<PAGE>

                                           
                                           
                                           
             This Form 10-Q consists of 17 sequentially numbered pages. 
                                           
                                      FORM 10-Q
                                           
                          SECURITIES AND EXCHANGE COMMISSION
                                           
                                WASHINGTON, D.C. 20549
                                           
                  --------------------------------------------------
                                           

                  QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE
                           SECURITIES EXCHANGE ACT OF 1934
                                           
                                           
                    For the quarterly period ended MARCH 31, 1997
                                                   --------------
                                           
                            Commission file number 0-17189
                                                   -------
                                           
                             KOLL REAL ESTATE GROUP, INC.
                             ----------------------------
                (Exact name of registrant as specified in its charter)
                                           


               DELAWARE                             02-0426634
               --------                             ----------
    (State or other jurisdiction of              (I.R.S. Employer
    incorporation or organization.)             Identification No.)


            4343 Von Karman Avenue
           NEWPORT BEACH, CALIFORNIA                     92660
           -------------------------                     -----
    (Address of principal executive offices)           (Zip Code)

Registrant's telephone number, including area code: (714) 833-3030

    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      
                           -----                         -----

The number of shares of Class A Common Stock outstanding at April 30, 1997 was
48,938,543.

<PAGE>
                                       
                           KOLL REAL ESTATE GROUP, INC.

                                   FORM 10-Q

                        FOR THE QUARTER ENDED MARCH 31, 1997

                                    I N D E X
                                ------------------


                                                                       PAGE NO.
                                                                       -------
PART I - Financial Information:

         Item 1 -  Financial Statements

              Introduction to the Financial Statements..................  3

              Balance Sheets -
              December 31, 1996 and March 31, 1997.....................   4

              Statements of Operations -
              Three Months Ended March 31, 1996 and 1997...............   5

              Statements of Cash Flows -
              Three Months Ended March 31, 1996 and 1997..............    6

              Notes to Financial Statements...........................    7


         Item 2 -  Management's Discussion and Analysis of Financial
              Condition and Results of Operations.....................   12
 
PART II -     Other Information:


         Item 1 - Legal Proceedings...................................   16

         Item 6 - Exhibits and Reports on Form 8-K....................   16

SIGNATURE............................................................    17

                                       2

<PAGE>

                             KOLL REAL ESTATE GROUP, INC.
                                           
                            PART I - FINANCIAL INFORMATION


ITEM 1 - FINANCIAL STATEMENTS

    INTRODUCTION TO THE FINANCIAL STATEMENTS

    The condensed financial statements included herein have been prepared by 
Koll Real Estate Group, Inc. and its consolidated subsidiaries (the 
"Company"), without audit, pursuant to the rules and regulations of the 
Securities and Exchange Commission. Certain information and footnote 
disclosures normally included in financial statements prepared in accordance 
with generally accepted accounting principles have been condensed or omitted 
pursuant to such rules and regulations. The Company believes that the 
disclosures are adequate to make the information presented not misleading 
when read in conjunction with the financial statements included in the 
Company's Annual Report on Form 10-K, as amended, for the year ended 
December 31, 1996.

    The financial information presented herein reflects all adjustments,
consisting only of normal recurring adjustments, which are, in the opinion of
management, necessary for a fair presentation of the results for the interim
periods presented. The results for interim periods are not necessarily
indicative of the results to be expected for the full year.

                                       3

<PAGE>

                         KOLL REAL ESTATE GROUP, INC.

                               BALANCE SHEETS
                                                                     
                               (in millions)

                                                       December 31,   March 31,
                                                          1996          1997  
                                                       -----------    ---------
ASSETS

Cash and cash equivalents                                $ 2.1         $ 16.4
Restricted cash                                             .2            --
Real estate held for development or sale                  25.2           30.3
Land held for development                                223.5          199.3
Other assets                                              21.2           18.6
                                                        ------         ------
                                                        $272.2         $264.6
                                                        ------         ------
                                                        ------         ------

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
   Accounts payable and accrued liabilities            $  11.7         $  4.1
   Senior bank debt                                        7.1             --
   Project debt                                           12.5           18.6
   Subordinated debentures                               195.9          201.9
   Other liabilities                                      43.9           43.8
                                                        ------         ------
   Total liabilities                                     271.1          268.4
                                                        ------         ------

Stockholders' equity:
   Series A Preferred Stock                                 .4             .4
   Class A Common Stock                                    2.4            2.4
   Capital in excess of par value                        229.2          229.3
   Deferred proceeds from stock issuance                   (.4)           (.5)
   Minimum pension liability                               (.6)           (.6)
   Accumulated deficit                                  (229.9)        (234.8)

   Total stockholders' equity                              1.1           (3.8)
                                                        ------         ------
                                                        $272.2         $264.6
                                                        ------         ------
                                                        ------         ------

                See accompanying notes to financial statements.

