UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549




                                    FORM 10-Q



    [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                  For the quarterly period ended June 30, 2002
                                       or

    [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
          For the transition period from ____________ to ____________.


                        Commission File Number: 001-16765


                             TRIZEC PROPERTIES, INC.
             (Exact name of registrant as specified in its charter)





            Delaware                                  33-0387846
--------------------------------           ------------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)


1114 Avenue of the Americas,
          31st Floor
         New York, NY                                   10036
--------------------------------          -------------------------------------
(Address of principal executive offices)              (Zip Code)

                                  212-382-9300
              -----------------------------------------------------
              (Registrant's telephone number, including area code)





Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities and 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 at least the past 90 days. Yes [ X ] No [ ]

As of August 13, 2002, 150,033,310 shares of common stock, par value $0.01 per
share, were issued and outstanding.






                                Table of Contents

                                                                            Page

PART I - Financial Information.................................................3

     Item 1. Financial Statements..............................................3

     Item 2. Management's Discussion and Analysis of Financial Condition and
             Results of Operations............................................24

     Item 3. Quantitative and Qualitative Disclosures About Market Risk.......45

PART II - Other Information...................................................46

     Item 1. Legal Proceedings................................................46

     Item 2. Changes in Securities and Use of Proceeds........................46

     Item 3. Defaults Upon Senior Securities..................................47

     Item 4. Submission of Matters to a Vote of Security Holders..............47

     Item 5. Other Information................................................47

     Item 6. Exhibits and Reports on Form 8-K.................................47



                           Forward-Looking Statements

     This Form 10-Q, including the discussion in "Part I - Financial Information
- Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations," contains forward-looking statements relating to our
business and financial outlook, which are based on our current expectations,
estimates, forecasts and projections. These statements are not guarantees of
future performance and involve risks, uncertainties, estimates and assumptions
that are difficult to predict. Therefore, actual outcomes and results may differ
materially from those expressed in these forward-looking statements. You should
not place undue reliance on any such forward-looking statements. Further, any
forward-looking statement speaks only as of the date on which such statement is
made, and we undertake no obligation to update any such statement to reflect new
information, the occurrence of future events or circumstances or otherwise. A
number of important factors could cause actual results to differ materially from
those indicated by the forward-looking statements. Included among these factors
are changes in general economic conditions, including changes in the economic
conditions affecting industries in which our principal tenants compete, our
ability to timely lease or re-lease space at current or anticipated rents, our
ability to achieve economies of scale over time, the demand for tenant services
beyond those traditionally provided by landlords, changes in interest rates,
changes in operating costs, changes in environmental laws and regulations and
contamination events, the occurrence of uninsured or underinsured events, our
ability to attract and retain high quality personnel at a reasonable cost in a
highly competitive labor environment, future demand for our debt and equity
securities, our ability to refinance our debt on reasonable terms at maturity,
our ability to complete current and future development projects on time and on
schedule, the possibility that income tax treaties may be renegotiated, with a
resulting increase in the withholding taxes applicable to us, market conditions
in existence at the time we sell assets, the possibility of change in law
adverse to us and joint venture and partnership risks. Such factors include
those set forth in more detail in the Risk Factors section in our Form 10-K for
the year ended December 31, 2001 filed with the U.S. Securities and Exchange
Commission.

                                       2





                         PART I - Financial Information

Item 1. Financial Statements



                                                                               Combined Consolidated Balance Sheets
                                                                                                        (unaudited)
-----------------------------------------------------------------------------------------------------------------------
                                                                                              June 30      December 31
($ thousands)                                                                                    2002             2001
-----------------------------------------------------------------------------------------------------------------------
                                                                                                 
Assets
Real estate                                                                           $    5,584,168   $    5,399,031
   Less:  accumulated depreciation..............................................            (503,632)        (438,584)
                                                                                      ---------------- ----------------

Real estate, net................................................................           5,080,536        4,960,447

Cash and cash equivalents.......................................................             106,716          297,434
Escrows and restricted cash.....................................................              52,768           28,180
Investment in unconsolidated real estate joint ventures.........................             283,458          289,242
Investment in Sears Tower.......................................................              70,000           70,000
Investments, other..............................................................              90,483                -
Office tenant receivables, net..................................................              29,073           33,308
Other receivables, net..........................................................              32,910           34,201
Deferred rent receivables, net..................................................             116,417           99,515
Deferred charges, net...........................................................             150,780          138,054
Prepaid expenses and other assets...............................................              74,205           55,421
Advances to parent and affiliated companies.....................................                   -           90,633
                                                                                      ---------------- ----------------
Total Assets....................................................................      $    6,087,346   $    6,096,435
                                                                                      ================ ================

Liabilities and Owners' Equity
Liabilities
Mortgage debt and other loans...................................................      $    3,571,372   $    3,017,798
Trade, construction and tenant improvements payables............................              53,646           91,646
Accrued interest expense........................................................              16,523           12,007
Accrued operating expenses and property taxes...................................              79,984          108,276
Other accrued liabilities.......................................................              71,200           76,266
Taxes payable...................................................................              52,711           53,862
Deferred income taxes...........................................................              60,000           60,000
Advances from parent and affiliated companies...................................                   -          236,619
                                                                                      ---------------- ----------------
Total Liabilities...............................................................           3,905,436        3,656,474
                                                                                      ---------------- ----------------
Minority Interest...............................................................               4,710            4,386
                                                                                      ---------------- ----------------
Redeemable Stock................................................................                 200              200
                                                                                      ---------------- ----------------
Commitments and Contingencies
Owners' Equity
Owners' capital.................................................................           2,182,431        2,437,380
Retained earnings...............................................................              11,812            6,514
Unearned compensation...........................................................              (8,586)          (6,701)
Accumulated other comprehensive loss............................................              (8,657)          (1,818)
                                                                                      ---------------- ----------------

Total Owners' Equity............................................................           2,177,000        2,435,375
                                                                                      ---------------- ----------------

Total Liabilities and Owners' Equity............................................      $    6,087,346   $    6,096,435
                                                                                      ================ ================



    See accompanying notes to the combined consolidated financial statements


                                       3






                                                                     Combined Consolidated Statements of Operations
                                                                                           and Comprehensive Income
                                                                                                        (unaudited)
-------------------------------------------------------------------------------------------------------------------
                                                      For the three months ended           For the six months ended
($ thousands, except share and per share                                 June 30                            June 30
amounts)
------------------------------------------------  -------------------------------  ---------------------------------
                                                            2002            2001             2002              2001
------------------------------------------------  ---------------  --------------  ---------------  ----------------
                                                                                        
Revenues
     Rentals..................................    $     178,945    $     169,056   $     354,071    $       330,243
     Recoveries from tenants..................           29,224           29,528          58,886             54,487
     Parking and other........................           25,420           26,301          52,425             47,238
     Fee income...............................            2,377            3,854           4,988              6,522
     Interest.................................            2,090            3,885           4,797              7,450
                                                  ---------------  --------------  ---------------  ----------------
Total Revenues................................          238,056          232,624         475,167            445,940
                                                  ---------------  --------------  ---------------  ----------------

Expenses
     Operating................................           76,607           70,224         151,967            135,399
     Property taxes...........................           25,185           22,889          51,060             44,949
     General and administrative...............           12,169            5,578          18,684             10,562
     Interest.................................           49,313           38,406          94,727             77,929
     Depreciation and amortization............           41,086           41,165          81,559             80,713
     Reorganization costs.....................            2,002           11,184           2,002             13,922
     Loss from securities investments.........                -            5,279               -              4,193
     Derivative losses........................                -              456               -                456
                                                  ---------------  --------------  ---------------  ----------------
Total Expenses................................          206,362          195,181         399,999            368,123
                                                  ---------------  --------------  ---------------  ----------------

Income before Income Taxes, allocation to
    Minority Interest, Income from
    Unconsolidated Real Estate Joint Ventures,
    Gain on Sales of Real Estate, Extraordinary
    Items and Cumulative Effect of a Change in
    Accounting Principle......................           31,694           37,443          75,168             77,817

Provision for income and other corporate taxes           (1,522)          (1,490)         (2,766)            (4,539)
Minority interest.............................             (288)            (568)           (324)              (357)
Income from unconsolidated real estate joint
    ventures..................................            3,277            7,653           6,665             10,698
Gain (loss) on sales of real estate...........            3,816           (3,937)          3,816             (2,456)
                                                  ---------------  --------------  ---------------  ----------------
Income before Extraordinary Items and Cumulative
    Effect of a Change in Accounting
    Principle.................................           36,977           39,101          82,559             81,163

Loss on early debt retirement.................                -          (17,966)              -            (17,966)
                                                  ---------------  --------------  ---------------  ----------------
Income before Cumulative Effect of a Change in
    Accounting Principle......................           36,977           21,135          82,559             63,197
Cumulative effect of a change in accounting
    principle.................................                -                -               -             (4,631)
                                                  ---------------  --------------  ---------------  ----------------

Net Income....................................           36,977           21,135          82,559             58,566

Dividends paid to special voting stockholders.              304                -             304                  -
                                                  ---------------  --------------  ---------------  ----------------

Net income available to common
     stockholders.............................    $      36,673    $      21,135   $      82,255    $        58,566
                                                  ===============  ==============  ===============  ================



    See accompanying notes to the combined consolidated financial statements


                                       4






                                                                     Combined Consolidated Statements of Operations
                                                                               and Comprehensive Income (continued)
                                                                                                        (unaudited)
-------------------------------------------------------------------------------------------------------------------
                                                      For the three months ended           For the six months ended
($ thousands, except share and per share                                 June 30                            June 30
amounts)
------------------------------------------------  -------------------------------  ---------------------------------
                                                            2002            2001             2002              2001
------------------------------------------------  ---------------  --------------  ---------------  ----------------
                                                                                         
Per Share Amounts

Income per share available to common
   stockholders before extraordinary items
   and cumulative effect of a change in
   accounting principle
     Basic....................................    $         0.25   $         0.26  $        0.55    $          0.54
                                                  ===============  ==============  ===============  ================
     Diluted..................................    $         0.24   $         0.26  $        0.55    $          0.54
                                                  ===============  ==============  ===============  ================

Income per share available to common
   stockholders before cumulative effect of a
   change in accounting principle
     Basic....................................    $         0.25   $         0.14  $        0.55    $          0.42
                                                  ===============  ==============  ===============  ================
     Diluted..................................    $         0.24   $         0.14  $        0.55    $          0.42
                                                  ===============  ==============  ===============  ================

Net income per share available to common
   stockholders
     Basic....................................    $         0.25   $         0.14  $        0.55    $          0.39
                                                  ===============  ==============  ===============  ================
     Diluted..................................    $         0.24   $         0.14  $        0.55    $          0.39
                                                  ===============  ==============  ===============  ================

Weighted average shares outstanding
     Basic....................................        149,517,295    149,453,913    149,485,778         149,453,913
                                                  ===============  ==============  ===============  ================
     Diluted..................................        150,258,406    151,039,550    149,873,885         151,039,550
                                                  ===============  ==============  ===============  ================

Statements of Comprehensive Income

Net Income....................................    $      36,977    $      21,135   $     82,559     $        58,566
                                                  ---------------  --------------  ---------------  ----------------
Other comprehensive (loss) income, before taxes:
     Unrealized gains on investments in
       securities:
       Unrealized holding losses arising during
         the period...........................           (8,455)               -         (8,455)                  -
       Unrealized foreign currency exchange
         gains arising during the period......            5,365                -          5,365                   -
       Reclassification adjustment for the
         cumulative effect of a change in
         accounting principle included in income
                                                              -                -              -               4,351
     Unrealized foreign currency exchange gain
       on foreign operations..................            1,380                -          1,380                   -
     Unrealized derivative gains (losses):
       Effective portion of interest rate
         contracts............................           (6,309)           6,985         (5,129)              3,735
                                                  ---------------  --------------  ---------------  ----------------

Total other comprehensive (loss) income.......           (8,019)           6,985         (6,839)              8,086
                                                  ---------------  --------------  ---------------  ----------------

Comprehensive income..........................    $      28,958    $      28,120   $     75,720     $        66,652
                                                  ===============  ==============  ===============  ================



    See accompanying notes to the combined consolidated financial statements


                                       5






                                                                                    Combined Consolidated Statement
                                                                                       of Changes in Owners' Equity
                                                                                                        (unaudited)
-------------------------------------------------------------------------------------------------------------------
                                                                                                       For the six
                                                                                                 months ended June
                                                                                                                30
($ thousands)                                                                                                 2002
-------------------------------------------------------------------------------------------------------------------
                                                                                             
Series B Convertible Preferred Stock, no shares authorized (December 31, 2001 - 1,100,000),
   $1.00 par value, no shares issued and outstanding at June 30, 2002 (December 31, 2001 -
   1,100,000)
   Balance, beginning of period.............................................................    $        1,100,000
   Conversion to Common Stock ..............................................................            (1,100,000)
                                                                                                -------------------
   Balance, end of period...................................................................    $                -
                                                                                                ===================

Class C Convertible Preferred Stock, no shares authorized (December 31, 2001 -
   750,000), $1.00 par value, no shares issued and outstanding at June 30, 2002 (December 31,
   2001 - 376,504)
   Balance, beginning of period.............................................................    $          414,154
   Issuance of 269,661 shares as consideration for net Trizec R & E Holding, Inc. (TREHI)
    assets received.........................................................................               296,627
   Issuance of 49,330 shares as consideration for Chelsfield plc stock received.............                54,263
   Issuance of 3,909 shares as consideration for investment in Borealis received............                 4,300
   Conversion to Common Stock...............................................................              (769,344)
                                                                                                -------------------
   Balance, end of period...................................................................    $                -
                                                                                                ===================

