capital improvements or in pursuing our growth strategy which could reduce our revenue or operating income.



As of December 31, 2004, we had approximately $1.4 billion of debt. This amount of debt could have important consequences
for our investors and for us, some of which include:



| |  |  | our ability to obtain additional financing may be impaired, both currently and in the future;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | a substantial portion of our cash flow from operations must be dedicated to the payment of principal and interest on this indebtedness, thereby reducing the funds available for
other purposes;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our cash flow may be insufficient to meet required payments of principal, interest or future dividends;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | we may be substantially more leveraged than our competitors, putting us at a competitive disadvantage; and
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | our flexibility to adjust to market conditions is limited, leaving us vulnerable in a downturn in general economic conditions or in our business.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



Our current indebtedness bears interest at both fixed and floating interest
rates. For future financings, we intend to seek the most attractive financing arrangements available at the time, which may involve either fixed or floating interest rates. With respect to floating rate indebtedness, increases in interest rates may
adversely affect our cash flow from operations, funds available for distribution, and ability to meet our debt service obligations.



Competition and challenges in the real estate industry.



The real estate industry is generally fragmented and characterized by significant competition. Numerous developers, owners
of industrial, office and retail properties and managers compete with us in seeking properties for acquisition, development and management opportunities, tenants, and purchasers for homes and for non-strategic assets. There are competitors, such as
other REITs, as well as private real estate companies and financial buyers in each area in which we operate, which have greater capital resources than we do. These competitive disadvantages, the number of competitors and the number of competitive
commercial properties in a particular area could have a material adverse effect on the rents we can charge, our ability to lease space in our existing



50



---

properties or at newly acquired or developed properties and the prices we have to pay for developable land. Accordingly, there can be no assurance that the
existence of such competition will not have a material adverse effect on our business, operations and cash flow.



In addition, we may have difficulty in identifying properties to acquire and in effecting acquisitions on advantageous terms, and acquisitions may not
perform as we expect. We may also fail to divest of properties on advantageous terms or to timely reinvest proceeds from any such divestiture.



There is no limitation on debt in our organizational documents.



Our organizational documents do not contain any limitation on the amount or percentage of indebtedness we may incur.
Accordingly, we could become more highly leveraged, resulting in an increase in debt service that could adversely affect our ability to make expected distributions to stockholders and in an increased risk of default on our obligations.



We may change our policies in ways that negatively affect our
financial condition or results of operations.



Our
investment and financing policies and our policies with respect to other activities, including our growth, debt capitalization, distributions, REIT status and operating policies are determined by our board of directors. Our board of directors may
change these policies at any time without a vote of our stockholders. A change in these policies might adversely affect our financial condition or results of operations.



We are dependent on key personnel.



We depend on the efforts of our executive officers and other key personnel. While we believe that we could find replacements
for these key personnel, the loss of their services could have a significant adverse effect on our operations.



Labor shortages and costs could impact our projects.



Labor shortages and costs could significantly influence the success of projects.



Possible environmental liabilities could adversely affect us.



Under various federal, state and local environmental
laws, ordinances and regulations, a current or previous owner or operator of real property may be liable for the costs of removal or remediation of hazardous or toxic substances on, under or in that real property. These laws often impose liability
whether or not the owner or operator knew of, or was responsible for, the presence of hazardous or toxic substances. Because we own (or our corporate predecessors owned) properties in urban and industrial areas, and have historically leased many of
our properties to commercial and industrial tenants whose activities may have resulted in discharges onto such properties, we incur ongoing environmental remediation costs and are subject from time to time to environmental actions by governmental
entities and private parties. While we or outside consultants have evaluated the environmental liabilities associated with most of our properties, any evaluation is necessarily based upon then prevailing law, site conditions and the use of sampling
methodologies and involves uncertainties.



The costs of
investigation, removal or remediation of hazardous or toxic substances may be substantial. In addition, the presence of hazardous or toxic substances, or the failure to remedy environmental hazards properly, may adversely affect the owners or
operators ability to sell or rent affected real property or to borrow money using affected real property as collateral. Future environmental costs are difficult to estimate because of such factors as the unknown magnitude of possible
contamination, the unknown timing and extent of the corrective actions that may be required, the determination of our potential liability in proportion to that of other potentially responsible parties, and the extent to which such costs are
recoverable from insurance.



51



---

At December 31, 2004, we estimate that future costs for remediation of environmental contamination on
operating properties and properties previously sold approximate $2.3 million, and have provided a reserve for that amount. It is anticipated that such costs will be incurred over the next several years. We also estimate approximately $8.6 million of
similar costs relating to our properties to be developed or sold. Catellus is currently under investigation by the Department of Toxics and Substance Control of the State of California concerning the Mission Bay Project. The investigation was
initiated primarily for purposes of determining whether individuals and companies hauling soil within and from Mission Bay satisfied certain hazardous waste license/certification hauling requirements. Catellus does not anticipate that this
investigation or any proceeding that may result from this investigation will have a material adverse impact on the Mission Bay Project. See Part I, Item 3, Legal Proceedings.



Uninsured losses could negatively affect our financial condition.



We typically purchase commercial general liability,
all-risk property and rental loss insurance for our properties and development projects, with limits customarily carried for similar properties. Some types of losses, such as losses from earthquakes, environmental hazards or toxic mold
may be either uninsurable or too expensive to justify insuring against. In renewing our policies over the last several years, we were able to essentially obtain all of our historical levels and types of insurance (although at a higher cost and, in
certain instances, with higher deductibles and/or more restrictive conditions), except liability coverage for our residential business, which now has a higher deductible and a much lower policy limit. We have purchased terrorism insurance to cover
the rental portfolio and declared development projects, at limits consistent with other similar properties and projects, effective until the annual policy expiration on October 1, 2005. Terrorism coverage is purchased through private carriers
backstopped by the United States governments Terrorism Risk Insurance Act of 2002. Specific coverages, including general liability, property, builders risk and terrorism, may be purchased on a project-specific basis for projects or
properties as necessary. There can be no assurance that significant losses in excess of insurance proceeds will not occur. Also, we and our predecessors have owned some of the properties in our portfolio for many years and acquired properties in a
variety of ways, including by railroad land grants. We have not obtained title insurance on all of the properties in our portfolio, and some properties may be subject to limitations on or challenges to our title.



If an uninsured loss or a loss in excess of insured limits occurs, Catellus
Operating Limited Partnership could lose its capital invested in the property, as well as the anticipated future revenue from the property, while remaining obligated for any mortgage indebtedness or other financial obligations related to the
property. An uninsured loss or loss in excess of insured limits may negatively impact our financial condition. As the general partner of Catellus Operating Limited Partnership, Catellus is generally liable for any of the partnerships
unsatisfied obligations other than non-recourse obligations.



The costs of compliance with regulatory requirements could adversely affect our business.



Our facilities are subject to various federal, state and local regulatory requirements, such as the Americans with Disabilities Act and state and local
fire and life safety requirements. Failure to comply with these requirements could result in the imposition of fines by governmental authorities or awards of damages to private litigants. We believe that our facilities are currently in material
compliance with such regulatory requirements. However, there can be no assurance that these requirements will not be changed or that new requirements will not be imposed, a result that could require significant unanticipated expenditures by us and
could have an adverse effect on our cash flow.



We face
risks due to our investments through partnerships or joint ventures.



Instead of purchasing properties directly, we have and may continue to invest as a co-venturer. Joint venturers often have shared control over the operation of the joint venture assets. Therefore, these investments
may, under certain circumstances, involve risks such as the possibility that the co-venturer in an investment might become bankrupt, or have economic or business interests or goals that are inconsistent with our business



52



---

interests or goals, or be in a position to take action contrary to our instructions or requests or our policies or objectives. Consequently, actions by a
co-venturer might result in subjecting properties owned by the joint venture to additional risk. Although we generally will seek to maintain sufficient control of any joint venture to permit our objectives to be achieved, we may be unable to take
action without the approval of our joint venture partners or our joint venture partners could take actions binding on the joint venture without our consent. Additionally, should a joint venture partner become bankrupt, we could become liable for
that partners share of joint venture liabilities.



The supply and price of electrical power could affect our rental and sales activities.



Shortages in and higher prices for electrical power could negatively affect our ability to rent or sell properties.



An ownership limit and certain anti-takeover defenses could inhibit a
change of control of our Company or reduce the value of our stock.



The amended and restated Certificate of Incorporation of Catellus and its amended and restated Bylaws contain provisions which may have an anti-takeover effect. The following provisions of these governing documents
could have the effect of making it more difficult for a third party to acquire control of our Company, including certain acquisitions that stockholders may deem to be in their best interests:



| |  |  | the amended and restated Bylaws do not permit stockholders to call a special meeting of stockholders;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | the amended and restated Certificate of Incorporation contains restrictions on the number of shares that may be owned by any stockholder;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the amended and restated Certificate of Incorporation permits the issuance of one or more series of a new class of preferred stock with rights and preferences to be determined by
the board of directors;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the amended and restated Certificate of Incorporation restricts certain business combinations with interested stockholders; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | the amended and restated Bylaws require advance notice of stockholder proposals and director nominations.
| | - |  | ---------------------------------------------------------------------------------------------------------



Federal Income Tax Risks Relating to REIT Qualification



If we fail to qualify as a REIT or fail to remain qualified as a REIT, we will have reduced funds available for
distribution to our stockholders and our income will be subject to taxation at regular corporate rates.



We began operating as a REIT under the Internal Revenue Code commencing January 1, 2004. As a REIT, we generally will not pay corporate level tax on
income we currently distribute to our stockholders as long as we distribute currently at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and by excluding net capital gain). We cannot assure you,
however, that we will so qualify or be able to remain so qualified or that new legislation, Treasury Regulations, administrative interpretations or court decisions will not significantly change the tax laws with respect to our qualification as a
REIT or the federal income tax consequences of such qualification. Qualification as a REIT involves the application of highly technical and complex Internal Revenue Code provisions for which there are only limited judicial or administrative
interpretations. The complexity of these provisions and of the applicable income tax regulations is greater in the case of a REIT such as ours that holds its assets in partnership form. Further, the determination of various factual matters and
circumstances not entirely within our control may affect our ability to qualify as a REIT.



If in any taxable year we fail to qualify as a REIT, we would suffer the following negative results:



| |  |  | we would not be allowed a deduction for distributions to stockholders in computing our taxable income; and
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | we would be subject to federal income tax on our taxable income at regular corporate rates.
| | - |  | -------------------------------------------------------------------------------------------



53



---

In addition, we would be disqualified from treatment as a REIT for the four taxable years following the
year during which the qualification was lost, unless we were entitled to relief under statutory provisions.



There are uncertainties relating to the estimate of our earnings and profits attributable to C-corporation taxable years.



In order to qualify as a REIT, we cannot have at the
end of any REIT taxable year any undistributed earnings and profits that are attributable to a C-corporation taxable year. A REIT has until the close of its first full taxable year as a REIT in which it has non-REIT earnings and profits to
distribute these accumulated earnings and profits. Because our first full taxable year as a REIT was 2004, we were required to distribute these earnings and profits prior to the end of 2004. Failure to meet this requirement would result in our
disqualification as a REIT. We distributed our accumulated non-REIT earnings and profits in December 2003, well in advance of the 2004 year-end deadline, and we believe that such distribution was sufficient to distribute all of such earnings and
profits. However, the determination of such earnings and profits is complicated and depends upon facts with respect to which we may have less than complete information or the application of the law governing earnings and profits which is subject to
differing interpretations, or both. Consequently, there are substantial uncertainties relating to the estimate of our non-REIT earnings and profits and, thus, we cannot assure you that the earnings and profits distribution requirement has been met.
These uncertainties include the possibility that the Internal Revenue Service could upon audit increase the taxable income of Catellus, which would increase the non-REIT earnings and profits of Catellus. In this regard, we have received notice from
the Internal Revenue Service of its intent to audit the 1999 through 2003 income tax returns of Catellus, including certain subsidiaries and partnerships. These audits are now under way (for a more detailed discussion of the tax audit, see
Managements Discussion and Analysis of Financial Condition and Results of Operations-Tax Audit in this Form 10-K). Tax counsel have not provided any opinion as to the amount of Catellus undistributed earnings and profits and have relied,
for purposes of their opinion as to our qualification as a REIT, upon a representation from us that we would not have any undistributed non-REIT earnings and profits as of the close of our first taxable year as a REIT. Thus, we cannot assure you
that we have satisfied the requirement that we distribute all of our non-REIT earnings and profits by the close of our first taxable year as a REIT.



There can be no assurance that the Internal Revenue Service will agree with our determination of our non-REIT earnings and profits, and there are
uncertainties regarding the amount of such earnings and profits.



Our third-party development business is potentially subject to prohibited transactions tax.



We currently conduct third party land sales as part of our third-party development business. As a REIT, we will be subject to a 100% tax on our net income
from prohibited transactions. In general, prohibited transactions are sales or other dispositions of property to customers in the ordinary course of business. Sales by us of property in the course of our third-party development business
will generally constitute prohibited transactions.



We intend
to avoid the 100% prohibited transactions tax by conducting our third-party land sales through one or more taxable REIT subsidiaries. We may not, however, always be able to identify properties that will become part of our third-party development
business at the time we acquire such properties. Additionally, properties we initially acquire and hold for investment purposes may become third-party development properties as circumstances change. Therefore, we face the potential of being subject
to the 100% prohibited transactions tax on the sale of properties acquired by us and not through a taxable REIT subsidiary which we incorrectly identify as property not held for sale to customers in the ordinary case of business or which
subsequently becomes property held for sale to customers in the ordinary course of business.



There are potential deferred and contingent tax liabilities.



We will be subject to a federal corporate level tax at the highest regular corporate rate (currently 35%) on any gain recognized from a sale of any assets
occurring within ten years of the REIT conversion which we hold at the effective time of our election to be a REIT but only to the extent of the built-in-gain based on the fair



54



---

market value of those assets on the effective date of the REIT election. Effective January 1, 2004, such tax will be based on the fair market value of our
assets as of January 1, 2004. Gain from a sale of an asset occurring more than 10 years after the REIT conversion will not be subject to this corporate-level tax. We currently do not expect to sell any asset if such a sale would result in the
imposition of a material tax liability. We cannot, however, assure you that we will not change our plans in this regard.



We intend to conduct a substantial portion of our development business, consisting of our third-party development business, through one or more taxable
REIT subsidiaries. Taxable REIT subsidiaries are subject to regular corporate-level tax, and cannot avail themselves of the dividends paid deduction available to REITs. Consequently, income from our third-party development business, and any other
income earned by our taxable REIT subsidiaries, will be subject to corporate-level tax.



Certain deferred gains on assets owned by us are subject to special gain recognition rules as the result of prior asset transfers between members of the Catellus consolidated group in pre-REIT years. The
maximum deferred gains associated with these assets is estimated to be $41.4 million. Certain of these assets will be held by Catellus with the remainder held by Catellus Operating Limited Partnership. The special gain recognition rules
require Catellus to include in taxable income the previously deferred gain on assets upon the occurrence of certain events. Such gains would be taxable, for example, if the assets were contributed to a taxable REIT subsidiary or sold, or
if the Catellus Operating Limited Partnership admits a new partner and therefore becomes a separate entity for federal income tax purposes.



In addition, the Internal Revenue Service may assert liabilities against us for corporate income taxes for taxable years of Catellus prior to our
qualification as a REIT, in which case we will owe such taxes plus interest and penalties, if any (for a more detailed discussion of the Tax Audit, see Tax Audit Section of the MD&A). Moreover, any increase in taxable income will result
in an increase in accumulated earnings and profits which could either increase the taxable portion of the special earnings and profits distribution to our stockholders or cause us to pay an additional taxable distribution to our stockholders within
90 days of the relevant determination.



Item
7A.    Quantitative and Qualitative Disclosures about Market Risk



Our primary market risk exposure is interest rate risk as our financial instruments are not subject to foreign exchange rate risk or commodity price risk. We continuously and actively monitor and manage interest costs
on our debt and may enter into interest rate-protection contracts based on changing market conditions. At December 31, 2004, we did not have any interest rate protection contracts outstanding.



As of December 31, 2004, approximately 77.4% of our debt bears interest at
fixed rates and has a weighted average maturity of 5.6 years and a weighted average coupon rate of 6.68%. The interest rate risk for fixed rate debt does not have a significant impact on the Company until such debt matures and may need to be
refinanced. Our variable rates debt has a weighted average maturity of 2.9 years and a weighted average coupon rate of 3.98%. To the extent that we incur additional variable rate indebtedness, we increase our exposure to increases in interest rates.
If coupon interest rate increased 100 basis points (1%), the annual short-term effect would be an increase in interest expense and capitalized interest cost, which would have an impact on our cash position of approximately $0.5 million, based on the
outstanding balance of our floating rate debt net of cash investments and restricted cash at December 31, 2004. We believe that moderate increases in interest expense will not materially affect our financial position, results of operations, or cash
flow.



As of December 31, 2004, approximately $41.2 million of
our $329.8 million of notes receivable carry interest at variable rates. If interest rates on these variable notes change 100 basis points (1%), the annual effect will be a change in our interest income of approximately $0.4 million. We believe that
the moderate change in interest income will not materially affect our financial position, results of operation, or cash flow.



55



---

Item 8.    Financial Statements and Supplementary Data



The financial statements and schedules required under Regulation S-X
promulgated under the Securities Act of 1933 are identified in Item 15 and are incorporated herein by reference.



Item 9.    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure



None.



Item 9A.    Controls and Procedures



Evaluation of Disclosure Controls and Procedures



The Companys principal executive officer and principal financial
officer have evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) and have concluded that the Companys disclosure controls
and procedures were effective as of December 31, 2004.



Managements Report on Internal Control Over Financial Reporting



Management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) under the Securities Exchange Act of 1934). A system of
internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted
accounting principles. A companys internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or
disposition of the companys assets that could have a material effect on the financial statements.



Internal control over financial reporting cannot provide absolute assurance of achieving financial reporting objectives because of its inherent
limitations. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. Internal control over financial reporting also can be
circumvented by collusion or improper management override. Because of such limitations, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting. However, these
inherent limitations are known features of the financial reporting process. Therefore, it is possible to design into the process safeguards to reduce, though not eliminate, this risk.



Under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial
Officer, management has evaluated the effectiveness of the Companys internal control over financial reporting as of December 31, 2004, based on the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission
(COSO) in Internal ControlIntegrated Framework. Based on this evaluation, management has concluded that the Companys internal control over financial reporting was effective as of December 31, 2004.



Our managements assessment of the effectiveness of the Companys
internal control over financial reporting as of December 31, 2004 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in their report which appears herein.



No changes in the Companys internal control over financial reporting
occurred during the quarter ended December 31, 2004 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



56



---

PART III



Item 10.    Directors and Executive Officers of the Registrant



Executive Officers of the Company



Our executive officers are listed below. There were no family relationships between any executive officers and directors.
All executive officers serve at the pleasure of the Board of Directors, subject to compliance with various employment agreements to which the Company and the officers are parties.



|                                                                     |  |                                                                                                                                                                                                                                                                                                                                                                                                                      |  |    
|-------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---
|Name and Position                                                    |  | Business Experience                                                                                                                                                                                                                                                                                                                                                                                                  |  | Age
|Nelson C. Rising Chairman of the Board and Chief Executive Officer   |  | Mr. Rising has served as our Chairman of the Board and Chief Executive Officer since May 2000. From 1994 through May 2000, Mr. Rising served as our President and Chief Executive Officer and as a
Director.                                                                                                                                                                                                         |  | 63 
|                                                                     |  |                                                                                                                                                                                                                                                                                                                                                                                                                     
|Timothy J. Beaudin Executive Vice President                          |  | From September 2001 until his termination of employment with the Company on February 15, 2005, Mr. Beaudin served as Executive Vice President. Before this election as Executive Vice President,
Mr. Beaudin served as President of our Commercial Group, where he was responsible for managing our commercial development activities, asset management, property sales, and property tax groups.                    |  | 46 
|                                                                     |  |                                                                                                                                                                                                                                                                                                                                                                                                                     
|Ted Antenucci President, Catellus Commercial Development Corporation |  | Mr. Antenucci was elected as President of Catellus Commercial Development Corporation (Catellus Commercial), a wholly owned subsidiary of the Company, in September 2001. Before this
election, Mr. Antenucci served as Executive Vice President of Catellus Commercial, where he managed the companys industrial development activities throughout the western United States, from April 1999 to September 2001. |  | 40 
|                                                                     |  |                                                                                                                                                                                                                                                                                                                                                                                                                     
|C. William Hosler Senior Vice President and Chief Financial Officer  |  | Mr. Hosler joined us as Senior Vice President and Chief Financial Officer in July 1999.                                                                                                                                                                                                                                                                                                                              |  | 41 
|                                                                     |  |                                                                                                                                                                                                                                                                                                                                                                                                                     
|Vanessa L. Washington Senior Vice President and General Counsel      |  | Ms. Washington joined us in December 2001 and has served as Senior Vice President and General Counsel since January 2002. Prior to that, Ms. Washington was associated with California Federal
Bank from 1992 to 2001, and served as Senior Vice President, Corporate Secretary and Counsel from 1996 to 2001.                                                                                                       |  | 45 
|                                                                     |  |                                                                                                                                                                                                                                                                                                                                                                                                                     
|Edward F. Sham Vice President and Controller                         |  | Mr. Sham has served as Vice President and Controller since April 1, 2004. From March 1998 through March 2004, Mr. Sham served as our Assistant Controller.                                                                                                                                                                                                                                                           |  | 45 



57



---

Director Not Standing for Reelection



Thomas M. Steinberg has decided not to stand for reelection at the
Companys annual meeting of stockholders on May 3, 2005, due to increasing commitments in other areas. Information regarding Mr. Steinberg is set forth below. Information regarding each of the nominees who are standing for election is
incorporated from the Proxy Statement for the Companys 2005 Annual Meeting of Stockholders (the 2005 Proxy Statement).



|                                                |  |                                                                                                                                                                                                                                                                                                                                                       
|----------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Name of Director                                |  | Business Experience                                                                                                                                                                                                                                                                                                                                   
|Thomas M. Steinberg Director since: 1994 Age 48 |  | Since 1997, Mr. Steinberg has served as President of Tisch Family Interests. In this capacity, he manages and supervises investments for members of the Laurence A. Tisch and Preston R. Tisch
families. Mr. Steinberg is currently a member of the Board of Directors of Gunther International, Ltd., Cellegy Pharmaceuticals Inc., and Infonxx, Inc.



Audit Committee
and Audit Committee Financial Expert



The Audit
Committee of our Board of Directors is composed of four members who are independent under the New York Stock Exchange listing standards and the regulations adopted by the Securities and Exchange Commission (SEC) pursuant to the
Sarbanes-Oxley Act of 2002. The current members of the Audit Committee are Leslie D. Michelson (Chair), Christine Garvey, William M. Kahane, and Thomas M. Steinberg. The Board has determined that Mr. Michelson qualifies as an audit committee
financial expert as defined in SEC regulations adopted under the Sarbanes-Oxley Act.



Code of Ethics and Other Corporate Governance Matters



The Company has a Code of Ethics that applies to directors and all of its employees, including the Chief Executive Officer, Chief Financial Officer and
Controller. Any amendment to, or waiver from, a provision of our Code of Ethics that (i) applies to our Chief Executive Officer, Chief Financial Officer or Controller, or any person performing functions similar to those performed by such officers,
and (ii) relates to any element of the code of ethics definitions, as enumerated in Item 406(b) of SEC Regulation S-K, will be posted on our website at www.catellus.com within five business days following the date of the amendment or waiver.



Our Code of Ethics, as well as our Corporate Governance
Guidelines, Audit Committee Charter, Compensation and Benefits Committee Charter, Corporate Governance Committee Charter, Nominating Committee Charter, and Finance Committee Charter are available on our website at www.catellus.com and are
available in print free of charge to any stockholder who requests any of these documents. Any such request should be addressed and sent to: Investor Relations, Catellus Development Corporation, 201 Mission Street, 2ndfloor, San Francisco, California 94105.



Incorporation by Reference



The following information in the 2005 Proxy Statement is incorporated herein by reference:



| |  |  | The information, including the names, ages, and business experience of director nominees, contained in the table appearing immediately under the caption of Nominees to the
Board of Directors under Proposal 1Election of Directors;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The information in the section captioned Arrangements Regarding Nominees under Proposal 1Election of Directors; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | The information in the section captioned Section 16(a) Beneficial Ownership Reporting Compliance.
| | - |  | ---------------------------------------------------------------------------------------------------



58



---

Item 11.    Executive Compensation



The following information in the 2005 Proxy Statement is incorporated herein
by reference:



| |  |  | The information in the section captioned Director Compensation under Proposal 1Election of Directors;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | The information in the sections captioned Summary Compensation Table, Aggregated Option Exercises in Last Fiscal Year and Fiscal Year-End Option Values, and
Long-Term Incentive PlansAwards in Last Fiscal Year, all of which appear under Compensation of Executive Officers;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The information in the section captioned Employment Agreements; and
| | - |  | ---------------------------------------------------------------------



| |  |  | The information in the section captioned Compensation Policy for the CEO and Senior Executives in the Report of the Compensation and Benefits Committee.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



Item 12.    Security Ownership of Certain
Beneficial Owners and Management and Related Stockholder Matters



Equity Compensation Plan Information



We currently maintain the 1991 Stock Option Plan, the Amended and Restated Executive Stock Option Plan, the 1995 Stock Option Plan, the Amended and Restated 1996 Performance Award Plan, the 2000 Performance Award Plan (the 2000
Plan), and the 2003 Performance Award Plan (the 2003 Plan). All of these plans have been approved by our stockholders. Currently, awards may only be made under the 2003 Plan.