                                       4

<PAGE>
                         KOLL REAL ESTATE GROUP, INC.
                           STATEMENTS OF OPERATIONS
                   (in millions, except per share amounts)

                                                      Three Months Ended
                                                           March 31,
                                                       1996        1997
                                                      ------      ------
REVENUES:
   Asset Sales                                         $ .5       $ 28.9
   Operations                                           2.2          2.0
                                                       ----       ------
                                                        2.7         30.9
                                                       ----       ------
COSTS OF:
   Asset Sales                                           .3         28.7
   Operations                                           2.2          2.1
                                                       ----       ------
                                                        2.5         30.8
                                                       ----       ------
   Gross operating margin                                .2           .1

General and administrative expenses                     1.6          1.7
Interest expense                                        6.1          6.3
Other expense (income), net                              .4         (3.1)
                                                       ----       ------

Loss before income taxes                               (7.9)        (4.8)

Provision for income taxes                              ---           .1
                                                       ----       ------

Net loss                                              $(7.9)       $(4.9)
                                                       ----       ------
                                                       ----       ------

Net loss per common share                             $(.17)       $(.10)
                                                       ----       ------
                                                       ----       ------


           See the accompanying notes to financial statements.

                                       5

<PAGE>

                    KOLL REAL ESTATE GROUP, INC.
                                                                      
                     STATEMENTS OF CASH FLOWS
                                                                      
                         (in millions)

<TABLE>
<CAPTION>
                                                               Three Months Ended
                                                                    March 31,
                                                               1996          1997
                                                              ------       ------
<S>                                                           <C>           <C>
Cash flows from operating activities:
   Net loss                                                   $(7.9)        $(4.9)
   Adjustments to reconcile to cash (used) 
    provided by operating activities:
       Depreciation and amortization                             .2            .2
       Non-cash interest expense                                5.5           6.2
       Gains on asset sales                                     (.2)          (.2)
       Proceeds from asset sales, net                            .5          28.8
       Investments in real estate held for 
        development or sale                                    (1.9)         (8.8)
       Investments in land held for development                (1.2)          (.8)
       Decrease in other assets                                  .5           2.4
       Decrease in accounts payable, accrued and
        other liabilities                                       (.4)         (7.8)

          Cash (used) provided by operating activities         (4.9)         15.1

Cash flows from financing activities:
   Borrowings of senior bank debt                               2.5            --
   Repayments of senior bank debt                                --          (7.1)
   Borrowings of project debt                                    --           8.1
   Repayments of project debt                                    --          (2.0)
   Use of restricted cash                                        .4            .2
                                                               ----         -----
          Cash provided (used) by financing activities          2.9           (.8)
                                                               ----         -----

Net (decrease) increase in cash and cash equivalents           (2.0)         14.3

Cash and cash equivalents - beginning of period                 4.9           2.1
                                                               ----         -----

Cash and cash equivalents - end of period                      $2.9         $16.4
                                                               ----         -----
                                                               ----         -----
</TABLE>

             See the accompanying notes to financial statements.

                                       6

<PAGE>


                             KOLL REAL ESTATE GROUP, INC.
                                           
                            NOTES TO FINANCIAL STATEMENTS
                                           
NOTE 1 - BASIS OF PRESENTATION

   The accompanying financial statements should be read in conjunction with 
the Financial Statements and Notes thereto included in the Annual Report on 
Form 10-K, as amended, of Koll Real Estate Group, Inc. (the "Company") for 
the year ended December 31, 1996.

NOTE 2 - LOSS PER COMMON SHARE

   The weighted average number of common shares outstanding for the three 
months ended March 31, 1996 and 1997 were 47.7 million shares and 48.9 
million shares, respectively. The Series A Preferred Stock is not included in 
the loss-per-share calculations because the effect would be anti-dilutive.

NOTE 3 - LAND HELD FOR DEVELOPMENT

   Land held for development is carried at cost net of impairment losses 
based on undiscounted cash flows. The estimation process involved in the 
determination of fair value is inherently uncertain since it requires 
estimates as to future events and market conditions. Such estimation process 
assumes the Company's ability to complete development and dispose of its real 
estate properties in the ordinary course of business based on management's 
present plans and intentions. Economic, market, environmental and political 
conditions may affect management's development and marketing plans. In 
addition, the implementation of such development and marketing plans could be 
affected by the availability of future financing for development and 
construction activities. Accordingly, the ultimate fair values of the 
Company's real estate properties are dependent upon future economic and 
market conditions, the availability of financing, and the resolution of 
political, environmental and other related issues.