 Common Stock, 500,000,000 shares authorized (December 31, 2001 - 200,000,000), $0.01 par
   value, 150,020,309 shares issued and outstanding at June 30, 2002 (December 31, 2001 -
   38,220,000)
   Balance, beginning shares of period......................................................    $              382
   Issuance of 30,317 shares as consideration for net TREHI assets received .......................              -
   Issuance of 57,788,546 shares  for conversion of Series B Convertible Preferred Stock....                   578
   Issuance of 42,194,010 shares  for conversion of Class C Convertible Preferred Stock.....                   422
   Issuance of 11,616,636 shares under recapitalization plan stock split....................                   116
   Issuance of 170,800 shares upon exercise of warrant and stock options....................                     2
                                                                                                -------------------
   Balance, end of period...................................................................    $            1,500
                                                                                                ===================

Additional Paid-in Capital
   Balance, beginning of period.............................................................    $          922,844
   TREHI settlement of Advance from Parent..................................................               236,619
   Issuance of 30,317 shares of Common Stock and 269,661 shares of Class C Convertible
    Preferred Stock for TREHI contribution..................................................              (296,627)
   Issuance of 57,788,546 shares of Common Stock for conversion of Series B Convertible
    Preferred Stock.........................................................................             1,099,422
   Issuance of 42,194,010 shares of Common Stock for conversion of Class C Convertible
    Preferred Stock.........................................................................               768,922
   Preferred and Common Stock dividends in excess of available retained earnings............              (579,378)
   Issuance of 11,616,636 shares of Common Stock under recapitalization plan stock split....                  (117)
   Intrinsic value of stock option grant....................................................                 6,011
   Deemed distribution on acquisition of 151 Front Street...................................                  (486)
   Issuance of 170,800 shares of Common Stock upon exercise of options and warrants.........                 1,608
   Deemed equity contribution on repayment of Advances to parent............................                22,113
                                                                                                -------------------
   Balance, end of period...................................................................    $        2,180,931
                                                                                                ===================

Total Owners' Capital, end of year..........................................................    $        2,182,431
                                                                                                ===================



                                       6







                                                                                    Combined Consolidated Statement
                                                                           of Changes in Owners' Equity (continued)
                                                                                                        (unaudited)
-------------------------------------------------------------------------------------------------------------------
                                                                                                       For the six
                                                                                                      months ended
                                                                                                           June 30
($ thousands)                                                                                                 2002
-------------------------------------------------------------------------------------------------------------------
                                                                                             
Retained Earnings
   Balance, beginning of period.............................................................    $            6,514
   Net income...............................................................................                82,559
   Dividends................................................................................               (77,261)
                                                                                                -------------------

   Balance, end of period...................................................................    $           11,812
                                                                                                ===================

Unearned Compensation
   Balance, beginning of period.............................................................    $           (6,701)
   Options granted..........................................................................                (6,011)
   Reorganization expense for vested options................................................                 2,002
   Amortization of escrowed share grants....................................................                 2,124
                                                                                                -------------------
   Balance, end of period...................................................................    $           (8,586)
                                                                                                ===================

Accumulated Other Comprehensive Loss
   Balance, beginning of period.............................................................    $           (1,818)
   Other comprehensive income ..............................................................                (6,839)
                                                                                                -------------------

   Balance, end of period...................................................................    $           (8,657)
                                                                                                ===================



    See accompanying notes to the combined consolidated financial statements


                                       7






                                                                     Combined Consolidated Statements of Cash Flows
                                                                                                        (unaudited)
-------------------------------------------------------------------------------------------------------------------
                                                                                         For the six months ended
                                                                                                          June 30
                                                                      ---------------------------------------------
($ thousands)                                                                         2002                   2001
-------------------------------------------------------------------------------------------------------------------
                                                                                       
Cash Flows from Operating Activities
Net Income.......................................................     $           82,559     $            58,566
Adjustments to reconcile net income to net cash provided by
   operating activities:
    Income from unconsolidated real estate joint ventures........                 (6,665)                (10,698)
    Depreciation and amortization expense........................                 81,559                  80,713
    Amortization of financing costs..............................                  3,051                   7,105
    (Gain) loss on sales of real estate..........................                 (3,816)                  2,456
    Minority interest............................................                    324                     357
    Derivative losses............................................                      -                     456
    Deferred compensation........................................                  2,124                   3,222
    Loss from securities investments.............................                      -                   4,193
    Deferred income tax expense..................................                      -                   2,436
    Loss on early debt retirement................................                      -                   4,211
    Cumulative effect of a change in accounting principle........                      -                   4,631
    Reorganization costs.........................................                  2,002                       -
Changes in assets and liabilities:
    Escrows and restricted cash..................................                (24,588)                101,100
    Office tenant receivables, net...............................                  4,235                  (1,609)
    Other receivables, net.......................................                 (2,331)                 (6,932)
    Deferred rent receivables, net...............................                (15,405)                (10,636)
    Prepaid expenses and other assets............................                (18,451)                  1,206
    Accounts payable, accrued liabilities and other liabilities..                (30,409)                 17,021
                                                                      ---------------------  ---------------------

Net cash provided by operating activities........................                 74,189                 257,798
                                                                      ---------------------  ---------------------

Cash Flows from Investing Activities
    Properties:
      Acquisitions...............................................                (72,211)               (181,740)
      Development expenditures...................................                (45,830)               (178,139)
      Tenant improvements and capital expenditures...............                (42,737)                (43,280)
      Tenant leasing costs.......................................                (13,549)                 (6,251)
      Dispositions...............................................                 82,053                 104,216
    Unconsolidated real estate joint ventures:
      Investments................................................                 (7,709)                 (8,518)
      Distributions..............................................                  6,644                   7,577
                                                                      ---------------------  ---------------------

    Net cash used in investing activities........................                (93,339)               (306,135)
                                                                      ---------------------  ---------------------



                                       8






                                                         Combined Consolidated Statements of Cash Flows (continued)
                                                                                                        (unaudited)
-------------------------------------------------------------------------------------------------------------------
                                                                                         For the six months ended
                                                                                                         June 30,
                                                                      ---------------------------------------------
($ thousands)                                                                       2002                    2001
-------------------------------------------------------------------------------------------------------------------
                                                                                       
Cash Flows from Financing Activities
    Long-term debt:
      Acquisition...............................................                   4,000                  27,500
      Development financing.....................................                  61,174                 105,021
      Refinancing expenditures..................................                  (2,495)                (19,858)
      Principal repayments......................................                 (32,725)             (1,171,233)
      Repaid on dispositions....................................                       -                  (1,321)
       Draw on credit line......................................                 335,000                       -
       Property financings......................................                  41,083               1,441,390
    Net advance to parent company and affiliates................                  77,746                 (24,420)
    Issuance of common stock....................................                   1,774                       -
    Distribution of Additional paid-in capital..................                    (486)                      -
    Dividends...................................................                (656,639)                      -
                                                                      --------------------   ---------------------

    Net cash (used in) provided by financing activities.........                (171,568)                357,079
                                                                      --------------------   ---------------------

Net (Decrease) Increase in Cash and Cash Equivalents............                (190,718)                308,742

Cash and Cash Equivalents, beginning of period..................                 297,434                  70,195
                                                                      --------------------   ---------------------

Cash and Cash Equivalents, end of period........................      $          106,716     $           378,937
                                                                      ====================   =====================



Supplemental Cash Flow Disclosures:

Cash paid during the six months for:

     Interest......................................................   $           88,718      $           87,109
                                                                      ====================   =====================

     Interest capitalized to properties under development..........   $            1,559     $            16,493
                                                                      ====================   =====================

     Other corporate taxes.........................................   $            3,150     $             4,209
                                                                      ====================   =====================

Non-cash investing and financing activities:

     Mortgage debt assumed upon obtaining control of joint venture
       investment..................................................   $          105,555     $           194,674
                                                                      ====================   =====================

     Transfer of joint venture interest to real estate upon obtaining
       control.....................................................   $           13,514     $            70,680
                                                                      ====================   =====================

     Issuance of Class C Convertible Preferred Stock in exchange for
       other assets................................................   $          355,190     $                -
                                                                      ====================   =====================

     Retirement of Advance from parent in exchange for common stock of
       TREHI.......................................................   $          236,619     $                -
                                                                      ====================   =====================

     Retirement of Advance to parent in exchange for other assets..   $           35,000     $                -
                                                                      ====================   =====================

     Other non-cash financings.....................................   $                -     $             3,000
                                                                      ====================   =====================



    See accompanying notes to the combined consolidated financial statements


                                       9





                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


1.       ORGANIZATION AND DESCRIPTION OF THE BUSINESS

         The organization presented in these interim financial statements is not
         a legal entity for the entire periods presented. It is a combination of
         all the United States ("U.S.") assets that TrizecHahn Corporation
         ("TrizecHahn"), our former parent company and currently an indirect,
         wholly owned subsidiary of Trizec Canada Inc., owned directly or
         indirectly. Trizec Properties is a corporation organized under the laws
         of the State of Delaware and was ultimately a substantially
         wholly-owned subsidiary of TrizecHahn. Trizec Properties is a 40% owned
         subsidiary of Emerald Blue Kft ("direct parent"), which is an indirect
         wholly-owned subsidiary of Trizec Canada Inc. A plan of arrangement
         (the "Reorganization") was approved by the TrizecHahn shareholders on
         April 23, 2002. On February 14, 2002, the amended registration
         statement on Form 10 of Trizec Properties, Inc. was declared effective
         by the Securities and Exchange Commission and, accordingly, Trizec
         Properties, Inc. became subject to the reporting requirements of a
         public U.S. registrant. On May 8, 2002, the effective date of the
         Reorganization, the common stock of Trizec Properties, Inc. commenced
         trading on the New York Stock Exchange.

         The accompanying interim financial statements present, on a combined
         consolidated basis, all of the U.S. assets of TrizecHahn, substantially
         all of which are owned and operated by Trizec Properties, Inc. ("Trizec
         Properties", formerly known as TrizecHahn (USA) Corporation) and Trizec
         R & E Holdings, Inc. (("TREHI") formerly known as TrizecHahn
         Developments Inc.), TrizecHahn's two primary U.S. operating and
         development companies. On March 14, 2002, TREHI was contributed to
         Trizec Properties as described in Note 6. All of the combined entities
         were substantially wholly-owned subsidiaries of the common parent
         TrizecHahn. Collectively the combination of all these assets is
         referred to as the "Corporation".

         The Corporation operated as separate stand alone entities for the
         periods presented and, as such, no additional expenses incurred by
         TrizecHahn or its related entities were, in management's view,
         necessary to be allocated to the Corporation for the periods presented.
         However, the historical financial results are not necessarily
         indicative of future operating results and no adjustments have been
         made to reflect possible incremental changes to the cost structure as a
         result of the Reorganization. The incremental charges will include, but
         are not limited to, additional senior management compensation expense
         to supplement the existing senior management team and internal and
         external public company corporate compliance costs.

         The Corporation operates primarily in the U.S. where it owns, manages
         and develops office buildings and mixed-use properties. At June 30,
         2002, it had ownership interests in and managed a high-quality
         portfolio of 74 U.S. office properties concentrated in the central
         business districts of seven major U.S. cities. In addition, the
         Corporation through TREHI has completed the development of and is
         stabilizing the three retail/entertainment projects, which are being
         held for disposition in an orderly fashion. At the end of 2000, Trizec
         Properties decided that it would elect to be taxed as a real estate
         investment trust ("REIT") pursuant to Sections 856 through 860 of the
         Internal Revenue Code of 1986, as amended (the "Code"), commencing in
         2001.

2.       SIGNIFICANT ACCOUNTING POLICIES

a.       Basis of Presentation

         The interim financial statements include the combined accounts of
         Trizec Properties and TREHI and of all subsidiaries in which they have
         a controlling interest. Prior to the contribution of TREHI to Trizec
         Properties, both Trizec Properties and TREHI were indirect wholly-owned
         subsidiaries under the common control of TrizecHahn. The accompanying
         interim financial statements have been presented using TrizecHahn's
         historical cost basis. All significant intercompany balances and
         transactions have been eliminated.


                                       10



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


2.       SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

a.       Basis of Presentation (Cont'd)

         The preparation of financial statements in accordance with accounting
         principles generally accepted in the United States of America requires
         management to make estimates and assumptions that affect the reported
         amounts of assets and liabilities and disclosure of contingent assets
         and liabilities at the date of the financial statements and the
         reported amounts of revenues and expenses during the reporting period.
         Actual results may differ from those estimates.

         Certain prior period figures have been reclassified to conform to
         current year presentation.

b.       Interim Financial Statements

         The accompanying interim financial statements are unaudited; however,
         the financial statements have been prepared in accordance with
         accounting principles generally accepted in the United States of
         America for interim financial information and with the rules and
         regulations of the Securities and Exchange Commission. Accordingly,
         they do not include all of the disclosures required by accounting
         principles generally accepted in the United States of America for
         complete financial statements. In the opinion of management, all
         adjustments (consisting solely of normal recurring matters) necessary
         for a fair presentation of the financial statements for these interim
         periods have been included. The results of operations for the interim
         periods are not necessarily indicative of the results to be obtained
         for other interim periods or for the full fiscal year. These financial
         statements should be read in conjunction with the Corporation's
         financial statements and notes thereto contained in the Corporation's
         annual report on Form 10-K for its fiscal year ended December 31, 2001.

c.       Income Per Share

         In connection with the Reorganization, the Corporation modified the
         number of its issued and outstanding shares of Common Stock as
         described in Note 7 and issued 8,368,932 options and 8,772,418 warrants
         to purchase shares of Common Stock. This resulted in 149,849,246 shares
         of Common Stock and 17,141,350 options or warrants being outstanding on
         May 8, 2002.