The following table sets forth, for our equity compensation plans, the number
of shares of common stock subject to outstanding awards, the weighted-average exercise price of outstanding awards, and the number of shares remaining available for future award grants as of December 31, 2004.



|                                                       |  |                                                                                                        |     |  |                                                                             |       |     |                                                                                                                                                    |           |    
|------------------------------------------------------ |  | ------------------------------------------------------------------------------------------------------ | --- |  | --------------------------------------------------------------------------- | ----- | --- | -------------------------------------------------------------------------------------------------------------------------------------------------- | --------- | ---
|Plan category                                          |  | Number of shares ofCommon Stock to beissued upon exercise ofoutstanding options,warrants and rights(a) |     |  | Weighted averageexercise price ofoutstanding options,warrants and rights(b) |       |     | Number of shares of CommonStock remaining available forfuture issuance under
equitycompensation plans(excluding shares reflected incolumn (a)) (c) |          
|Equity Compensation Plans approved by stockholders     |  | 2,348,160                                                                                              | (1) |  | $                                                                           | 13.31 | (2) |                                                                                                                                                    | 1,139,091 | (3)
|Equity Compensation Plans not approved by stockholders |  | 0                                                                                                      |     |  |                                                                             | 0     |     |                                                                                                                                                    | 0         |    
|                                                       |  |                                                                                                        |     |  |                                                                             |       |     |                                                                                                                                                    |           |    
|Total                                                  |  | 2,348,160                                                                                              |     |  | $                                                                           | 13.31 |     |                                                                                                                                                    | 1,139,091 |    
|                                                       |  |                                                                                                        |     |  |                                                                             |       |     |                                                                                                                                                    |           |    

---

|(1) | Represents 57,087 shares subject to outstanding options, 47,763 shares underlying Director Stock Units, payable on a one-for-one basis, credited to stock unit
accounts, 77,679 restricted stock units, and 18,056 Director Restricted Stock Units under the 2003 Plan, as well as 348,237 performance units awarded under the 2004 Transition Incentive Plan and the 2004 Long-Term Incentive Plan, which were
established pursuant to the 2003 Plan; 760,230 shares subject to outstanding options, 47,623 shares underlying Director Stock Units, payable on a one-for-one basis, credited to stock unit accounts, and 783,621 restricted stock units under the 2000
Plan; 132,266 shares subject to outstanding options and 61,151 shares underlying Director Stock Units, payable on a one-for-one basis, credited to stock unit accounts under the Amended and Restated 1996 Performance Award Plan; 5,087 shares subject
to outstanding options under the 1991 Stock Option Plan; 5,855 shares subject to outstanding options under the Amended and Restated Executive Stock Option Plan; and 3,505 shares subject to outstanding options under the 1995 Stock Option Plan.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Excluded from this total are 523,574 shares of restricted stock awarded under the 2000 Plan and the 2003 Plan and restricted stock units that resulted from the E&P Distribution.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



59



---

|(2) | Weighted average exercise price is calculated on the basis of shares underlying outstanding options. Director Stock Units, Director Restricted Stock Units,
restricted stock units, and performance units awarded under the 2004 Transition Incentive Plan and the 2004 Long-Term Incentive Plan do not have an exercise price and, therefore, are excluded from the calculation of the weighted average exercise
price.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | These shares were available for options, stock appreciation rights, restricted stock, phantom stock or units, performance stock or units, bonus stock, dividend
equivalent units, or other stock-based awards under the 2003 Plan, provided, however, that no more than 1,110,234 shares were available for restricted stock awards under the 2003 Plan.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The information in the sections captioned Security Ownership of Certain
Beneficial Owners and Security Ownership of Directors and Executive Officers in the 2005 Proxy Statement is incorporated herein by reference.



Item 13.    Certain Relationships and Related Transactions



The information in the section captioned Certain Relationships and Related Transactions in the 2005 Proxy
Statement is incorporated herein by reference.



Item
14.    Principal Accountant Fees and Services



The information in the section captioned Auditor Fees and Independence under Proposal 2Ratification of Appointment of Independent Auditors in the 2005 Proxy Statement is incorporated herein by reference.



PART IV



Item 15.    Exhibits, Financial Statement Schedules, and Reports on
Form 8-K



(a)(1) and (a)(2) Financial Statements and
Financial Statement Schedules



See Index to
Financial Statements and Financial Statement Schedules at F-1 herein.



All other Schedules are omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.



(a)(3) Exhibits



See Index to Exhibits on Pages E-1E-4.



(b) Reports on Form 8-K



Form 8-K, item 1.01, dated and filed December 7, 2004

Form 8-K, items 2.01 and 9.01, dated and filed November 29, 2004

Form 8-K, items 2.02 and 9.01, dated November 3, 2004 and filed
November 4, 2004



60



---

SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, Catellus Development Corporation has duly caused this
report to be signed on its behalf by the undersigned, thereunto duly authorized.



CATELLUS DEVELOPMENT CORPORATIONBy:

/s/    NELSON C. RISINGNelson C. Rising Chairman and Chief Executive Officer




Dated: March 4, 2005



KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints Nelson C. Rising, C. William Hosler and Vanessa L. Washington, jointly and severally, his or her attorneys-in-fact, each with the power of substitution, for him or her in any and all capacities, to sign any
amendments to this Annual Report on Form 10-K, and to file same, with exhibits thereto and other documents in connection therewith, with the Securities and Exchange Commission, hereby ratifying and confirming all that each of said attorneys-in-fact,
or his or her substitutes, may do or cause to be done by virtue hereof.



Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of Catellus Development Corporation and in the capacities and on the dates indicated:



|                                                  |  |                                                                                 |  |              
|------------------------------------------------- |  | ------------------------------------------------------------------------------- |  | -------------
|Signature                                         |  | Title                                                                           |  | Date         
|                                                  |  |                                                                                
|/s/    NELSON C.
RISINGNelson C.
Rising           |  | Chairman of the Board and Chief Executive Officer (Principal Executive Officer) |  | March 4, 2005
|                                                  |  |                                                                                
|/s/    C. WILLIAM
HOSLERC. William
Hosler         |  | Senior Vice President and Chief Financial Officer (Principal Financial Officer) |  | March 4, 2005
|                                                  |  |                                                                                
|/s/    EDWARD F. SHAMEdward F. Sham               |  | Vice President and Controller (Principal Accounting Officer)                    |  | March 4, 2005
|                                                  |  |                                                                                
|/s/    STEPHEN F.
BOLLENBACHStephen F.
Bollenbach |  | Director                                                                        |  | March 4, 2005
|                                                  |  |                                                                                
|/s/    DARYL J. CARTERDaryl J. Carter             |  | Director                                                                        |  | March 4, 2005
|                                                  |  |                                                                                
|/s/    RICHARD D.
FARMANRichard D.
Farman         |  | Director                                                                        |  | March 4, 2005
|                                                  |  |                                                                                
|/s/    CHRISTINE
GARVEYChristine
Garvey           |  | Director                                                                        |  | March 4, 2005



61



---

|                                                  |  |          |  |              
|------------------------------------------------- |  | -------- |  | -------------
|Signature                                         |  | Title    |  | Date         
|                                                  |  |         
|/s/    WILLIAM M.
KAHANEWilliam M.
Kahane         |  | Director |  | March 4, 2005
|                                                  |  |         
|/s/    LESLIE D.
MICHELSONLeslie D.
Michelson     |  | Director |  | March 4, 2005
|                                                  |  |         
|/s/    DEANNA W.
OPPENHEIMERDeanna W.
Oppenheimer |  | Director |  | March 4, 2005
|                                                  |  |         
|/s/    THOMAS M.
STEINBERGThomas M.
Steinberg     |  | Director |  | March 4, 2005



62



---

CATELLUS DEVELOPMENT CORPORATION



INDEX TO FINANCIAL STATEMENTS



|                                                                                                      |  |     
|----------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                      |  | Page
|Consolidated Financial Statements                                                                     |  |     
|Report of Independent Registered Public Accounting Firm dated March 4, 2005                           |  | F-2 
|Consolidated Balance Sheets at December 31, 2004 and 2003                                             |  | F-4 
|Consolidated Statements of Operations for the years ended December 31, 2004, 2003, and 2002           |  | F-5 
|Consolidated Statements of Stockholders Equity for the years ended December 31, 2004, 2003, and 2002 |  | F-6 
|Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003, and 2002           |  | F-7 
|Notes to Consolidated Financial Statements                                                            |  | F-8 
|Summarized Quarterly Results (Unaudited)                                                              |  | F-40
|                                                                                                      | 
|Consolidated Financial Statement Schedules                                                            |  |     
|Schedule IIValuation and Qualifying Accounts                                                         |  | S-1 
|Schedule IIIReal Estate and Accumulated Depreciation                                                 |  | S-2 
|Attachment A to Schedule III                                                                          |  | S-3 
|Schedule IVMortgage Loans on Real Estate                                                             |  | S-4 
|Attachment A to Schedule IV                                                                           |  | S-5 
|                                                                                                      | 
|Index to Exhibits                                                                                     |  |     
|Exhibits                                                                                              |  | E-1 



F-1



---

Report of Independent Registered Public Accounting Firm



To the Board of Directors and Stockholders of

Catellus Development Corporation



We have completed an integrated audit of Catellus Development Corporations 2004 consolidated financial statements and
of its internal control over financial reporting as of December 31, 2004 and audits of its 2003 and 2002 consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our
opinions, based on our audits, are presented below.



Consolidated financial statements and financial statement schedules



In our opinion, the consolidated financial statements listed in the index appearing under Item 15(a)(1) present fairly, in all material respects, the financial position of Catellus Development Corporation and its
subsidiaries at December 31, 2004 and 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States
of America. In addition, in our opinion, the financial statement schedules listed in the index appearing under Item 15(a)(2) present fairly, in all material respects, the information set forth therein when read in conjunction with the related
consolidated financial statements. These financial statements and financial statement schedules are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and financial
statement schedules based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.



Internal control over financial reporting



Also, in our opinion, managements assessment, included in
Managements Report on Internal Control Over Financial Reporting appearing under Item 9A, that the Company maintained effective internal control over financial reporting as of December 31, 2004 based on criteria established in Internal
ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), is fairly stated, in all material respects, based on those criteria. Furthermore, in our opinion, the Company maintained, in
all material respects, effective internal control over financial reporting as of December 31, 2004, based on criteria established in Internal ControlIntegrated Frameworkissued by the COSO. The Companys management is responsible
for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on managements assessment and on the
effectiveness of the Companys internal control over financial reporting based on our audit. We conducted our audit of internal control over financial reporting in accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit of internal control over
financial reporting includes obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such
other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.



A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting



F-2



---

includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the
transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and
that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized
acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.



Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any
evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.



PRICEWATERHOUSECOOPERS LLP



San Francisco, CA

March 4, 2005



F-3



---

CATELLUS DEVELOPMENT CORPORATION



CONSOLIDATED BALANCE SHEETS

(In thousands)



|                                                                                                                                                         |  |              |           |   |      |   |           |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- | - | ---- | - | --------- | -
|                                                                                                                                                         |  | December 31, |          
|                                                                                                                                                         |  | 2004         |           |   | 2003 |  
|Assets                                                                                                                                                   |  |              |           |   |      |   |           |  
|Properties                                                                                                                                               |  | $            | 2,316,289 |   |      | $ | 2,498,015 |  
|Less accumulated depreciation                                                                                                                            |  |              | (490,409  | ) |      |   | (446,872  | )
|                                                                                                                                                         |  |              |           |   |      |   |           |  
|                                                                                                                                                         |  |              | 1,825,880 |   |      |   | 2,051,143 |  
|Other assets and deferred charges, net                                                                                                                   |  |              | 224,932   |   |      |   | 292,312   |  
|Notes receivable, less allowance                                                                                                                         |  |              | 329,758   |   |      |   | 119,202   |  
|Accounts receivable, less allowance                                                                                                                      |  |              | 35,800    |   |      |   | 19,752    |  
|Assets held for sale                                                                                                                                     |  |              | 10,336    |   |      |   | 2,352     |  
|Restricted cash and investments                                                                                                                          |  |              | 29,569    |   |      |   | 64,617    |  
|Cash and cash equivalents                                                                                                                                |  |              | 252,069   |   |      |   | 45,931    |  
|                                                                                                                                                         |  |              |           |   |      |   |           |  
|Total                                                                                                                                                    |  | $            | 2,708,344 |   |      | $ | 2,595,309 |  
|                                                                                                                                                         |  |              |           |   |      |   |           |  
|Liabilities and stockholders equity                                                                                                                     |  |              |           |   |      |   |           |  
|Mortgage and other debt                                                                                                                                  |  | $            | 1,440,528 |   |      | $ | 1,378,054 |  
|Accounts payable and accrued expenses                                                                                                                    |  |              | 201,238   |   |      |   | 157,036   |  
|Deferred credits and other liabilities                                                                                                                   |  |              | 286,780   |   |      |   | 291,530   |  
|Liabilities associated with assets held for sale                                                                                                         |  |              | 88        |   |      |   | 2,296     |  
|Deferred income taxes                                                                                                                                    |  |              | 36,119    |   |      |   | 56,712    |  
|                                                                                                                                                         |  |              |           |   |      |   |           |  
|Total liabilities                                                                                                                                        |  |              | 1,964,753 |   |      |   | 1,885,628 |  
|                                                                                                                                                         |  |              |           |   |      |   |           |  
|Commitments and contingencies (Note 15)                                                                                                                  |  |              |           |   |      |   |           |  
|Stockholders equity                                                                                                                                     |  |              |           |   |      |   |           |  
|Common stock, $0.01 par value, 104,720 and 103,822 shares issued, and 103,317 and 102,724 shares outstanding at December 31, 2004 and 2003,
respectively |  |              | 1,047     |   |      |   | 1,039     |  
|Paid-in capital                                                                                                                                          |  |              | 509,407   |   |      |   | 489,143   |  
|Unearned value of restricted stock and restricted stock unit grants (1,403 and 1,098 shares at December 31, 2004 and 2003,
respectively)                 |  |              | (23,049   | ) |      |   | (22,720   | )
|Accumulated earnings                                                                                                                                     |  |              | 256,186   |   |      |   | 242,219   |  
|                                                                                                                                                         |  |              |           |   |      |   |           |  
|Total stockholders equity                                                                                                                               |  |              | 743,591   |   |      |   | 709,681   |  
|                                                                                                                                                         |  |              |           |   |      |   |           |  
|Total                                                                                                                                                    |  | $            | 2,708,344 |   |      | $ | 2,595,309 |  
|                                                                                                                                                         |  |              |           |   |      |   |           |  



See notes to
Consolidated Financial Statements.



F-4



---

CATELLUS DEVELOPMENT CORPORATION



CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)



|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|--------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                            |  | Year Ended December 31, |         
|                                                                            |  | 2004                    |          |   | 2003 |   |          | 2002 | 
|Revenues                                                                    |  |                         |          |   |      |   |          |      |  |   |          |  
|Rental revenue                                                              |  | $                       | 304,330  |   |      | $ | 292,318  |      |  | $ | 257,589  |  
|Sales revenue                                                               |  |                         | 504,458  |   |      |   | 204,271  |      |  |   | 139,604  |  
|Management, development and other fees                                      |  |                         | 5,706    |   |      |   | 11,129   |      |  |   | 7,088    |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|                                                                            |  |                         | 814,494  |   |      |   | 507,718  |      |  |   | 404,281  |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Costs and expenses                                                          |  |                         |          |   |      |   |          |      |  |   |          |  
|Property operating costs                                                    |  |                         | (84,257  | ) |      |   | (84,480  | )    |  |   | (69,771  | )
|Cost of sales                                                               |  |                         | (401,942 | ) |      |   | (112,968 | )    |  |   | (89,661  | )
|Selling, general and administrative expenses                                |  |                         | (54,437  | ) |      |   | (55,747  | )    |  |   | (43,695  | )
|Depreciation and amortization                                               |  |                         | (73,869  | ) |      |   | (68,584  | )    |  |   | (60,803  | )
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|                                                                            |  |                         | (614,505 | ) |      |   | (321,779 | )    |  |   | (263,930 | )
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Operating income                                                            |  |                         | 199,989  |   |      |   | 185,939  |      |  |   | 140,351  |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Other income                                                                |  |                         |          |   |      |   |          |      |  |   |          |  
|Equity in earnings of operating joint ventures, net                         |  |                         | 6,132    |   |      |   | 6,898    |      |  |   | 8,277    |  
|Equity in earnings of development joint ventures, net                       |  |                         | 15,444   |   |      |   | 32,849   |      |  |   | 29,232   |  
|Gain on non-strategic asset sales                                           |  |                         | 17,008   |   |      |   | 22,950   |      |  |   | 7,264    |  
|Interest income                                                             |  |                         | 16,850   |   |      |   | 7,294    |      |  |   | 9,871    |  
|Other                                                                       |  |                         | 3,753    |   |      |   | 3,739    |      |  |   | 9,196    |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|                                                                            |  |                         | 59,187   |   |      |   | 73,730   |      |  |   | 63,840   |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Other expenses                                                              |  |                         |          |   |      |   |          |      |  |   |          |  
|Interest expense                                                            |  |                         | (65,535  | ) |      |   | (60,395  | )    |  |   | (58,157  | )
|REIT transition costs                                                       |  |                         | (420     | ) |      |   | (7,262   | )    |  |   |         |  
|Other                                                                       |  |                         | (10,536  | ) |      |   | (9,237   | )    |  |   | (2,021   | )
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|                                                                            |  |                         | (76,491  | ) |      |   | (76,894  | )    |  |   | (60,178  | )
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Income before minority interests, income taxes, and discontinued operations |  |                         | 182,685  |   |      |   | 182,775  |      |  |   | 144,013  |  
|Minority interests                                                          |  |                         |         |   |      |   |         |      |  |   | (6,106   | )
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Income before income taxes and discontinued operations                      |  |                         | 182,685  |   |      |   | 182,775  |      |  |   | 137,907  |  
|Income tax (expense) benefit                                                |  |                         | (35,845  | ) |      |   | 45,504   |      |  |   | (52,731  | )
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Income from continuing operations                                           |  |                         | 146,840  |   |      |   | 228,279  |      |  |   | 85,176   |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Discontinued operations, net of income tax:                                 |  |                         |          |   |      |   |          |      |  |   |          |  
|Gain from disposal of discontinued operations                               |  |                         | 24,624   |   |      |   | 6,129    |      |  |   | 13,748   |  
|Income from discontinued operations                                         |  |                         | 334      |   |      |   | 391      |      |  |   | 1,732    |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Net gain from discontinued operations                                       |  |                         | 24,958   |   |      |   | 6,520    |      |  |   | 15,480   |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Net income                                                                  |  | $                       | 171,798  |   |      | $ | 234,799  |      |  | $ | 100,656  |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Income per share from continuing operations                                 |  |                         |          |   |      |   |          |      |  |   |          |  
|Basic                                                                       |  | $                       | 1.42     |   |      | $ | 2.28     |      |  | $ | 0.87     |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Assuming dilution                                                           |  | $                       | 1.40     |   |      | $ | 2.23     |      |  | $ | 0.85     |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Income per share from discontinued operations                               |  |                         |          |   |      |   |          |      |  |   |          |  
|Basic                                                                       |  | $                       | 0.25     |   |      | $ | 0.07     |      |  | $ | 0.16     |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Assuming dilution                                                           |  | $                       | 0.24     |   |      | $ | 0.07     |      |  | $ | 0.16     |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Net income per share                                                        |  |                         |          |   |      |   |          |      |  |   |          |  
|Basic                                                                       |  | $                       | 1.67     |   |      | $ | 2.35     |      |  | $ | 1.03     |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Assuming dilution                                                           |  | $                       | 1.64     |   |      | $ | 2.30     |      |  | $ | 1.01     |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Average number of common shares outstandingbasic                           |  |                         | 103,064  |   |      |   | 99,941   |      |  |   | 97,642   |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Average number of common shares outstandingdiluted                         |  |                         | 104,520  |   |      |   | 102,171  |      |  |   | 100,118  |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  
|Dividends declared per share                                                |  | $                       | 1.53     |   |      | $ | 0.57     |      |  | $ |         |  
|                                                                            |  |                         |          |   |      |   |          |      |  |   |          |  



See notes to
Consolidated Financial Statements.



F-5



---

CATELLUS DEVELOPMENT CORPORATION



CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(In thousands)



|                                                  |  |              |   |  |                                                          |       |   |                |        |         |                |        |         |                     |  |   |          |   |  |   |          |   |  |   |          |   |  |   |          |  
|------------------------------------------------- |  | ------------ | - |  | -------------------------------------------------------- | ----- | - | -------------- | ------ | ------- | -------------- | ------ | ------- | ------------------- |  | - | -------- | - |  | - | -------- | - |  | - | -------- | - |  | - | -------- | -
|                                                  |  | Common Stock |   |  | UnearnedValue ofRestrictedStock andRestrictedStock Units |       |   | Treasury Stock |        |         | Paid-InCapital |        |         | AccumulatedEarnings |  |   | Total    |  
|                                                  |  | Shares       |   |  | Amount                                                   |       |   |                | Shares |         |                | Amount |         |                     |  |  
|Balance at December 31, 2001                      |  | 110,209      |   |  | $                                                        | 1,102 |   |                |        |        |                |        | (23,647 | )                   |  | $ | (401,082 | ) |  | $ | 521,312  |   |  | $ | 313,925  |   |  | $ | 435,257  |  
|Exercise of stock options and other               |  | 608          |   |  |                                                          | 6     |   |                |        |        |                |        |        |                     |  |   |         |   |  |   | 10,050   |   |  |   |         |   |  |   | 10,056   |  
|Net income                                        |  |             |   |  |                                                          |      |   |                |        |        |                |        |        |                     |  |   |         |   |  |   |         |   |  |   | 100,656  |   |  |   | 100,656  |  
|                                                  |  |              |   |  |                                                          |       |   |                |        |         |                |        |         |                     |  |   |          |   |  |   |          |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2002                      |  | 110,817      |   |  |                                                          | 1,108 |   |                |        |        |                |        | (23,647 | )                   |  |   | (401,082 | ) |  |   | 531,362  |   |  |   | 414,581  |   |  |   | 545,969  |  
|Earnings and profits distribution                 |  | 10,655       |   |  |                                                          | 107   |   |                |        |        |                |        |        |                     |  |   |         |   |  |   | 251,477  |   |  |   | (351,874 | ) |  |   | (100,290 | )
|Dividends                                         |  |             |   |  |                                                          |      |   |                |        |        |                |        |        |                     |  |   |         |   |  |   |         |   |  |   | (55,287  | ) |  |   | (55,287  | )
|Exercise of stock options and other               |  | 4,866        |   |  |                                                          | 49    |   |                |        |        |                |        |        |                     |  |   |         |   |  |   | 81,913   |   |  |   |         |   |  |   | 81,962   |  
|Treasury stock retirements                        |  | (23,647      | ) |  |                                                          | (236  | ) |                |        |        |                |        | 23,647  |                     |  |   | 401,082  |   |  |   | (400,846 | ) |  |   |         |   |  |   |         |  
|Restricted stock and restricted stock unit grants |  | 1,131        |   |  |                                                          | 11    |   |                |        | (24,554 | )              |        |        |                     |  |   |         |   |  |   | 25,237   |   |  |   |         |   |  |   | 694      |  
|Compensation expense                              |  |             |   |  |                                                          |      |   |                |        | 1,834   |                |        |        |                     |  |   |         |   |  |   |         |   |  |   |         |   |  |   | 1,834    |  
|Net income                                        |  |             |   |  |                                                          |      |   |                |        |        |                |        |        |                     |  |   |         |   |  |   |         |   |  |   | 234,799  |   |  |   | 234,799  |  
|                                                  |  |              |   |  |                                                          |       |   |                |        |         |                |        |         |                     |  |   |          |   |  |   |          |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2003                      |  | 103,822      |   |  |                                                          | 1,039 |   |                |        | (22,720 | )              |        |        |                     |  |   |         |   |  |   | 489,143  |   |  |   | 242,219  |   |  |   | 709,681  |  
|Dividends                                         |  |             |   |  |                                                          |      |   |                |        |        |                |        |        |                     |  |   |         |   |  |   |         |   |  |   | (157,831 | ) |  |   | (157,831 | )
|Exercise of stock options and other               |  | 593          |   |  |                                                          | 5     |   |                |        |        |                |        |        |                     |  |   |         |   |  |   | 10,056   |   |  |   |         |   |  |   | 10,061   |  
|Restricted stock and restricted stock unit grants |  | 305          |   |  |                                                          | 3     |   |                |        | (11,100 | )              |        |        |                     |  |   |         |   |  |   | 10,208   |   |  |   |         |   |  |   | (889     | )
|Compensation expense                              |  |             |   |  |                                                          |      |   |                |        | 10,771  |                |        |        |                     |  |   |         |   |  |   |         |   |  |   |         |   |  |   | 10,771   |  
|Net income                                        |  |             |   |  |                                                          |      |   |                |        |        |                |        |        |                     |  |   |         |   |  |   |         |   |  |   | 171,798  |   |  |   | 171,798  |  
|                                                  |  |              |   |  |                                                          |       |   |                |        |         |                |        |         |                     |  |   |          |   |  |   |          |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2004                      |  | 104,720      |   |  | $                                                        | 1,047 |   |                | $      | (23,049 | )              |        |        |                     |  | $ |         |   |  | $ | 509,407  |   |  | $ | 256,186  |   |  | $ | 743,591  |  
|                                                  |  |              |   |  |                                                          |       |   |                |        |         |                |        |         |                     |  |   |          |   |  |   |          |   |  |   |          |   |  |   |          |  



See notes to
Consolidated Financial Statements.