   In March 1995, the Financial Accounting Standards Board issued Statement 
No. 121 "Accounting for the Impairment of Long-Lived Assets and Long-Lived 
Assets to be Disposed of" ("SFAS 121"), which requires an impaired asset 
(real property or intangible) to be written down to fair value. If an 
impairment occurs, the fair value of an asset for purposes of SFAS 121 is 
deemed to be the amount a willing buyer would pay a willing seller for such 
asset in a current transaction. As required, the Company adopted SFAS 121 
during the quarter ended March 31, 1996, which did not have any effect on its 
financial statements. The Company is currently implementing Exchange Offers 
to deleverage its capital structure as discussed in Note 4. Under the 
Exchange Offers as proposed, no revaluation of real estate properties would 
be required based on undiscounted cash flows. If an alternative 
recapitalization is implemented by the Company pursuant to court confirmation 
of a prepackaged plan of reorganization (the "Prepackaged Plan"), the Company 
would apply the principles required by the American Institute of Certified 
Public Accountant's Statement of Position 90-7, "Financial Reporting by 
Entities in Reorganization Under the Bankruptcy Code" ("Fresh Start 
Accounting") and the carrying value of real estate properties would be 
adjusted to fair value.

   Following completion of the Company's sale of approximately 880 lowland 
acres of its Bolsa Chica property to the State of California on February 14, 
1997 as described below, land held for development consists of approximately 
310 acres located in Orange County, California, adjacent to the Pacific 
Ocean, surrounded by the City of Huntington Beach and approximately 35 miles 
south of downtown Los Angeles ("Bolsa Chica"). The planned community of up

                                      7

<PAGE>

to 2,500 homes on the Bolsa Chica mesa (high ground) is expected to offer a 
broad mix of home choices, including single-family homes, townhomes and 
condominiums at a wide range of prices. 

   In December 1994, the Orange County Board of Supervisors unanimously 
approved a Local Coastal Program ("LCP") for up to 3,300 units of residential 
development and a wetlands restoration plan for this property. The 3,300-unit 
LCP provides for development of up to 2,500 homes on the mesa portion of the 
property and up to 900 homes on the lowland portion of the property, not to 
exceed 3,300 homes in the aggregate. The related Development Agreement was 
unanimously approved by the Orange County Board of Supervisors in April 1995. 
The California Coastal Commission approved the LCP in January 1996 subject to 
suggested modifications. These suggested modifications were approved by the 
Orange County Board of Supervisors in June 1996, and in July 1996 the 
California Coastal Commission certified the LCP for the Company's Bolsa Chica 
property. 

   On February 14, 1997, the Company completed the sale of approximately 880 
lowland acres owned by the Company at Bolsa Chica to the California State 
Lands Commission for $25 million and will, therefore, forego opportunities to 
develop 900 homes in the lowland. Under an interagency agreement among 
various state and federal agencies, these agencies have agreed to restore the 
Bolsa Chica lowlands utilizing escrowed funds from the Ports of Los Angeles 
and Long Beach. In connection with the lowlands sale, the Company paid 
$833,333 to certain oil field operators under agreements negotiated with the 
State Lands Commission and the oil field operators regarding environmental 
clean-up of any oil and gas related contamination at the Bolsa Chica 
lowlands. A reserve balance of $700,000 is included in other liabilities as 
of March 31, 1997 for potential environmental clean-up costs for non-oil and 
gas related contamination. 

   The Company is now pursuing the secondary permitting process for the mesa 
through the County of Orange in order to implement the approved development 
plan for up to 2,500 homes. This process is currently expected to be 
completed in the fourth quarter of 1997. The Company expects, subject to its 
ability to obtain financing on a commercially reasonable and timely basis, 
and subject to obtaining the secondary permits, to commence infrastructure 
construction on the mesa in the fourth quarter of 1997. However, due to 
certain factors beyond the Company's control, including possible objections 
of various environmental and so-called public interest groups that may be 
made in legislative, administrative or judicial forums, the start of 
construction could be delayed. In this regard, on March 6, 1996 and March 11, 
1996 two lawsuits were filed against the Coastal Commission, the Company and 
other Bolsa Chica landowners as real parties in interest, alleging that the 
Coastal Commission's approval of the LCP is not in compliance with the 
Coastal Act and other statutory requirements. These lawsuits seek to set 
aside the approval of the Bolsa Chica project, and are currently scheduled to 
be tried on May 27, 1997. Given the recent sale of the Bolsa Chica lowlands 
described above, the primary issues which were the subject of this litigation 
have been eliminated. Consequently, the plaintiffs in one of these lawsuits 
have been working with the Company towards an agreement that would settle 
their lawsuit. The Company believes that there is no factual basis to support 
the remaining litigation issues which challenge development of the Bolsa 
Chica mesa. Furthermore, the Company does not believe that this litigation 
will be successful in permanently preventing the Company from completing the 
Bolsa Chica project, however, there can be no assurance in this regard or 
that this litigation will not result in delays. 