         At June 30, 2002, the Corporation had 150,020,309 shares of common
         stock issued and outstanding. The weighted average number shares
         outstanding for the three months ended June 30, 2002 for determining
         basic earnings per share was 149,517,295 (six months ended June 30,
         2002 - 149,485,778). For the three months ended June 30, 2002, dilutive
         shares outstanding were increased by 741,111 in respect of stock
         options, warrants and escrow share grants that had a dilutive effect
         (six months ended June 30, 2002 - 388,107). For the three months and
         six months ended June 30, 2002, 4,617,702 stock options and 3,776,701
         warrants were not included in the computation of diluted income per
         share as they would have had an anti-dilutive effect. The dilutive
         shares were calculated based on $16.73 per share, which represents the
         average trading price from May 8, 2002, the date the Corporation's
         Common Stock began trading, to June 30, 2002.

         For the periods ended June 30, 2001, dilutive shares outstanding were
         increased by 1,585,637 in respect of stock options and warrants
         respectively that had a dilutive effect. For the prior periods
         presented, 4,839,952 stock options and 2,959,858 warrants were not
         included in the computation of diluted income per share as they would
         have had an anti-dilutive effect. Basic and diluted net income per
         share of common stock have been computed by dividing the net income for
         each period presented by the number of outstanding shares of common
         stock issued on May 8, 2002. All Trizec Properties common stock
         equivalents at May 8, 2002 were considered for the purpose of
         determining dilutive shares outstanding. The Corporation used the price
         of its Common Stock on May 8, 2002 to determine the dilutive effect.

         For the three months ended June 30, 2001, the Corporation recorded a
         loss on early debt retirement of $17,966 or $0.12 per share.


                                       11




                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


2.       SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

d.       Change in Accounting Principle

         The Corporation adopted Statement of Financial Accounting Standards No.
         133, "Accounting for Derivative Instruments and Hedging Activities", as
         amended, ("SFAS No. 133") as of January 1, 2001. The cumulative effect
         of this accounting change reduced net income for the six months ended
         June 30, 2001 by $4,631 or $0.03 per share.

e.       Recent Accounting Pronouncements

         On October 3, 2001, the FASB issued SFAS No. 144, "Accounting for the
         Impairment or Disposal of Long-Lived Assets". SFAS No. 144 supersedes
         SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and
         for Long-Lived Assets to be Disposed Of". SFAS No. 144 applies to all
         long-lived assets (including discontinued operations) and consequently
         amends Accounting Principles Board Opinion No. 30, "Reporting Results
         of Operations - Reporting the Effects of Disposal of a Segment of a
         Business". SFAS 144 requires long-lived assets that are to be disposed
         of by sale to be measured at the lower of book value or fair value less
         cost to sell. Under SFAS No. 144, certain conditions are required to be
         met for a property to be classified as held for disposition. Under the
         transitional rules of the standard, properties held for disposition as
         at the date of adoption are required to satisfy these conditions within
         one year of adoption. For the current year, pursuant to the transition
         rules, the results of operations for these properties will be reported
         in continuing operations. Properties currently held for disposition
         that do not meet such conditions by December 31, 2002 will be required
         to be reclassified from held for disposition to held for the long term
         at that date. Reclassification, if any, is measured at the lower of the
         asset's carrying amount before it was classified as held for
         disposition, adjusting for any depreciation that would have been
         recognized had the asset been continuously classified as held for the
         long term, and fair value at the date of reclassification. The
         Corporation has adopted this standard on January 1, 2002 and it has had
         no impact on the financial statements presented.

         On April 30, 2002, the FASB issued Financial Accounting Standards No.
         145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of
         FASB Statement No. 13, and Technical Corrections" ("FAS No. 145"). FAS
         No. 145 rescinds both Statement of Financial Accounting Standards No.
         4, "Reporting Gains and Losses from Extinguishment of Debt" (FAS
         No. 4"), and the amendment to FAS No. 4, Statement of Financial
         Accounting Standards No. 64, "Extinguishments of Debt Made to Satisfy
         Sinking-Fund Requirements". FAS No. 145 eliminates the requirement that
         gains and losses from the extinguishment of debt be aggregated and, if
         material, classified as an extraordinary item, net of the related
         income tax effect, unless the criteria in Accounting Principles Board
         Opinion No. 30, "Reporting the Results of Operations-Reporting the
         Effects of Disposal of a Segment of a Business, and Extraordinary,
         Unusual and Infrequently Occurring Events and Transactions" are met.
         FAS No. 145 is effective for transactions occurring subsequent to May
         15, 2002. The Corporation does not expect FAS No. 145 to have any
         impact on the Corporation beyond classification of costs related to
         early extinguishments of debt, which were previously shown as
         extraordinary items.

3.       REAL ESTATE

         The Corporation's investment in real estate is comprised of:



                                                                            June 30          December 31
                                                                               2002                 2001
                                                                    ----------------    -----------------
                                                                                  
Properties
    Held for the long term........................................  $     4,425,408     $    4,329,889
    Held for disposition..........................................          655,128            630,558
                                                                    ----------------    -----------------

                                                                    $     5,080,536     $    4,960,447
                                                                    ================    =================



                                       12



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


3.       REAL ESTATE (CONT'D)

         Properties held for disposition include certain properties that the
         Corporation has decided to dispose of in an orderly manner over a
         reasonable sales period. At June 30, 2002, properties held for
         disposition included three retail/entertainment projects, a technology
         center development property, two office properties and certain remnant
         retail land sites.

a.       Properties - Held for the Long Term



                                                                             June 30         December 31
                                                                                2002                2001
                                                                     ----------------    ------------------
                                                                                   
Rental properties
   Land ..........................................................   $       523,677     $       519,682
   Buildings and improvements.....................................         4,004,947           3,866,714
   Tenant improvements............................................           264,301             250,824
   Furniture, fixtures and equipment..............................            12,599              14,060
                                                                     ----------------    ------------------
                                                                           4,805,524           4,651,280
   Less:  accumulated depreciation................................          (494,407)           (432,562)
                                                                     ----------------    ------------------
                                                                           4,311,117           4,218,718

Properties under development......................................            86,271              82,515
Properties held for future development............................            28,020              28,656
                                                                     ----------------    ------------------
                                                                     $     4,425,408     $     4,329,889
                                                                     ================    ==================


b.       Properties - Held for Disposition



                                                                             June 30           December 31
                                                                                2002                  2001
                                                                     ----------------    ------------------
                                                                                   
Rental properties.................................................   $       294,575     $       275,983
Properties under development......................................           349,475             306,630
Properties held for development...................................            11,078              47,945
                                                                     ----------------    ------------------


                                                                     $       655,128     $       630,558
                                                                     ================    ==================



         These properties are carried at the lower of depreciated cost less
         estimated impairment losses where appropriate, or estimated fair value
         less costs to sell. Implicit in management's assessment of fair values
         are estimates of future rental and other income levels for the
         properties and their estimated disposal dates. Due to the significant
         measurement uncertainty of determining fair value, actual proceeds to
         be realized on the ultimate sale of these properties could vary
         materially from their carrying value.

         The results of operations of properties held for disposition are
         included in the revenue and expenses of the Corporation. The following
         summarizes the condensed results of operations of the properties held
         for disposition.


                                       13



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


3.       REAL ESTATE (CONT'D)



                                                      For the three months ended            For the six months ended
                                                                         June 30                             June 30
                                                  -------------------------------   --------------------------------
                                                            2002            2001             2002              2001
                                                  --------------- ---------------   --------------  ----------------
                                                                                        
         Total Revenue........................    $      26,042   $      13,816     $      49,604   $        16,555
         Less:  operating expenses and property
            taxes.............................          (12,309)         (6,403)          (23,500)           (8,385)
                                                  --------------- ---------------   --------------  ----------------

         Property operating income............    $      13,733   $       7,413     $      26,104   $         8,170
                                                  =============== ===============   ==============  ================



c.       Dispositions





      Date                                                                  Rentable          Sales          Gain/(Loss)
      Sold                    Property                   Location            Sq. Ft.          Price            on Sale
------------------    --------------------------    -------------------    ------------     -----------    -----------------
                                                                                            
January 31            Hanover Office Park           Greenbelt, MD               16,000      $      885     $            31
February 20           Valley Industrial Park        Seattle, WA                      -          27,382                  64
April 24              Perimeter Woods               Charlotte, NC              313,000          26,119                  34
June 11               Clybourne Technology          Chicago, IL                      -          11,599               1,710
June 24               Warner Center,
                         Panavision Building        Los Angeles, CA            148,000          13,461                (122)
Various               Residual lands and
                         refusal rights             Various                          -           2,607               2,099
                                                                                            -----------    -----------------

                                                                                            $   82,053     $         3,816
                                                                                            ===========    =================



         Hanover Office Park, Valley Industrial Park, Perimeter Woods and
         Clybourne Technology were classified as held for disposition at
         December 31, 2001.

d.       Acquisitions




                                                                                                                 Total
       Date                                                                       Rentable                     Acquisition
     Acquired                 Property                    Location                 Sq. Ft.                        Cost
-------------------  ---------------------------      ------------------        -------------              -----------------
                                                                                               
April 12, 2002       151 Front Street                 Toronto, ON                   227,000                $         29,115
June 3, 2002         10 and 120 Riverside -           Chicago, IL                                                     7,150
                     acquisition of ground
                     lease and other obligations
June 4, 2002         Ernst & Young Plaza              Los Angeles, CA             1,252,000                         115,112
                                                                                                           -----------------
                                                                                                           $        151,377
                                                                                                           =================



         On June 4, 2002, the Corporation obtained control of the Ernst & Young
         Plaza by acquiring the remaining 75% interest it did not own. The
         Corporation paid $35,946 in cash and assumed $79,166 in debt related to
         the 75% interest acquired. In addition, the Corporation transferred
         $26,389 in debt related to its pro rata share of the joint venture
         debt, $1,386 in net working capital and $13,514 from investment in
         unconsolidated real estate joint ventures. The Corporation has
         consolidated the results of operations from June 4, 2002.


                                       14



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


3.       REAL ESTATE (CONT'D)

         The Corporation acquired 151 Front Street from TrizecHahn and,
         accordingly, the acquisition has been recorded using TrizecHahn's
         historic values (see Note 6 (a)). The Corporation has classified this
         property as held for disposition.

4.       UNCONSOLIDATED REAL ESTATE JOINT VENTURES

         The Corporation participates in incorporated and unincorporated joint
         ventures and partnerships with other ventures in various operating
         properties which are accounted for using the equity method. In most
         instances, these projects are managed by the Corporation.

a.       Unconsolidated Real Estate Joint Venture Financial Information

         On June 4, 2002, the Corporation acquired the remaining 75% interest in
         the Ernst & Young Plaza which it did not already own. As a result of
         this acquisition, the Corporation now consolidates this property.

         The following represents combined summarized financial information of
         the unconsolidated real estate joint ventures.



Balance Sheets                                                               June 30            December 31
                                                                                2002                   2001
                                                                     ----------------    ------------------
                                                                                   
Assets
Real estate, net..................................................   $       977,564     $       1,206,887
Other assets......................................................           161,366               157,973
                                                                     ----------------    ------------------

Total Assets .....................................................   $     1,138,930     $       1,364,860
                                                                     ================    ==================

Liabilities
Mortgage debt ....................................................   $       585,977     $         687,305
Other liabilities.................................................            35,928                73,636
Partners' equity..................................................           517,025               603,919
                                                                     ----------------    ------------------

Total Liabilities and Equity......................................   $     1,138,930     $       1,364,860
                                                                     ================    ==================

Corporation's Share of Equity.....................................   $       283,458     $         289,242
                                                                     ================    ==================

Corporation's Share of Mortgage Debt..............................   $       334,974     $         351,063
                                                                     ================    ==================





                                                      For the three months ended          For the six months ended
Statements of Operations                                        June 30                           June 30
                                         -------------------------------   --------------------------------
                                                   2002            2001             2002             2001
                                         --------------- ---------------   --------------  ----------------
                                                                               
Total Revenues.......................    $       53,455  $      52,954     $     106,827   $      110,279
                                         --------------- ---------------   --------------  ----------------

Expenses
    Operating and other..............            25,921         23,046            51,946           48,475
    Interest.........................            11,523         15,713            22,528           28,525
    Depreciation and amortization....             9,190          2,246            18,242           13,961
                                         --------------- ---------------   --------------  ----------------

Total Expenses.......................            46,634         41,005            92,716           90,961
                                         --------------- ---------------   --------------  ----------------

Net Income...........................    $        6,821  $      11,949     $      14,111   $       19,318
                                         =============== ===============   ==============  ================

Corporation's Share of Net Income....    $        3,277  $       7,653     $       6,665   $       10,698
                                                  =============== ===============   ==============  ================



                                       15



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


4.       UNCONSOLIDATED REAL ESTATE JOINT VENTURES (CONT'D)

b.       Liability for Obligations of Partners

         The Corporation is contingently liable for certain obligations of its
         partners in such ventures. In each case, all of the assets of the
         venture are available for the purpose of satisfying such obligations.
         The Corporation had guaranteed or was otherwise contingently liable for
         approximately $14,401 at June 30, 2002 (December 31, 2001 - $12,968) of
         its partners' share of recourse property debt.