F-6



---

CATELLUS DEVELOPMENT CORPORATION



CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)



|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|--------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                  |  | Year Ended December 31, |         
|                                                                                  |  | 2004                    |          |   | 2003 |   |          | 2002 | 
|Cash flows from operating activities:                                             |  |                         |          |   |      |   |          |      |  |   |          |  
|Net income                                                                        |  | $                       | 171,798  |   |      | $ | 234,799  |      |  | $ | 100,656  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                         |          |   |      |   |          |      |  |   |          |  
|Depreciation and amortization                                                     |  |                         | 73,869   |   |      |   | 68,584   |      |  |   | 60,803   |  
|Deferred income taxes                                                             |  |                         | (21,518  | ) |      |   | (246,855 | )    |  |   | 21,385   |  
|Deferred gain recognized                                                          |  |                         | (10,881  | ) |      |   | (3,499   | )    |  |   | (14,820  | )
|Amortization of deferred loan fees and other costs                                |  |                         | 4,887    |   |      |   | 4,871    |      |  |   | 5,993    |  
|Equity in earnings of joint ventures                                              |  |                         | (21,576  | ) |      |   | (39,747  | )    |  |   | (37,509  | )
|Gain on sales of investment property                                              |  |                         | (24,624  | ) |      |   | (10,215  | )    |  |   | (22,252  | )
|Minority interests in earnings of consolidated entities                           |  |                         |         |   |      |   |         |      |  |   | 6,106    |  
|Operating distributions from joint ventures                                       |  |                         | 74,789   |   |      |   | 55,033   |      |  |   | 86,222   |  
|Cost of development property and non-strategic assets sold                        |  |                         | 356,386  |   |      |   | 129,699  |      |  |   | 83,612   |  
|Capital expenditures for development property                                     |  |                         | (44,498  | ) |      |   | (81,075  | )    |  |   | (56,955  | )
|Other property acquisitions                                                       |  |                         | (9,713   | ) |      |   |         |      |  |   | (738     | )
|Issuance of notes receivable                                                      |  |                         | (289,341 | ) |      |   | (109,545 | )    |  |   | (45,051  | )
|Other, net                                                                        |  |                         | 8,824    |   |      |   | 2,919    |      |  |   | 5,342    |  
|Change in assets and liabilities:                                                 |  |                         |          |   |      |   |          |      |  |   |          |  
|Accounts and notes receivable                                                     |  |                         | 64,504   |   |      |   | 38,639   |      |  |   | 82,143   |  
|Other assets and deferred charges                                                 |  |                         | 23,119   |   |      |   | 8,116    |      |  |   | (78,035  | )
|Accounts payable and accrued expenses                                             |  |                         | (1,693   | ) |      |   | 5,801    |      |  |   | (17,144  | )
|Deferred credits and other liabilities                                            |  |                         | 22,092   |   |      |   | 150,343  |      |  |   | 7,388    |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net cash provided by operating activities                                         |  |                         | 376,424  |   |      |   | 207,868  |      |  |   | 187,146  |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Cash flows from investing activities:                                             |  |                         |          |   |      |   |          |      |  |   |          |  
|Property acquisitions                                                             |  |                         | (32,268  | ) |      |   | (95,893  | )    |  |   | (24,449  | )
|Capital expenditures for investment property                                      |  |                         | (199,209 | ) |      |   | (146,511 | )    |  |   | (227,533 | )
|Tenant improvements                                                               |  |                         | (5,755   | ) |      |   | (8,809   | )    |  |   | (9,945   | )
|Reimbursable construction costs                                                   |  |                         | 6,403    |   |      |   | (10,583  | )    |  |   | (54,426  | )
|Net proceeds from sale of investment property                                     |  |                         | 63,118   |   |      |   | 37,270   |      |  |   | 29,460   |  
|Distributions from joint ventures                                                 |  |                         |         |   |      |   | 8,601    |      |  |   |         |  
|Contributions to joint ventures                                                   |  |                         | (3,367   | ) |      |   | (6,587   | )    |  |   | (17,365  | )
|Decrease (increase) in restricted cash and investments                            |  |                         | 35,048   |   |      |   | (28,024  | )    |  |   | (29,027  | )
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net cash used in investing activities                                             |  |                         | (136,030 | ) |      |   | (250,536 | )    |  |   | (333,285 | )
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Cash flows from financing activities:                                             |  |                         |          |   |      |   |          |      |  |   |          |  
|Borrowings                                                                        |  |                         | 290,131  |   |      |   | 110,922  |      |  |   | 445,778  |  
|Repayment of borrowings                                                           |  |                         | (220,117 | ) |      |   | (223,519 | )    |  |   | (251,626 | )
|Earnings and profits distribution                                                 |  |                         |         |   |      |   | (100,290 | )    |  |   |         |  
|Dividends                                                                         |  |                         | (111,049 | ) |      |   | (27,562  | )    |  |   |         |  
|Distributions to minority partners                                                |  |                         |         |   |      |   | (4,551   | )    |  |   | (4,542   | )
|Proceeds from issuance of common stock                                            |  |                         | 6,779    |   |      |   | 58,672   |      |  |   | 8,761    |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net cash (used in) provided by financing activities                               |  |                         | (34,256  | ) |      |   | (186,328 | )    |  |   | 198,371  |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net increase (decrease) in cash and cash equivalents                              |  |                         | 206,138  |   |      |   | (228,996 | )    |  |   | 52,232   |  
|Cash and cash equivalents at beginning of year                                    |  |                         | 45,931   |   |      |   | 274,927  |      |  |   | 222,695  |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Cash and cash equivalents at end of year                                          |  | $                       | 252,069  |   |      | $ | 45,931   |      |  | $ | 274,927  |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Supplemental disclosures of cash flow information:                                |  |                         |          |   |      |   |          |      |  |   |          |  
|Cash paid during the year for:                                                    |  |                         |          |   |      |   |          |      |  |   |          |  
|Interest (net of amount capitalized)                                              |  | $                       | 60,927   |   |      | $ | 62,308   |      |  | $ | 53,706   |  
|Income taxes                                                                      |  | $                       | 74,937   |   |      | $ | 72,032   |      |  | $ | 32,386   |  
|Non-cash financing activities:                                                    |  |                         |          |   |      |   |          |      |  |   |          |  
|Debt forgivenessproperty reconveyance/reduction                                  |  | $                       | (9,611   | ) |      | $ | (11,380  | )    |  | $ | (507     | )



See notes to
Consolidated Financial Statements.



F-7



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Note
1.    Description of Business



Catellus Development Corporation (together with its subsidiaries, Catellus or the Company) owns and develops primarily industrial properties located in major markets in California, Illinois, Texas, Colorado, and
Georgia, with recent expansion into New Jersey. The Company operated as a fully taxable C-corporation through December 31, 2003. At December 31, 2003, the Company reorganized its operations in order to operate as a real estate investment trust
(REIT) commencing January 1, 2004 (see Note 18). All references to Catellus or the Company mean the current Catellus or its predecessor, as the context requires.



Note 2.    Summary of Significant Accounting Policies



Revenue recognitionRental revenue, in general, is recognized
when due from tenants; however, revenue from leases with rent concessions or fixed escalations is recognized on a straight-line basis over the initial term of the lease. Direct costs of negotiating and consummating a lease are deferred and amortized
on a straight-line basis over the initial term of the related lease. Rental revenue is not accrued when a tenant vacates the premises and ceases to make rent payments or files for bankruptcy. The Company has various retail and ground leases that
provide for rental revenues which are contingent upon the lessees operations. Contingent rental income on these leases is recognized when the specified target is achieved.



The Company recognizes revenue from the sale of properties using the accrual method. Sales not qualifying for full
recognition at the time of sale are accounted for under other appropriate deferral methods, including the percentage-of-completion method. When the Company receives an inadequate cash down payment and takes a note for the balance, profit is deferred
until such time as sufficient cash is received to meet minimum down payment requirements. In general, specific identification and relative sales value methods are used to determine the cost of sales. Generally, sales of rental property are
classified as discontinued operations.



The Company recognizes
management, development, and other fees as earned. Fees earned from the Companys unconsolidated joint ventures are recognized to the extent of outside ownership with the Companys share deferred. These deferred fees will be recognized
when the assets or venture is either sold or liquidated, as appropriate.



The Company may receive fees from tenants as consideration for early termination of their lease agreement. These lease termination fees are amortized over the revised remaining lease term, if any. In conjunction with
the receipt of lease termination fees, the Company performs a review of all lease related assets and liabilities to determine if impairment has occurred and whether or not the amortization period continues to be appropriate.



Property and deferred chargesReal estate is stated at cost using
the methodology described as follows: (a) for operating properties and properties held for development, a write-down to estimated fair value is recognized when a propertys estimated undiscounted future cash flow is less than its net book
value; (b) for properties held for sale, a write-down to estimated fair value is recorded when the Company determines that the net book value exceeds the estimated selling price less costs to sell. Fair value is determined by a combination of
expected cash flow and recent comparable sales and this evaluation is made by management on a property-by-property basis. Based upon the evaluation, an impairment charge of $4.3 million and $6.7 million was recognized in Other
expenses-Other in 2004 and 2003, respectively, thus reducing the Companys rental property basis by $2.9 million in 2004 and developable land basis by $1.4 million and $6.7 million in 2004 and 2003, respectively. The evaluation of future
cash flows and fair value of individual properties requires significant judgment; it is reasonably possible that a change in estimate could occur as economic conditions change.



The Company capitalizes direct construction and development costs, including predevelopment costs, property taxes,
insurance, and certain indirect project costs, including a portion of general and administrative



F-8



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



costs that are associated with the acquisition, development, or construction of a project. Interest costs incurred during construction/development periods to
get the assets ready for their intended use are also capitalized. Costs associated with financing or leasing projects are also capitalized and amortized over the period benefited by those expenditures on a straight-line basis, which for deferred
financing fees approximates the effective interest rate method.



Depreciation is computed using the straight-line method. Buildings and improvements are depreciated using lives of between 20 and 40 years. Tenant improvements are depreciated over the shorter of the primary terms of the leases (generally
3-15 years) or the useful life of the improvement, while furniture and equipment are depreciated using lives ranging between 3 and 10 years.



Maintenance and repair costs are charged to expense as incurred, while significant improvements, replacements, and major renovations are capitalized.



Allowance for doubtful accountsAccounts
receivable are net of an allowance for uncollectible accounts totaling $1.8 million and $1.5 million at December 31, 2004 and 2003, respectively. The Company provides for doubtful accounts based on several factors, including the Companys
estimate of collectability and the age of the outstanding balances.



Environmental costsThe Company incurs ongoing environmental remediation costs, including cleanup costs, consulting fees for environmental studies and investigations, monitoring costs, and legal costs relating to cleanup,
litigation defense, and the pursuit of responsible third parties. Costs incurred in connection with operating properties and properties previously sold are expensed. Costs relating to undeveloped land are capitalized as part of development costs.
Costs incurred for properties to be sold are deferred and charged to cost of sales when the properties are sold. The Company maintains a reserve for estimated costs of environmental remediation to be incurred in connection with operating properties
and properties previously sold.



Income
taxesBeginning January 1, 2004, Catellus elected to be taxed as a REIT under Sections 856 and 860 of the Internal Revenue Code of 1986, as amended (see Note 18). A REIT generally does not incur federal taxes on its taxable income as
long as it distributes 90% of its taxable income and meets various income, asset and ownership tests. As Catellus reorganized so that it operates as a REIT as of January 1, 2004 and intends to elect REIT status upon filing its 2004 tax return, the
Company no longer will be taxed at the REIT level if 100% of taxable income is distributed. Accordingly, Catellus reversed the majority of its deferred taxes in the fourth quarter of 2003. Certain deferred taxes have been maintained including those
relating to the Companys Taxable REIT Subsidiaries (TRS) and those related to built-in gains for properties included in the REIT. For the Companys TRS, deferred taxes are recorded based on the future tax effects of the
difference between the tax and financial reporting bases of their assets and liabilities. For properties transferred to the REIT, a deferred tax has been recorded for certain assets which the Company believes may be sold within ten years because of
certain tenant options or the size and type of property. The deferred tax for built-in gains is computed as the difference between the book and tax basis of those properties which the Company believes will be difficult to transact as tax-free
exchanges. In addition, where the Company has recognized a deduction for uncertain tax positions, no financial statement benefit is recorded until the tax impact is certain.



Principles of consolidationThe accompanying Consolidated Financial Statements include the accounts of the
Company, its wholly owned subsidiaries, and investees, which are controlled by the Company (i.e. ability to exercise control over the operations of an entity, including a board where a majority of the votes can be obtained by employees of the
Company). Other investees are accounted for by using the equity method, including investees in which the Company has a majority interest, but the minority venture partner(s) has (have) substantive participating rights in the operations of the
investee. Another investee, with whom the Company has



F-9



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



related party transactions, is accounted for under the cost method. In 1999, the Company formed a subsidiary REIT and sold 10% of this subsidiarys
stock to minority investors. In January 2003, the Company acquired the 10% interest of the minority investors for $60.7 million. The acquisition was accounted for based on the purchase method of accounting.



Partnership accountingThe Company accounts for unconsolidated
partnerships or other investees who do not qualify as a variable interest equity (collectively referred to as unconsolidated joint ventures) under the equity method including investees in which the Company has a majority interest, but the minority
venture partner(s) has (have) substantive participating rights in the operations of the investee. Earnings or losses of unconsolidated joint ventures are recognized to the extent of the Companys ownership or participation interest. The Company
does not recognize its share of losses generated by these investments in excess of its investment unless it is legally committed or intends to fund deficits in the future. The Company may provide fee services to joint ventures but will recognize
revenues only to the extent of the outside partners ownership interest and will defer profits on its ownership interest until the joint venture is sold or liquidated. The Company accounts for a joint venture, with whom it has related party
transitions, under the cost method (see Note 5, Joint Venture Investments).



In December 2003, the FASB issued Interpretation No. 46-R, Consolidation of Variable Interest Entitiesan interpretation of ARB No. 51 (FIN 46-R). FIN 46-R requires that any entity
meeting certain rules relating to a companys level of economic risks and rewards be consolidated as a variable interest entity. The statement is applicable to all variable interest entities created or acquired after January 31, 2003, and the
first interim or annual reporting period beginning after December 15, 2003, for variable interest entities in which the Company holds a variable interest that was acquired before February 1, 2003. The Company has adopted FIN 46-R as required. There
was no significant effect on the financial position, results of operations or cash flows of the Company as a result of the initial adoption of this standard with regard to existing variable interest entities; however, future newly formed entities
could meet these requirements and will be recorded as appropriate.



At December 31, 2004, the Company holds significant variable interests in three variable interest entities that do not qualify for consolidation under the provisions of FIN 46-R. The Companys significant variable interests are in the
form of equity interests in two of its unconsolidated joint ventures and its participation in a master development agreement:



| |  |  | Bergstrom Partners, L.P. was formed in January 2003 to redevelop and market 624 acres of land at a former missile test site in Travis County, Texas. No further contributions are
required.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | SAMS Venture, LLC was formed in January 2003 to initially develop a new 545,000 square foot office park for the Los Angeles Air Force Base, convey that property to the United States
Air Force in exchange for three parcels of land totaling 56 acres and other consideration, and finally either sell or develop for sale the three parcels. The Companys exposure will increase should this joint venture require additional
contributions from its partners.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A Company subsidiary entered into a master development agreement with the City of Austin, Texas in December 2004 to redevelop and market the property formerly known as the Robert
Mueller Municipal Airport. The Companys exposure will increase should public financing and sales revenues be insufficient to meet current or projected financial requirements.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Companys maximum exposure in the current financial statements as a
result of its involvement with these variable interest entities is $9.3 million as of December 31, 2004.



Cash and cash equivalents and restricted cash and investmentsThe Company considers all highly liquid investments with maturity of three
months or less at time of purchase to be cash equivalents. Of the restricted cash and investments totaling $29.6 million and $64.6 million at December 31, 2004 and 2003, respectively,



F-10



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



$18.9 million and $38.1 million, respectively, represent proceeds from property sales held in separate cash accounts at trust companies in order to preserve
the Companys option to reinvest the proceeds on a tax-deferred basis. Approximately $10.0 million at December 31, 2004 represents funds in escrow for environmental work related to a land acquisition. Approximately $0.7 million and $23.1
million at December 31, 2004 and 2003, respectively, represent funds held in pledge accounts at a bank until certain loan collateral pool requirements are met. These requirements relating to the December 31, 2003 funds were met in 2004 and the
restricted cash of $23.1 million was released accordingly and was used to pay down debt. In addition, restricted investments of $3.4 million at December 31, 2003, represented certificates of deposit used to guarantee lease performance; this $3.4
million of restricted cash was released in 2004. The Company maintains cash balances with investment grade financial institutions which the Company believes will mitigate the risk of loss for amounts on deposit in excess of federally insured limits.



Interest rate protection contracts (Treasury-lock
contracts)The Company may enter into interest rate protection agreements from time to time to lock its interest rate when negotiating fixed rate financing agreements. Amounts paid or received would be capitalized and amortized as a
component of interest expense using the effective interest method over the term of the associated debt agreement.



Notes receivableNotes receivable are carried at the principal balance, less estimated uncollectible amounts totaling $1.8 million at December
31, 2004 and 2003. Interest is recognized as earned; however, the Company discontinues accruing interest when collection is considered doubtful. The Company uses the effective interest method for notes with stepped interest rates or when loan
origination fees are received. Notes are generally collateralized by real property or a financing agreement.



Financial instrumentsThe historical cost basis of the Companys notes receivable is representative of fair value based on a comparison
to year-end interest rates for receivables of comparable risks and maturities. Variable rate debt has carrying values which approximate estimated fair value while fixed rate mortgage loans have an estimated aggregate fair value of $1.13 billion and
remaining principal of $1.08 billion based on a comparison to year-end interest rates for debt with similar terms and remaining maturities. The carrying amounts of the Companys cash and cash equivalents, restricted cash and investments,
accounts receivables, accounts payables, and accrued expenses approximate fair value due to the short term maturities of these assets and liabilities.



Bond financingsAssessment bonds are usually issued by a municipality district or a tax incremental financing entity to finance costs of
public infrastructure improvements. The Company records an obligation within mortgage and other debt if the assessment to be levied by the bonds issuer is fixed and determinable, the assessment has been guaranteed by the Company or the Company
controls the municipal board (see Notes 3 and 15). In all other cases, the Company records a receivable for the amount due from the municipality as it is incurred.



F-11



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Income per shareIncome from continuing and discontinued operations per share of common
stock applicable to common stockholders is computed by dividing respective income by the weighted average number of shares of common stock and equivalents outstanding during the period (see table below for effect of dilutive securities).



|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|--------------------------------------------------- |  | ------------------------------------- | ------- | ------ | ------- | --------------- | - | ------ |  | ------ | ------- | --------------- | ------- | ------ | - | ------ |  | --------------- | ------- |  | ------- |  | - | ----
|                                                    |  | Year Ended December 31,              
|                                                    |  | 2004                                  |         | 2003   |         | 2002           
|                                                    |  | Income                                |         | Shares |         | Per ShareAmount |   | Income |  | Shares |         | Per ShareAmount |         | Income |   | Shares |  | Per ShareAmount
|                                                    |  | (In thousands, except per share data)
|Income from continuing operations                   |  | $                                     | 146,840 |        | 103,064 |                 | $ | 1.42   |  | $      | 228,279 |                 | 99,941  |        | $ | 2.28   |  | $               | 85,176  |  | 97,642  |  | $ | 0.87
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Effect of dilutive securities: stock options        |  |                                       |        |        | 1,456   |                 |   |        |  |        |        |                 | 2,230   |        |   |        |  |                 |        |  | 2,476   |  |   |     
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Income from continuing operations assuming dilution |  | $                                     | 146,840 |        | 104,520 |                 | $ | 1.40   |  | $      | 228,279 |                 | 102,171 |        | $ | 2.23   |  | $               | 85,176  |  | 100,118 |  | $ | 0.85
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Gain from discontinued operations                   |  | $                                     | 24,958  |        | 103,064 |                 | $ | 0.25   |  | $      | 6,520   |                 | 99,941  |        | $ | 0.07   |  | $               | 15,480  |  | 97,642  |  | $ | 0.16
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Effect of dilutive securities: stock options        |  |                                       |        |        | 1,456   |                 |   |        |  |        |        |                 | 2,230   |        |   |        |  |                 |        |  | 2,476   |  |   |     
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Gain from discontinued operations assuming dilution |  | $                                     | 24,958  |        | 104,520 |                 | $ | 0.24   |  | $      | 6,520   |                 | 102,171 |        | $ | 0.07   |  | $               | 15,480  |  | 100,118 |  | $ | 0.16
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Net income                                          |  | $                                     | 171,798 |        | 103,064 |                 | $ | 1.67   |  | $      | 234,799 |                 | 99,941  |        | $ | 2.35   |  | $               | 100,656 |  | 97,642  |  | $ | 1.03
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Effect of dilutive securities: stock options        |  |                                       |        |        | 1,456   |                 |   |        |  |        |        |                 | 2,230   |        |   |        |  |                 |        |  | 2,476   |  |   |     
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     
|Net income assuming dilution                        |  | $                                     | 171,798 |        | 104,520 |                 | $ | 1.64   |  | $      | 234,799 |                 | 102,171 |        | $ | 2.30   |  | $               | 100,656 |  | 100,118 |  | $ | 1.01
|                                                    |  |                                       |         |        |         |                 |   |        |  |        |         |                 |         |        |   |        |  |                 |         |  |         |  |   |     



At December 31, 2003,
1,098,127 shares of restricted stock and restricted stock units were not included in the computation of diluted income per share because the fair market value at date of grant was greater than the average annual market price of the Companys
common stock. There were no shares excluded at December 31, 2004.



Use of estimatesThe preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and
liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenue and expenses. Actual results could differ from those estimates.



ReclassificationsCertain prior year amounts have been reclassified to conform with the current year financial
statement presentation.



Accounting for stock-based
compensation



At December 31, 2004, the Company has six
stock-based employee compensation plans. The Company accounts for those plans under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. All options when
granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of grant. Subsequently, as a result of a stock option exchange offer related to the REIT conversion, whereby unvested options became
subject to variable accounting, compensation expense of $3.0 million and $2.0 million was recognized for the years



F-12



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



ended December 31, 2004 and 2003, respectively (see Notes 11 and 18). The following table illustrates the effect on net income and earnings per share
if the Company had applied the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation (see Note 11, for further data regarding
Black-Scholes and the Companys option plans).



|                                                                                                                                                             |  |                                              |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                                                                             |  | Year Ended December 31,                      |        
|                                                                                                                                                             |  | 2004                                         |         |   | 2003 |   |         | 2002 | 
|                                                                                                                                                             |  | (In thousands, except income per share data) |        
|Net income, as reported                                                                                                                                      |  | $                                            | 171,798 |   |      | $ | 234,799 |      |  | $ | 100,656 |  
|Add: Stock-based employee compensation expense included in reported net income, net of related tax effects in 2003                                           |  |                                              | 3,014   |   |      |   | 1,209   |      |  |   |        |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects in
2003 and 2002 |  |                                              | (1,229  | ) |      |   | (3,747  | )    |  |   | (5,330  | )
|                                                                                                                                                             |  |                                              |         |   |      |   |         |      |  |   |         |  
|Pro forma net income                                                                                                                                         |  | $                                            | 173,583 |   |      | $ | 232,261 |      |  | $ | 95,326  |  
|                                                                                                                                                             |  |                                              |         |   |      |   |         |      |  |   |         |  
|Earnings per share:                                                                                                                                          |  |                                              |         |   |      |   |         |      |  |   |         |  
|Basicas reported                                                                                                                                            |  | $                                            | 1.67    |   |      | $ | 2.35    |      |  | $ | 1.03    |  
|                                                                                                                                                             |  |                                              |         |   |      |   |         |      |  |   |         |  
|Basicpro forma                                                                                                                                              |  | $                                            | 1.68    |   |      | $ | 2.32    |      |  | $ | 0.98    |  
|                                                                                                                                                             |  |                                              |         |   |      |   |         |      |  |   |         |  
|Dilutedas reported                                                                                                                                          |  | $                                            | 1.64    |   |      | $ | 2.30    |      |  | $ | 1.01    |  
|                                                                                                                                                             |  |                                              |         |   |      |   |         |      |  |   |         |  
|Dilutedpro forma                                                                                                                                            |  | $                                            | 1.66    |   |      | $ | 2.27    |      |  | $ | 0.95    |  
|                                                                                                                                                             |  |                                              |         |   |      |   |         |      |  |   |         |  



During 2004, two
performance-based executive award plans were established under the Companys 2003 Performance Award Plan: the 2004 Transition Incentive Plan (TIP) and the 2004 Long-Term Incentive Plan (LTIP). The awards granted are
non-voting units of measurement (Performance Units) each of which is deemed to represent one share of the Companys common stock. Performance Units are entitled to dividend equivalents representing dividends on an equal number of
shares of the Companys common stock. Dividend equivalents are credited to participants accounts as additional Performance Units. The initial performance period under the LTIP and the performance period under the TIP are from January 1,
2004 through December 31, 2006. TIP awards vest no sooner than December 31, 2004 if at least 50% of defined performance targets have been achieved and certain time vesting requirements are met as to certain participants, and are payable in the
Companys common stock. LTIP awards vest at December 31, 2006 if the Companys total stockholder return, relative to the total stockholder returns of a certain group of peer companies, meets certain performance targets. Awards under the
LTIP are payable 50% in the Companys common stock and 50% in cash (see Note 11).



The Company expenses dividends paid on unvested restricted stock, restricted stock units, Director Restricted Stock Units, and Director Stock Units (seeNote 11).



New accounting standards



In December 2004, the FASB issued Statement of Accounting Standards No.
123R, Share-Based Payment (SFAS 123R). SFAS 123R establishes standards for the accounting for transactions in which an entity exchanges its equity investments for goods or services. This statement is effective as of
the beginning of the first interim or annual reporting that begins after June 15, 2005. The Company will adopt SFAS 123R in the time frame required and it is anticipated that the Company will elect the modified prospective application transition
method without restatement of prior interim periods. The initial adoption of FAS 123R will not have a significant effect on the financial position, results of operations, or cash flow of the Company.