                                      8

<PAGE>

NOTE 4 - DEBT

   SENIOR BANK DEBT

   During the first quarter of 1997, the Company fully repaid the outstanding 
loan balance of approximately $7.1 million under a letter of credit and 
reimbursement agreement with Nomura Asset Capital Corporation. A prepayment 
of $.6 million was made in January in connection with a sale of Rancho San 
Pasqual lots, and the remaining balance was repaid upon the sale of the Bolsa 
Chica lowlands.

   Cash payments for interest on senior bank debt were approximately $.4 
million and $.1 million for the three months ended March 31, 1996 and 1997, 
respectively.
           

   PROJECT DEBT

   The Company and certain of its subsidiaries have entered into several 
contracts to develop and construct commercial properties on a build-to-suit 
basis. To finance certain of these projects, the Company's subsidiaries have 
entered into construction loan agreements which have been guaranteed by the 
parent. The Company has entered into purchase and sale agreements for the 
sale, upon completion of construction, of each of the projects with an 
outstanding balance at March 31, 1997. For the office campus project with a 
$48.1 million facility due in October 1998, the Company has entered into a 
long-term lease with a third-party tenant, and is negotiating a purchase and 
sale agreement with an institutional purchaser.

   Project debt is summarized as follows (in millions):

<TABLE>
<CAPTION>
                                                                         OUTSTANDING BALANCE
                                                                       ------------------------
                                INTEREST       MATURITY    FACILITY    DECEMBER 31,   MARCH 31,
   PROPERTY                       RATE           DATE       AMOUNT        1996          1997  
   --------                    -----------    ---------    -------    -----------    ---------
   <S>                         <C>            <C>          <C>            <C>           <C>  
   Distribution center         Prime + 3/4%   Aug. 1997    $   2.0        $ 1.1         $ ---
   Corporate headquarters      LIBOR +2%      July 1997       20.0          9.6          13.9
   Office/distribution center  LIBOR +2%      June 1997        9.9          1.8           3.2
   Office building             LIBOR +2%      Feb. 1998       27.0          ---           1.5
   Office campus               LIBOR +1 1/2%  Oct. 1998       48.1          ---           ---
                                                            ------        -----         -----
                                                            $107.0        $12.5         $18.6
                                                            ------        -----         -----
</TABLE>

   In addition, as of March 31, 1997, two development projects are owned by 
unconsolidated limited liability companies in which a subsidiary of the 
Company is the general partner. The companies have entered into construction 
loan agreements for $3.5 and $9.2 million, respectively, which have also been 
guaranteed by the parent. Under these construction loan agreements, an 
aggregate of $2.8 million was drawn and $9.9 million was available as of 
March 31, 1997.

   SUBORDINATED DEBT

   Subordinated debt was comprised of the following (in millions):

                                                 December 31,      March 31,
                                                    1996              1997  
                                                 ------------      ---------
   Senior subordinated debentures                  $155.3            $164.6
   Subordinated debentures                           38.8              41.1
                                                   ------            ------
   Total face amount                                194.1             205.7

   Less unamortized discount                         (5.0)             (4.8)
   Plus accrued interest                              6.8               1.0
                                                   ------            ------
                                                   $195.9            $201.9
                                                   ------            ------

                                      9

<PAGE>

   The Senior-Subordinated and Subordinated debentures (collectively, the 
"Debentures") give the Company the right to pay interest in-kind, in cash or, 
subject to certain conditions, in the Company's common stock. It is currently 
anticipated that interest on the Debentures will be paid in-kind. The 
Debentures, which are due March 15, 2002, do not require any sinking fund 
payments and may be redeemed by the Company at any time in cash only, or at 
maturity in cash or stock, subject to certain conditions.

   In November 1996, representatives of certain holders of the Debentures 
indicated to the Company that they intend to support a de-leveraging of the 
Company's capital structure through a voluntary exchange of the Debentures 
for equity (the "Exchange Offers"). Under the proposed Exchange Offers, 
Senior-Subordinated holders and Subordinated holders would, subject to the 
successful completion of the Exchange Offers, receive 56 shares and 28 
shares, respectively (after consolidation of the preferred and common stock 
and the proposed reverse split discussed below), for each $1,000 of principal 
amount of their Debentures outstanding as of March 15, 1997. The solicitation 
of Debentureholders, as well as stockholder approval (discussed below) 
commenced on May 6, 1997 and the Exchange Offers are currently scheduled to 
expire on June 23, 1997.