5.       MORTGAGE DEBT AND OTHER LOANS



                        Properties Held for     Properties Held for
                           the Long Term            Disposition                           Total Debt
                       ----------------------  -----------------------  -----------------------------------------------
                        Weighted                Weighted                 Weighted                  Weighted
                         average                 average                  average                   average
                        interest                interest                 interest                  interest
                        rates at                rates at                 rates at                  rates at
                         Jun. 30    Jun. 30      Jun. 30      Jun. 30     Jun. 30      Jun. 30      Dec. 31        Dec. 31
                            2002       2002         2002         2002        2002         2002         2001           2001
                       ---------------------------------------------------------------------------------------------------
                                                                                        
Collateralized
property loans:
   At fixed rates          6.88% $2,079,709           -%  $         -       6.88%   $2,079,709        6.89%     $2,106,664
   At variable rates       2.94%    660,634        3.59%      433,193       3.20%    1,093,827        3.00%        886,108

Other loans                3.44%    341,683        5.67%       56,153       3.76%      397,836        8.10%         25,026
                       ----------------------  -----------------------     ----------------------  ------------------------

                           5.66% $3,082,026        3.83%  $   489,346       5.40%   $3,571,372        5.76%     $3,017,798
                       ======================  =======================  ======================= ==========================



         In the table above, mortgage debt and other loans have been presented
         on a basis consistent with the classification of the underlying
         collateralized properties, by properties held for the long term or held
         for disposition.

a.       Collateralized Property Loans

         Property loans are collateralized by deeds of trust or mortgages on
         properties, and mature at various dates between August 1, 2002 and May
         15, 2011.

         At June 30, 2002, the Corporation had fixed the interest rates on $150
         million (December 31, 2001 - $150 million) of the debt classified as
         fixed, in the above table, by way of interest rate swap contracts with
         a weighted average interest rate of 6.01% and maturing on March 15,
         2008. The cost to unwind these interest swap contracts was
         approximately $7.9 million at June 30, 2002 (December 31, 2001 - $3.6
         million).

b.       Line of Credit

         The Corporation has a three-year, $350 million unsecured revolving
         credit facility with a group of banks. The amount of the credit
         facility available to be borrowed at any time is determined by the
         unencumbered properties that the Corporation owns and that satisfy
         certain conditions of eligible properties. The amount eligible to be
         borrowed at June 30, 2002 was $350 million and $335 million was
         outstanding under this facility (December 31, 2001 - nil).



                                       16



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


5.       MORTGAGE DEBT AND OTHER LOANS (CONT'D)

b.       Line of Credit (cont'd)

         The financial covenants defined in the revolving credit agreement
         include tests of total debt as a percentage of total asset value
         (maximum 60%) and total secured debt as a percentage of total asset
         value (maximum 55%). At June 30, 2002, the Corporation's total debt to
         total asset value percentage was 59.3% and the percentage of total
         secured debt to total asset value was 53.9%. As these covenants are
         sensitive to quarterly fluctuations in property operations, debt levels
         and other factors, there can be no assurance that the Corporation will
         be able to continue to satisfy these requirements over the next several
         quarters.

         Accordingly, the Corporation is in discussions with its lead bank
         concerning modifying these covenants and other terms of the revolving
         credit facility. While the Corporation believes that it will be
         successful in these discussions, there can be no assurance that the
         required number of participating banks will agree to such
         modifications. In that event, the Corporation intends to refinance the
         facility and believes it will be able to do so on commercially
         reasonable terms.

c.       Guarantees of Indebtedness

         At December 31, 2001, $241,616 of guarantees in connection with
         mortgage debt and other loans, including the Corporation's pro rata
         share of certain unconsolidated joint venture debt, had been provided
         by certain subsidiaries of TrizecHahn. As a consequence of the
         Reorganization, these guarantees have been assumed by the Corporation.

6.       RELATED PARTY INFORMATION

a.       Transactions During 2002

         i.   TREHI

         On January 1, 2002, TREHI settled its existing advance from parent of
         $236,619 in exchange for issuing 237 shares of TREHI common stock to
         TrizecHahn. As a result of this transaction, Advance from Parent was
         reduced by $236,619 with a corresponding increase to Additional paid-in
         capital.

         On March 14, 2002, TrizecHahn contributed its investment in TREHI to
         Trizec Properties in exchange for 30,317 shares of Trizec Properties
         Common Stock and 269,661 shares of Trizec Properties Class C
         Convertible Preferred Stock. As a result of this transaction, Trizec
         Properties Class C Convertible Preferred Stock was increased by
         $296,627 with a corresponding decrease to Additional paid-in capital.

         ii.  Acquisition of 151 Front Street

         On April 12, 2002, TrizecHahn transferred its interest in 151 Front
         Street, Toronto, Ontario, to the Corporation for approximately $29.6
         million in cash. As a result of this related party transaction, the
         Corporation has recorded property value of approximately $29.1 million
         which is TrizecHahn's historical cost basis. The difference between
         cash paid and the historic book value has been recorded as a
         distribution of Additional paid-in capital. 151 Front Street has been
         classified as a property held for disposition.


                                       17



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


6.       RELATED PARTY INFORMATION (CONT'D)

a.       Transactions During 2002 (cont'd)

         iii. Contribution of Chelsfield plc

         On April 19, 2002, in connection with the Reorganization, TrizecHahn
         contributed its investment in Chelsfield plc, a UK real estate company
         whose shares are listed on the London Stock Exchange, to the
         Corporation at TrizecHahn's value of approximately $89 million. The
         Corporation owns approximately 19.5 million ordinary shares or
         approximately 6.9% of the outstanding ordinary shares of Chelsfield
         plc. In consideration for the ordinary shares of Chelsfield plc
         received, TrizecHahn was issued 49,330 shares of Trizec Properties
         Class C Convertible Preferred Stock at a value of approximately $54
         million and retired a $35 million non-interest bearing advance from the
         Corporation.

         The Corporation's investment in Chelsfield plc has been designated as
         an equity investment available for sale. The investment is carried at
         fair value with the resulting unrealized gain or loss, including any
         unrealized foreign currency exchange gain or loss, being recorded in
         other comprehensive income.

         iv.  Contribution of Borealis

         TrizecHahn had investments in private equity and venture capital funds
         managed by Borealis Capital Corporation and in Borealis Capital
         Corporation (collectively referred to as "Borealis"). On April 30,
         2002, TrizecHahn contributed its investment in Borealis to the
         Corporation in exchange for 3,909 shares of Trizec Properties Class C
         Convertible Preferred Stock valued at approximately $4.3 million.

b.       Other Related Party Information



                                                                               June 30         December 31
                                                                                  2002                2001
                                                                       ----------------   -----------------
                                                                                    
Non-interest bearing advances from Trizec Properties to the parent
  and affiliated companies.........................................    $             -    $         90,633
                                                                       ================   =================

Non-interest bearing advances from the parent and affiliated
  companies to TREHI...............................................    $             -    $        236,619
                                                                       ================   =================



         As part of the Reorganization, TrizecHahn repaid its remaining advances
from the Corporation.

         At December 31, 2001, the non-interest bearing advances from and to the
         parent and affiliated companies were unsecured and due on demand.

7.       OWNERS' EQUITY

a.       Reorganization

         On May 7, 2002, all issued and outstanding shares of Series B
         Convertible Preferred Stock and all outstanding Class C Convertible
         Preferred Stock (except 4 shares held by a charity which were converted
         on May 21, 2002) were converted into Common Stock and the outstanding
         shares of Common Stock were split on a 1.0840374367693 for 1 basis
         resulting in 149,805,946 shares being owned indirectly by TrizecHahn
         and 43,300 shares being owned by third party charities. On May 8, 2002,
         TrizecHahn completed the Reorganization with the result that, as of May
         8, 2002, 59,922,379 shares of Common Stock were owned directly or
         indirectly by Trizec Canada Inc. and 89,926,867 shares were owned by
         former TrizecHahn shareholders and by third party charities.
         Additionally, the Corporation issued 8,368,932 options and 8,772,418
         warrants to purchase shares of Common Stock in connection with the
         Reorganization.


                                       18




                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


7.       OWNERS' EQUITY (CONT'D)

a.       Reorganization (cont'd)

         The 8,368,932 options granted on May 8, 2002 as part of the
         Reorganization were granted to replace existing TrizecHahn options. The
         vesting period, expiry date and exercise price (which has been restated
         to United States dollars at the conversion rate on May 8, 2002) of the
         newly issued options are the same as the options which they replaced.
         The exercise price of certain of these options was less than the
         Corporation's share price on May 8, 2002. The Corporation recognized
         $6,011 as unearned compensation which represents the intrinsic value of
         the options on the grant date. The Corporation immediately recorded a
         reorganization expense of $2,002, which represents the options that
         were already vested on the grant date. The remaining $4,009 of unearned
         compensation will be recognized into earnings over the vesting period
         of the options.

b.       Dividends

         On March 29, 2002, the Corporation paid $12,405 of cumulative dividends
         on its Class C Convertible Preferred Stock.

         In connection with the Reorganization, the Corporation paid cash
         dividends of $630,803, of which $51,425 has been charged to Retained
         earnings and the remainder has been charged against Additional paid-in
         capital. The 8,772,418 warrants issued in connection with the
         Reorganization were recognized as a non-cash dividend of $24,208, the
         fair value of the warrants.

         On June 27, 2002, the Corporation paid $13,127 as a dividend to the
         holders of the common stock. Pursuant to the terms of the special
         voting shares, on June 27, 2002, the Corporation paid $304 as a special
         dividend which represented the withholding taxes on the common stock
         dividend paid June 27, 2002 to TrizecHahn.

8.       SEGMENTED INFORMATION

         The Corporation has determined that its reportable segments are those
         that are based on the Corporation's method of internal reporting, which
         classifies its office operations by regional geographic area. This
         reflects a management structure with dedicated regional leasing and
         property management teams. The Corporation's reportable segments by
         geographic region for office operations in the United States are:
         Atlanta, Chicago, Dallas, Houston, Los Angeles area, New York area,
         Washington D.C. area and secondary markets. A separate management group
         heads the retail/entertainment development segment. The Corporation
         primarily evaluates operating performance based on property operating
         income which is defined as total revenue including tenant recoveries,
         parking, fee and other income less operating expenses and property
         taxes. This excludes property related depreciation and amortization
         expense. The accounting policies for purposes of internal reporting are
         the same as those described for the Corporation in Note 2 - Significant
         Accounting Policies of the Corporation's Form 10-K, except that real
         estate operations conducted through joint ventures are consolidated on
         a proportionate line-by-line basis, as opposed to the equity method of
         accounting. All key financing, investing, capital allocation and human
         resource decisions are managed at the corporate level. Asset
         information by reportable segment is not reported since the Corporation
         does not use this measure to assess performance therefore, the
         depreciation and amortization expenses are not allocated among
         segments.

         The following presents internal property operating income by reportable
         segment for the three months ended June 30, 2002 and 2001 and the six
         months ended June 30, 2002 and 2001.


                                       19




                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


8.       SEGMENTED INFORMATION (CONT'D)

         For the three months ended June 30, 2002 and 2001



                                                                                       Office Properties
                                           -------------------------------------------------------------------------------------
                                                   Atlanta              Chicago              Dallas               Houston
                                                   -------              -------              ------               -------
                                               2002       2001       2002      2001       2002      2001       2002       2001
                                               ----       ----       ----      ----       ----      ----       ----       ----
                                                                                             
         Property operations
           Total property revenue......    $ 20,486  $  18,762   $ 17,062  $ 14,333  $  24,703  $ 28,969  $  29,080  $  32,576
           Total property expense......      (7,701)    (7,267)    (7,689)   (8,004)   (13,624)  (13,363)   (13,240)   (14,571)
                                           --------- ----------  --------- --------- ---------- --------- ---------- ----------
         Internal property operating
          income......................     $ 12,785  $  11,495   $  9,373  $  6,329  $  11,079  $ 15,606  $  15,840  $  18,005
                                           ========= ==========  ========= ========= ========== ========= ========== ==========



                                           ---------------------
                                                 Los Angeles
                                                 -----------
                                               2002        2001
                                               ----        ----

         Property operations
           Total property revenue......    $ 12,857  $   10,395
           Total property expense......      (5,072)     (4,380)
                                           --------- -----------
         Internal property operating
          income......................     $  7,785  $    6,015
                                           ========= ===========



                                                                         Office Properties (Cont'd)
                                         --------------------------------------------------------------------------------------
                                                   New York           Washington D.C.     Secondary Markets       Total Office
                                                  --------           ---------------      -----------------       ------------
                                               2002       2001       2002      2001       2002      2001       2002       2001
                                               ----       ----       ----      ----       ----      ----       ----       ----
                                                                                             
         Property operations
           Total property revenue......  $   48,652  $  48,389   $ 31,461  $ 32,419   $ 51,823  $ 56,014  $ 236,124  $ 241,857
           Total property expense......     (19,328)   (18,228)   (11,772)  (10,457)   (20,488)  (24,064)   (98,914)  (100,334)
                                         ----------- ----------  --------- ---------  --------- --------- ---------- ----------
         Internal property operating
          income......................   $   29,324  $  30,161   $ 19,689  $ 21,962   $ 31,335  $ 31,950  $ 137,210  $ 141,523
                                         ==========  ==========  ========= =========  ========= ========= ========== ==========