F-13



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 3.    Mortgage and Other Debt



Mortgage and other debt consisted of the following:



|                                                                                                                                      |  |                |           |      |   |          
|------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | --------- | ---- | - | ---------
|                                                                                                                                      |  | December 31,  
|                                                                                                                                      |  | 2004           |           | 2003
|                                                                                                                                      |  | (In thousands)
|Fixed rate mortgage loans, interest at 5.96% to 9.50%, due at various dates through April 12, 2016(a)                                 |  | $              | 1,084,259 |      | $ | 1,051,004
|Floating rate mortgage loans, interest variable (3.81% to 4.53% at December 31, 2004), due at various dates through August 1, 2006(b) |  |                | 114,689   |      |   | 139,223  
|Construction loan, interest variable (4.22% at December 31, 2004), due on October 20, 2005(c)                                         |  |                | 30,000    |      |   | 54,220   
|Revolving credit facility, interest variable (4.29% at December 31, 2004), due on September 17, 2006(d)                               |  |                | 148,000   |      |   | 50,000   
|Land acquisition and development loan, interest at 2.82%, due at various dates through November 30, 2008(e)                           |  |                | 100       |      |   | 11,637   
|Assessment district bonds, interest at 2.09% to 8.70%, due at various dates through September 1, 2033(f)                              |  |                | 63,210    |      |   | 63,802   
|Other loans, interest at 7.0%, due at various dates through September 15, 2006                                                        |  |                | 270       |      |   | 8,168    
|                                                                                                                                      |  |                |           |      |   |          
|Mortgage and other debt                                                                                                               |  |                | 1,440,528 |      |   | 1,378,054
|Liabilities of assets held for sale:                                                                                                  |  |                |           |      |   |          
|Floating rate mortgage loans                                                                                                          |  |                |          |      |   | 2,071    
|                                                                                                                                      |  |                |           |      |   |          
|Total mortgage and other debt                                                                                                         |  | $              | 1,440,528 |      | $ | 1,380,125
|                                                                                                                                      |  |                |           |      |   |          

---

|(a) | The fixed rate mortgage loans consist of the following: a $340.4 million loan bearing interest at 6.01% (6.69% effective rate considering financing costs), with a
30-year amortization schedule and maturing in November 2008; a $74.0 million loan bearing interest at 5.96% (6.39% effective rate considering financing costs) with a 25-year amortization schedule and maturing in November 2008; a $254.6 million loan
bearing interest of 7.05% (7.17% effective rate considering financing costs) with a 30-year amortization schedule and maturity in April 2012; a $192.3 million loan bearing interest at 7.25% (7.28% effective rate considering financing costs), with a
30-year amortization schedule and maturing in April 2016; a $136.6 million loan bearing interest at 6.65% (6.72% effective rate considering financing costs), maturing on various dates from October 2006 through July 2007; $70.3 million of loans
bearing interest at 7.29% (7.44% effective rate considering financing costs), maturing on various dates from January 2008 through May 2010; and $16.1 million of other loans bearing interest at 8.13% to 9.5%, maturing on various dates from October
2006 through March 2009.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



During 2004, the
Company closed a $75.0 million fixed rate mortgage loan bearing interest at 5.96% (6.39% effective rate considering financing costs) with a 25-year amortization schedule and maturity in November 2008.



These fixed rate mortgage loans are collateralized by certain of the
Companys operating properties and by an assignment of rents generated by the underlying properties. These loans have penalties if paid prior to maturity.



|(b) | The Companys floating rate mortgage loans are collateralized by operating properties and by an assignment of rents generated by the underlying properties.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------



|(c) | In 2004, the Companys $50.0 million variable rate construction loan matured. The Company exercised its option to extend $30.0 million for one year and repaid
$20.0 million with funds from the revolving credit facility. The entire loan was repaid in January 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-14



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Companys construction loan is used to finance development projects and is collateralized by
the related land and improvements.



|(d) | During 2003, the Company closed a senior revolving credit facility in the aggregate principal amount of $200 million, of which $148 million was drawn at December 31,
2004. The facility matures in September 2006, unless extended an additional year at the Companys election. The current interest rate is set at the Eurodollar rate (one month LIBOR) plus 2.0%.The Company has the right during the initial
term of the facility to increase the facility amount up to an aggregate principal amount of $300 million. The Company may prepay the facility in whole or in part, at any time without penalty.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(e) | Land acquisition and development loans are used to acquire land and/or finance related development and are collateralized by the related land.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------



|(f) | The assessment district bonds are issued through local municipalities to fund the construction of public infrastructure and improvements, which benefit the
Companys properties. Debt service on these bonds is either collateralized by certain of the Companys properties or by letters of credit (see Note 15).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Three of the Companys credit agreements, totaling $270.5 million, have corporate financial covenants including a
minimum fixed charge coverage ratio of 1.30 to 1, a maximum leverage ratio of 0.65 to 1, a maximum secured indebtedness ratio of 0.50 to 1, and a minimum tangible net worth of $452.8 million, all terms as defined in those agreements. As of or for
the period ending December 31, 2004, the actual results were 1.87 to 1; 0.55 to 1; 0.38 to 1; and $743.6 million, respectively. Outstanding borrowings under the revolving credit facility are subject to a borrowing base consisting of various
categories of assets. At December 31, 2004, the Company had unused availability of $40.7 million under the line. The Companys performance against these covenants is measured on a quarterly basis, with fixed charge and debt service coverage
ratios being measured on a four-quarter trailing basis. In the event the Company was to breach any of these covenants and was unable to negotiate satisfactory waivers or amendments, the Companys lenders in these credit facilities could declare
amounts outstanding due and payable.



The Companys
revolving credit facility includes a covenant restricting dividends, subject to certain exceptions, in any fiscal year to the greater of (i) 95% of Funds From Operations or (ii) such amount necessary for the REIT Guarantor to qualify as a REIT under
the Internal Revenue Code. For the period ending December 31, 2004, the Companys total dividend distributions were $157.8 million as compared to the maximum amount permitted under the covenant of $211.3 million.



The maturities of mortgage and other debt outstanding as of December 31, 2004
are summarized as follows (in thousands):



|           |  |   |          
|---------- |  | - | ---------
|2005       |  | $ | 142,429  
|2006       |  |   | 332,671  
|2007       |  |   | 27,792   
|2008       |  |   | 430,381  
|2009       |  |   | 37,579   
|Thereafter |  |   | 469,676  
|           |  |   |          
|           |  | $ | 1,440,528
|           |  |   |          



F-15



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Interest costs relating to mortgage and other debt are summarized as follows:



|                                            |  |                         |         |   |      |   |         |      |  |   |         |  
|------------------------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                            |  | Year Ended December 31, |        
|                                            |  | 2004                    |         |   | 2003 |   |         | 2002 | 
|                                            |  | (In thousands)          |        
|Total interest incurred                     |  | $                       | 86,728  |   |      | $ | 84,177  |      |  | $ | 85,156  |  
|Interest capitalized                        |  |                         | (20,558 | ) |      |   | (22,025 | )    |  |   | (24,380 | )
|                                            |  |                         |         |   |      |   |         |      |  |   |         |  
|Interest expensed                           |  |                         | 66,170  |   |      |   | 62,152  |      |  |   | 60,776  |  
|Less discontinued operations                |  |                         | (635    | ) |      |   | (1,757  | )    |  |   | (2,619  | )
|                                            |  |                         |         |   |      |   |         |      |  |   |         |  
|Interest expense from continuing operations |  | $                       | 65,535  |   |      | $ | 60,395  |      |  | $ | 58,157  |  
|                                            |  |                         |         |   |      |   |         |      |  |   |         |  



Total interest
incurred includes $4.9 million, $4.9 million, and $6.0 million of amortization of deferred loan fees and other related costs for the years ended December 31, 2004, 2003, and 2002, respectively.



Note 4.    Income Taxes



The Company was restructured to operate as a REIT effective January 1, 2004.
In general, a corporation that elects REIT status and distributes at least 90% of its taxable income to its stockholders and complies with certain other requirements (relating primarily to the nature of its assets and the sources of its revenues) is
not subject to federal income taxation to the extent it distributes its taxable income. The Company began operating so as to qualify as a REIT beginning January 1, 2004, and paid at least 90% of REIT taxable income to stockholders in 2004. Based on
these considerations, the Company believes that it will not be liable for taxes (except with respect to the items discussed below) and, in 2003, reversed approximately $232 million of deferred tax liabilities.



In 2003, as part of restructuring operations to enable the Company to qualify
as a REIT, subsidiaries were created (subject to certain size limitations) that qualify as TRS and will be subject to federal and state income taxes. Accordingly, the Company will still be liable for federal and state taxes with respect to income
earned in the TRS. As a result of this future tax liability, certain assets of the TRS carry temporary differences between book and tax amounts that are reflected as net deferred tax liabilities at the TRS and in the Consolidated Balance Sheet.
Also, a majority of the Companys assets owned as of December 31, 2003, which were transferred into the REIT, had values in excess of tax basis (built-in-gain) of approximately $1.7 billion. Under the REIT rules, the Company is
liable for the tax on this built-in-gain if it is realized in a taxable transaction (as for example by sale of the asset) before January 1, 2014. The Company believes that it will pay taxes on built-in-gains on the Companys assets subject to
purchase options in the event the Company cannot effectuate a tax-free exchange. As a result of this future tax liability, the temporary differences between book and tax amounts for these assets will continue to be reflected as net deferred tax
liabilities in the Consolidated Balance Sheet. In addition, the Companys 1999 and later federal and state tax returns are still open with certain returns currently under audit, which may result in additional taxes with respect to these prior
years. In 2003, the Company has provided for a current tax liability, currently totaling approximately $124 million, related to certain transactions under audit where it has taken a tax benefit, but the tax impact is uncertain. Lastly, the Company
expects that once certain tasks are completed, certain of the Companys assets not currently in the TRS will later be contributed to the TRS and carry temporary differences between book and tax amounts which is currently recorded as current tax
liabilities but will result in deferred tax liabilities upon contribution.



To initially qualify as a REIT, among other things, the Company distributed all of the accumulated earnings and profits (E&P) to the Companys stockholders in one or more taxable dividends. In
order to meet the required distribution of accumulated E&P, the Company made a distribution of $128 million in cash and 10.7



F-16



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



million shares of Catellus stock valued at $252 million in the fourth quarter of 2003. The amount of the distributions was based, in part, upon the estimated
amount of accumulated E&P at year-end 2003. Although the Company believes that the distributions were sufficient to eliminate all of its accumulated E&P, to the extent that adjustments to prior years taxable income results in higher
cumulative E&P, the Company will make an additional taxable distribution (in the form of cash and/or securities) at that time.



Income tax (expense) benefit for year ended December 31, 2004 was generated at both the REIT level and the TRS. The TRS income before income taxes was
$88.3 million with an effective overall rate of 37.22%. The Company has accrued $2.4 million state taxes at the REIT level to reflect expected state tax liability resulting from projected taxable income in California in excess of federal taxable
income that is not distributed to stockholders and therefore taxed in the REIT and $0.6 million of the taxes for other adjustments in the REIT.



Income tax (expense) benefit on consolidated income from continuing operations is as follows:



|         |  |                         |         |   |      |   |          |      |  |   |         |  
|-------- |  | ----------------------- | ------- | - | ---- | - | -------- | ---- |  | - | ------- | -
|         |  | Year Ended December 31, |        
|         |  | 2004                    |         |   | 2003 |   |          | 2002 | 
|         |  | (In thousands)          |        
|Current  |  | $                       | (57,363 | ) |      | $ | (201,351 | )    |  | $ | (31,346 | )
|Deferred |  |                         | 21,518  |   |      |   | 246,855  |      |  |   | (21,385 | )
|         |  |                         |         |   |      |   |          |      |  |   |         |  
|Total    |  | $                       | (35,845 | ) |      | $ | 45,504   |      |  | $ | (52,731 | )
|         |  |                         |         |   |      |   |          |      |  |   |         |  



The income tax benefit
(expense) reflected in the Consolidated Statement of Operations differs from the amounts computed by applying the federal statutory rate of 35% to income before income taxes and discontinued operations as follows:



|                                                |  |                         |         |   |      |   |         |      |  |   |         |  
|----------------------------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                |  | Year Ended December 31, |        
|                                                |  | 2004                    |         |   | 2003 |   |         | 2002 | 
|                                                |  | (In thousands)          |        
|Federal income tax expense at statutory rate    |  | $                       | (73,704 | ) |      | $ | (63,961 | )    |  | $ | (49,011 | )
|Increase (decrease) in taxes resulting from:    |  |                         |         |   |      |   |         |      |  |   |         |  
|REIT level federal taxdividends paid deduction |  |                         | 42,897  |   |      |   |        |      |  |   |        |  
|State income taxes, net of federal impact       |  |                         | (7,371  | ) |      |   | (9,324  | )    |  |   | (6,659  | )
|REIT conversion                                 |  |                         |        |   |      |   | 118,896 |      |  |   |        |  
|Property donation at fair value                 |  |                         |        |   |      |   |        |      |  |   | 2,960   |  
|Other                                           |  |                         | 2,333   |   |      |   | (107    | )    |  |   | (21     | )
|                                                |  |                         |         |   |      |   |         |      |  |   |         |  
|                                                |  | $                       | (35,845 | ) |      | $ | 45,504  |      |  | $ | (52,731 | )
|                                                |  |                         |         |   |      |   |         |      |  |   |         |  



F-17



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Deferred income taxes are provided for the temporary differences between the financial reporting
basis and the tax basis of the Companys assets and liabilities. Significant components of the Companys net deferred tax liability are as follows:



|                              |  |                |        |      |   |       
|----------------------------- |  | -------------- | ------ | ---- | - | ------
|                              |  | December 31,  
|                              |  | 2004           |        | 2003
|                              |  | (In thousands)
|Deferred tax liabilities:     |  |                |        |      |   |       
|Real Estate                   |  | $              | 41,688 |      | $ | 44,304
|Investments in Joint Ventures |  |                | 5      |      |   | 12,408
|Other                         |  |                | 470    |      |   |      
|                              |  |                |        |      |   |       
|                              |  |                | 42,163 |      |   | 56,712
|                              |  |                |        |      |   |       
|Deferred tax assets:          |  |                |        |      |   |       
|Deferred revenue              |  |                | 2,588  |      |   |      
|Stock compensation            |  |                | 3,056  |      |   |      
|Other                         |  |                | 400    |      |   |      
|                              |  |                |        |      |   |       
|                              |  |                | 6,044  |      |   |      
|                              |  |                |        |      |   |       
|Net deferred tax liability    |  | $              | 36,119 |      | $ | 56,712
|                              |  |                |        |      |   |       



Certain net deferred
tax liabilities have been eliminated (as the Company is no longer liable for certain taxes as a REIT), reclassified to other current liabilities, or paid as current taxes in 2003. Included in liabilities reclassified to current tax accrual are those
associated with assets likely to be contributed to the TRS, items for which the Company had previously claimed a tax deduction for non-routine transactions but the tax impact is not certain, and taxable transactions in 2003 that had previously been
recorded for book purposes in prior years. With regard to items where the tax impact is uncertain, the Company expects such uncertainties to be resolved upon completion of specific audits currently under way. A permanent income tax benefit of $0.3
million, $21.3 million, and $1.3 million for the years ended December 31, 2004, 2003, and 2002, respectively, associated with the exercise of stock options is credited directly to paid-in capital on the accompanying Consolidated Statements of
Stockholders Equity.



Note 5.    Joint Venture
Investments



The Company has investments in a variety of
unconsolidated real estate joint ventures that are involved in both operating properties and development of various other projects.



The Companys unconsolidated joint ventures include the following at December 31, 2004, which are accounted for under the equity method except for
East Baybridge Partners, L.P. which is under the cost method:



|                                     |  |                     |   |  |                                  |  |                     |  
|------------------------------------ |  | ------------------- | - |  | -------------------------------- |  | ------------------- | -
|Operating Properties                 |  | OwnershipPercentage |   |  | Development Projects             |  | OwnershipPercentage |  
|Hotel                                |  |                     |   |  | Residential                      |  |                     |  
|International Rivercenter(a)         |  | 25                  | % |  | Talega Village, LLC(e)           |  | 50                  | %
|New Orleans Rivercenter(b)           |  | 42                  | % |  | Serrano Associates, LLC(f)       |  | 50                  | %
|Pacific Market Investment Company(c) |  | 50                  | % |  | Parkway Company, LLC(g)          |  | 50                  | %
|Office                               |  |                     |   |  | East Baybridge Partners, L.P.(h) |  | 0.14                | %
|Torrance Investment Company(d)       |  | 67                  | % |  | Commercial                       |  |                     |  
|                                     |  |                     |   |  | SAMS Venture, LLC(i)             |  | 50                  | %
|                                     |  |                     |   |  | Bergstrom Partners, L.P.(j)      |  | 50                  | %

---

|(a) | International Rivercenter owns the 1,600-room New Orleans Hilton Hotel on and adjacent to the Lower Poydras Wharf in New Orleans, Louisiana.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------



F-18



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|(b) | New Orleans Rivercenter owns a 75% undivided interest in an 8.5-acre parcel of land, which primarily provides parking for the New Orleans Hilton Hotel.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | Pacific Market Investment Company owns and operates a 337-room Embassy Suites Hotel in San Diego, California.
|--- | -------------------------------------------------------------------------------------------------------------

|(d) | Torrance Investment Company owns two office buildings totaling 202,000 square feet on 14 acres of land in Torrance, California.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(e) | Talega Village, LLC developed age-restricted residential units in Orange County, California. At December 31, 2004, it had no remaining inventory and has
substantially wound up operations.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(f) | Serrano Associates, LLC acquired and is developing a 3,500-acre master-planned community near Sacramento, California. At December 31, 2004, it had an inventory of
1,024 available lots.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(g) | Parkway Company, LLC develops a master-planned residential community located in Folsom, California. At December 31, 2004, it had an inventory of 188 multi-unit home
lots.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(h) | East Baybridge Partners, L.P. developed and operates a 220-unit multifamily mixed-income rental housing project in Emeryville, California. This partnership is
accounted for under the cost method.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(i) | SAMS Venture, LLC is developing a new facility for the United States Air Force, and sells or develops for sale, other mixed use parcels in El Segundo, California.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(j) | Bergstrom Partners, L.P. develops for sale 624 acres of mixed-use land in Austin, Texas, of which 416 acres were remaining at December 31, 2004.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------



In September 2003, the Company sold its interest
in the Traer Creek LLCs in exchange for a note receivable. A provision in the sales agreement allows for a discount on the purchase price of $1 million depending on the buyers timing of payment of the note. Thus the Company deferred a gain of
$5.4 million at December 31, 2003, which was subsequently recognized in January 2004 upon the buyers full payment of the note.



In December 2003, the Company sold its investment interest in Talega Associates, LLC and recorded as Sales revenue $47.4 million with a net
sales gain of $41.9 million on the Consolidated Statement of Operations in 2003.



In January 2004, the Company sold its investment interest in Colorado International Center to an entity whose principal was a former Company employee, for the Companys capital investment balance of $0.3 million.



In November 2004, the Company sold its investment interest in
Bayport Alameda Associates, LLC and recorded as Sales revenue $49.8 million with a net sales gain of $14.4 million on the Consolidated Statement of Operations.



In December 2004, the Company sold its investment interest in Third & King Investors, LLC and recorded a net sales loss
of $5.6 million in the Consolidated Statement of Operations. The loss was attributed to additional insurance costs, interest expense and additional construction expenditures which resulted from a delay in the closing of the sale.



The Company guarantees a portion of the debt and interest of certain of its
joint ventures. At December 31, 2004, these guarantees totaled $0.5 million. In some cases, other parties have jointly and severally guaranteed these obligations, which are also collateralized by the related properties.



F-19



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The combined balance sheets and statements of operations of these unconsolidated joint ventures,
along with the Companys proportionate share, are summarized as follows:



|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|--------------------------------------- |  | -------------------- | ------- | - | ------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                        |  | CombinedDecember 31, |         |   | Proportionate ShareDecember 31, |  
|                                        |  | 2004                 |         |   | 2003                            |   |         | 2004 |  |   | 2003    |  
|                                        |  | (In thousands)       |        
|Assets:                                 |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Operating properties:                   |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Property                                |  | $                    | 136,402 |   |                                 | $ | 144,072 |      |  | $ | 43,751  |   |  | $ | 45,980  |  
|Other                                   |  |                      | 15,692  |   |                                 |   | 18,579  |      |  |   | 5,565   |   |  |   | 5,823   |  
|Development projects:                   |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Property                                |  |                      | 60,895  |   |                                 |   | 315,752 |      |  |   | 29,627  |   |  |   | 101,643 |  
|Other                                   |  |                      | 7,696   |   |                                 |   | 28,677  |      |  |   | 3,848   |   |  |   | 7,753   |  
|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Total                                   |  | $                    | 220,685 |   |                                 | $ | 507,080 |      |  | $ | 82,791  |   |  | $ | 161,199 |  
|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Liabilities and venturers equity:      |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Operating properties:                   |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Notes payable                           |  | $                    | 201,099 |   |                                 | $ | 204,306 |      |  | $ | 65,359  |   |  | $ | 66,451  |  
|Other                                   |  |                      | 17,183  |   |                                 |   | 18,135  |      |  |   | 5,141   |   |  |   | 5,228   |  
|Development projects:                   |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Notes payable                           |  |                      | 11,195  |   |                                 |   | 129,873 |      |  |   | 5,597   |   |  |   | 40,671  |  
|Other                                   |  |                      | 28,053  |   |                                 |   | 39,257  |      |  |   | 14,026  |   |  |   | 14,258  |  
|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Total liabilities                       |  |                      | 257,530 |   |                                 |   | 391,571 |      |  |   | 90,123  |   |  |   | 126,608 |  
|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Venturers equity/(deficit):            |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Operating properties                    |  |                      | (66,188 | ) |                                 |   | (59,790 | )    |  |   | (21,184 | ) |  |   | (19,876 | )
|Development projects                    |  |                      | 29,343  |   |                                 |   | 175,299 |      |  |   | 13,852  |   |  |   | 54,467  |  
|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|                                        |  |                      | (36,845 | ) |                                 |   | 115,509 |      |  |   | (7,332  | ) |  |   | 34,591  |  
|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  
|Total liabilities and venturers equity |  | $                    | 220,685 |   |                                 | $ | 507,080 |      |  | $ | 82,791  |   |  | $ | 161,199 |  
|                                        |  |                      |         |   |                                 |   |         |      |  |   |         |   |  |   |         |  



The Companys
proportionate share of venturers equity is an aggregate amount for all ventures. Because the Companys ownership percentage differs from venture to venture, because there are varying distribution agreements, and because certain ventures
have accumulated equity while others have accumulated deficits, the Companys percentage of venturers equity is not reflective of the Companys ownership percentage of the ventures. The Company does not recognize its share of losses
generated by joint ventures in excess of its investment unless it is legally committed or intends to fund deficits in the future.