   A 100% acceptance rate for the Exchange Offers would result in 
approximately 90% of the Company's equity, in the form of newly issued shares 
of common stock, being held by the Debentureholders (approximately 80% by 
Senior-Subordinated and 10% by Subordinated). The remaining 10% of the 
Company's equity would be owned, in the aggregate, by current preferred and 
common stockholders (approximately 5.8% by preferred stockholders and 4.2% by 
common stockholders). A condition to closing the Exchange Offers is that a 
minimum of 90% of the face amount outstanding of the Debentures are tendered 
to the Company. The Company is soliciting the consent of its common and 
preferred stockholders to the Exchange Offers and to the consolidation of the 
preferred and common stock into a single class of stock, through the issuance 
of 1.75 shares of common stock for each outstanding share of preferred stock. 
In addition, all stockholders are being asked to approve a one for one 
hundred (1:100) reverse stock split, and the common stockholders are being 
asked to elect six new directors who have been nominated by a committee of 
the Debentureholders and to elect four of the Company's existing directors to 
be nominated by the Company. The Annual Meeting of Stockholders of the 
Company will be held on June 19, 1997.

NOTE 5 - INCOME TAXES

   The Internal Revenue Service ("IRS") has completed its examinations of  
the tax returns of the Company and its consolidated subsidiaries, including 
formerly affiliated entities, for the years ended December 31, 1989, 1990 and 
1991.  With respect to each examination, the IRS has proposed material audit 
adjustments. The Company disagrees with the positions taken by the IRS and 
has filed a protest with the IRS to vigorously contest the proposed 
adjustments. After review of the IRS's proposed adjustments, the Company 
estimates that, if upheld, the adjustments could result in Federal tax 
liability, before interest, of approximately $17 million (net of amounts 
which may be payable by former affiliates pursuant to tax sharing 
agreements). The IRS proposed adjustments, if upheld, could result in a 
disallowance of up to $147 million of available net operating loss 
carryforwards, of which none are recognized after consideration of the 
valuation allowance, as of March 31, 1997. The Company has not determined the 
extent of potential accompanying state tax liability adjustments should the 
proposed IRS adjustments be upheld. The Company's protest was filed in August 
1995 and is being considered by the IRS Appeals Division. Management 
currently believes that the IRS's positions will not ultimately result in any 
material adjustments to the Company's financial statements. The Company is 
prepared to pursue all available administrative and judicial appeal 
procedures with regard to this matter and the Company is advised that its 
dispute with the IRS could take up to five years to resolve.

   Utilization of the Company's net operating losses and certain other tax 
attributes is expected to be limited under Section 382 of the Internal 
Revenue Code if the Recapitalization is implemented pursuant to the Exchange 
Offers. The annual limitation calculation assumes a value of the old loss 
corporation of approximately $15.0 million (the approximate recent stock 
market value) times the long-term tax-exempt bond rate of 5.50% (for April 
1997), for an annual limitation of approximately $.8 million per annum (plus 
recognized "built-in gains"), which would result in a write-off of $17.3 
million of deferred tax assets as of December 31, 1996.

                                      10

<PAGE>


   Cash payments for federal, state and local income taxes were less than $.1
million and approximately $.1 million for the three months ended March 31, 1996
and 1997, respectively.


NOTE 6 - COMMITMENTS AND CONTINGENCIES

   The United States Environmental Protection Agency ("EPA") has designated
Universal Oil Products ("UOP"), among others, as a Potentially Responsible Party
("PRP") with respect to an area of the Upper Peninsula of Michigan (the "Torch
Lake Site") under the Federal Comprehensive Environmental Response, Compensation
and Liability Act of 1980, as amended ("CERCLA"). UOP is allegedly the successor
in interest to one of the companies that conducted mining operations in the
Torch Lake area and an affiliate of Allied Signal Inc., a predecessor of the
Company. The Company has not been named as a PRP at the site. However, Allied
Signal has, through UOP, asserted a contractual indemnification claim against
the Company for all claims that may be asserted against UOP by EPA or other
parties with respect to the site. EPA has proposed a clean-up plan which would
involve covering certain real property both contiguous and non-contiguous to
Torch Lake with soil and vegetation in order to address alleged risks posed by
copper tailings and slag at an estimated cost of $6.2 million. EPA estimates
that it has spent approximately $3.9 million to date in performing studies of
the site. Under CERCLA, EPA could assert claims against the Torch Lake PRPs,
including UOP, to recover the cost of these studies, the cost of all remedial
action required at the site, and natural resources damages. In June 1995, EPA
proposed a CERCLA settlement pursuant to which UOP pay approximately between
$2.6 and $3.3 million in exchange for a limited covenant by EPA not to sue UOP
in the future. The Company, without admission of any obligation to UOP, has
determined to vigorously defend UOP's position that the EPA's proposed cleanup
plan is unnecessary and inconsistent with the requirements of CERCLA given that
the EPA's own Site Assessment and Record of Decision found no immediate threat
to human health. In the Company's view the proposed remediation costs would be
in excess of any resulting benefits.