                                                   Retail                 Total
                                                   ------
                                             2002       2001         2002       2001
                                             ----       ----         ----       ----
                                                               
         Property operations
           Total property revenue......  $  26,911  $ 11,118   $  263,035  $ 252,975
           Total property expense......    (16,548)   (3,727)    (115,462)  (104,061)
                                         ---------- ---------   ---------  ---------
         Internal property operating
          income......................    $ 10,363   $  7,391   $  147,573  $ 148,914
                                         =========  =========   =========   =========



                                       20






                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


8.       Segmented Information (CONT'D)

         For the six months ended June 30, 2002 and 2001



                                                                                       Office Properties
                                           -------------------------------------------------------------------------------------
                                                 Atlanta              Chicago              Dallas               Houston
                                                 -------              -------              ------               -------
                                               2002       2001       2002      2001       2002      2001       2002       2001
                                               ----       ----       ----      ----       ----      ----       ----       ----
                                                                                             
           Property operations
             Total property revenue......  $ 41,293  $  37,325  $  33,959  $ 26,592  $  49,216  $ 56,419  $  59,755  $  64,517
             Total property expense......   (15,721)   (14,479)   (15,115)  (15,749)   (26,770)  (25,826)   (26,504)   (28,494)
                                           --------- ---------- ---------- --------- ---------- --------- ---------- ----------
           Internal property operating
            income......................   $ 25,572  $  22,846  $  18,844  $ 10,843  $  22,446  $ 30,593  $  33,251  $  36,023
                                           ========= ========== ========== ========= ========== ========= ========== ==========




                                           ---------------------
                                               Los Angeles
                                               -----------
                                               2002        2001
                                               ----        ----

           Property operations
             Total property revenue......  $  24,179   $ 20,493
             Total property expense......     (9,739)    (8,211)
                                           ---------   ---------
           Internal property operating
            income......................
                                           $  14,440   $ 12,282
                                           =========   =========




                                                                       Office Properties (Cont'd)
                                           ------------------------------------------------------------------------------------
                                                New York          Washington D.C.     Secondary Markets       Total Office
                                                --------          ---------------     -----------------       ------------
                                               2002       2001       2002      2001       2002      2001       2002       2001
                                               ----       ----       ----      ----       ----      ----       ----       ----
                                                                                             
           Property operations
             Total property revenue......  $ 97,872  $  95,454  $  64,279  $ 63,727  $ 102,345  $110,391  $ 472,898  $ 474,918
             Total property expense......   (38,305)   (35,957)   (23,638)  (20,251)   (43,683)  (49,020)  (199,475)  (197,987)
                                           --------- ---------- ---------- --------- ---------- --------- ---------- ----------
           Internal property operating
            income......................   $ 59,567  $  59,497  $  40,641  $ 43,476  $  58,662  $ 61,371  $ 273,423  $ 276,931
                                           ========= ========== ========== ========= ========== ========= ========== ==========





                                                 Retail                     Total
                                                 ------                     -----
                                               2002       2001         2002         2001
                                               ----       ----
                                                                   
           Property operations
             Total property revenue......  $ 51,227    $ 17,080   $ 524,125    $ 491,998
             Total property expense......   (30,560)     (6,164)   (230,035)    (204,151)
                                           ---------   ---------
           Internal property operating
            income......................   $ 20,667    $ 10,916   $ 294,090    $ 287,847
                                           =========   ========



                                       21



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


8.       SEGMENTED INFORMATION (CONT'D)

         The following is a reconciliation of internal property operating income
         to income before extraordinary items and cumulative effect of a change
         in accounting principle.



                                                      For the three months ended           For the six months ended
                                                                         June 30                            June 30
                                                  -------------------------------   --------------------------------
                                                            2002            2001             2002              2001
                                                  --------------- ---------------   --------------  ----------------
                                                                                        
         Internal property revenue............    $      263,035  $      252,975          524,125   $       491,998
          Less:  real estate joint venture
            property revenue..................           (27,069)        (24,236)         (53,755)          (53,508)
         Interest income......................             2,090           3,885            4,797             7,450
                                                  --------------- ---------------   --------------  ----------------

         Total revenues.......................           238,056         232,624          475,167           445,940
                                                  --------------- ---------------   --------------  ----------------

         Internal property operating expenses.          (115,462)       (104,061)        (230,035)         (204,151)
         Less:  real estate joint venture
            operating expenses................            13,670          10,948           27,008            23,803
                                                  --------------- ---------------   --------------  ----------------
         Total operating expenses and property
            taxes.............................          (101,792)        (93,113)        (203,027)         (180,348)
                                                  --------------- ---------------   --------------  ----------------

         General and administrative expenses..           (12,169)         (5,578)         (18,684)          (10,562)
         Interest expense.....................           (49,313)        (38,406)         (94,727)          (77,929)
         Depreciation and amortization expense           (41,086)        (41,165)         (81,559)          (80,713)
         Reorganization costs.................            (2,002)        (11,184)          (2,002)          (13,922)
         Loss from securities investments.....                 -          (5,279)               -            (4,193)
         Derivative losses....................                 -            (456)               -              (456)
         Provision for income and other
            corporate taxes...................            (1,522)         (1,490)          (2,766)           (4,539)
         Minority interest....................              (288)           (568)            (324)             (357)
         Income from unconsolidated real estate
            joint ventures....................             3,277           7,653            6,665            10,698
         Gain (loss) on sales of real estate..             3,816          (3,937)           3,816            (2,456)
                                                  --------------- ---------------   --------------  ----------------

         Income before Extraordinary items and
            Cumulative Effect of a Change in
            Accounting Principle..............    $       36,977  $       39,101    $      82,559   $        81,163
                                                  =============== ===============   ==============  ================



9.       CONTINGENCIES

a.       Litigation

         The Corporation is contingently liable under guarantees that are issued
         in the normal course of business and with respect to litigation and
         claims that arise from time to time. While the final outcome with
         respect to claims and litigation pending at June 30, 2002, cannot be
         predicted with certainty, in the opinion of management, any liability
         which may arise from such contingencies would not have a material
         adverse effect on the consolidated financial position, results of
         operations or liquidity of the Corporation.



                                       22



                         Notes to the Combined Consolidated Financial Statements
                               ($ thousands, except share and per share amounts)
--------------------------------------------------------------------------------


9.       CONTINGENCIES (CONT'D)

b.       Concentration of Credit Risk

         The Corporation maintains its cash and cash equivalents at financial
         institutions. The combined account balances at each institution
         typically exceed Federal Deposit Insurance Corporation insurance
         coverage and, as a result, there is a concentration of credit risk
         related to amounts on deposit in excess of FDIC insurance coverage.
         Management believes that this risk is not significant.

         The Corporation performs ongoing credit evaluations of tenants and may
         require tenants to provide some form of credit support such as
         corporate guarantees and/or other financial guarantees. Although the
         Corporation's properties are geographically diverse and tenants operate
         in a variety of industries, to the extent the Corporation has a
         significant concentration of rental revenue from any single tenant, the
         inability of that tenant to make its lease payment could have an
         adverse effect on the Corporation.

c.       Environmental

         The Corporation, as an owner of real estate, is subject to various
         environmental laws of federal and local governments. Compliance by the
         Corporation with existing laws has not had a material adverse effect on
         the Corporation's financial condition and results of operations, and
         management does not believe it will have such an impact in the future.
         However, the Corporation cannot predict the impact of new or changed
         laws or regulations on its current properties or on properties that it
         may acquire in the future.

d.       Insurance

         The Corporation carries with third party insurers, comprehensive
         general liability, fire, flood, extended coverage and rental loss
         insurance with policy specifications, limits and deductibles
         customarily carried for similar properties. There are, however, certain
         types of risks (generally of a catastrophic nature such as from wars or
         environmental contamination) which are either uninsurable or not
         economically insurable.

         The Corporation currently has insurance for earthquake risks, subject
         to certain policy limits and deductibles, and will continue to carry
         such insurance if it is economical to do so. There can be no assurance
         that earthquakes may not seriously damage the Corporation's properties
         (several of which are located in California, historically an
         earthquake-prone area) and that the recoverable amount of insurance
         proceeds will be sufficient to fully cover reconstruction costs and
         other losses suffered. The Corporation currently has insurance against
         acts of terrorism, subject to policy limits and deductibles, and
         subject to exemption for terrorist acts that constitute acts of war.
         There can be no assurance that insurance coverage for acts of terrorism
         will be available on commercially acceptable terms in the future. In
         addition, there can be no assurance that third-party insurers will be
         able to maintain reinsurance sufficient to cover any losses that may be
         incurred as a result of terrorist acts. Should an uninsured or
         underinsured loss occur, the Corporation could lose its investment in,
         and anticipated income and cash flows from, one or more of its
         properties, but the Corporation would continue to be obligated to repay
         any recourse mortgage indebtedness on such properties.

         Additionally, although the Corporation generally obtains Owners' title
         insurance policies with respect to its properties, the amount of
         coverage under such policies may be less than the full value of such
         properties. If a loss occurs resulting from a title defect with respect
         to a property where there is no title insurance or the loss is in
         excess of insured limits, the Corporation could lose all or part of its
         investment in, and anticipated income and cash flows from, such
         property.


                                       23


Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

         In the remainder of this Form 10-Q, the terms "we", "us", "our" and
"our company" refer to the combined operations of all of the former U.S.
holdings of our former parent company, TrizecHahn Corporation (currently an
indirect, wholly owned subsidiary of Trizec Canada Inc.), substantially all of
which are owned and operated by Trizec Properties, Inc., Trizec R & E Holdings,
Inc. (formerly known as TrizecHahn Developments Inc.) and their respective
consolidated subsidiaries. On March 14, 2002, Trizec R & E Holdings, Inc. was
contributed to Trizec Properties, Inc.

         The following discussion should be read in conjunction with
"Forward-Looking Statements" and the combined consolidated interim financial
statements and the notes thereto that appear elsewhere in this Form 10-Q. The
following discussion may contain forward-looking statements within the meaning
of the securities laws. Actual results could differ materially from those
projected in such statements as a result of certain factors set forth in this
Form 10-Q, and in our Form 10-K for the year ended December 31, 2001.


Overview

         We are the second largest fully integrated, self-managed, publicly
traded office company in the United States based on the square footage of our
owned and managed properties as of July 24, 2002, according to our internal
estimates based on publicly available information about our competitors as of
June 30, 2002. We are principally engaged in owning and managing office
properties in the United States. At June 30, 2002, we had total assets of $6.1
billion and owned interests in or managed 74 office properties containing
approximately 49 million square feet, with our pro rata ownership interest
totaling approximately 42 million square feet. Based on square footage,
approximately 78% of our buildings are located in central business districts, or
CBDs, of major U.S. cities, including Atlanta, Chicago, Dallas and Houston and
the Los Angeles, New York and Washington, D.C. areas, and approximately 76% of
our buildings are Class A. We consider Class A office buildings to be buildings
that are professionally managed and maintained, that attract high-quality
tenants and command upper-tier rental rates and that are modern structures or
have been modernized to compete with newer buildings.

         We are also completing the stabilization of three destination-oriented
retail and entertainment centers, all of which are in operation. We intend to
complete the leasing of these projects to achieve stable operating cash flows
and then to dispose of these assets in an orderly fashion.

         At the end of 2000, we decided to be taxed as a real estate investment
trust, or REIT, for U.S. federal income tax purposes commencing in 2001. As a
REIT, we generally will not be subject to U.S. federal income tax if we
distribute 100% of our taxable income and comply with a number of organizational
and operational requirements.

     Our goal is to increase stockholder value through sustained growth in
operating cash flows, thereby increasing the value of our portfolio. In the near
term, we believe we can accomplish our goal through the following strategies:

o        intensively managing our properties and our portfolio;

o        improving the efficiency and productivity of our operations; and

o        maintaining a prudent and flexible capital plan.

         Our portfolio strategy is to invest in office properties in the CBDs of
major metropolitan areas demonstrating high job growth, allowing us to achieve
economies of scale across a diverse base of tenants that provide for sustainable
property cash flows.


                                       24



Results of Operations

         The following discussion is based on our combined consolidated interim
financial statements for the three months ended June 30, 2002 and 2001, and for
the six months ended June 30, 2002 and 2001.

         The combined consolidated interim financial statements present all of
TrizecHahn Corporation's former U.S. holdings, all of which are now owned and
operated by us. Prior to TrizecHahn Corporation's corporate reorganization, we,
along with our subsidiary Trizec R & E Holding Inc. (formerly known as
TrizecHahn Developments Inc., which became our subsidiary on March 14, 2002)
were TrizecHahn Corporation's two primary U.S. operating and development
companies. The combined entities and their subsidiaries were under the common
control of TrizecHahn Corporation and have been presented utilizing the
historical cost basis of TrizecHahn Corporation. For additional information
about TrizecHahn Corporation's corporate reorganization, see "Part II - Other
Information - Item 5. Other Information" in this Form 10-Q.

         We have had acquisition, disposition and development activity in our
property portfolio in the periods presented. The table that follows is a summary
of our acquisition and disposition activity from January 1, 2001 to June 30,
2002 and reflects our total portfolio at June 30, 2002. The buildings and total
square feet shown include properties that we own in joint ventures with other
partners and reflect the total square footage of the properties and the square
footage owned by us based on our pro rata economic ownership in the respective
joint venture or managed property.