F-20



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Company has contributed appreciated property to certain of its joint venture investments.
Although the properties are recorded by the venture at fair value on the date of contribution, the related gains have been deferred in the Companys financial statements and will be recognized when the properties are sold by the joint ventures.



|                               |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        
|------------------------------ |  | ----------------------- | ------- | ------------------- | - | ------- |  | ---- | ------- | ---- | - | ------ |  | - | ------- |  | - | -------
|                               |  | Combined                |         | Proportionate Share
|                               |  | Year Ended December 31,
|                               |  | 2004                    |         | 2003                |   | 2002    |  | 2004 |         | 2003 |   | 2002  
|                               |  | (In thousands)         
|Revenue:                       |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        
|Operating properties           |  | $                       | 143,872 |                     | $ | 137,290 |  | $    | 136,217 |      | $ | 45,039 |  | $ | 41,261  |  | $ | 40,792 
|Development projects           |  |                         | 39,752  |                     |   | 209,181 |  |      | 282,100 |      |   | 17,230 |  |   | 72,256  |  |   | 124,434
|                               |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        
|                               |  |                         | 183,624 |                     |   | 346,471 |  |      | 418,317 |      |   | 62,269 |  |   | 113,517 |  |   | 165,226
|                               |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        
|Expenses:                      |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        
|Operating properties           |  |                         | 123,009 |                     |   | 113,736 |  |      | 107,284 |      |   | 38,907 |  |   | 34,363  |  |   | 32,515 
|Development projects           |  |                         | 3,875   |                     |   | 111,266 |  |      | 207,765 |      |   | 1,786  |  |   | 39,407  |  |   | 95,202 
|                               |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        
|                               |  |                         | 126,884 |                     |   | 225,002 |  |      | 315,049 |      |   | 40,693 |  |   | 73,770  |  |   | 127,717
|                               |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        
|Net earnings before income tax |  | $                       | 56,740  |                     | $ | 121,469 |  | $    | 103,268 |      | $ | 21,576 |  | $ | 39,747  |  | $ | 37,509 
|                               |  |                         |         |                     |   |         |  |      |         |      |   |        |  |   |         |  |   |        



Note
6.    Property



Book value by property
type consists of the following:



|                                         |  |                |           |   |      |   |           |  
|---------------------------------------- |  | -------------- | --------- | - | ---- | - | --------- | -
|                                         |  | December 31,   |          
|                                         |  | 2004           |           |   | 2003 |  
|                                         |  | (In thousands) |          
|Rental properties:                       |  |                |           |   |      |   |           |  
|Industrial buildings                     |  | $              | 1,278,227 |   |      | $ | 1,202,788 |  
|Office buildings(1)                      |  |                | 383,763   |   |      |   | 386,438   |  
|Retail buildings                         |  |                | 105,066   |   |      |   | 99,198    |  
|Ground leases and other                  |  |                | 178,007   |   |      |   | 169,127   |  
|Investment in operating joint ventures   |  |                | (21,184   | ) |      |   | (19,876   | )
|                                         |  |                |           |   |      |   |           |  
|                                         |  |                | 1,923,879 |   |      |   | 1,837,675 |  
|                                         |  |                |           |   |      |   |           |  
|Developable properties:                  |  |                |           |   |      |   |           |  
|Commercial(1)                            |  |                | 173,305   |   |      |   | 165,199   |  
|Residential                              |  |                |          |   |      |   | 59,914    |  
|Urban                                    |  |                | 80,959    |   |      |   | 263,385   |  
|Investment in development joint ventures |  |                | 13,852    |   |      |   | 54,467    |  
|                                         |  |                |           |   |      |   |           |  
|                                         |  |                | 268,116   |   |      |   | 542,965   |  
|                                         |  |                |           |   |      |   |           |  
|Work-in-process:                         |  |                |           |   |      |   |           |  
|Commercial                               |  |                | 97,624    |   |      |   | 75,458    |  
|Urban                                    |  |                | 8,380     |   |      |   | 12,759    |  
|                                         |  |                |           |   |      |   |           |  
|                                         |  |                | 106,004   |   |      |   | 88,217    |  
|                                         |  |                |           |   |      |   |           |  
|Furniture, fixtures and equipment        |  |                | 17,584    |   |      |   | 28,434    |  
|Other                                    |  |                | 706       |   |      |   | 724       |  
|                                         |  |                |           |   |      |   |           |  
|Gross book value                         |  |                | 2,316,289 |   |      |   | 2,498,015 |  
|Accumulated depreciation                 |  |                | (490,409  | ) |      |   | (446,872  | )
|                                         |  |                |           |   |      |   |           |  
|Net book value                           |  | $              | 1,825,880 |   |      | $ | 2,051,143 |  
|                                         |  |                |           |   |      |   |           |  

---

|(1) | Impairment charges of $4.3 million and $6.7 million were recognized in Other expensesOther in 2004 and 2003, respectively, thus reducing the
developable land basis by $1.4 million and $6.7 million in 2004 and 2003, respectively, and office buildings by $2.9 million in 2004.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-21



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 7.    Other Financial Statement Captions



Other Assets and Deferred Charges, Net



The Companys other assets and deferred charges consisted of the
following:



|                                               |  |                |         |      |   |        
|---------------------------------------------- |  | -------------- | ------- | ---- | - | -------
|                                               |  | December 31,  
|                                               |  | 2004           |         | 2003
|                                               |  | (In thousands)
|Deferred lease commissions, net                |  | $              | 41,549  |      | $ | 42,796 
|Straight-line rent                             |  |                | 38,395  |      |   | 33,096 
|Consolidated bond district assets              |  |                | 32,232  |      |   |       
|Cash surrender value of life insurance         |  |                | 20,290  |      |   | 18,643 
|Tax increment financing assets                 |  |                | 18,118  |      |   | 17,426 
|Deferred financing fees, net                   |  |                | 16,639  |      |   | 22,293 
|Prepaid expenses                               |  |                | 15,847  |      |   | 22,351 
|Reimbursable construction costs                |  |                | 13,761  |      |   | 113,703
|Deferred cost of sales                         |  |                | 10,587  |      |   | 15,630 
|Prepaid income taxes                           |  |                | 10,338  |      |   |       
|Funds held in escrow accounts                  |  |                | 2,711   |      |   | 311    
|Receivables from unconsolidated joint ventures |  |                | 1,898   |      |   | 2,827  
|Employee loans                                 |  |                | 1,049   |      |   | 1,052  
|Deferred cost of acquisitions                  |  |                | 63      |      |   | 589    
|Other                                          |  |                | 1,455   |      |   | 1,595  
|                                               |  |                |         |      |   |        
|                                               |  | $              | 224,932 |      | $ | 292,312
|                                               |  |                |         |      |   |        



Consolidated bond
district assets represent amount of proceeds of bond issuance by assessment districts where operating boards the Company controls (see Note 15).



Reimbursable construction costs represent costs the Company has incurred on behalf of municipal bond districts for public infrastructure improvements at
two development projects.



Amortization of lease commissions
was $8.3 million, $8.4 million, and $7.7 million for the years ended December 31, 2004, 2003, and 2002, respectively. Accumulated amortization of deferred lease commissions totaled $36.8 million and $31.7 million at December 31, 2004 and 2003,
respectively. Amortization of financing fees was $4.9 million, $4.9 million, and $6.0 million for the years ended December 31, 2004, 2003, and 2002, respectively. Accumulated amortization of deferred financing fees totaled $27.2 million and $23.1
million at December 31, 2004 and 2003, respectively.



In 2001,
the Company entered into a tax increment financing agreement with a municipality and shares a portion of the increased property tax to be generated by one of its residential development projects. The estimated value to the Company of the incremental
tax revenue at December 31, 2004, was $18.1 million and this amount is anticipated to be collected, with interest, over the next 35 years.



F-22



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Accounts Payable and Accrued Expenses



The Companys accounts payable and accrued expenses consisted of the
following:



|                                            |  |                |         |      |   |        
|------------------------------------------- |  | -------------- | ------- | ---- | - | -------
|                                            |  | December 31,  
|                                            |  | 2004           |         | 2003
|                                            |  | (In thousands)
|Dividends                                   |  | $              | 74,507  |      | $ | 27,725 
|Salaries, bonuses and deferred compensation |  |                | 44,991  |      |   | 43,974 
|Accrued construction costs                  |  |                | 44,592  |      |   | 43,752 
|Property taxes                              |  |                | 20,143  |      |   | 23,123 
|Interest                                    |  |                | 6,860   |      |   | 6,504  
|Insurance                                   |  |                | 1,141   |      |   |       
|Income taxes                                |  |                |        |      |   | 3,546  
|Other                                       |  |                | 9,004   |      |   | 8,412  
|                                            |  |                |         |      |   |        
|                                            |  | $              | 201,238 |      | $ | 157,036
|                                            |  |                |         |      |   |        



Deferred Credits
and Other Liabilities



The Companys deferred
credits and other liabilities consisted of the following:



|                                 |  |                |         |      |   |        
|-------------------------------- |  | -------------- | ------- | ---- | - | -------
|                                 |  | December 31,  
|                                 |  | 2004           |         | 2003
|                                 |  | (In thousands)
|Tax accrual                      |  | $              | 123,578 |      | $ | 128,358
|Rent deposits                    |  |                | 106,971 |      |   | 107,502
|Deferred revenue                 |  |                | 31,944  |      |   | 36,918 
|Security deposits                |  |                | 8,618   |      |   | 7,260  
|Environmental and legal reserves |  |                | 2,397   |      |   | 2,877  
|Sales deposits                   |  |                | 7,914   |      |   | 1,183  
|Unearned income                  |  |                | 957     |      |   | 1,117  
|Construction deposit             |  |                | 488     |      |   | 1,298  
|Refundable property taxes        |  |                | 403     |      |   | 1,950  
|Other                            |  |                | 3,510   |      |   | 3,067  
|                                 |  |                |         |      |   |        
|                                 |  | $              | 286,780 |      | $ | 291,530
|                                 |  |                |         |      |   |        



The tax accrual is
more fully described in Note 4. Rent deposits includes $93.2 million and $96.3 million of prepaid ground lease rent from a major tenant at December 31, 2004 and 2003, respectively, and is being amortized over the lease term of 34 years until 2035.
The environmental and legal reserves are more fully described in Note 15. Deferred revenue represents cash or notes received by the Company in connection with property sales transactions, which do not meet the criteria for full profit recognition.



Note 8.    Leases



The Company, as lessor, has entered into non-cancelable operating leases
expiring at various dates through 2103. Rental revenue under these leases totaled $300.8 million in 2004, $291.8 million in 2003, and $261.3 million in 2002. Included in this revenue are rentals contingent on lessees operations of $2.8 million
in 2004,



F-23



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



$2.1 million in 2003, and $2.4 million in 2002. Future minimum rental revenue under existing non-cancelable operating leases as of December 31, 2004, is
summarized as follows (in thousands):



|           |  |   |          
|---------- |  | - | ---------
|2005       |  | $ | 195,114  
|2006       |  |   | 171,903  
|2007       |  |   | 153,119  
|2008       |  |   | 137,549  
|2009       |  |   | 112,747  
|Thereafter |  |   | 866,864  
|           |  |   |          
|           |  | $ | 1,637,296
|           |  |   |          



The book value of the
Companys properties under operating leases or held for rent is summarized as follows:



|                              |  |                |           |   |      |   |           |  
|----------------------------- |  | -------------- | --------- | - | ---- | - | --------- | -
|                              |  | December 31,   |          
|                              |  | 2004           |           |   | 2003 |  
|                              |  | (In thousands) |          
|Buildings                     |  | $              | 1,767,056 |   |      | $ | 1,688,424 |  
|Ground leases                 |  |                | 178,007   |   |      |   | 169,127   |  
|                              |  |                |           |   |      |   |           |  
|                              |  |                | 1,945,063 |   |      |   | 1,857,551 |  
|Less accumulated depreciation |  |                | (468,958  | ) |      |   | (418,455  | )
|                              |  |                |           |   |      |   |           |  
|                              |  | $              | 1,476,105 |   |      | $ | 1,439,096 |  
|                              |  |                |           |   |      |   |           |  



The Company, as
lessee, has entered into non-cancelable operating leases expiring at various dates through 2023. Rental expense under these leases totaled $2.7 million in 2004, $2.8 million in 2003, and $2.9 million in 2002. Future minimum lease payments as of
December 31, 2004, are summarized as follows (in thousands):



|           |  |   |      
|---------- |  | - | -----
|2005       |  | $ | 2,037
|2006       |  |   | 411  
|2007       |  |   | 53   
|2008       |  |   | 15   
|2009       |  |   | 15   
|Thereafter |  |   | 195  
|           |  |   |      
|           |  | $ | 2,726
|           |  |   |      



Note
9.    Other Income and Expenses



Other
incomeOther is summarized as follows:



|                               |  |                         |       |      |   |       |  |   |      
|------------------------------ |  | ----------------------- | ----- | ---- | - | ----- |  | - | -----
|                               |  | Year Ended December 31,
|                               |  | 2004                    |       | 2003 |   | 2002 
|                               |  | (In thousands)         
|Lease termination fees         |  | $                       | 1,463 |      | $ | 1,106 |  | $ | 8,304
|Forfeited deposits and refunds |  |                         | 1,327 |      |   | 1,362 |  |   |     
|All other                      |  |                         | 963   |      |   | 1,271 |  |   | 892  
|                               |  |                         |       |      |   |       |  |   |      
|                               |  | $                       | 3,753 |      | $ | 3,739 |  | $ | 9,196
|                               |  |                         |       |      |   |       |  |   |      



F-24



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Other expensesOther is summarized as follows:



|                        |  |                         |         |   |      |   |        |      |  |   |        |  
|----------------------- |  | ----------------------- | ------- | - | ---- | - | ------ | ---- |  | - | ------ | -
|                        |  | Year Ended December 31, |        
|                        |  | 2004                    |         |   | 2003 |   |        | 2002 | 
|                        |  | (In thousands)          |        
|Land holding costs      |  | $                       | (5,173  | ) |      | $ | 163    |      |  | $ | (805   | )
|Impairments             |  |                         | (4,299  | ) |      |   | (6,696 | )    |  |   |       |  
|Abandoned project costs |  |                         |        |   |      |   | (1,459 | )    |  |   | (1,127 | )
|Legal reserve           |  |                         |        |   |      |   |       |      |  |   | 900    |  
|Finders fees           |  |                         |        |   |      |   | (55    | )    |  |   | (499   | )
|All other               |  |                         | (1,064  | ) |      |   | (1,190 | )    |  |   | (490   | )
|                        |  |                         |         |   |      |   |        |      |  |   |        |  
|                        |  | $                       | (10,536 | ) |      | $ | (9,237 | )    |  | $ | (2,021 | )
|                        |  |                         |         |   |      |   |        |      |  |   |        |  



Note
10.    Non-Strategic Asset Sales



The
Companys sales of non-strategic assets are summarized as follows:



|              |  |                         |        |   |      |   |        |      |  |   |        |  
|------------- |  | ----------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|              |  | Year Ended December 31, |       
|              |  | 2004                    |        |   | 2003 |   |        | 2002 | 
|              |  | (In thousands)          |       
|Sales         |  | $                       | 17,107 |   |      | $ | 27,112 |      |  | $ | 8,373  |  
|Cost of sales |  |                         | (99    | ) |      |   | (4,162 | )    |  |   | (1,109 | )
|              |  |                         |        |   |      |   |        |      |  |   |        |  
|Gain          |  | $                       | 17,008 |   |      | $ | 22,950 |      |  | $ | 7,264  |  
|              |  |                         |        |   |      |   |        |      |  |   |        |  



Note
11.    Employee Benefit and Stock-Based Compensation Plans



The Company has a profit sharing and savings plan for all employees. Funding consists of employee contributions along with matching and discretionary profit sharing contributions by the Company. Total expense for the
Company under this plan was $0.9 million in 2004, $1.0 million in 2003, and $1.2 million in 2002.



The Company has various plans through which employees may purchase or receive common stock of the Company, and through which non-employee directors may
purchase or receive common stock of the Company.



The Company
has six stock-based compensation plans under which the Board of Directors authorized certain committees of the Board to grant options to purchase stock, restricted stock or restricted stock units (RSUs), or other stock-based awards,
representing, in the aggregate, 16,500,000 shares of the Companys common stock. The six plans are the 1991 Stock Option Plan, the Amended and Restated Executive Stock Option Plan, the 1995 Stock Option Plan, the Amended and Restated 1996
Performance Award Plan, the 2000 Performance Award Plan (the 2000 Plan), and the 2003 Performance Award Plan (the 2003 Plan). Currently, awards of options, restricted stock, RSUs and other stock-based awards may only be made
under the 2003 Plan, which authorizes the issuance of a total of 2 million shares of which 1.1 million shares are available at December 31, 2004.



The exercise price of options granted under these plans is generally the closing price of the common stock on the date of grant. Options typically become
exercisable in four annual installments commencing on the first anniversary of the date of grant and expire ten years from the date of grant. However, there are other vesting schedules and expiration periods for options granted under the plans.



F-25



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Prior to May 4, 2004, each non-employee director was automatically granted an option, immediately
following each annual meeting of stockholders, to purchase 5,000 shares of common stock. The exercise price of each automatic stock option is the closing stock price on the date of grant. Each automatic stock option has a ten-year term and becomes
exercisable in four equal installments on each of the first four anniversaries of the date of grant. However, under the terms of the Companys 2003 Plan, the Board may award to each non-employee director restricted stock, which may be in
addition to or in lieu of the annual option grant.



Under an
amendment to the Companys 2003 Plan, beginning May 4, 2004, non-employee directors began receiving an annual automatic grant of Director Restricted Stock Units in place of annual automatic grants of options. No further option awards will be
made to non-employee directors under the 2003 Plan, unless the Board of Directors determines otherwise. The annual automatic grants of Director Restricted Stock Units occur immediately following each annual meeting of stockholders. The number of
Director Restricted Stock Units subject to each annual automatic award is determined by dividing $50,000 (established as the grant date award value) by the closing price of the Companys common stock on the grant date. Director Restricted Stock
Units vest in three equal annual installments on the first three anniversaries of the date of grant. During 2004, the Company granted to non-employee directors an aggregate of 17,696 Director Restricted Stock Units with a fair market value of $0.4
million as of the grant date.



In addition, each non-employee
director may elect irrevocably to defer any retainers or fees and receive Director Stock Units instead. If a director makes such an election, his or her Director Stock Units will be distributed to him or her in the form of an equal number of shares
of common stock in a single lump sum or in up to five substantially equal installments, beginning on either January 1 of the year immediately following the directors termination of service, or January 1 of another year selected by the director
provided that such year is not less than three years after the year in which the compensation being deferred is earned. The number of Director Stock Units to be credited to a director is calculated by dividing the deferred compensation by 90% of the
fair market value of the common stock on the date of credit. When the Company pays dividends, dividend equivalents are credited to the directors already vested Director Stock Units in the form of additional Director Stock Units. The number of
additional Director Stock Units is calculated by (i) multiplying the dividend equivalent amount per unit by the number of already vested Director Stock Units and (ii) dividing the resulting amount by 90% of the closing price of our common stock on
the dividend payment date.



The Company granted restricted
stock or RSU awards to certain employees in October and November 2003, and July and December 2004 under the 2003 Plan. In October 2003, in connection with the REIT conversion, the Company offered employees the right to exchange certain unvested
stock options for restricted stock or, in some cases, RSUs. Those employees who elected to accept the exchange offer received restricted stock or RSU awards in November 2003 under the 2000 Plan. For those eligible option shares not exchanged, a
stock option modification was deemed to have occurred, therefore triggering variable accounting which resulted in a $6.6 million charge to be amortized over the remaining vesting periods. Unrelated to the exchange offer, the Company granted
restricted stock or RSUs to certain employees in awards in November 2003 and January 2004 under the 2000 Plan.



Restricted stock, restricted stock units and Director Restricted Stock Units are entitled to dividend equivalents representing dividends on an equal
number of shares of the Companys common stock. Dividend equivalents on restricted stock and restricted stock units are payable in cash. For dividends with a record date prior to January 1, 2005, dividend equivalents on Director Restricted
Stock Units get credited to directors accounts as additional Director Restricted Stock Units. For each year beginning January 1, 2005, non-employee directors will be able to elect to receive dividend equivalents on Director Restricted Stock
Units in cash or as additional Director Restricted Stock Units.



F-26



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Company expenses dividends paid on restricted stock, restricted stock units and Director
Restricted Stock Units. For the year ended December 31, 2004, dividends paid were $2.1 million.



Restricted stock and RSUs typically vest in equal installments over three years. Except for the restricted stock and RSU awards that were granted in
connection with the exchange offer, certain committees of the Board of Directors determine, in their discretion, the employees who receive restricted stock or RSU awards.



During 2004, the Compensation and Benefits Committee of the Companys Board of Directors established two
performance-based executive award plans under the Companys 2003 Performance Award Plan: the 2004 Transition Incentive Plan (TIP) and the 2004 Long-Term Incentive Plan (LTIP). The awards granted are non-voting units of
measurement (Performance Units) that are deemed to represent one share of the Companys common stock. Performance Units are entitled to dividend equivalents representing dividends on an equal number of shares of the Companys
common stock. Dividend equivalents are credited to participants accounts as additional Performance Units. The initial performance period under the LTIP and the performance period under the TIP are from January 1, 2004 through December 31,
2006. TIP awards vest no sooner than December 31, 2004 if at least 50% of defined performance targets have been achieved and certain time vesting requirements are met as to certain participants and are payable in the Companys common stock.
LTIP awards vest at December 31, 2006 if the Companys total stockholder return, relative to the total stockholder returns of a certain group of peer companies, meets certain performance targets. Awards under the LTIP are payable 50% in the
Companys common stock and 50% in cash.



At December 31,
2004, 363,082 Performance Units, representing the aggregate number initially awarded under both plans plus an additional 15,184 Performance Units from dividend equivalents on previously existing Performance Units, have been credited to
participants accounts, subject to the performance and time vesting requirements discussed in the preceding paragraph. As required by APB 25, the Company has recognized $6.8 million as compensation expense during the year ended December 31,
2004, with the corresponding liability recorded in Accounts payable and accrued expenses in the Consolidated Balance Sheet. For purposes of recognizing compensation expense, TIP performance is based on the Companys current estimate
of the timing for achieving performance targets, and LTIP performance is measured on the basis of actual results as of December 31, 2004. The Company estimates that as of December 31, 2004, 92.1% of the TIP performance targets have been achieved and
that the LTIP performance target will be met. However, for purposes of vesting under the TIP, if at least 50% but less than 100% of any defined performance target were met as of December 31, 2004, the Compensation and Benefits Committee would only
be able to certify the achievement of 50% of such target as of December 31, 2004. In February 2005, the Compensation and Benefits Committee certified the achievement of the defined performance targets to an extent which resulted in the performance
vesting of 75% of all TIP Performance Units, subject to the time vesting requirements as to certain participants, as discussed in the preceding paragraph.



The Company has elected to follow Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB
25), and related Interpretations in accounting for its employee stock options because, as discussed below, the alternative fair value accounting provided for under Statement of Financial Accounting Standards No. 123, Accounting for
Stock-Based Compensation (Statement 23) requires use of option valuation models that were developed for use in valuing publicly traded stock options. Under APB 25, because the exercise price of the Companys employee stock
options equals the market price of the underlying stock on the date of grant, no compensation expense is recognized unless there is a subsequent modification (see Note 2 for a discussion of the Companys planned adoption of SFAS 123R).



Pro forma information regarding net income and income per
share as required by Statement 123 is presented in Note 2 and has been determined as if the Company had accounted for its employee stock options under the fair



F-27



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



value method. The weighted-average fair value of options granted during 2003 and 2002 was $5.65 and $5.01, respectively. There were no options granted in
2004. The fair value of options granted was estimated at the date of grant using a Black-Scholes option pricing model with the following weighted-average assumptions for 2003 and 2002, respectively: risk-free interest rates of 2.85% and 3.47%; zero
percent dividend yields; volatility factors of the expected market price of the Companys common stock of 19.59% and 22.5%; and a weighted-average expected life of the options of five years.



The Black-Scholes option valuation model was developed for use in estimating
the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Because the
Companys employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in managements opinion, the
existing models do not necessarily provide a reliable measure of the fair value of its employee stock options.



A summary of the Companys stock option activity, and related information is as follows (2002 has been restated as a result of the stock dividend and
exchange offer program (see Note 18):



|                              |  |                                                   |   |      |                               |       |         |        |   |                               |   |         |  |       |                               |  |   |      
|----------------------------- |  | ------------------------------------------------- | - | ---- | ----------------------------- | ----- | ------- | ------ | - | ----------------------------- | - | ------- |  | ----- | ----------------------------- |  | - | -----
|                              |  | Year Ended December 31,                          
|                              |  | 2004                                              |   | 2003 |                               | 2002 
|                              |  | Options                                           |   |      | Weighted-AverageExercisePrice |       | Options |        |   | Weighted-AverageExercisePrice |   | Options |  |       | Weighted-AverageExercisePrice
|                              |  | (In thousands, except exercise price information)
|Outstandingbeginning of year |  | 1,564                                             |   |      | $                             | 13.26 |         | 8,594  |   |                               | $ | 13.28   |  | 8,848 |                               |  | $ | 13.16
|Granted                       |  |                                                  |   |      | $                             |      |         | 70     |   |                               | $ | 20.33   |  | 577   |                               |  | $ | 16.97
|Exercised                     |  | (522                                              | ) |      | $                             | 12.74 |         | (4,851 | ) |                               | $ | 12.08   |  | (605  | )                             |  | $ | 14.41
|Expired                       |  |                                                  |   |      | $                             |      |         | (404   | ) |                               | $ | 15.28   |  | (106  | )                             |  | $ | 14.42
|Forfeited                     |  | (78                                               | ) |      | $                             | 15.00 |         | (1,845 | ) |                               | $ | 16.28   |  | (120  | )                             |  | $ | 15.38
|                              |  |                                                   |   |      |                               |       |         |        |   |                               |   |         |  |       |                               |  |   |      
|Outstandingend of year       |  | 964                                               |   |      | $                             | 13.31 |         | 1,564  |   |                               | $ | 13.26   |  | 8,594 |                               |  | $ | 13.28
|                              |  |                                                   |   |      |                               |       |         |        |   |                               |   |         |  |       |                               |  |   |      
|Exercisable at end of year    |  | 774                                               |   |      | $                             | 12.65 |         | 927    |   |                               | $ | 12.14   |  | 5,256 |                               |  | $ | 12.28
|                              |  |                                                   |   |      |                               |       |         |        |   |                               |   |         |  |       |                               |  |   |      



Exercise prices for
options outstanding as of December 31, 2004, ranged from $6.53 to $20.75. The weighted-average remaining contractual life of those options is 5.4 years. Summary of options outstanding and exercisable at December 31, 2004 is as follows:



|               |  |                                |  |                                           |       |                     |                   |                |                                |  |   |      
|-------------- |  | ------------------------------ |  | ----------------------------------------- | ----- | ------------------- | ----------------- | -------------- | ------------------------------ |  | - | -----
|               |  | Options Outstanding            |  | Weighted-AverageRemainingContractual Life |       | Options Exercisable
|Options        |  | Actual Range ofExercise Prices |  | Weighted-AverageExercise Price            |       |                     | NumberExercisable |                | Weighted-AverageExercise Price
|(In thousands) |  |                                |  |                                           |       |                     |                   | (In thousands) |                                | 
|22             |  | $  6.53-$11.07                 |  | $                                         | 8.20  |                     | .9                |                | 22                             |  | $ | 8.20 
|565            |  | $11.08-$13.84                  |  | $                                         | 11.59 |                     | 5.2               |                | 541                            |  | $ | 11.60
|257            |  | $13.85-$16.61                  |  | $                                         | 14.83 |                     | 5.3               |                | 158                            |  | $ | 14.79
|120            |  | $16.62-$20.75                  |  | $                                         | 19.08 |                     | 7.0               |                | 53                             |  | $ | 18.85
|               |  |                                |  |                                           |       |                     |                   |                |                                |  |   |      
|964            |  | $  6.53-$20.75                 |  | $                                         | 13.31 |                     | 5.4               |                | 774                            |  | $ | 12.65
|               |  |                                |  |                                           |       |                     |                   |                |                                |  |   |      



Note
12.    Capital Stock



The Company has
authorized the issuance of 150 million shares of $.01 par value common stock. The Company has reserved 16,500,000 shares of common stock pursuant to various stock-based compensation programs.