                                      11

<PAGE>

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

GENERAL

   The principal activities of the Company include: (i) obtaining zoning and 
other entitlements for land it owns and improving the land for residential 
development; (ii) single and multi-family residential construction in 
Southern California; and (iii) providing commercial, industrial, retail and 
residential development services to third parties, including feasibility 
studies, entitlement coordination, project planning, construction management, 
financing, marketing, acquisition, disposition and asset management services 
on a national and international basis, through its offices throughout 
California, and in Dallas, Phoenix, Seattle, Shanghai, China and Taipei, 
Taiwan. Once the residential land owned by the Company is entitled, the 
Company may sell unimproved land to other developers or investors; sell 
improved land to homebuilders; or participate in joint ventures with other 
developers, investors or homebuilders to finance and construct infrastructure 
and homes. The Company intends to consider additional real estate acquisition 
and joint venture opportunities; however, the Company's immediate strategic 
goals are to (i) obtain new financing for development of the Bolsa Chica 
mesa; (ii) successfully defend against the litigation challenging the 
California Coastal Commission's approval of the Bolsa Chica project; (iii) 
complete the secondary permitting for development of the Bolsa Chica mesa; 
(iv) commence infrastructure construction on the Bolsa Chica mesa in the 
fourth quarter of 1997; (v) continue the growth of the Company's commercial 
development business on a national and international basis; and (vi) complete 
the recapitalization through the Exchange Offers or the Pre-Packaged Plan 
(the "Recapitalization"), to deleverage the Company's capital structure. 
There can be no assurance that the Company will accomplish, in whole or in 
part, all or any of these strategic goals. 

   The Company has been over-leveraged since its December 1989 spin-off from 
The Henley Group, Inc. when it had $290 million of debt (including $144 
million of subordinated debt due to The Henley Group, Inc.) and $268 million 
of accounts payable and other liabilities against $707 million of assets and 
stockholders equity of $149 million. This excessive leverage was exacerbated 
by continual delays between 1990 and 1996 in obtaining the governmental 
approvals necessary to develop the Company's principal asset, the Bolsa Chica 
property. At the time of the 1989 spin-off from The Henley Group, Inc., the 
Company expected that the Bolsa Chica property would be fully entitled and 
under construction as early as 1991. During the last seven years, the Company 
has generated approximately $300 million in cash from asset sales. The 
Company has utilized the majority of the proceeds of such asset sales to 
repay approximately $131 million of senior debt, to pay various liabilities, 
and to fund project development and infrastructure costs for its principal 
residential development projects, including Bolsa Chica. With the California 
Coastal Commission's approval of the LCP for Bolsa Chica in 1996 and the sale 
of the Bolsa Chica lowlands in February 1997 to the California State Lands 
Commission, the Company is proceeding with residential development on the 
Bolsa Chica mesa and expects to commence infrastructure construction in the 
fourth quarter of 1997. While litigation challenging the Coastal Commission's 
approval of Bolsa Chica remains outstanding, the Company does not expect such 
litigation to delay the start of infrastructure construction.

   The Company has not been able to generate significant gross operating 
margins or cash flows from operating activities due to the nature of its 
principal assets. The substantial majority of the Company's assets are 
residential land which has required significant investments before the land 
could be sold to homebuilders or developed in joint ventures. In addition, 
the relatively high book value of these assets has resulted in sales 
approximating break-even. While future land sales are also expected to 
approximate, or only modestly exceed, break-even, the net cash flow to be 
generated by residential land development and sales is expected to 
approximate $200 million in the aggregate over the next three to five years. 
In addition, the continuing real estate recovery has increased the demand for 
the Company's commercial real estate development services. Accordingly, the 
Company expects that these operations will make a greater contribution to 
gross operating margins over the next several years. Despite the expected 
greater contribution from commercial development services, total gross 
margins in 1997 are expected to be less than 1996 due to lower margins on 
asset sales. Absent a write-down of Bolsa Chica (which would reduce future 
costs of sales) under Fresh Start Accounting in the event the 
Recapitalization is implemented through the Prepackaged Plan, the Company 
does

                                      12

<PAGE>

not expect to be profitable until 1999 when it expects to generate income by 
reinvesting cash to be generated by the Bolsa Chica project in other 
development activities.