                                                        U.S. Office                          Retail/Entertainment
                                          ---------------------------------------  -----------------------------------------
                                                                       Pro rata                                  Pro rata
                                                           Total        Owned                       Total           Owned
Properties as of:                          Properties      Sq.Ft.       Sq.Ft.      Properties      Sq.Ft.         Sq.Ft.
                                          -------------  ------------------------  -------------  --------------------------
                                                         (in thousands)                           (in thousands)
                                                                                              
December 31, 2000......................          77         49,831       41,516            1            475           475
    Acquisitions.......................           3            818          818            -              -             -
    Dispositions.......................          (4)        (1,937)      (1,161)           -              -             -
    Additional space placed on-stream..           -            150          150            3          1,810         1,601
                                          -------------  -----------  -----------  -------------  ------------  ------------

December 31, 2001......................          76         48,862       41,323            4          2,285         2,076

    Dispositions.......................          (2)          (477)        (477)           -              -             -
    Acquisitions                                  -              -          933            -              -             -
    Re-measurements....................           -            137          135            -              -             -
                                          -------------  -----------  -----------  -------------  ------------  ------------

June 30, 2002..........................          74         48,522       41,914            4          2,285         2,076
                                          =============  ===========  ===========  =============  ============  ============



         In addition, during the second quarter of 2002, we acquired 151 Front
Street, Toronto, ON, with 227,000 square feet of total and owned space.

         As a result of the acquisition, disposition and development activity,
the financial information presented shows changes in revenues and expenses from
period to period, and we do not believe our period-to-period financial data in
isolation are necessarily comparable. Accordingly, the analysis that follows
focuses on changes resulting from properties that we owned for the entire time
during both periods, which we refer to as our "comparable portfolio", in
addition to the changes attributable to our total portfolio.

         In the financial information that follows, property revenue includes
rental revenue, recoveries from tenants for certain expenses, fee income and
parking and other revenue. Property operating expenses include property
operating expenses and property taxes and excludes depreciation and amortization
expense. Property operating income is defined as property revenues less property
operating expenses, before general and administrative expense, depreciation and
amortization, interest expense and income taxes.


                                       25



         Comparison of Three Months Ended June 30, 2002 to Three Months Ended
June 30, 2001

         The following is a table comparing our summarized operating results for
the periods, including other selected information.



                                                                     Three Months Ended
                                                                          June 30
                                                                 ---------------------------  Increase/          %
                                                                        2002           2001   (Decrease)      Change
                                                                 ------------  -------------  -------------  ----------
                                                                                (dollars in thousands)
                                                                                                 
Property revenues............................................    $   235,966     $228,739     $      7,227       3.2%
Interest income..............................................          2,090        3,885           (1,795)    (46.2)
                                                                 ------------  -------------  -------------  ----------
Total revenues...............................................        238,056      232,624            5,432       2.3
                                                                 ------------  -------------  -------------  ----------
Property operating expenses..................................        101,792       93,113            8,679       9.3
General and administrative...................................         12,169        5,578            6,591     118.2
Interest expense.............................................         49,313       38,406           10,907      28.4
Depreciation and amortization................................         41,086       41,165              (79)     (0.2)
Reorganization costs.........................................          2,002       11,184           (9,182)    (82.1)
Loss from securities investments.............................              -        5,279           (5,279)   (100.0)
Derivative losses............................................              -          456             (456)   (100.0)
                                                                 ------------  -------------  -------------  ----------

Total expenses...............................................        206,362      195,181           11,181       5.7
                                                                 ------------  -------------  -------------  ----------

Income before income taxes, allocation to minority interest,
   income from unconsolidated real estate joint ventures, gain
  (loss) on sales of real estate and extraordinary items.....         31,694       37,443           (5,749)    (15.4)
Provision for income and other corporate taxes...............         (1,522)      (1,490)             (32)     (2.1)
Minority interest............................................           (288)        (568)             280      49.3
Income from unconsolidated real estate joint ventures........          3,277        7,653           (4,376)    (57.2)
Gain (loss) on sales of real estate..........................          3,816       (3,937)           7,753     196.9
Loss on early debt retirement................................              -      (17,966)          17,966     100.0
                                                                 ------------  -------------  -------------  ----------

Net income...................................................         36,977       21,135           15,842      75.0%

Dividends paid to special voting stockholders................            304            -              304       -
                                                                 ------------  -------------  -------------  ----------

Net income available to common stockholders..................    $    36,673   $   21,135     $     15,538      73.5%
                                                                 ============  =============  =============  ==========

Straight line adjustment.....................................    $     7,872   $    4,564     $      3,308      72.5%
                                                                 ============  =============  =============  ==========

Lease termination fees.......................................    $     1,399   $    2,599     $     (1,200)   (46.2)%
                                                                 ============  =============  =============  ==========


                                       26


       The table below presents selected operating information for our total
  portfolio and for our comparable portfolio of 61 office properties, which we
  owned both at June 30, 2002 and 2001, and in each case for the full three
  months.



                                                                   Three Months Ended
                                                                        June 30
                                                               ---------------------------  Increase/           %
                                                                      2002           2001   (Decrease)      Change
                                                               ------------  -------------  --------------  -----------
                                                                               (dollars in thousands)
                                                                                                
Total Portfolio
   Office
     Property revenues......................................   $  212,488    $    217,618   $     (5,130)       (2.4)%
     Property operating expenses............................       87,885          89,416         (1,531)       (1.7)
                                                               ------------  -------------  --------------  -----------

     Property operating income..............................   $  124,603    $    128,202   $     (3,599)       (2.8)%
                                                               ============  =============  ==============  ===========

   Retail
     Property revenues......................................   $   23,478    $     11,121   $     12,357       111.1%
     Property operating expenses............................       13,907           3,697         10,210       276.2
                                                               ------------  -------------  --------------  -----------

     Property operating income..............................   $    9,571    $      7,424   $      2,147        28.9%
                                                               ============  =============  ==============  ===========

Comparable Portfolio
   Office
     Property revenues......................................   $  198,229    $    210,007   $    (11,778)       (5.6)%
     Property operating expenses............................       82,815          86,690         (3,875)       (4.5)
                                                               ------------  -------------  --------------  -----------

     Property operating income..............................   $  115,414    $    123,317   $     (7,903)       (6.4)%
                                                               ============  =============  ==============  ===========



         The supply of, and demand for, office space affects the performance of
our office property portfolio. Macroeconomic conditions, such as current and
expected trends in the economy, business and consumer confidence and employment
levels, drive this demand.

         During the second quarter of 2002, the U.S. economy continued to show
signs of a tentative recovery. However, according to Cushman and Wakefield, the
national CBD vacancy rate was 14.1% at June 30, 2002, up from 12.0% at year-end
2001. The overall national suburban vacancy rate was 19.4% at June 30, 2002.

         Our portfolio is currently insured against acts of terrorism, subject
to policy limits and deductibles and subject to exceptions for terrorist attacks
that constitute acts of war. The term of this insurance policy extends through
the end of 2002. We cannot ensure that insurance coverage for acts of terrorism
will continue to be available on commercially acceptable terms beyond 2002.
Insurance costs are expected to increase significantly beyond 2002. There can be
no assurance that third party insurers will be able to maintain reinsurance
sufficient to cover any losses that may be incurred as a result of terrorist
acts. In addition, the level of security has been increased at certain
properties in response to the terrorist attacks. We expect to be able to pass on
a significant portion of these cost increases to tenants in the form of
increased rents.

         On December 3, 2001, a group of Enron Corporation companies filed for
Chapter 11 reorganization. Enron was our fourth largest tenant contributing 2%
of 2001 NOI and occupying 793,000 square feet, primarily at the Allen Center in
Houston, Texas. As of January 31, 2002, Enron terminated all its leased space
at the average in-place net rent of approximately $9.30 per square foot. At June
30, 2002, approximately 314,000 square feet of this space had been leased and
occupied at an average net rent of approximately $15 per square foot. We have
executed leases on a further 132,000 square feet that are not in occupancy
statistics at an average net rent of approximately $16 per square foot.

                                       27



         Our management believes our portfolio is well positioned to continue to
perform through these more uncertain economic times due to its diversified
tenant and geographic asset base, primarily located in CBD high job-growth
markets in the United States.

         Property Operating Income - Property Revenue Less Property Operating
Expense

         The $7.2 million total increase in property revenues for the comparable
period is the result of completion of all retail development properties by the
end of 2001, the acquisition in 2001 of three office properties, 151 Front
Street in Toronto, ON, and the remaining 75% interest in Ernst & Young Plaza in
Los Angeles, CA, and the partial lease-up of Alliance Center in Atlanta, GA in
2002, partially offset by lower average occupancy as a result of some
significant lease terminations. These include Enron, as noted above; a tenant
occupying all 184,000 square feet at One Reston Place in Reston, Virginia, that
terminated in December 2001; and, a 484,000 square foot tenant at the Gallerias
in Dallas, that terminated in October 2001.

         For our total portfolio of 74 office properties for the three months
ended June 30, 2002, we leased 1,638,000 square feet (1,539,000 square feet on a
pro rata basis), and occupancy decreased to 89.4% compared with 93.0% at June
30, 2001, primarily due to the lease terminations noted above.

         For the comparable portfolio of 70 office properties including our
joint ventures, occupancy decreased from 92.9% at June 30, 2001 to 89.4% at June
30, 2002. The average monthly occupancy for these 70 properties was 89.4% for
the three months ended June 30, 2002 compared with 93.1% for the three months
ended June 30, 2001. For our 100% owned comparable portfolio of 61 properties,
property revenue decreased $11.8 million or 5.6%. Excluding termination fees
from both periods, property revenue decreased $9.9 million or 4.8%.

         The acquisition of three Class A office buildings (550 West Washington
in Chicago, 1225 Connecticut in Washington D.C. and Two Ballston in Arlington,
Virginia) during the second quarter of 2001 and the acquisition of the remaining
75% interest in Ernst & Young Plaza that we did not previously own and 151 Front
Street increased property revenue by $8.4 million. We had previously included
25% of the operating results from the Ernst & Young Plaza in Income from
unconsolidated real estate joint ventures. Additionally, current period revenue
benefited by $2.5 million from the initial lease-up of One Alliance Center in
Atlanta which was completed in October 2001.

         We disposed of three properties last year and two properties during the
current year which decreased revenues by $4.3 million for the three months ended
June 30, 2002.

         Included in the above property revenue analysis are lease termination
fees. Lease termination fees are an element of ongoing real estate ownership,
and for the three months ended June 30, 2002, we recorded $1.0 million of
termination fees (for the three months ended June 30, 2001 - $2.6 million) for
our office portfolio.

         Retail property revenue increased $12.4 million and retail property
operating expenses increased by $10.2 million primarily due to the completion of
all three development projects. The retail/entertainment component of Hollywood
& Highland in Los Angeles opened on November 8, 2001 and at June 30, 2002, it
was 81% leased with occupancy at 81%. The hotel component opened at the end of
December 2001. Paseo Colorado opened September 28, 2001 and at June 30, 2002, it
was 91% leased with occupancy at 88%.

         Office property operating expenses, which include real estate taxes,
utilities, repairs and maintenance, cleaning and other property-related expenses
and exclude depreciation and amortization expense, increased due to the
portfolio composition changes described above. For our comparable portfolio,
operating expenses decreased due to lower utility expense which were partially
offset by higher security costs. Excluding the impact on revenues of lease
termination fees, our comparable office portfolio gross margin decreased to
58.0% for the three months ended June 30, 2002 from 58.2% for the three months
ended June 30, 2001 reflecting the lower average occupancy for the period.

                                       28


         Interest Income

         The $1.8 million decrease in interest income for the three months ended
June 30, 2002 compared with the prior year period was primarily due to lower
cash balances and lower interest rates.

         General and Administrative Expense and Reorganization Costs

         General and administrative expense included expenses for corporate and
portfolio asset management functions. Expenses for property management and
fee-based services are recorded as property operating expenses.

         General and administrative expense increased by approximately $6.6
million for the three months ended June 30, 2002, compared with the prior year
period, due primarily to additional senior management costs, severance costs and
increased internal and external public company corporate compliance costs as a
result of the corporate reorganization of TrizecHahn Corporation.

         During the three months ended June 30, 2002, we recorded reorganization
costs of $2.0 million. These non-cash costs relate to the intrinsic value at the
date of grant of the stock options we granted upon the completion of TrizecHahn
Corporation's corporate reorganization. Such options were granted on identical
financial terms to those of the TrizecHahn Corporation options which they
replaced. We recorded $11.2 million as a reorganization expense in the second
quarter of 2001 representing costs associated with severance, benefits and other
costs associated with announced job redundancies.

         Interest Expense

         Interest expense increased by $10.9 million for the three months ended
June 30, 2002, compared with the same prior year period. Cessation of interest
capitalization for the three retail development properties and One Alliance
Center which were completed in late 2001 increased interest expense by $10.1
million. The impact of acquisitions resulted in an increase of $1.0 million. The
$335 million draw on our revolving line of credit which was primarily used to
fund dividends in connection with TrizecHahn Corporation's corporate
reorganization added $2.1 million of interest expense. Incremental borrowings
related to the issuance of commercial mortgage backed securities increased
interest expense by $1.7 million and other incremental borrowings increased
interest expense by $1.5 million. Average variable rates have decreased by 302
basis points compared to the prior year which resulted in a decrease in interest
expense of $5.5 million.