F-28



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



From October 1999 through December 2001, the Company repurchased 23.6 million shares of the
Companys common stock at a cost of $401.1 million. The Companys repurchases were reflected as treasury stock at cost and were presented as a reduction to consolidated stockholders equity. In December 2003, in connection with the
Companys restructuring to qualify as a REIT (see Notes 1 and 18), the Company retired its 23.6 million shares of treasury stock as a reduction to paid-in capital. The Company has no treasury stock at December 31, 2004.



In 2003 and 2004, the Company cumulatively granted restricted stock and
restricted stock units representing 1,571,356 shares (see Note 11), with a fair market value of $37.3 million and, generally, a three-year vesting period. At December 31, 2004, there were 1,402,930 shares represented by the restricted stock,
restricted stock units, and Director Restricted Stock Units outstanding with an unearned book value of $23.0 million.



Cash dividends of $0.27 per common share for the fourth quarter 2003 and the first, second, and third quarter of 2004 were paid on January 15, 2004, April
15, 2004, July 15, 2004, and October 15, 2004, respectively.



On December 1, 2004, the Companys Board declared a regular cash dividend for the quarter ending December 31, 2004, of $0.27 per share of common stock, or $27.9 million, and a special dividend of $0.45 per share of common stock, or
$46.5 million, that were paid on January 18, 2005, to stockholders of record at the close of business on December 28, 2004.



On December 8, 2003, the Company announced results of the stockholders elections regarding the special earnings and profits (E&P)
dividend, a one-time distribution of our accumulated E&P that was part of our conversion to a real estate investment trust effective January 1, 2004. The E&P per share distribution, declared by the Board and announced on October 8, 2003, at
$3.83 per share, was paid on December 18, 2003, to stockholders of record at the close of business November 4, 2003. Through December 1, 2003, stockholders had the opportunity to elect how they preferred to receive their dividendall stock, all
cash, or a combination of 20 percent cash and 80 percent stock. As a result of the elections, the total stock portion of the E&P distribution was 10.66 million shares. The number of shares of stock distributed was calculated based on the average
closing price of the Companys stock from December 2, 2003, through December 8, 2003, which was $23.612. The total cash portion of the E&P distribution was $100.3 million.



The four 2004 quarterly distributions of $0.27 per share of Common Stock each quarter, totaling $1.08 per share of Common
Stock were 100% taxable in 2004. Additionally, a portion of the $0.45 per share special dividend paid in January 2005equal to $0.417625 per shareis taxable in 2004, bringing the total taxable distributions for 2004 federal income tax
purposes to $1.497625 per share of Common Stock.



The taxable
portion of the distributions is classified for income tax purposes as follows: 51.360321% is classified as Ordinary Taxable Dividend; and 48.639679% is eligible for treatment as qualified dividend income.



The Company made two distributions in 2003, a third quarter distribution and
a special E&P distribution. The third quarter distribution of $0.30 per share paid on November 25, 2003, to common stockholders of record on November 4, 2003, is 100% taxable as a 2003 qualified ordinary dividend. The special E&P
distribution consisting of cash and/or Catellus stock paid on December 18, 2003, to common stockholders of record on November 4, 2003, is 76.18696% taxable as a 2003 qualified ordinary dividend. The remaining 23.81304% of the special E&P
dividend is considered return of capital. The fair market value of the stock portion of the special E&P dividend on December 18, 2003, was $23.83 per share.



F-29



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The fourth quarter 2003 distribution to stockholders of record as of December 29, 2003, paid on
January 15, 2004, is considered a 2004 distribution for income tax purposes.



On February 16, 2005, the Companys Board declared a regular cash dividend for the quarter ending March 31, 2005, of $0.27 per share of common stock payable on April 15, 2005, to stockholders of record at the
close of business on March 29, 2005.



Note
13.    Segment Reporting



The
Companys reportable segments are based on the Companys method of internal reporting, which disaggregates its business between long-term operations and those which the Company intends to transition out of over time and before the
adjustments for discontinued operations. The Company has two reportable segments: Core Segment, and Urban, Residential and Other Segment (URO). Core Segment includes (1) the management and leasing of the Companys rental portfolio,
(2) commercial development activities, which focuses primarily on acquiring and developing suburban commercial business parks for the Companys own rental portfolio and selling land and/or buildings that the Company has developed to users and
other parties, and (3) select land development opportunities that may not always be industrial, especially projects that may not require significant capital investment on the Companys part, where the Company can utilize its land development
skills. URO includes the remaining residential projects, urban development activities and desert land sales, which the Company intends to transition out of over time, and REIT transition costs.



The accounting policies of the segments are the same as those described in
the summary of significant accounting policies (see Note 2). Inter-segment gains and losses are not recognized. Debt and interest-bearing assets are allocated to segments based upon the grouping of the underlying assets. All other assets and
liabilities are specifically identified.



F-30



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Financial data by reportable segment is as follows:



|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|------------------------------------------------------ |  | -------------- | --------- | - | --- | - | -------- | -------- |  | - | ---------------------- | - |  | ----- | ------- | - |  | - | --------- | -
|                                                       |  | Core           |           |   | URO |   |          | Subtotal |  |   | DiscontinuedOperations |   |  | Total |        
|                                                       |  | (In thousands) |          
|2004                                                   |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Revenue                                                |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Rental revenue                                         |  | $              | 308,296   |   |     | $ |         |          |  | $ | 308,296                |   |  | $     | (3,966  | ) |  | $ | 304,330   |  
|Sales revenue                                          |  |                | 99,068    |   |     |   | 469,457  |          |  |   | 568,525                |   |  |       | (64,067 | ) |  |   | 504,458   |  
|Management, development and other fees                 |  |                | 3,168     |   |     |   | 2,538    |          |  |   | 5,706                  |   |  |       |        |   |  |   | 5,706     |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | 410,532   |   |     |   | 471,995  |          |  |   | 882,527                |   |  |       | (68,033 | ) |  |   | 814,494   |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Costs and expenses                                     |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Property operating costs                               |  |                | (85,707   | ) |     |   |         |          |  |   | (85,707                | ) |  |       | 1,450   |   |  |   | (84,257   | )
|Cost of sales                                          |  |                | (57,576   | ) |     |   | (383,809 | )        |  |   | (441,385               | ) |  |       | 39,443  |   |  |   | (401,942  | )
|Selling, general and administrative expenses           |  |                | (30,460   | ) |     |   | (23,977  | )        |  |   | (54,437                | ) |  |       |        |   |  |   | (54,437   | )
|Depreciation and amortization                          |  |                | (74,501   | ) |     |   | (885     | )        |  |   | (75,386                | ) |  |       | 1,517   |   |  |   | (73,869   | )
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | (248,244  | ) |     |   | (408,671 | )        |  |   | (656,915               | ) |  |       | 42,410  |   |  |   | (614,505  | )
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Operating income                                       |  |                | 162,288   |   |     |   | 63,324   |          |  |   | 225,612                |   |  |       | (25,623 | ) |  |   | 199,989   |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Other income                                           |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Equity in earnings of operating joint ventures, net    |  |                | 6,132     |   |     |   |         |          |  |   | 6,132                  |   |  |       |        |   |  |   | 6,132     |  
|Equity in earnings of development joint ventures, net  |  |                | 196       |   |     |   | 15,248   |          |  |   | 15,444                 |   |  |       |        |   |  |   | 15,444    |  
|Gain on non-strategic asset sales                      |  |                |          |   |     |   | 17,008   |          |  |   | 17,008                 |   |  |       |        |   |  |   | 17,008    |  
|Interest income                                        |  |                | 10,339    |   |     |   | 6,511    |          |  |   | 16,850                 |   |  |       |        |   |  |   | 16,850    |  
|Other                                                  |  |                | 3,111     |   |     |   | 649      |          |  |   | 3,760                  |   |  |       | (7      | ) |  |   | 3,753     |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | 19,778    |   |     |   | 39,416   |          |  |   | 59,194                 |   |  |       | (7      | ) |  |   | 59,187    |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Other expenses                                         |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Interest expense                                       |  |                | (66,170   | ) |     |   |         |          |  |   | (66,170                | ) |  |       | 635     |   |  |   | (65,535   | )
|REIT transition costs                                  |  |                |          |   |     |   | (420     | )        |  |   | (420                   | ) |  |       |        |   |  |   | (420      | )
|Other                                                  |  |                | (6,219    | ) |     |   | (4,354   | )        |  |   | (10,573                | ) |  |       | 37      |   |  |   | (10,536   | )
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | (72,389   | ) |     |   | (4,774   | )        |  |   | (77,163                | ) |  |       | 672     |   |  |   | (76,491   | )
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Income before income taxes and discontinued operations |  |                | 109,677   |   |     |   | 97,966   |          |  |   | 207,643                |   |  |       | (24,958 | ) |  |   | 182,685   |  
|Income taxes                                           |  |                | (4,545    | ) |     |   | (31,300  | )        |  |   | (35,845                | ) |  |       |        |   |  |   | (35,845   | )
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Income from continuing operations                      |  |                | 105,132   |   |     |   | 66,666   |          |  |   | 171,798                |   |  |       | (24,958 | ) |  |   | 146,840   |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Discontinued operations, net of tax:                   |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Gain from disposal of discontinued operations          |  |                |          |   |     |   |         |          |  |   |                       |   |  |       | 24,624  |   |  |   | 24,624    |  
|Income from discontinued operations                    |  |                |          |   |     |   |         |          |  |   |                       |   |  |       | 334     |   |  |   | 334       |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Net gain from discontinued operations                  |  |                |          |   |     |   |         |          |  |   |                       |   |  |       | 24,958  |   |  |   | 24,958    |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Net income                                             |  | $              | 105,132   |   |     | $ | 66,666   |          |  | $ | 171,798                |   |  | $     |        |   |  | $ | 171,798   |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Investments in equity method subsidiaries              |  | $              | (18,411   | ) |     | $ | 11,079   |          |  | $ | (7,332                 | ) |  | $     |        |   |  | $ | (7,332    | )
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Segment assets                                         |  | $              | 2,558,700 |   |     | $ | 149,644  |          |  | $ | 2,708,344              |   |  | $     |        |   |  | $ | 2,708,344 |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Capital expenditures for segment assets                |  | $              | 205,265   |   |     | $ | 89,545   |          |  | $ | 294,810                |   |  | $     |        |   |  | $ | 294,810   |  
|                                                       |  |                |           |   |     |   |          |          |  |   |                        |   |  |       |         |   |  |   |           |  



F-31



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|------------------------------------------------------ |  | -------------- | --------- | - | --- | - | ------- | -------- |  | - | ---------------------- | - |  | ----- | ------- | - |  | - | --------- | -
|                                                       |  | Core           |           |   | URO |   |         | Subtotal |  |   | DiscontinuedOperations |   |  | Total |        
|                                                       |  | (In thousands) |          
|2003                                                   |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Revenue                                                |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Rental revenue                                         |  | $              | 298,733   |   |     | $ |        |          |  | $ | 298,733                |   |  | $     | (6,415  | ) |  | $ | 292,318   |  
|Sales revenue                                          |  |                | 86,980    |   |     |   | 155,006 |          |  |   | 241,986                |   |  |       | (37,715 | ) |  |   | 204,271   |  
|Management, development and other fees                 |  |                | 5,731     |   |     |   | 5,398   |          |  |   | 11,129                 |   |  |       |        |   |  |   | 11,129    |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | 391,444   |   |     |   | 160,404 |          |  |   | 551,848                |   |  |       | (44,130 | ) |  |   | 507,718   |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Costs and expenses                                     |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Property operating costs                               |  |                | (86,592   | ) |     |   |        |          |  |   | (86,592                | ) |  |       | 2,112   |   |  |   | (84,480   | )
|Cost of sales                                          |  |                | (68,841   | ) |     |   | (71,627 | )        |  |   | (140,468               | ) |  |       | 27,500  |   |  |   | (112,968  | )
|Selling, general and administrative expenses           |  |                | (32,241   | ) |     |   | (23,506 | )        |  |   | (55,747                | ) |  |       |        |   |  |   | (55,747   | )
|Depreciation and amortization                          |  |                | (69,662   | ) |     |   | (827    | )        |  |   | (70,489                | ) |  |       | 1,905   |   |  |   | (68,584   | )
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | (257,336  | ) |     |   | (95,960 | )        |  |   | (353,296               | ) |  |       | 31,517  |   |  |   | (321,779  | )
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Operating income                                       |  |                | 134,108   |   |     |   | 64,444  |          |  |   | 198,552                |   |  |       | (12,613 | ) |  |   | 185,939   |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Other income                                           |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Equity in earnings of operating joint ventures, net    |  |                | 6,898     |   |     |   |        |          |  |   | 6,898                  |   |  |       |        |   |  |   | 6,898     |  
|Equity in earnings of development joint ventures, net  |  |                | (107      | ) |     |   | 32,956  |          |  |   | 32,849                 |   |  |       |        |   |  |   | 32,849    |  
|Gain on non-strategic asset sales                      |  |                |          |   |     |   | 22,950  |          |  |   | 22,950                 |   |  |       |        |   |  |   | 22,950    |  
|Interest income                                        |  |                | 3,396     |   |     |   | 3,903   |          |  |   | 7,299                  |   |  |       | (5      | ) |  |   | 7,294     |  
|Other                                                  |  |                | 3,052     |   |     |   | 692     |          |  |   | 3,744                  |   |  |       | (5      | ) |  |   | 3,739     |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | 13,239    |   |     |   | 60,501  |          |  |   | 73,740                 |   |  |       | (10     | ) |  |   | 73,730    |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Other expenses                                         |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Interest expense                                       |  |                | (62,152   | ) |     |   |        |          |  |   | (62,152                | ) |  |       | 1,757   |   |  |   | (60,395   | )
|REIT transition costs                                  |  |                |          |   |     |   | (7,262  | )        |  |   | (7,262                 | ) |  |       |        |   |  |   | (7,262    | )
|Other                                                  |  |                | (9,328    | ) |     |   | 91      |          |  |   | (9,237                 | ) |  |       |        |   |  |   | (9,237    | )
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                       |  |                | (71,480   | ) |     |   | (7,171  | )        |  |   | (78,651                | ) |  |       | 1,757   |   |  |   | (76,894   | )
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Income before income taxes and discontinued operations |  |                | 75,867    |   |     |   | 117,774 |          |  |   | 193,641                |   |  |       | (10,866 | ) |  |   | 182,775   |  
|Income taxes                                           |  |                | 88,268    |   |     |   | (47,110 | )        |  |   | 41,158                 |   |  |       | 4,346   |   |  |   | 45,504    |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Income from continuing operations                      |  |                | 164,135   |   |     |   | 70,664  |          |  |   | 234,799                |   |  |       | (6,520  | ) |  |   | 228,279   |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Discontinued operations, net of tax:                   |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Gain from disposal of discontinued operations          |  |                |          |   |     |   |        |          |  |   |                       |   |  |       | 6,129   |   |  |   | 6,129     |  
|Income from discontinued operations                    |  |                |          |   |     |   |        |          |  |   |                       |   |  |       | 391     |   |  |   | 391       |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Net gain from discontinued operations                  |  |                |          |   |     |   |        |          |  |   |                       |   |  |       | 6,520   |   |  |   | 6,520     |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Net income                                             |  | $              | 164,135   |   |     | $ | 70,664  |          |  | $ | 234,799                |   |  | $     |        |   |  | $ | 234,799   |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Investments in equity method subsidiaries              |  | $              | (18,147   | ) |     | $ | 52,738  |          |  | $ | 34,591                 |   |  | $     |        |   |  | $ | 34,591    |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Segment assets                                         |  | $              | 2,104,706 |   |     | $ | 490,603 |          |  | $ | 2,595,309              |   |  | $     |        |   |  | $ | 2,595,309 |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Capital expenditures for segment assets                |  | $              | 242,696   |   |     | $ | 96,179  |          |  | $ | 338,875                |   |  | $     |        |   |  | $ | 338,875   |  
|                                                       |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  



F-32



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|--------------------------------------------------------------------------- |  | -------------- | --------- | - | --- | - | ------- | -------- |  | - | ---------------------- | - |  | ----- | ------- | - |  | - | --------- | -
|                                                                            |  | Core           |           |   | URO |   |         | Subtotal |  |   | DiscontinuedOperations |   |  | Total |        
|                                                                            |  | (In thousands) |          
|2002                                                                        |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Revenue                                                                     |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Rental revenue                                                              |  | $              | 267,807   |   |     | $ |        |          |  | $ | 267,807                |   |  | $     | (10,218 | ) |  | $ | 257,589   |  
|Sales revenue                                                               |  |                | 91,007    |   |     |   | 78,750  |          |  |   | 169,757                |   |  |       | (30,153 | ) |  |   | 139,604   |  
|Management, development and other fees                                      |  |                | 3,015     |   |     |   | 4,073   |          |  |   | 7,088                  |   |  |       |        |   |  |   | 7,088     |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                                            |  |                | 361,829   |   |     |   | 82,823  |          |  |   | 444,652                |   |  |       | (40,371 | ) |  |   | 404,281   |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Costs and expenses                                                          |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Property operating costs                                                    |  |                | (71,929   | ) |     |   |        |          |  |   | (71,929                | ) |  |       | 2,158   |   |  |   | (69,771   | )
|Cost of sales                                                               |  |                | (55,649   | ) |     |   | (41,913 | )        |  |   | (97,562                | ) |  |       | 7,901   |   |  |   | (89,661   | )
|Selling, general and administrative expenses                                |  |                | (26,253   | ) |     |   | (17,442 | )        |  |   | (43,695                | ) |  |       |        |   |  |   | (43,695   | )
|Depreciation and amortization                                               |  |                | (61,932   | ) |     |   | (1,507  | )        |  |   | (63,439                | ) |  |       | 2,636   |   |  |   | (60,803   | )
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                                            |  |                | (215,763  | ) |     |   | (60,862 | )        |  |   | (276,625               | ) |  |       | 12,695  |   |  |   | (263,930  | )
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Operating income                                                            |  |                | 146,066   |   |     |   | 21,961  |          |  |   | 168,027                |   |  |       | (27,676 | ) |  |   | 140,351   |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Other income                                                                |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Equity in earnings of operating joint ventures, net                         |  |                | 8,277     |   |     |   |        |          |  |   | 8,277                  |   |  |       |        |   |  |   | 8,277     |  
|Equity in earnings of development joint ventures, net                       |  |                |          |   |     |   | 29,232  |          |  |   | 29,232                 |   |  |       |        |   |  |   | 29,232    |  
|Gain on non-strategic asset sales                                           |  |                |          |   |     |   | 7,264   |          |  |   | 7,264                  |   |  |       |        |   |  |   | 7,264     |  
|Interest income                                                             |  |                | 3,920     |   |     |   | 5,951   |          |  |   | 9,871                  |   |  |       |        |   |  |   | 9,871     |  
|Other                                                                       |  |                | 8,945     |   |     |   | 251     |          |  |   | 9,196                  |   |  |       |        |   |  |   | 9,196     |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                                            |  |                | 21,142    |   |     |   | 42,698  |          |  |   | 63,840                 |   |  |       |        |   |  |   | 63,840    |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Other expenses                                                              |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Interest expense                                                            |  |                | (60,776   | ) |     |   |        |          |  |   | (60,776                | ) |  |       | 2,619   |   |  |   | (58,157   | )
|Other                                                                       |  |                | (1,813    | ) |     |   | (210    | )        |  |   | (2,023                 | ) |  |       | 2       |   |  |   | (2,021    | )
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|                                                                            |  |                | (62,589   | ) |     |   | (210    | )        |  |   | (62,799                | ) |  |       | 2,621   |   |  |   | (60,178   | )
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Income before minority interests, income taxes, and discontinued operations |  |                | 104,619   |   |     |   | 64,449  |          |  |   | 169,068                |   |  |       | (25,055 | ) |  |   | 144,013   |  
|Minority interests                                                          |  |                | (6,106    | ) |     |   |        |          |  |   | (6,106                 | ) |  |       |        |   |  |   | (6,106    | )
|Income taxes                                                                |  |                | (36,526   | ) |     |   | (25,780 | )        |  |   | (62,306                | ) |  |       | 9,575   |   |  |   | (52,731   | )
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Income from continuing operations                                           |  |                | 61,987    |   |     |   | 38,669  |          |  |   | 100,656                |   |  |       | (15,480 | ) |  |   | 85,176    |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Discontinued operations, net of tax:                                        |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Gain from disposal of discontinued operations                               |  |                |          |   |     |   |        |          |  |   |                       |   |  |       | 13,748  |   |  |   | 13,748    |  
|Income from discontinued operations                                         |  |                |          |   |     |   |        |          |  |   |                       |   |  |       | 1,732   |   |  |   | 1,732     |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Net gain from discontinued operations                                       |  |                |          |   |     |   |        |          |  |   |                       |   |  |       | 15,480  |   |  |   | 15,480    |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Net income                                                                  |  | $              | 61,987    |   |     | $ | 38,669  |          |  | $ | 100,656                |   |  | $     |        |   |  | $ | 100,656   |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Investments in equity method subsidiaries                                   |  | $              | (10,359   | ) |     | $ | 57,510  |          |  | $ | 47,151                 |   |  | $     |        |   |  | $ | 47,151    |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Segment assets                                                              |  | $              | 2,191,609 |   |     | $ | 503,840 |          |  | $ | 2,695,449              |   |  | $     |        |   |  | $ | 2,695,449 |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  
|Capital expenditures for segment assets                                     |  | $              | 212,007   |   |     | $ | 124,978 |          |  | $ | 336,985                |   |  | $     |        |   |  | $ | 336,985   |  
|                                                                            |  |                |           |   |     |   |         |          |  |   |                        |   |  |       |         |   |  |   |           |  



F-33



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 14.    Sale of Non-Core Assets



In November 2004, the Company sold a significant portion of its remaining
urban and residential development assets, with a book value of $295.9 million, to an affiliate of Farallon Capital Management, L.L.C. (Farallon) for $343.3 million. $7.2 million of the sales gain has been deferred until certain future
requirements are met. In addition, $7.5 million of previously deferred sales gain, interest, and developer fees related to the assets sold were recognized. The purchase price consists of $68.7 million in cash and $274.6 million in debt financed by
the Company that is collateralized by the assets sold. Farallon has engaged the Company to act as development manager for the assets. For the year ended December 31, 2004, the Company has earned $2.4 million in interest and $1.0 million in
development and other fees.



Note 15.    Commitments and
Contingencies



The Company has standby letters of credit
related to various development projects, various debt and debt service guarantees, and capital contribution commitments related to certain unconsolidated real estate joint ventures. These standby letters of credit, guarantees and capital
contribution commitments as of December 31, 2004, are summarized in the following categories (in thousands):



|                                       |  |   |       
|-------------------------------------- |  | - | ------
|Off-balance sheet liabilities:         |  |   |       
|Standby letters of credit              |  | $ | 51,812
|Debt service guarantees                |  |   | 482   
|Contribution requirements              |  |   | 7,100 
|                                       |  |   |       
|Sub-total                              |  |   | 59,394
|Liabilities included in balance sheet: |  |   |       
|Standby letters of credit              |  |   | 10,836
|                                       |  |   |       
|Total                                  |  | $ | 70,230
|                                       |  |   |       



Standby letters of
credit consist of two types: performance and financial. Performance standby letters of credit are to guarantee the construction of infrastructure and public improvements as a requirement of entitlement. Financial standby letters of credit are a form
of credit enhancement commonly required in real estate development when bonds are issued to finance public improvements. As of December 31, 2004, the Company has a total of $62.6 million in these standby letters of credit, which are scheduled to
expire between January 2005 and June 2006. Of this total, $51.8 million is off-balance sheet ($46.3 million in financial letters of credit and $5.5 million in performance letters of credit). The remaining $10.8 million is related to obligations that
are reflected in Mortgage and other debt in the Companys Consolidated Balance Sheet and were issued as additional security for liabilities already recorded on the balance sheet for separate accounting reasons (primarily assessment
bond obligations of assessment districts whose operating boards the Company controls). This is different from the $51.8 million in letters of credit that are related to non-balance sheet items. When the assessment district bonds are consolidated,
the full issuance proceeds amount is consolidated in Mortgage and other debt with a corresponding asset in Other assets and deferred charges, net. An example of the type of event that would require the Company to perform
under the performance standby letters of credit would be the failure of the Company to construct or complete the required improvements. An example of the type of event that would require the Company to perform under the financial standby letters of
credit would be a debt service shortfall in the municipal district that issued the municipal bonds. At December 31, 2004, the Company has not been required to satisfy any of these standby letters of credit.



The Company has made debt service guarantees for one of its unconsolidated
joint ventures. At December 31, 2004, based on the joint ventures outstanding balance, these debt guarantees totaled $0.5 million and are



F-34



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



scheduled to expire between April 2005 and December 2005. Debt service guarantees are typical business arrangements commonly required of real estate
developers. An example of the types of event that would require the Company to provide a cash payment pursuant to a guarantee include a loan default, which would result from failure of the primary borrower to service its debt when due, or
non-compliance of the primary borrower with financial covenants or inadequacy of asset collateral. At December 31, 2004, the Company has not been required to satisfy any amounts under these debt service guarantees.



The Company is required to make additional capital contributions to four of
its unconsolidated joint ventures should additional capital contributions be necessary to fund development costs or operating shortfalls. The Company agreed with two unconsolidated joint ventures, Serrano Associates, LLC and SAMS Venture, LLC, to
make additional contributions should there be insufficient funds to meet its current or projected financial requirements. As of December 31, 2004, the Company cumulatively contributed $20.0 million to Serrano Associates, LLC as additional
contributions and $2.0 million as additional contributions to SAMS Venture, LLC. The Company is also required to make additional capital contributions to another two of its unconsolidated joint ventures should additional capital contributions be
necessary (see chart below). As of December 31, 2004, the Company does not expect to fund any significant capital contributions beyond the maximum capital requirements.



|                       |  |                       |        |                                 |   |      
|---------------------- |  | --------------------- | ------ | ------------------------------- | - | -----
|                       |  | ContributionCommitted |        | RemainingContributionCommitment
|                       |  | (In thousands)       
|Talega Village, LLC(1) |  | $                     | 14,000 |                                 | $ | 4,570
|Parkway Company, LLC   |  |                       | 38,000 |                                 |   | 2,530
|                       |  |                       |        |                                 |   |      
|                       |  | $                     | 52,000 |                                 | $ | 7,100
|                       |  |                       |        |                                 |   |      

---

|(1) | Talega Village, LLC has substantially wound up operations and the Company does not expect to
make any future capital contributions.
|--- | -----------------------------------------------------------------------------------------------------------------------------------



Generally, any funding of off-balance sheet guarantees would result in the increase of Catellus ownership interest in
a project or entity similar to the treatment of a unilateral additional capital contribution to an investee.