   Real estate held for development or sale and land held for development 
(real estate properties) are carried at cost net of impairment losses based 
on undiscounted cash flows. The Company's real estate properties are subject 
to a number of uncertainties which can affect the fair values of those 
assets. These uncertainties include litigation or appeals of regulatory 
approvals and availability of adequate capital, financing and cash flow. In 
addition, future values may be adversely affected by increases in property 
taxes, increases in the costs of labor and materials and other development 
risks, changes in general economic conditions, including higher mortgage 
interest rates, and other real estate risks such as the demand for housing 
generally and the supply of competitive products. Real estate properties do 
not constitute liquid assets and, at any given time, it may be difficult to 
sell a particular property for an appropriate price. The state of 
California's economy has had a negative impact on the real estate market 
generally, on the availability of potential purchasers for such properties 
and upon the availability of sources of financing for carrying and developing 
such properties. However, over the past year, the number of potential 
purchasers and capital sources interested in Southern California residential 
properties appears to have increased. 

LIQUIDITY AND CAPITAL RESOURCES

   The principal assets in the Company's portfolio are residential land which 
must be held over an extended period of time in order to be developed to a 
condition that, in management's opinion, will ultimately maximize the return 
to the Company. Consequently, the Company requires significant capital to 
finance its real estate development operations.

   Following completion of the sale of the Bolsa Chica lowlands in February 
1997 and utilization of $7.1 million to repay Nomura, as well as other first 
quarter activity, the Company's unrestricted cash and cash equivalents 
aggregated $16.4 million at March 31, 1997.    

   The Company has executed option agreements with four homebuilders which 
are scheduled to purchase an aggregate of 230 remaining Phase I residential 
lots at Rancho San Pasqual in Escondido, California for approximately $10.4 
million during 1997, and the first six months of 1998. During the first 
quarter of 1997, the Company completed one sale of 19 residential lots at 
Rancho San Pasqual to a homebuilder for approximately $.6 million, leaving 
211 residential lots subject to option agreements.

   Historically, sources of capital have included bank lines of credit, 
specific property financings, asset sales and available internal funds. The 
Company has reported losses since 1991, with the exception of 1993 results 
which included gains on dispositions and extinguishment of debt, and expects 
to report losses in the foreseeable future. However, a significant portion of 
such losses is attributable to non-cash asset revaluations and non-cash 
interest expense on the Debentures. The Company will continue to be dependent 
primarily on real estate asset sales, and cash and cash equivalents on-hand 
to fund project development costs for Bolsa Chica and general and 
administrative expenses during 1997. The Company is also seeking new 
financing for development of Bolsa Chica and implementing the 
Recapitalization to deleverage the Company's capital structure.

   If the Recapitalization is not completed, the Company will continue to 
incur in excess of $20 million of interest expense on the Debentures per 
year. However, since the Debentures do not mature until March 2002, it is 
possible that the Company could continue to operate without facing a 
liquidity problem until 2002. Nevertheless, the Company believes the current 
capital structure restricts its ability to maximize asset values and grow its 
business. If the Company does not receive valid tenders of at least the 90% 
Requisite Exchange Acceptance, the Company intends to pursue the 
Recapitalization through the Prepackaged Plan.

                                      13

<PAGE>

FINANCIAL CONDITION

   MARCH 31, 1997 COMPARED WITH DECEMBER 31, 1996                  

   The $14.3 million increase in cash and cash equivalents primarily reflects 
the sale of the Bolsa Chica lowlands in February 1997 for $25.0 million, 
partially offset by repayments of $7.1 million to Nomura, payments of certain 
liabilities, spending for project development costs primarily at Bolsa Chica, 
and general and administrative expenses during the first quarter of 1997, as 
well as other activity presented in the Statements of Cash Flows.

   The $5.1 million increase in real estate held for development or sale 
primarily reflects investments in build-to-suit projects of approximately 
$8.1 million, partially offset by sales of one build-to-suit project on a 
portion of the Company's Signal Hill property and residential lots at Rancho 
San Pasqual.

   The $24.2 million decrease in land held for development reflects the sale 
of the Bolsa Chica lowlands, partially offset by investment in the Bolsa 
Chica project during the first quarter.

   The $2.6 million decrease in other assets primarily reflects the 
collection of commercial development receivables.

   The $7.6 million decrease in accounts payable and accrued liabilities 
primarily reflects contractor payments on build-to-suit projects, and 
payments of accrued expenses related to the Recapitalization and the sale of 
the Bolsa Chica lowlands.