         Depreciation and Amortization

         For the three months ended June 30, 2002, depreciation expense was
substantially unchanged compared with the same prior year period. Our
acquisition of office properties and writeoff of tenant improvements increased
depreciation expense which was offset by property dispositions in 2002 and 2001.

         Loss from Securities Investments

         During the second quarter of 2002, we had no losses from securities
investments. During the second quarter of 2001, the $5.3 million loss from
securities investments resulted from a writedown of our securities investment in
building telecommunication and service providers.

         Derivative Losses

         During the second quarter of 2002, we had no derivative losses. As a
result of the adoption of Statement of Financial Accounting Standard No. 133,
"Accounting and Derivative Instruments and Hedging Activities," we recorded
derivative losses of $0.5 million during the prior year period, which represents
the ineffective portion of all cash flow hedges.

                                       29


         Income and Other Taxes

         Income and other taxes for the current period and prior year period
included franchise, capital and alternative minimum taxes related to ongoing
real estate operations. We had a $1.5 million expense for the current year
quarter which was substantially unchanged from the prior year.

          Income from Unconsolidated Real Estate Joint Ventures

          Income from unconsolidated real estate joint ventures decreased $4.4
million related to a net loss from the Hollywood & Highland Hotel operations and
a decrease in operating results for our office property joint ventures.

         Gain (Loss) on Sales of Real Estate

         During the second quarter of 2002, we recorded a gain of $3.8 million
related to the disposition of Perimeter Woods, Charlotte, NC; a building in the
Warner Center complex, Los Angeles, CA; a technology center and first refusal
rights on an investment. For the prior year period we recorded a net loss of
$3.9 million related to the sale of an office property and land.

         Loss on Early Debt Retirement

         During the second quarter of 2002, we had no losses on early debt
retirement. In the three months ended June 30, 2001, we recorded a cost of $18.0
million related to the retirement of $1.2 billion of debt, which was funded by
the issuance of $1.4 billion in commercial mortgage backed securities. Of this
cost, $4.2 million relates to the writeoff of deferred finance costs.

                                       30


         Comparison of Six Months Ended June 30, 2002 to Six Months Ended June
30, 2001

         The following is a table comparing our summarized operating results for
the periods, including other selected information.



                                                                      Six Months Ended
                                                                          June 30
                                                                 ---------------------------  Increase/         %
                                                                        2002           2001   (Decrease)     Change
                                                                 ------------  -------------  -------------  ----------
                                                                                (dollars in thousands)
                                                                                                 
Property revenues............................................    $   470,370   $   438,490    $     31,880       7.3%
Interest income..............................................          4,797         7,450          (2,653)    (35.6)
                                                                 ------------  -------------  -------------  ----------
Total revenues...............................................        475,167       445,940          29,227       6.6
                                                                 ------------  -------------  -------------  ----------
Property operating expenses..................................        203,027       180,348          22,679      12.6




                                                                                                 
General and administrative...................................         18,684        10,562           8,122      76.9
Interest expense.............................................         94,727        77,929          16,798      21.6
Depreciation and amortization................................         81,559        80,713             846       1.0
Reorganization costs.........................................          2,002        13,922         (11,920)    (85.6)
Loss from securities investments.............................              -         4,193          (4,193)   (100.0)
Derivative loss..............................................              -           456            (456)   (100.0)
                                                                 ------------  -------------  -------------  ----------
Total expenses...............................................        399,999       368,123          31,876       8.7
                                                                 ------------  -------------  -------------  ----------

Income before income taxes, allocation to
  minority interest, income from
  unconsolidated real estate joint
  ventures, gain (loss) on sales of real
  estate, extraordinary items and
  cumulative effect of a change in accounting principle......         75,168        77,817          (2,649)     (3.4)
Provision for income and other corporate taxes...............         (2,766)       (4,539)          1,773      39.1
Minority interest............................................           (324)         (357)             33       9.2
Income from unconsolidated real estate joint ventures........          6,665        10,698          (4,033)     37.7
Gain (loss) on sales of real estate..........................          3,816        (2,456)          6,272     255.4
Loss on early debt retirement................................              -       (17,966)         17,966     100.0
Cumulative effect of a change in accounting principle........              -        (4,631)          4,631     100.0
                                                                 ------------  -------------  -------------  ----------
Net income...................................................    $    82,559   $    58,566    $     23,993      41.0%
Dividends payable to special voting stockholders.............            304             -             304       -
                                                                 ------------  -------------  -------------  ----------
Net income available to common stockholders..................    $    82,255   $     58,566   $     23,689      40.4%
                                                                 ============  =============  =============  ==========
Straight line adjustment.....................................    $    17,323   $     10,585   $      6,738      63.7%
                                                                 ============  =============  =============  ==========
Lease termination fees.......................................    $     3,336   $      4,102   $       (766)    (18.7)%
                                                                 ============  =============  =============  ==========


                                       31


         The table below presents selected operating information for our total
portfolio and for our comparable portfolio of 61 office properties, which we
owned both at June 30, 2002 and 2001, and in each case for the full six months.



                                                                    Six Months Ended
                                                                        June 30
                                                               ---------------------------  Increase/           %
                                                                      2002           2001   (Decrease)      Change
                                                               ------------  -------------  --------------  -----------
                                                                               (dollars in thousands)
                                                                                                
Total Portfolio
   Office
     Property revenues......................................   $  424,914    $    426,679   $     (1,765)       (0.4)%
     Property operating expenses............................      177,358         176,525            833         0.5
                                                               ------------  -------------  --------------  -----------

     Property operating income..............................   $  247,556     $   250,154   $     (2,598)       (1.0)%
                                                               ============  =============  ==============  ===========

   Retail
     Property revenues......................................   $   45,456    $     11,811   $     33,645       284.9%
     Property operating expenses............................       25,669           3,823         21,846       571.4
                                                               ------------  -------------  --------------  -----------

     Property operating income..............................   $   19,787    $      7,988   $     11,799       147.7%
                                                               ============  =============  ==============  ===========

Comparable Portfolio
   Office
     Property revenues......................................   $  400,285    $    414,638   $    (14,353)       (3.5)%
     Property operating expenses............................      168,477         171,100         (2,623)       (1.5)
                                                               ------------  -------------  --------------  -----------

     Property operating income..............................   $  231,808    $    243,538   $    (11,730)       (4.8)%
                                                               ============  =============  ==============  ===========



          Property Operating Income - Property Revenue Less Property Operating
Expense

          The $31.9 million total increase in property revenues for the
comparable period is the result of completion of all retail development
properties by the end of 2001, the acquisition of four office properties and the
partial lease up of Alliance Center in 2002, partially offset by lower average
occupancy as a result of some significant lease terminations. These include
Enron, as noted above; a tenant occupying all 184,000 square feet at One Reston
Place in Reston, Virginia, that terminated in December 2001; and, a 484,000
square foot tenant at the Gallerias in Dallas, that terminated in October 2001.

          For our total portfolio of 74 office properties for the six months
ended June 30, 2002, we leased 2,582,000 square feet (2,411,000 square feet on a
pro rata basis) and occupancy decreased to 89.4% compared with 93.0% at June 30,
2001, primarily due to the lease terminations noted above. We also achieved a
$2.21 per square foot ($2.01 per square foot on a pro rata basis) increase in
net rental rates on new and renewal leasing, reflecting the impact of space
rolling over at properties with in-place rents below current market levels.

          For the comparable portfolio of 70 office properties including our
joint ventures, occupancy decreased from 92.9% at June 30, 2001 to 89.4% at June
30, 2002. The average monthly occupancy for these 70 properties was 90.3% for
the six months ended June 30, 2002 compared with 93.4% for the six months ended
June 30, 2001. For our 100% owned comparable portfolio of 61 properties,
property revenue decreased $14.4 million or 3.5%. Excluding termination fees
from both periods, property revenue decreased $12.7 million or 3.1%.

          The acquisition of three Class A office buildings (550 West Washington
in Chicago, 1225 Connecticut in Washington D.C. and Two Ballston in Arlington,
Virginia) during the second quarter of 2001 and the acquisition of the remaining
75% of Ernst & Young Plaza that we did not already own and 151 Front Street
during the second quarter of 2002 increased property revenue by $15.4 million.
In addition, current period revenue benefited by $4.7 million from the partial
lease-up of One Alliance Center in Atlanta, which was completed in October 2001.

          We disposed of two properties during the six months ended June 30,
2002 and three properties during 2001, which decreased revenues by $7.5 million.

                                       32



          Included in the above property revenue analysis are lease termination
fees. Lease termination fees are an element of ongoing real estate ownership,
and for the six months ended June 30, 2002, we recorded $2.9 million of
termination fees (for the six months ended June 30, 2001 - $4.1 million) for our
office portfolio.

          Retail property revenue increased $33.6 million and retail property
operating expenses increased by $21.8 million due to the completion of all three
development projects and our gaining control of the Desert Passage
retail/entertainment joint venture project on March 31, 2001 and, as of April 1,
2001, consolidating 100% of its operating results. Previously, as a jointly
controlled partnership, 65% of the operating results from Desert Passage were
included in income from unconsolidated real estate joint ventures. The
retail/entertainment component of Hollywood & Highland in Los Angeles opened on
November 8, 2001 and at June 30, 2002, it was 81% leased with occupancy at 81%.
The hotel component opened at the end of December 2001. Paseo Colorado opened
September 28, 2001 and at June 30, 2002, it was 91% leased with occupancy at
88%.

         Office property operating expenses, which include real estate taxes,
utilities, repairs and maintenance, cleaning and other property-related expenses
and exclude depreciation and amortization expense, increased by $3.4 million due
to the portfolio composition changes described above. For our comparable
portfolio, operating expenses decreased by $2.6 million primarily due to lower
utility expense which were offset by increased security costs. Excluding the
impact on revenues of lease termination fees, our comparable office portfolio
gross margin decreased to 57.6% for the six months ended June 30, 2002 from
58.3% for the six months ended June 30, 2001 reflecting our lower average
occupancy.

          Interest Income

          The $2.7 million decrease in interest income for the six months ended
June 30, 2002 compared with the prior year period was primarily due to lower
cash balances and lower interest rates.

          General and Administrative Expense and Reorganization Costs

          General and administrative expense included expenses for corporate and
portfolio asset management functions. Expenses for property management and
fee-based services are recorded as property operating expenses.

          General and administrative expense increased by approximately $8.1
million for the six months ended June 30, 2002, compared with the prior year
period, due primarily to additional senior management costs, current year
severance costs and increased internal and external public company corporate
compliance costs as a result of the corporate reorganization of TrizecHahn
Corporation.

          During the six months ended June 30, 2002, we recorded reorganization
costs of $2.0 million. This non-cash cost relates to the intrinsic value at the
date of grant of stock options granted upon the completion of TrizecHahn
Corporation's corporate reorganization. These options were granted on identical
financial terms to the TrizecHahn Corporation options, which they replaced. We
recorded a reorganization expense of $13.9 million for the six months ended June
30, 2001 representing costs associated with severance, benefits and other costs
associated with announced job redundancies.

                                       33


          Interest Expense

          Interest expense increased by $16.8 million for the six months ended
June 30, 2002, compared with the same prior year period. Cessation of interest
capitalization for the three retail development properties and One Alliance
Center, which were completed in late 2001, increased interest expense by $14.9
million. The impact of office acquisitions and the consolidation of Desert
Passage resulted in an increase of $1.7 million. The $335 million draw on our
revolving line of credit which was primarily used to fund dividends in
connection with TrizecHahn Corporation's corporate reorganization, added $2.1
million of interest expense. Incremental borrowings related to the issuance of
commercial mortgage backed securities in May 2001 increased interest expense by
$5.1 million while other incremental borrowings increased interest expense by
$7.3 million. Average variable rates decreased by 376 basis points compared to
the prior year which resulted in a decrease of $14.3 million.

          Depreciation and Amortization

         For the six months ended June 30, 2002, depreciation expense was $0.8
million higher than in the same prior year period. Acquisition of three office
properties and the write-off of unamortized tenant inducement costs for Enron
and other early lease terminations increased depreciation expense by $2.7
million. This was offset primarily by $1.6 million related to our dispositions
in 2002 and 2001.

          Loss from Securities Investments

          During the six months ended June 30, 2002, we had no losses from
securities investments. During the six months ended June 30, 2001, the $4.2
million loss from securities investments resulted from a writedown of our
securities investment in building telecommunications and services providers.

          Derivative Losses

          During the six months ended June 30, 2002, we had no derivative
losses. As a result of the adoption of Statement of Financial Accounting
Standard No. 133, " Accounting for Derivative Instruments and Hedging
Activities," we recorded derivative losses of $0.5 million during the prior year
period, which represents the ineffective portion of all cash flow hedges.

          Income and Other Taxes

         Income and other taxes for the current period included franchise,
capital and alternative minimum taxes related to ongoing real estate operations.
Income and other taxes decreased by $1.8 million for the six months ended June
30, 2002, compared with the prior year period principally because Trizec R & E
Holdings, Inc. was subject to federal income taxes prior to its inclusion in
Trizec Properties.

          Income from Unconsolidated Real Estate Joint Ventures

          Income from unconsolidated real estate joint ventures decreased $4.0
million due to Desert Passage being consolidated commencing April 1, 2001, a net
loss on operations at the Hollywood & Highland Hotel and a decrease in operating
results for our office property joint ventures.

          Gain (Loss) on Sales of Real Estate

          During the past six months, we sold two office properties, a building
within an office property complex, two technology centers, refusal rights and
some residual lands which resulted in a gain of $3.8 million. During the same
period last year, we disposed of three office properties and some residual land
for which we recorded a loss of $2.5 million.