In addition to the contingent liabilities summarized in the table above, the Company also has the following contingencies:



In connection with the sale of a significant portion of the Companys
remaining urban and residential development assets to Farallon, an affiliate of Farallon Capital Management LLC (see Note 14), the Company has agreed to finance up to $164 million on certain sales of Farallons assets to third parties
totaling $222 million. Substantial portion of the money required to fund the $164 million financing will come from pay downs under the loans to Farallon.



As of December 31, 2004, $30.0 million of Community Facility District bonds were sold to finance public infrastructure improvements at a Company project.
The Company is required to satisfy any shortfall in annual debt service obligation for these bonds if tax revenues generated by the project is insufficient. As of December 31, 2004, the Company does not expect to be required to satisfy any shortfall
in annual debt service obligation for these bonds other than through its payment of normal project and special district taxes.



The Company is a party to a number of legal actions arising in the ordinary course of business. The Company cannot predict with certainty the final
outcome of these proceedings. Considering current insurance coverages and the substantial legal defenses available, however, management believes that none of these actions,



F-35



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



when finally resolved, will have a material adverse effect on the consolidated financial conditions, results of operations, or cash flows of the Company.
Where appropriate, the Company has established reserves for potential liabilities related to legal actions or threatened legal actions. These reserves are necessarily based on estimates and probabilities of the occurrence of events and therefore are
subject to revision from time to time.



Inherent in the
operations of the real estate business is the possibility that environmental liability may arise from the current or past ownership, or current or past operation, of real properties. The Company may be required in the future to take action to
correct or reduce the environmental effects of prior disposal or release of hazardous substances by third parties, the Company, or its corporate predecessors. Future environmental costs are difficult to estimate because of such factors as the
unknown magnitude of possible contamination, the unknown timing and extent of the corrective actions that may be required, the determination of the Companys potential liability in proportion to that of other potentially responsible parties,
and the extent to which such costs are recoverable from insurance. Also, the Company does not generally have access to properties sold by it in the past.



At December 31, 2004, management estimates that future costs for remediation of environmental contamination on operating properties and properties
previously sold approximate $2.3 million, and has provided a reserve for that amount. It is anticipated that such costs will be incurred over the next several years. Management also estimates approximately $8.6 million of similar costs relating to
the Companys properties to be developed or sold. In addition, the Company has approximately $10.0 million in escrow for environmental work related to a land acquisition (see Note 2). The Company may incur additional costs related to
management of excess contaminated soil from our projects; however, the necessity of this activity depends on the type of future development activities, and, therefore, the related costs are not currently determinable. These costs will be capitalized
as components of development costs when incurred, which is anticipated to be over a period of approximately twenty years, or will be deferred and charged to cost of sales when the properties are sold. Environmental costs capitalized during the years
ended December 31, 2004, and 2003 totaled $2.7 million and $3.2 million, respectively. The Companys estimates were developed based on reviews that took place over several years based upon then-prevailing law and identified site conditions.
Because of the breadth of its portfolio, and past sales, the Company is unable to review each property extensively on a regular basis. Such estimates are not precise and are always subject to the availability of further information about the
prevailing conditions at the site, the future requirements of regulatory agencies, and the availability and ability of other parties to pay some or all of such costs.



Note 16.    Related Party Transactions



The entities below are considered related parties because the listed transactions are with entities in which the Company has
an ownership interest. There are no affiliated persons involved with these entities.



The Company provides development and management services and loan guarantees to various unconsolidated joint venture investments. Fees earned were $3.5 million, $7.0 million, and $4.2 million, in 2004, 2003, and 2002,
respectively, primarily from Bayport Alameda Associates, LLC, Third and King Investors, LLC, and SAMS Venture, LLC. Deferred fees of $0.6 million from Serrano Associates, LLC and Bergstrom Partners, L.P. at December 31, 2004, will be earned as
completed projects are sold or the venture is sold or liquidated. In September 2003, the Company sold its investment interest in Traer Creek LLC. A provision in the sales agreement allowed for a discount on the purchase price of $1.0 million
depending on the buyers timing of payment of the note. Thus the Company deferred a gain of $5.4 million at December 31, 2003, which was subsequently fully recognized in January 2004 upon the buyers full payment of the note. In 2004, the Company sold
its investment in Bayport Alameda Associates, LLC and Third and King Investors, LLC (see Note 5).



In 2001, the Company entered into a 99-year ground lease with one of its unconsolidated joint venture investments, Third and King Investors, LLC. Rent and
reimbursable payments of $5.0 million, $5.0 million, and



F-36



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



$3.7 million were received and recognized as rental income during the years ended December 31, 2004, 2003, and 2002, respectively. This joint venture
investment was sold in 2004 (see Note 5). However, the ground lease was assigned to the purchaser of this joint venture and will continue under the original terms.



The Company has a $4.6 million collateralized 9.0% note receivable from an unconsolidated joint venture, East Baybridge
Partners, LP, for project costs plus accrued interest. The note is collateralized by property owned by the venture, and matures in October 2028. The Company has entered into various lease agreements with this unconsolidated joint venture. As lessee,
rent expense was $0.1 million in each of the years 2004, 2003, and 2002; this lease will expire in November 2011. As lessor, the Company entered into a ground lease, which will expire in August 2054. The Company earned rental income of $0.2 million
in each of the last three years and as of December 31, 2004, has recorded a $2.6 million receivable and a $1.1 million reserve associated with this lease. The ventures current projection reflects approximately $0.2 million available funds, per
year, to pay down this receivable.



In January 2004, the
Company sold its 45% investment interest in Colorado International Center, an unconsolidated joint venture, for its capital investment balance of $0.3 million to an entity whose principal was a former Company employee.



In June 2004, the Company sold a small parcel of land to SAMS Venture, LLC
for $0.7 million, resulting in a $0.1 million gain, of which 50% was deferred.



Note 17.    Discontinued Operations



Income or loss attributed to the operations and sale of rental property sold or held for sale is presented in the statement of operations as discontinued operations, net of applicable income tax. Prior period
statements of operations have been reclassified to reflect as discontinued operations the income or loss related to rental properties that were sold or held for sale and presented as discontinued operations during the year ended December 31, 2004.
Additionally, all periods presented will likely require further reclassification in future periods as additional, similar sales of rental properties occur.



Discontinued operations activities for the years ended December 31, 2004, 2003, and 2002, are summarized as follows:



|                                               |  |                         |         |   |      |   |         |      |  |   |        |  
|---------------------------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------ | -
|                                               |  | Year Ended December 31, |        
|                                               |  | 2004                    |         |   | 2003 |   |         | 2002 | 
|                                               |  | (In thousands)          |        
|Gain from disposal of discontinued operations: |  |                         |         |   |      |   |         |      |  |   |        |  
|Sales revenue                                  |  | $                       | 64,067  |   |      | $ | 37,715  |      |  | $ | 30,153 |  
|Cost of sales                                  |  |                         | (39,443 | ) |      |   | (27,500 | )    |  |   | (7,901 | )
|                                               |  |                         |         |   |      |   |         |      |  |   |        |  
|                                               |  |                         | 24,624  |   |      |   | 10,215  |      |  |   | 22,252 |  
|Income tax expense                             |  |                         |        |   |      |   | (4,086  | )    |  |   | (8,504 | )
|                                               |  |                         |         |   |      |   |         |      |  |   |        |  
|Net gain                                       |  | $                       | 24,624  |   |      | $ | 6,129   |      |  | $ | 13,748 |  
|                                               |  |                         |         |   |      |   |         |      |  |   |        |  
|Rental revenue                                 |  | $                       | 3,966   |   |      | $ | 6,415   |      |  | $ | 10,218 |  
|                                               |  |                         |         |   |      |   |         |      |  |   |        |  
|Income from discontinued operations            |  | $                       | 334     |   |      | $ | 651     |      |  | $ | 2,803  |  
|Income tax expense                             |  |                         |        |   |      |   | (260    | )    |  |   | (1,071 | )
|                                               |  |                         |         |   |      |   |         |      |  |   |        |  
|Net gain from discontinued operations          |  | $                       | 334     |   |      | $ | 391     |      |  | $ | 1,732  |  
|                                               |  |                         |         |   |      |   |         |      |  |   |        |  



F-37



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Asset and liability balances of rental properties under contract to be sold at December 31, 2004 and
2003, consist of the following:



|                         |  |                |        |   |      |   |        |  
|------------------------ |  | -------------- | ------ | - | ---- | - | ------ | -
|                         |  | December 31,   |       
|                         |  | 2004           |        |   | 2003 |  
|                         |  | (In thousands) |       
|Assets                   |  |                |        |   |      |   |        |  
|Properties               |  | $              | 10,949 |   |      | $ | 5,806  |  
|Accumulated depreciation |  |                | (894   | ) |      |   | (3,589 | )
|                         |  |                |        |   |      |   |        |  
|Net                      |  |                | 10,055 |   |      |   | 2,217  |  
|Other assets             |  |                | 281    |   |      |   | 135    |  
|                         |  |                |        |   |      |   |        |  
|Total assets             |  |                | 10,336 |   |      |   | 2,352  |  
|                         |  |                |        |   |      |   |        |  
|Liabilities              |  |                |        |   |      |   |        |  
|Mortgage and other debt  |  |                |       |   |      |   | (2,071 | )
|Payables                 |  |                | (27    | ) |      |   | (108   | )
|Other liabilities        |  |                | (61    | ) |      |   | (117   | )
|                         |  |                |        |   |      |   |        |  
|Total liabilities        |  |                | (88    | ) |      |   | (2,296 | )
|                         |  |                |        |   |      |   |        |  
|Net assets               |  | $              | 10,248 |   |      | $ | 56     |  
|                         |  |                |        |   |      |   |        |  



Note
18.    REIT Conversion



On January 5,
2004, the Company announced that it had completed the restructuring of its operations to qualify as a REIT and began operating as a REIT as of January 1, 2004. The REIT conversion had the following effects on the financial statements as of or for
the years ended December 31, 2004 and 2003:



| |  |  | a one-time distribution of pre-REIT accumulated earnings and profits (E&P) of $3.83 per share of common stock, or $352 million, was paid on December 18, 2003, to
stockholders of record at the close of business on November 4, 2003. The special E&P dividend was payable in the form of cash, shares of Catellus common stock, or a combination of both at the election of each stockholder with certain cash and
ownership limitations, including a limitation of $100 million on the total cash portion of the distribution. As a result of the elections, 10.7 million shares of common stock were distributed based on an average price of $23.612 per share and $100.3
million in cash was distributed;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a third quarter 2003 dividend of $0.30 per share of common stock was paid on November 25, 2003, to stockholders of record at the close of business on November 4, 2003, which was
prior to the E&P distribution. Cash dividends of $0.27 per common share for the fourth quarter 2003 and the first, second, and third quarters of 2004 were paid on January 15, 2004, April 15, 2004, July 15, 2004, and October 15, 2004,
respectively. On December 1, 2004, the Companys Board declared a regular cash dividend for the quarter ending December 31, 2004, of $0.27 per share of common stock, or $27.9 million, and a special dividend of $0.45 per share of common stock,
or $46.5 million that were paid on January 18, 2005, to stockholders of record at the close of business on December 28, 2004. The actual amount of the dividends for subsequent quarters will be as determined and declared by the Companys Board
of Directors and will depend on the Companys financial condition, earnings, and other factors, many of which are beyond the Companys control;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | conversion and related restructuring costs of $0.4 million and $7.3 million were paid to third parties for the years ended December 31, 2004 and 2003, respectively;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-38



---

CATELLUS DEVELOPMENT CORPORATION



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



| |  |  | one-time costs associated with the stock option exchange offer approximated $32 million, which includes the costs for the restricted stock and restricted stock units of $25.6
million (such cost will be amortized over three years until December 31, 2006), and compensation expenses of $6.6 million as a result of the required variable accounting treatment for the remaining outstanding options upon the expiration of the
exchange offer program on October 29, 2003, (such expense will be amortized over the remaining vesting period of the options from November 2003). Amortization costs, for the years ended December 31, 2004 and 2003 associated with the 2003 stock
option exchange offer, which includes the costs for the restricted stock and restricted stock units, was $8.8 million and $1.1 million, respectively, and compensation expenses of $3.0 million and $0.7 million, respectively, were recognized as a
result of the required variable accounting treatment for options; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | certain deferred tax liabilities associated with assets in the REIT were reversed in the fourth quarter 2003 through income and resulted in a one-time increase in income of $118.9
million.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-39



---

CATELLUS DEVELOPMENT CORPORATION



Summarized
Quarterly Results (Unaudited)



The Companys income
and cash flow are determined to a large extent by property sales. Sales and net income have fluctuated significantly from quarter to quarter, as evidenced by the following summary of unaudited quarterly consolidated results of operations. Property
sales fluctuate from quarter to quarter, reflecting general market conditions and the Companys intent to sell property when it can obtain attractive prices. Cost of sales may also vary widely because (i) properties have been owned for varying
periods of time; (ii) properties are owned in various geographical locations; and (iii) development projects have varying infrastructure costs and build-out periods.



|                                                              |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|------------------------------------------------------------- |  | ------------------------------------- | ------- | - | ------ | - | ------- | ----- |  | - | ------- | - |  | ----- | -------- | - | ------ | - | ------- | ----- |  | - | ------- | - |  | - | ------- | - |  | - | ------- | -
|                                                              |  | Year Ended December 31,               |        
|                                                              |  | 2004                                  |         |   | 2003   |  
|                                                              |  | First                                 |         |   | Second |   |         | Third |  |   | Fourth  |   |  | First |          |   | Second |   |         | Third |  |   | Fourth  |  
|                                                              |  | (In thousands, except per share data) |        
|Revenues                                                      |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|Rental revenue                                                |  | $                                     | 75,968  |   |        | $ | 76,687  |       |  | $ | 76,405  |   |  | $     | 75,270   |   |        | $ | 72,465  |       |  | $ | 72,824  |   |  | $ | 73,989  |   |  | $ | 73,040  |  
|Sales revenue                                                 |  |                                       | 37,691  |   |        |   | 7,299   |       |  |   | 39,487  |   |  |       | 419,981  |   |        |   | 8,010   |       |  |   | 24,900  |   |  |   | 45,515  |   |  |   | 125,846 |  
|Management, development and other fees                        |  |                                       | 1,699   |   |        |   | 758     |       |  |   | 394     |   |  |       | 2,855    |   |        |   | 2,084   |       |  |   | 4,863   |   |  |   | 2,954   |   |  |   | 1,228   |  
|Costs and expenses                                            |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|Property operating costs                                      |  |                                       | (20,889 | ) |        |   | (20,069 | )     |  |   | (21,497 | ) |  |       | (21,802  | ) |        |   | (18,996 | )     |  |   | (19,626 | ) |  |   | (22,625 | ) |  |   | (23,233 | )
|Cost of sales                                                 |  |                                       | (23,090 | ) |        |   | (4,874  | )     |  |   | (23,144 | ) |  |       | (350,834 | ) |        |   | (2,972  | )     |  |   | (20,281 | ) |  |   | (27,171 | ) |  |   | (62,544 | )
|Selling, general and administrative expenses                  |  |                                       | (12,951 | ) |        |   | (12,611 | )     |  |   | (13,619 | ) |  |       | (15,256  | ) |        |   | (9,891  | )     |  |   | (10,167 | ) |  |   | (15,365 | ) |  |   | (20,324 | )
|Depreciation and amortization                                 |  |                                       | (17,642 | ) |        |   | (18,810 | )     |  |   | (20,218 | ) |  |       | (17,199  | ) |        |   | (16,124 | )     |  |   | (17,283 | ) |  |   | (17,629 | ) |  |   | (17,548 | )
|Other income (expenses)                                       |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|Equity in earnings of operating joint ventures, net           |  |                                       | 2,414   |   |        |   | 2,379   |       |  |   | (802    | ) |  |       | 2,141    |   |        |   | 2,523   |       |  |   | 2,136   |   |  |   | 540     |   |  |   | 1,699   |  
|Equity in earnings of development joint ventures, net         |  |                                       | 1,227   |   |        |   | 3,391   |       |  |   | 1,204   |   |  |       | 9,622    |   |        |   | 3,854   |       |  |   | 5,427   |   |  |   | 7,553   |   |  |   | 16,015  |  
|Gain on non-strategic asset sales                             |  |                                       | 61      |   |        |   | 16,380  |       |  |   |        |   |  |       | 567      |   |        |   | 5,879   |       |  |   | 1,478   |   |  |   | 928     |   |  |   | 14,665  |  
|Interest expense                                              |  |                                       | (15,503 | ) |        |   | (16,495 | )     |  |   | (15,763 | ) |  |       | (17,774  | ) |        |   | (16,353 | )     |  |   | (16,725 | ) |  |   | (15,526 | ) |  |   | (11,791 | )
|Income from continuing operations                             |  |                                       | 30,490  |   |        |   | 34,443  |       |  |   | 18,158  |   |  |       | 63,749   |   |        |   | 20,394  |       |  |   | 17,369  |   |  |   | 21,129  |   |  |   | 169,387 |  
|Net income                                                    |  | $                                     | 32,091  |   |        | $ | 35,334  |       |  | $ | 29,813  |   |  | $     | 74,560   |   |        | $ | 23,411  |       |  | $ | 19,254  |   |  | $ | 20,949  |   |  | $ | 171,185 |  
|                                                              |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|Income per share from continuing operationsbasic             |  | $                                     | 0.30    |   |        | $ | 0.33    |       |  | $ | 0.18    |   |  | $     | 0.62     |   |        | $ | 0.21    |       |  | $ | 0.18    |   |  | $ | 0.21    |   |  | $ | 1.65    |  
|                                                              |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|Income per share from continuing operationsassuming dilution |  | $                                     | 0.29    |   |        | $ | 0.33    |       |  | $ | 0.17    |   |  | $     | 0.61     |   |        | $ | 0.20    |       |  | $ | 0.17    |   |  | $ | 0.21    |   |  | $ | 1.63    |  
|                                                              |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|Net income per common sharebasic                             |  | $                                     | 0.31    |   |        | $ | 0.34    |       |  | $ | 0.29    |   |  | $     | 0.72     |   |        | $ | 0.24    |       |  | $ | 0.20    |   |  | $ | 0.21    |   |  | $ | 1.67    |  
|                                                              |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  
|Net income per common shareassuming dilution                 |  | $                                     | 0.31    |   |        | $ | 0.34    |       |  | $ | 0.29    |   |  | $     | 0.71     |   |        | $ | 0.23    |       |  | $ | 0.19    |   |  | $ | 0.20    |   |  | $ | 1.65    |  
|                                                              |  |                                       |         |   |        |   |         |       |  |   |         |   |  |       |          |   |        |   |         |       |  |   |         |   |  |   |         |   |  |   |         |  



F-40



---

CATELLUS DEVELOPMENT CORPORATION



SCHEDULE IIVALUATION AND QUALIFYING ACCOUNTS



Three Years Ended December 31, 2004

(In thousands)



|                                           |  |                            |       |                             |   |      |                         |  |            |   |  |                       |      |      |  |   |      
|------------------------------------------ |  | -------------------------- | ----- | --------------------------- | - | ---- | ----------------------- |  | ---------- | - |  | --------------------- | ---- | ---- |  | - | -----
|                                           |  |                            |       | Additions                   |   |      |                         |  |           
|                                           |  | Balance atBeginningof Year |       | Charged toCosts andExpenses |   |      | Chargedto OtherAccounts |  | Deductions |   |  | Balance atEnd of Year
|Year ended December 31, 2002               |  |                            |       |                             |   |      |                         |  |            |   |  |                       |      |      |  |   |      
|Allowance for doubtful accounts receivable |  | $                          | 1,431 |                             | $ | 338  |                         |  | $          |  |  | $                     | (185 | )(1) |  | $ | 1,584
|Allowance for doubtful notes receivable    |  |                            | 1,820 |                             |   |     |                         |  |            |  |  |                       |     |      |  |   | 1,820
|Reserve for environmental and legal costs  |  |                            | 4,878 |                             |   | (416 | )(3)                    |  |            |  |  |                       | (441 | )(2) |  |   | 4,021
|Year ended December 31, 2003               |  |                            |       |                             |   |      |                         |  |            |   |  |                       |      |      |  |   |      
|Allowance for doubtful accounts receivable |  |                            | 1,584 |                             |   |     |                         |  |            |  |  |                       | (105 | )(1) |  |   | 1,479
|Allowance for doubtful notes receivable    |  |                            | 1,820 |                             |   |     |                         |  |            |  |  |                       |     |      |  |   | 1,820
|Reserve for environmental and legal costs  |  |                            | 4,021 |                             |   | (500 | )(3)                    |  |            |  |  |                       | (644 | )(2) |  |   | 2,877
|Year ended December 31, 2004               |  |                            |       |                             |   |      |                         |  |            |   |  |                       |      |      |  |   |      
|Allowance for doubtful accounts receivable |  | $                          | 1,479 |                             | $ | 636  |                         |  | $          |  |  | $                     | (297 | )(1) |  | $ | 1,818
|Allowance for doubtful notes receivable    |  |                            | 1,820 |                             |   |     |                         |  |            |  |  |                       |     |      |  |   | 1,820
|Reserve for environmental and legal costs  |  |                            | 2,877 |                             |   | (419 | )(3)                    |  |            |  |  |                       | (61  | )(2) |  |   | 2,397

---

Notes:

|(1) | Balances written off as uncollectible.
|--- | --------------------------------------

|(2) | Environmental and legal costs incurred.
|--- | ---------------------------------------

|(3) | Reduction in estimate.
|--- | ----------------------



S-1



---

CATELLUS DEVELOPMENT CORPORATION



SCHEDULE IIIREAL ESTATE AND ACCUMULATED DEPRECIATION



December 31, 2004

(Dollars in thousands)



|                          |              |   |           |                          |                         |                                           |              |                                                           |               |                         |      |                                 |                         |              |         |                                                             |   |         |  |   |           |  |   |           |  |   |         |  |     |  |         |  |    |  
|------------------------- | ------------ | - | --------- | ------------------------ | ----------------------- | ----------------------------------------- | ------------ | --------------------------------------------------------- | ------------- | ----------------------- | ---- | ------------------------------- | ----------------------- | ------------ | ------- | ----------------------------------------------------------- | - | ------- |  | - | --------- |  | - | --------- |  | - | ------- |  | --- |  | ------- |  | -- | -
|Description               |              |   |           | Initial Cost to Catellus |                         | Cost CapitalizedSubsequent to Acquisition |              | Gross Amount at Which Carried at Close of Period(1)(2)(3) |               | AccumulatedDepreciation |      | Date ofCompletionofConstruction |                         | DateAcquired |         | Life onWhichDepreciationin LatestIncomeStatement isComputed |  
|                          | Encumbrances |   | Land      |                          | Buildings &Improvements |                                           | Improvements |                                                           | CarryingCosts |                         | Land |                                 | Buildings &Improvements |              | Total   |                                                             |   |         | 
|Rental properties(5)      |              | $ | 1,252,522 |                          | $                       | 200,127                                   |              | $                                                         | 159,594       |                         | $    | 1,413,513                       |                         | $            | 171,829 |                                                             | $ | 200,127 |  | $ | 1,744,936 |  | $ | 1,945,063 |  | $ | 468,958 |  | N/A |  | Various |  | (4 | )
|Developable properties(5) |              |   | 40,006    |                          |                         | 144,448                                   |              |                                                           | 1,021         |                         |      | 85,074                          |                         |              | 129,725 |                                                             |   | 144,448 |  |   | 215,820   |  |   | 360,268   |  |   | 5,690   |  | N/A |  | Various |  | (4 | )
|Other(5)                  |              |   |          |                          |                         | 6                                         |              |                                                           |              |                         |      | 700                             |                         |              |        |                                                             |   | 6       |  |   | 700       |  |   | 706       |  |   | 700     |  | N/A |  | Various |  | (4 | )
|                          |              |   |           |                          |                         |                                           |              |                                                           |               |                         |      |                                 |                         |              |         |                                                             |   |         |  |   |           |  |   |           |  |   |         |  |     |  |         |  |    |  
|Total                     |              | $ | 1,292,528 |                          | $                       | 344,581                                   |              | $                                                         | 160,615       |                         | $    | 1,499,287                       |                         | $            | 301,554 |                                                             | $ | 344,581 |  | $ | 1,961,456 |  | $ | 2,306,037 |  | $ | 475,348 |  |     |  |         |  |    |  
|                          |              |   |           |                          |                         |                                           |              |                                                           |               |                         |      |                                 |                         |              |         |                                                             |   |         |  |   |           |  |   |           |  |   |         |  |     |  |         |  |    |  

---

|(1) | The aggregate cost for federal income tax purpose is approximately $1,700,000.
|--- | ------------------------------------------------------------------------------

|(2) | See Attachment A to Schedule III for reconciliation of beginning of period total to total at close of period.
|--- | -------------------------------------------------------------------------------------------------------------

|(3) | Excludes investments in joint ventures and furniture and equipment.
|--- | -------------------------------------------------------------------

|(4) | Reference is made to Note 2 to the Consolidated Financial Statements for information related to depreciation.
|--- | -------------------------------------------------------------------------------------------------------------

|(5) | No individual property exceeds five percent of the total.
|--- | ---------------------------------------------------------