   The $7.1 million decrease in senior bank debt reflects the repayment of 
the outstanding loan balance due to Nomura Asset Capital Corporation.

   The $6.1 million increase in project debt reflects borrowings on 
build-to-suit projects, offset by repayment of project debt upon the sale of 
the Company's Signal Hill build-to-suit project.

   
RESULTS OF OPERATIONS

   The nature of the Company's business is such that individual transactions 
often cause significant fluctuations in operating results from year to year.

THREE MONTHS ENDED MARCH 31, 1997 COMPARED WITH THE THREE MONTHS ENDED 
 MARCH 31, 1996

   The increase in revenues from asset sales of $.5 million in 1996 to $28.9 
million in 1997 and the increase in the related costs of sales from $.3 
million to $28.7 million reflect the sale of the Bolsa Chica lowlands and the 
Signal Hill build-to-suit project in 1997.

   General and administrative expenses in the first quarter of 1997 include 
approximately $.4 million of non-recurring costs related to the 
Recapitalization.

   The $3.1 million in other income, net for the three months ended March 31, 
1997 primarily reflects income from the sale of a minority interest in a 
privately held company, and a reduction in a reserve for an indemnity 
obligation for which the Company has entered into a settlement agreement.

   The benefit for income taxes for the three months ended March 31, 1997 has 
been offset by a corresponding valuation allowance.

                                      14

<PAGE>

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT
 OF 1995

   Certain of the foregoing information as well as certain information set 
forth in "Legal Proceedings" and "Management's Discussion and Analysis of 
Financial Condition and Results of Operations" is forward looking in nature 
and involves risks and uncertainties that could significantly impact the 
ability of the Company to achieve its currently anticipated goals and 
objectives. These risks and uncertainties include, but are not limited to, 
the ability of the Company to successfully complete the Recapitalization, 
litigation or appeals of regulatory approvals (including pending litigation 
challenging the California Coastal Commission's approval of the Bolsa Chica 
project) and availability of adequate capital, financing and cash flow. In 
addition, future values may be adversely affected by increases in property 
taxes, increases in the costs of labor and materials and other development 
risks, changes in general economic conditions, including higher mortgage 
interest rates, and  other real estate risks such as the demand for housing 
generally and the supply of competitive products. Real estate properties do 
not constitute liquid assets and, at any given time, it may be difficult to 
sell a particular property for an appropriate price. Other significant risks 
and uncertainties are discussed in the Company's Annual Report on Form 10-K, 
as amended, for the year ended December 31, 1996.

                                      15
<PAGE>

                             PART II - OTHER INFORMATION
                                           

ITEM 1 -  LEGAL PROCEEDINGS

   See "Item 3--Legal Proceedings" in the Company's Annual Report on Form 
10-K, as amended, for the year ended December 31, 1996.

   On March 6, 1996 and March 11, 1996 two lawsuits were filed in the San 
Francisco County Superior Court by the Bolsa Chica Land Trust, et al. and the 
League for Coastal Protection el al., respectively, against the Coastal 
Commission, the Company and other Bolsa Chica landowners as real parties in 
interest, alleging that the Coastal Commission's approval of the 3,300-unit 
LCP is not in compliance with the Coastal Act and other statutory 
requirements. These lawsuits, which have subsequently been transferred to, 
and are currently pending in the San Diego County Superior Court, seek to set 
aside the approval of the Bolsa Chica project. These lawsuits are currently 
scheduled to be tried on May 27, 1997. Given the recent sale of the Bolsa 
Chica lowlands described above, the primary issues which were the subject of 
this litigation have been eliminated. Consequently, the plaintiffs in the 
League for Coastal Protection lawsuit have been working with the Company 
towards an agreement that would settle their lawsuit. The Company believes 
that there is no factual basis to support the remaining litigation issues 
which challenge development of the Bolsa Chica mesa. Furthermore, the Company 
does not believe that this litigation will be successful in permanently 
preventing the Company from completing the Bolsa Chica project, however, 
there can be no assurance in this regard or that this litigation will not 
result in delays.

ITEM 6 -  EXHIBITS AND REPORTS ON FORM 8-K

   (a)    Exhibits:

   27.1   Financial Data Schedule.

   (b)    Reports on Form 8-K:
          None.

                                      16

<PAGE>

                                  SIGNATURE

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

                                       KOLL REAL ESTATE GROUP, INC.


Date  MAY 14,  1997                    /s/ RAYMOND J. PACINI
                                       ---------------------
                                       RAYMOND J. PACINI
                                       Executive Vice President and
                                       Chief Financial Officer 

                                      17