S-2



---

CATELLUS DEVELOPMENT CORPORATION



ATTACHMENT A TO SCHEDULE III

RECONCILIATION OF COST OF REAL ESTATE AT BEGINNING OF PERIOD

WITH TOTAL AT END OF PERIOD

(In
thousands)



|                                                                               |  |                         |           |      |   |           |  |   |          
|------------------------------------------------------------------------------ |  | ----------------------- | --------- | ---- | - | --------- |  | - | ---------
|                                                                               |  | Year Ended December 31,
|                                                                               |  | 2004                    |           | 2003 |   | 2002     
|Balance at January 1                                                           |  | $                       | 2,434,991 |      | $ | 2,362,834 |  | $ | 2,183,960
|                                                                               |  |                         |           |      |   |           |  |   |          
|Additions during period:                                                       |  |                         |           |      |   |           |  |   |          
|Acquisitions                                                                   |  |                         | 41,981    |      |   | 95,893    |  |   | 32,326   
|Improvements                                                                   |  |                         | 246,796   |      |   | 157,786   |  |   | 235,739  
|Reclassification from other accounts                                           |  |                         | 27,437    |      |   | 4,232     |  |   | 13,999   
|                                                                               |  |                         |           |      |   |           |  |   |          
|Total additions                                                                |  |                         | 316,214   |      |   | 257,911   |  |   | 282,064  
|                                                                               |  |                         |           |      |   |           |  |   |          
|Deductions during period:                                                      |  |                         |           |      |   |           |  |   |          
|Cost of real estate sold                                                       |  |                         | 434,313   |      |   | 159,736   |  |   | 100,064  
|Other:                                                                         |  |                         |           |      |   |           |  |   |          
|Reclassification to assets held for sale, personal property and other accounts |  |                         | 10,855    |      |   | 26,018    |  |   | 3,126    
|                                                                               |  |                         |           |      |   |           |  |   |          
|Total deductions                                                               |  |                         | 445,168   |      |   | 185,754   |  |   | 103,190  
|                                                                               |  |                         |           |      |   |           |  |   |          
|Balance at December 31                                                         |  | $                       | 2,306,037 |      | $ | 2,434,991 |  | $ | 2,362,834
|                                                                               |  |                         |           |      |   |           |  |   |          



RECONCILIATION OF
REAL ESTATE ACCUMULATED DEPRECIATION

AT BEGINNING OF PERIOD WITH TOTAL AT END OF PERIOD

(In thousands)



|                          |  |                         |         |   |      |   |         |  |   |        
|------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- |  | - | -------
|                          |  | Year Ended December 31,
|                          |  | 2004                    |         |   | 2003 |   | 2002   
|Balance at January 1      |  | $                       | 430,914 |   |      | $ | 378,196 |  | $ | 335,741
|                          |  |                         |         |   |      |   |         |  |   |        
|Additions during period:  |  |                         |         |   |      |   |         |  |   |        
|Charged to expense        |  |                         | 65,575  |   |      |   | 59,019  |  |   | 52,603 
|                          |  |                         |         |   |      |   |         |  |   |        
|Deductions during period: |  |                         |         |   |      |   |         |  |   |        
|Cost of real estate sold  |  |                         | 23,244  |   |      |   | 4,245   |  |   | 9,244  
|Other                     |  |                         | (2,103  | ) |      |   | 2,056   |  |   | 904    
|                          |  |                         |         |   |      |   |         |  |   |        
|Total deductions          |  |                         | 21,141  |   |      |   | 6,301   |  |   | 10,148 
|                          |  |                         |         |   |      |   |         |  |   |        
|Balance at December 31    |  | $                       | 475,348 |   |      | $ | 430,914 |  | $ | 378,196
|                          |  |                         |         |   |      |   |         |  |   |        



S-3



---

CATELLUS DEVELOPMENT CORPORATION



SCHEDULE IVMORTGAGE LOANS ON REAL ESTATE



December 31, 2004

(Dollars in thousands)



|                                           |  |              |  |                     |  |                           |  |            |  |                          |         |                                       |   |         |                                                                     |  |   |  
|------------------------------------------ |  | ------------ |  | ------------------- |  | ------------------------- |  | ---------- |  | ------------------------ | ------- | ------------------------------------- | - | ------- | ------------------------------------------------------------------- |  | - | -
|Description                                |  | InterestRate |  | Final Maturity Date |  | Periodic Payment Term     |  | PriorLiens |  | Face Amount of Mortgages |         | Carrying Amount of Mortgages(1)(2)(3) |   |         | Principal Amount ofLoans Subject toDelinquent Principal or Interest
|First Mortgage                             |  |              |  |                     |  |                           |  |            |  |                          |         |                                       |   |         |                                                                     |  |   |  
|FOCILMB, LLC, WB, LLC, and SFD, LLC       |  | 12.00%       |  | 12/1/2010           |  | QuarterlyVarying Amounts |  | n/a        |  | $                        | 234,806 |                                       | $ | 226,620 | (4)                                                                 |  | $ | 
|FOCILBP, LLC                              |  | 12.00%       |  | 12/1/2010           |  | QuarterlyVarying Amounts |  | n/a        |  |                          | 39,834  |                                       |   | 34,134  | (5)                                                                 |  |   | 
|Talega Associates, LLC                     |  | Prime + 3%   |  | 5/18/2005           |  | MonthlyVarying Amounts   |  | n/a        |  |                          | 35,563  |                                       |   | 31,204  |                                                                     |  |   | 
|104th Avenue Investment Partners           |  | 8.50%        |  | 8/31/2007           |  | QuarterlyVarying Amounts |  | n/a        |  |                          | 21,247  |                                       |   | 14,117  |                                                                     |  |   | 
|Citymark Oceanside, LLC                    |  | Prime + 2%   |  | 12/1/2009           |  | QuarterlyVarying Amounts |  | n/a        |  |                          | 10,000  |                                       |   | 10,000  |                                                                     |  |   | 
|Other mortgage loans less than 3% of total |  | 6.00-9.00%   |  | various             |  | various                   |  | n/a        |  |                          | 13,260  |                                       |   | 8,989   | (6)                                                                 |  |   | 
|                                           |  |              |  |                     |  |                           |  |            |  |                          |         |                                       |   |         |                                                                     |  |   |  
|Total                                      |  |              |  |                     |  |                           |  |            |  | $                        | 354,710 |                                       | $ | 325,064 |                                                                     |  | $ | 
|                                           |  |              |  |                     |  |                           |  |            |  |                          |         |                                       |   |         |                                                                     |  |   |  

---

|(1) | The aggregate cost for federal income tax purpose is equivalent to the total carrying amount of the mortgage loans.
|--- | -------------------------------------------------------------------------------------------------------------------

|(2) | See Attachment A to Schedule IV for reconciliation of beginning of period total to total at close of period.
|--- | ------------------------------------------------------------------------------------------------------------

|(3) | Excludes non-mortgage loans of approximately $4.7 million.
|--- | ----------------------------------------------------------

|(4) | Includes approximately $1.5 million of outstanding interest.
|--- | ------------------------------------------------------------

|(5) | Includes approximately $0.2 million of outstanding interest.
|--- | ------------------------------------------------------------

|(6) | Includes $1.8 million reserve for doubtful notes receivable.
|--- | ------------------------------------------------------------



S-4



---

CATELLUS DEVELOPMENT CORPORATION



ATTACHMENT A TO SCHEDULE IV

RECONCILIATION OF MORTGAGE LOANS AT BEGINNING OF PERIOD WITH TOTAL

AT END OF PERIOD

(In thousands)



|                               |  |                         |         |      |   |         |  |   |       
|------------------------------ |  | ----------------------- | ------- | ---- | - | ------- |  | - | ------
|                               |  | Year Ended December 31,
|                               |  | 2004                    |         | 2003 |   | 2002   
|Balance at beginning of period |  | $                       | 113,673 |      | $ | 38,848  |  | $ | 67,273
|                               |  |                         |         |      |   |         |  |   |       
|Additions during period:       |  |                         |         |      |   |         |  |   |       
|New mortgage loans             |  |                         | 290,164 |      |   | 123,320 |  |   | 45,051
|OtherInterest                 |  |                         | 1,706   |      |   |        |  |   |      
|                               |  |                         |         |      |   |         |  |   |       
|Total additions                |  |                         | 291,870 |      |   | 123,320 |  |   | 45,051
|                               |  |                         |         |      |   |         |  |   |       
|Deductions during period:      |  |                         |         |      |   |         |  |   |       
|Collections of principal       |  |                         | 80,479  |      |   | 48,495  |  |   | 73,476
|Other                          |  |                         |        |      |   |        |  |   |      
|                               |  |                         |         |      |   |         |  |   |       
|Total deductions               |  |                         | 80,479  |      |   | 48,495  |  |   | 73,476
|                               |  |                         |         |      |   |         |  |   |       
|Balance at close of period     |  | $                       | 325,064 |      | $ | 113,673 |  | $ | 38,848
|                               |  |                         |         |      |   |         |  |   |       



S-5



---

C
ATELLUS DEVELOPMENT CORPORATION



INDEX TO EXHIBITS



|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|3.1           |  | Restated Certificate of Incorporation of Catellus SubCo, Inc., a Delaware corporation (now known as Catellus Development Corporation) (Catellus) effective December 1, 2003.
(Incorporated by reference to Exhibit 3.1 to Catellus Form 10-K for the year ended December 31, 2003 (the 2003 Form 10-K).)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|              | 
|3.2           |  | Amendment to Restated Certificate of Incorporation of Catellus, effective December 1, 2003. (Incorporated by reference to Exhibit 3.2 to the 2003 Form 10-K.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|              | 
|3.3           |  | Second Amended and Restated Bylaws of Catellus, effective May 4, 2004. (Incorporated by reference to Exhibit 3.1 to Catellus Form 10-Q for the quarter ended March 31, 2004 (the
2004 First Quarter 10-Q).)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|              | 
|4.1           |  | Form of common stock certificate of Catellus. (Incorporated by reference to Exhibit 4.1 to Amendment No. 2 to the Form S-4 of Catellus filed with the SEC on July 28, 2003.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|              | 
|10.1          |  | Amended and Restated Agreement of Limited Partnership of Catellus Operating Limited Partnership (COLP), dated as of December 1, 2003, by and between Catellus, as the general
partner of COLP, a Delaware limited partnership, and Catellus REIT, LLC, a Delaware limited liability company, as the limited partner. (Incorporated by reference to Exhibit 10.1 to the 2003 Form 10-K.)                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|              | 
|10.2          |  | Amended and Restated Loan Agreement, dated as of March 8, 2004, by and among Catellus Finance 1, L.L.C., a Delaware limited liability company, LaSalle Bank National Association, f/k/a
LaSalle National Bank, as trustee for the registered Holders of Prudential Mortgage Capital Company I, LLC, Commercial Mortgage Pass-Through Certificates, Series 1998-1, each of the certificate holders comprising all of the holders of Certificates
as defined in that certain Trust and Servicing Agreement, dated as of November 11, 1998, The Prudential Insurance Company of America, a New Jersey corporation, and The Prudential Insurance Company of America, as Servicer, Prudential Asset Resources,
Inc., as Subservicer under the Trust and Servicing Agreement. (Incorporated by reference to Exhibit 10.1 to the 2004 First Quarter 10-Q.)
|              | 
|10.3          |  | Loan Agreement (Pool A), dated as of March 28, 2002, originally by and between the predecessor Catellus Development Corporation (Old Catellus), which merged into COLP on December
1, 2003, and Teachers Insurance and Annuity Association of America (Teachers). (Incorporated by reference to Exhibit 10.6 to Old Catellus Form 10-K for the year ended December 31, 2002 (the 2002 Form
10-K).)                                                                                                                                                                                                                                                                                                                                                                                                                                          
|              | 
|10.4          |  | First Amendment to Loan Agreement (Pool A), dated July 23, 2002, originally by and between Old Catellus and Teachers. (Incorporated by reference to Exhibit 10.7 to the 2002 Form
10-K.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|              | 
|10.5          |  | Second Amendment to Loan Agreement (Pool A), dated November 15, 2002, originally by and between Old Catellus and Teachers. (Incorporated by reference to Exhibit 10.8 to the 2002 Form
10-K.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|              | 
|10.6          |  | Loan Agreement (Pool B), dated as of March 28, 2002, originally by and between Old Catellus and Teachers. (Incorporated by reference to Exhibit 10.9 to the 2002 Form 10-K.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|              | 
|10.7          |  | First Amendment to Loan Agreement (Pool B), dated July 23, 2002, originally by and between Old Catellus and Teachers. (Incorporated by reference to Exhibit 10.10 to the 2002 Form
10-K.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|              | 
|10.8          |  | Second Amendment to Loan Agreement (Pool B), dated November 15, 2002, originally by and between Old Catellus and Teachers. (Incorporated by reference to Exhibit 10.11 to the 2002
Form 10-K.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     



E-1



---

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|10.9          |  | Consent letter agreement between COLP and Teachers, dated September 21, 2004, pursuant to which Deeds of Trust securing all existing loans originally made by Teachers to Old Catellus, which
were assumed by COLP, were modified to allow the transfer of COLP partnership interests, subject to certain terms and conditions. (Incorporated by reference to Exhibit 10.2 to Catellus Form 10-Q for the quarter ended September 30, 2004 (the
2004 Third Quarter 10-Q).)                                                                                                                                                                                                                                                                                                                                                                                                                                          
|              | 
|10.10         |  | Credit Agreement (Credit Agreement), entered into as of September 15, 2003, among Catellus, Catellus Land and Development Corporation, a Delaware corporation (Catellus
Land), Bank of America, N.A., as Administrative Agent, Swing Line Lender and L/C Issuer, Fleet National Bank, as Syndication Agent, Bank One, N.A., as Documentation Agent, Wells Fargo Bank, National Association, as Managing Agent, and Union
Bank of California, N.A., as Managing Agent. (Incorporated by reference to Exhibit 10.3 to Old Catellus Form 10-Q for the quarter ended September 30, 2003.)                                                                                                                                                                                                                                                                                                                            
|              | 
|10.11         |  | Illustrative form of First Amendment to Promissory Note, Deed of Trust [Mortgage], Assignment of Leases and Rents, Security Agreement and Fixture Filing Statement, and Assignment of Leases
and Rents, dated as of March 12, 2004, by and among COLP or, in one case, SF Pacific Properties, LLC (an indirect subsidiary of the Company), as borrower, First American Title Insurance Company, as trustee, and for the benefit of Teachers, as
lender. The eleven First Amendments modified certain existing loans from Teachers to Old Catellus to, among other things, cross-collateralize and cross-default the loans specified in Exhibit B to the First Amendments. (Incorporated by reference to
Exhibit 10.1 to Catellus Form 10-Q for the Quarter ended June 30, 2004 (the 2004 Second Quarter 10-Q).)                                                                                                    
|              | 
|10.12         |  | Illustrative form of First Amendment to Deed of Trust [Mortgage], Assignment of Leases and Rents, Security Agreement and Fixture Filing Statement (Deed of Trust) and to Assignment
of Leases and Rents (Assignment), dated September 22, 2004, by and among COLP, as successor by merger to Old Catellus, which was the original borrower, Catellus as pledgor, and Commonwealth Land Title Company, as trustee, for the benefit
of Teachers, as lender. Five such First Amendments were executed to modify certain existing loans originally made by Teachers to Old Catellus, which were assumed by COLP. The modifications include Teachers consent to the transfer of certain
properties by COLP to Catellus, as well as Catellus acknowledgment that such properties remain subject to the Deeds of Trust and the Assignments. (Incorporated by reference to Exhibit 10.1 to the 2004 Third Quarter 10-Q.)
|              | 
|10.13         |  | Restated Tax Allocation and Indemnity Agreement, dated December 29, 1989, originally by and among Old Catellus and certain of its subsidiaries and Santa Fe Pacific Corporation. (Incorporated
by reference to the exhibits to Old Catellus Form 10.)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|              | 
|10.14         |  | Purchase Agreement by and between Catellus Land, COLP, Catellus Residential Group, Inc., Catellus Finance Company, LLC (Catellus Finance), and Mission Bay S26(a), LLC, each a
seller and a subsidiary of Catellus, and FOCIL Holdings, LLC (FOCIL), the buyer and an affiliate of Farallon Capital Management, L.L.C., dated as of November 22, 2004, pursuant to which said Catellus subsidiaries sold a significant
portion of Catellus then remaining urban and residential development assets (the Assets). (Portions of this exhibit (indicated by asterisks) have been omitted pursuant to a request for confidential treatment and have been
separately filed with the SEC.)                                                                                                                                                                                                                           
|              | 
|10.15         |  | Development Agreement by and between Catellus Urban Construction, Inc. and Catellus Commercial Development Corporation (Catellus Commercial), each a subsidiary of Catellus, and
FOCIL and certain of its affiliated entities (collectively the FOCIL Entities), dated as of November 22, 2004, pursuant to which the FOCIL Entities have engaged said Catellus subsidiaries to act as development manager for the Assets.
(Portions of this exhibit (indicated by asterisks) have been omitted pursuant to a request for confidential treatment and have been separately filed with the SEC.)                                                                                                                                                                                                                                                                                                                    



E-2



---

|              |  |                                                                                                                                                                                                                                                                                                                                                                                               
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |                                                                                                                                                                                                                                                                                                                                                                                               
|10.16         |  | Loan Agreement by and between Catellus Finance and a certain FOCIL Entity, dated as of November 22, 2004, to fund a portion of the purchase price for the Assets.                                                                                                                                                                                                                             
|              | 
|10.17         |  | Loan Agreement by and between CF Capital, LLC, a subsidiary of Catellus, and certain FOCIL Entities, dated as of November 22, 2004, to fund a portion of the purchase price for the
Assets.                                                                                                                                                                                                   
|              | 
|              |  | EXECUTIVE COMPENSATION PLANS OR ARRANGEMENTS (Exhibits 10.1810. 46)                                                                                                                                                                                                                                                                                                                          
|              | 
|10.18         |  | The Amended and Restated Executive Stock Option Plan. (Incorporated by reference to Exhibit 10.8 to Old Catellus Form 10-K for the year ended December 31, 1997 (the 1997
10-K).)                                                                                                                                                                                                          
|              | 
|10.19         |  | Amendment to Amended and Restated Executive Stock Option Plan, dated as of September 26, 2001. (Incorporated by reference to Exhibit 10.6 to Old Catellus Form 10-Q for the quarter ended
September 30, 2001 (the 2001 Third Quarter 10-Q).)                                                                                                                                               
|              | 
|10.20         |  | The Amended and Restated 1996 Performance Award Plan. (Incorporated by reference to Exhibit 10.14 to Old Catellus Form 10-Q for the quarter ended March 31, 1999.)                                                                                                                                                                                                                           
|              | 
|10.21         |  | Amendment to Amended and Restated 1996 Performance Award Plan, dated as of September 26, 2001. (Incorporated by reference to Exhibit 10.7 to the 2001 Third Quarter 10-Q.)                                                                                                                                                                                                                    
|              | 
|10.22         |  | 2000 Performance Award Plan (Restated to Incorporate Amendments through July 31, 2003). (Incorporated by reference to Annex F to Old Catellus proxy statement filed with the SEC on
Form 424B3 on August 15, 2003.)                                                                                                                                                                          
|              | 
|10.23         |  | Amended and Restated 2003 Performance Award Plan, incorporating amendments through May 5, 2004. (Incorporated by reference to Exhibit 10.2 to the 2004 Second Quarter 10-Q.)                                                                                                                                                                                                                  
|              | 
|10.24         |  | Form of First Amendment to Restricted Stock Unit Award Agreement, dated as of March 3, 2005, used to amend Award Agreements of holders of restricted stock units who elected to revoke deferral
elections with respect to that portion of each restricted stock unit award that was subject to Internal Revenue Code Section 409A (relating to deferred compensation) adopted in October 2004.
|              | 
|10.25         |  | Form of Restricted Stock Award Agreement, executed on March 3, 2005, effective as of February 16, 2005 (the award date), between Catellus and each of Ted R. Antenucci, C. William Hosler, and
Vanessa L. Washington, each an executive officer of Catellus.                                                                                                                                  
|              | 
|10.26         |  | Deferred Compensation Plan. (Incorporated by reference to Exhibit 10.21 to the 1997 10-K.)                                                                                                                                                                                                                                                                                                    
|              | 
|10.27         |  | First Amendment to Deferred Compensation Plan, effective as of January 1, 2002. (Incorporated by reference to Exhibit 10.8B to Old Catellus Form 10-Q for the quarter ended March 31,
2002.)                                                                                                                                                                                                 
|              | 
|10.28         |  | Second Amendment to Deferred Compensation Plan. (Incorporated by reference to Exhibit 10.1 to Old Catellus Form 10-Q for the quarter ended June 30, 2002.)                                                                                                                                                                                                                                   
|              | 
|10.29         |  | Amendment 2005-1 to Deferred Compensation Plan. (Incorporated by reference to the Form 8-K of Catellus filed with SEC on February 22, 2005.)                                                                                                                                                                                                                                                  
|              | 
|10.30         |  | Description of Transition Incentive Plan. (Incorporated by reference to Exhibit 10.2 to the 2004 First Quarter 10-Q.)                                                                                                                                                                                                                                                                         
|              | 
|10.31         |  | Description of Long-Term Incentive Plan. (Incorporated by reference to Exhibit 10.3 to the 2004 First Quarter 10-Q.)                                                                                                                                                                                                                                                                          
|              | 
|10.32         |  | Form of Long-Term Incentive Plan Performance Unit Award Agreement, dated March 3, 2005, between Catellus and each of Ted R. Antenucci, C. William Hosler and Vanessa L. Washington, each an
executive officer of Catellus.                                                                                                                                                                    
|              | 
|10.33         |  | Third Amended and Restated Employment Agreement between Catellus and Nelson C. Rising, dated as of December 24, 2001. (Incorporated by reference to Exhibit 10.10 to Old Catellus
Form 10-K for the year ended December 31, 2001.)                                                                                                                                                           



E-3



---

|              |  |                                                                                                                                                                                                                                                                                                        
|------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |                                                                                                                                                                                                                                                                                                        
|10.34         |  | Amendment Number 1 to Third Amended and Restated Employment Agreement, effective as of January 1, 2004, regarding Nelson C. Risings employment with Catellus and Catellus Commercial, an
indirect subsidiary of Catellus. (Incorporated by reference to Exhibit 10.3 to the 2004 Second Quarter 10-Q.)
|              | 
|10.35         |  | Amendment Number 2 to Third Amended and Restated Employment Agreement between Nelson C. Rising and Catellus, COLP and Catellus Commercial, effective as of December 1,
2004.                                                                                                                           
|              | 
|10.36         |  | Amended Memorandum of Understanding regarding employment between Catellus and Timothy J. Beaudin, dated December 30, 2003. (Incorporated by reference to Exhibit 10.26 to the 2003 Form
10-K.)                                                                                                         
|              | 
|10.37         |  | Amendment No. 1 to Amended Memorandum of Understanding regarding employment of Timothy J. Beaudin, dated January 14, 2005.                                                                                                                                                                             
|              | 
|10.38         |  | Amended and Restated Memorandum of Understanding, dated March 26, 2004, regarding C. William Hoslers employment with Catellus Commercial. (Incorporated by reference to Exhibit 10.5
to the 2004 Second Quarter 10-Q.)                                                                                
|              | 
|10.39         |  | Amendment No. 1 to Amended and Restated Memorandum of Understanding regarding employment of C. William Hosler, dated February 16, 2005.                                                                                                                                                                
|              | 
|10.40         |  | Amended and Restated Memorandum of Understanding, dated March 26, 2004, regarding Vanessa L. Washingtons employment with Catellus Commercial. (Incorporated by reference to Exhibit 10.6
to the 2004 Second Quarter 10-Q.)                                                                            
|              | 
|10.41         |  | Amendment No. 1 to Amended and Restated Memorandum of Understanding regarding employment of Vanessa L. Washington, dated February 16, 2005.                                                                                                                                                            
|              | 
|10.42         |  | Amended and Restated Memorandum of Understanding, dated March 26, 2004, regarding Ted Antenuccis employment with Catellus Commercial. (Incorporated by reference to Exhibit 10.4 to the
2004 Second Quarter 10-Q.)                                                                                    
|              | 
|10.43         |  | Amendment No. 1 to Amended and Restated Memorandum of Understanding regarding employment of Ted Antenucci, dated February 16, 2005.                                                                                                                                                                    
|              | 
|10.44         |  | Guaranty of Memorandum of Understanding by Catellus in favor of Ted Antenucci, dated August 22, 2002. (Incorporated by reference to Exhibit 10.33 to Old Catellus Form 10-Q for the
quarter ended June 30, 2003.)                                                                                     
|              | 
|10.45         |  | Form of Indemnity Agreement between Catellus and certain of its officers. (Incorporated by reference to Exhibit 10.33 to the 2003 Form 10-K.)                                                                                                                                                          
|              | 
|10.46         |  | Form of Indemnity Agreement between Catellus and its directors. (Incorporated by reference to Exhibit 10.34 to the 2003 Form 10-K.)                                                                                                                                                                    
|              | 
|21            |  | Schedule of Subsidiaries and Joint Ventures of Catellus.                                                                                                                                                                                                                                               
|              | 
|23            |  | Consent of Independent Registered Public Accounting Firm.                                                                                                                                                                                                                                              
|              | 
|24            |  | Power of Attorney. Included on the signature page of this Annual Report on Form 10-K of Catellus.                                                                                                                                                                                                      
|              | 
|31.1          |  | Certification by the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                
|              | 
|31.2          |  | Certification by the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                
|              | 
|32.1          |  | Certification by the Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                
|              | 
|32.2          |  | Certification by the Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                



E-4