                                       34


          Loss on Early Debt Retirement

         During the six months ended June 30, 2002, we had no losses on early
debt retirement. During the prior year six month period, we recorded a cost of
$18.0 million related to the retirement of $1.2 billion of debt which was funded
by the issuance of approximately $1.4 billion in commercial mortgage backed
securities. Of this cost, $4.2 million relates to the writeoff of the then
existing deferred finance costs.

          Cumulative Effect of Change in Accounting Principle

          As a consequence of implementing SFAS 133, in the six months ended
June 30, 2001 we wrote off deferred financing charges of $0.3 million and
reclassified an unrealized $4.4 million loss related to certain
telecommunication securities from accumulated other comprehensive loss, a
component of equity, to cumulative effect of a change in accounting principle.

Liquidity and Capital Resources

          Our objective is to ensure, in advance, that there are ample resources
to fund ongoing operating expenses, capital expenditures, debt service
requirements, current development costs not covered by construction loans and
the distributions required to maintain REIT status.

          We expect to meet liquidity requirements for scheduled debt
maturities, non-recurring capital improvements and future property acquisitions
or developments through the refinancing of mortgage debt and cash flows from
operations. In addition, dispositions of properties, in particular the planned
sale of the three retail/entertainment centers once lease-up and stabilization
is complete, should provide additional liquidity.

          We have a three-year, $350 million senior unsecured revolving credit
facility. The interest rate applicable to borrowing under the credit facility is
equal to the LIBOR rate or the base rate in effect from time-to-time plus a
spread, which will be dependent on our total leverage, or, if we have achieved
an investment grade credit-rating from two rating agencies, on our credit
rating.

          The amount of the credit facility available at any time is determined
by the unencumbered properties that we, or our subsidiaries that guarantee the
credit facility, own and that satisfy certain conditions of eligible properties.
The amount eligible to be borrowed was $350 million at June 30, 2002. The
outstanding balance at June 30, 2002 was $335 million. We are subject to
covenants customary for credit facilities of this nature, including financial
covenants, restriction on other indebtedness, restriction on encumbrances of
properties that we use in determining our borrowing capacity and certain
customary investment restrictions. The credit facility is available for general
corporate purposes, including dividends and distributions to our stockholders.

          The financial covenants defined in the revolving credit agreement
include tests of total debt as a percentage of total asset value (maximum 60%)
and total secured debt as a percentage of total asset value (maximum 55%). At
June 30, 2002, our total debt to total asset value percentage was 59.3% and the
percentage of secured debt to total asset value was 53.9%. As these covenants
are sensitive to quarterly fluctuations in property operations, debt levels and
other factors, there can be no assurance that we will be able to continue to
satisfy these requirements over the next several quarters. Accordingly, we are
in discussions with our lead bank concerning modifying these covenants and other
terms of the revolving credit facility. While we believe we will be successful
in these discussions, there can be no assurance that the required number of
participating banks will agree to such modifications. In that event, we intend
to refinance the facility and believe we will be able to do so on commercially
reasonable terms.

          For REIT qualification purposes and to provide sufficient funding
required by TrizecHahn Corporation to complete its corporate reorganization,
during the period from January 1, 2002 to May 6, 2002, we made net distributions
to TrizecHahn Corporation of $530 million after deducting repayment of advances
due from our parent and affiliates. These distributions and repayments were
funded from a combination of $240 million cash on hand and borrowings under our
revolving credit facility. During the remainder of 2002, we expect to reduce the
amount borrowed under our revolving credit facility through near term asset
sales; by increased borrowings secured by properties and investments; and
through operating cash flow. Subsequent to June 30, 2002 we have repaid

                                       35


approximately $80 million on our revolving credit line. In addition, in
connection with TrizecHahn Corporation's corporate reorganization, during the
six months ended June 30, 2002, advances due to our parent and affiliates in
respect of Trizec R & E Holdings, Inc. in the amount of approximately $237
million were settled in exchange for newly-issued shares when Trizec R & E
Holdings, Inc. was contributed back to us. We will not rely on advances from our
parent and affiliated companies subsequent to the corporate reorganization.

          Now that the corporate reorganization has been completed, we expect to
make quarterly dividend distributions of $0.0875 per share to the holders of our
common stock for the remainder of 2002. We made the first such dividend payment
of $0.0875 per share on June 27, 2002. Commencing in 2003 and thereafter, we
intend to make distributions to the holders of our common stock and special
voting stock at least equal to the minimum amount required to maintain REIT
status each year through regular quarterly dividends.

          After dividend distributions, our remaining cash from operations will
not be sufficient to allow us to retire all of our debt as it comes due.
Accordingly, we will be required to refinance maturing debt or repay it
utilizing proceeds from property dispositions or the issuance of equity
securities. There can be no assurance that such financing or proceeds will be
available or be available on economical terms when necessary in the future.

          At June 30, 2002, we had $107 million in cash and cash equivalents.
The decrease since December 31, 2001 of $190.7 million is a result of the
following cash flows:



                                                                                    Six Months Ended June 30
                                                                        -------------------------------------
                                                                                    2002                2001
                                                                        -----------------  ------------------
                                                                                     

Cash provided by operating activities................................   $         74,189   $        257,798
Cash used in investing activities....................................            (93,339)          (306,135)
Cash (used in)/provided by financing activities......................           (171,568)           357,079
                                                                        -----------------  ------------------
                                                                        $       (190,718)  $        308,742
                                                                        =================  ==================


Operating Activities

          Cash provided by operating activities decreased from $257.8 million
for the six months ended June 30, 2001 to $74.2 million for the same period this
year. During the prior year period, we received the benefit of a release in
escrow and restricted cash of $101.1 million, which we used primarily to fund
the three office property acquisitions through a like-kind exchange. In the
current period, we funded $24.6 million into escrow and restricted cash accounts
primarily due to the consolidation of the Ernst and Young Plaza . In the current
year, we used $48.9 million of cash related to prepaid expense and other assets
and accounts payable, accrued liabilities and other liabilities as compared to
$18.2 million provided in the prior period. This difference is primarily related
to the timing of payments for property tax, insurance, reorganization and
restructuring charges and expenditures that will be recovered from tenants in
future periods.

Investing Activities

          Net cash used for investing activities reflects the ongoing impact of
expenditures on recurring and non-recurring tenant installation costs, capital
expenditures and the impact of acquisitions, developments and dispositions. In
the six months ended June 30, 2002, we used $93.3 million of cash in our
investing activities as compared to $306.1 million for the prior year period. As
described below, this reduction in the use of cash for investing activities
relates primarily to a decrease in acquisition costs of $109.5 million, lower
levels of development activities resulting in $132.3 million of less cash being
used offset by a lower level of disposition which generated $22.6 million less
in cash.

          Tenant Installation Costs

          Our office properties require periodic investments of capital for
tenant installation costs related to new and renewal leasing. For comparative
purposes, the absolute total dollar amount of tenant installation costs in any
given period is less relevant than the cost on a per square foot basis. This is
because the total is impacted by the square

                                       36


footage both leased and occupied in any given period. Tenant installation costs
consist of tenant allowances and leasing costs. Leasing costs include leasing
commissions paid to third-party brokers representing tenants and costs
associated with dedicated regional leasing teams who represent us and deal with
tenant representatives. The following table reflects tenant installation costs
for the total portfolio, including our share of such costs incurred by
non-consolidated joint ventures, for both new and renewal office leases that
commenced during the respective periods, regardless of when such costs were
actually paid. The square feet leased data in the table represents the pro rata
owned share of square feet leased.



                                                                                   Six Months Ended June 30
                                                                   -----------------------------------------
                                                                                 2002                  2001
                                                                   -------------------    ------------------
                                                                     (in millions, except per square foot
                                                                                   amounts)
                                                                                    
Square feet leased
         - new leasing .........................................                 1.2                    1.1
         - renewal leasing.....................................                  1.2                    1.2
Tenant installation costs.......................................   $            35.7      $            29.3
Tenant installation costs per square foot......................    $           14.81      $           13.00
Tenant allowance costs per square foot.........................    $            8.76      $            9.00


          For the six months ended June 30, 2002, of the $35.7 million office
tenant installation costs, approximately $11.5 million or $9.70 per square foot
(six months ended June 30, 2001 - $6.0 million or $5.00 per square foot) was
incurred to renew existing tenants.

          Consistent with our leasing in 2001, a significant amount of our
leasing will occur later during the year and, as such, tenant installation costs
on a per square foot basis are anticipated to rise.

          Capital Expenditures

          To maintain the quality of our properties and preserve competitiveness
and long-term value, we pursue an ongoing program of capital expenditures,
certain of which are not recoverable from tenants. For the six months ended June
30, 2002, capital expenditures for the total office portfolio, including our
share of such expenditures incurred by non-consolidated joint ventures, was
$15.4 million, compared with $9.8 million for the six months ended June 30,
2001. Recurring capital expenditures include, for example, the cost of roof
replacement and the cost of replacing heating, ventilation, air conditioning and
other building systems. In addition to recurring capital expenditures,
expenditures are made in connection with non-recurring events such as
code-required enhancements and major upgrades to common areas and lobbies.
Furthermore, as part of our office acquisitions, we have routinely acquired and
repositioned properties, many of which have required significant capital
improvements due to deferred maintenance and the existence of shell space
requiring initial tenant build-out at the time of acquisition. Some of these
properties required substantial renovation to enable them to compete
effectively. We take these capital improvement and new leasing tenant inducement
costs into consideration at the time of acquisition when negotiating our
purchase price.

          Late in 2001 and during 2002, we have been replacing a chiller that
was damaged in 2001. We expect total remediation and improvement costs will be
approximately $19 million. Of this amount we expect to recover approximately $14
million from insurance proceeds. To date, we have spent approximately $14
million and recovered approximately $1 million.

          Reconciliation to Combined Consolidated Statements of Cash Flows

          The above information includes tenant installation costs, including
leasing costs, and capital expenditures for the total portfolio, including our
share of such costs and expenditures incurred by non-consolidated joint
ventures, for leases that commenced during the periods presented. The amounts
included in the combined consolidated statements of cash flows represent the
actual cash spent during the periods excluding our share of such costs and
expenditures incurred by non-consolidated joint ventures. The reconciliation
between the above amounts and the combined consolidated statements of cash flows
is as follows:

                                       37




                                                                                                    Six Months
                                                                                                 Ended June 30
                                                                                 ------------------------------
                                                                                            2002          2001
                                                                                 ----------------  ------------

                                                                                    (dollars in thousands)
                                                                                             

Tenant installation costs, including leasing costs                               $        35,754   $  29,315

Capital expenditures                                                                      15,352       9,823
Pro rata joint venture activity                                                           (8,908)     (6,222)
Timing differences                                                                        12,103      16,615
Retail activity                                                                            1,985           -
                                                                                 ----------------  ------------

Total tenant  improvements,  leasing costs and capital expenditures per combined
  consolidated statement of cash flows                                           $        56,286   $  49,531
                                                                                 ================  ============


          Developments

          Development expenditures were incurred for the completion of One
Alliance Center. The project, located in Buckhead, Georgia, a strong sub-market
in Atlanta, opened in early October 2001. This $100 million, 560,000-square-foot
building is the first phase of a four-building complex and is currently 77%
leased and 55% occupied. Major tenants include Security First, Towers Perrin and
BBDO South. The remaining three phases, totaling a potential 1.2 million square
feet of office space, will only be developed once substantially pre-leased.

          Consistent with our strategy to focus on the core U.S. office
business, we have decided to divest our non-core retail/entertainment assets.
The following table sets forth key information as of June 30, 2002 with respect
to the retail/entertainment properties. Our economic interest is 100% unless
otherwise noted. Total costs shown in the table are net of proceeds from the
sale of land and tenant acquired space and include all direct costs, including
initial costs to rent, interest expense on general and specific debt and other
direct costs considered applicable. The pro rata book value at June 30, 2002,
shown in the following table represents our economic share and costs. The data
for Paseo Colorado includes 153,000 square feet owned directly by a department
store anchor, and the leasing status excludes this space. Our economic ownership
interest for the Hollywood & Highland Hotel at June 30, 2002 was 84.5%. We
expect that our economic ownership interest will increase to 91% as a
consequence of our joint venture partner's conversion of $5 million of equity
into debt.



                                                                                   Pro rata
                                                                                  Book Value
                                             Year of           Total     Owned      June 30,     Occupancy     Leased
Project Name                                Completion/        Area       Area       2002         June 30,    June 30,
(Ownership)             Location            Acquisition      (sq. ft.)  (sq. ft.)   ($ mil.)        2002        2002
-----------------------------------------------------------------------------------------------------------------------
                                                                                            
Desert Passage            Las Vegas, NV     Aug. 2000         475,000     475,000  $  262.4          79%         83%

Paseo Colorado            Pasadena, CA      Sept. 2001        565,000     410,000      85.4          88%         91%
Hollywood & Highland
     Retail               Los Angeles, CA   Nov. 2001         645,000     645,000                    81%         81%
     Hotel (91%)          Los Angeles, CA   Dec. 2001         600,000     546,000                   n/a
                                                          ------------------------------------
                                                          ------------------------------------

                                                           1,245,000   1,191,000      355.6
                                                          ------------------------------------
                                                          ------------------------------------

                                                           2,285,000   2,076,000   $  703.4
                                                          ====================================


          Dispositions

          In 2002, we sold two office properties, a building within an office
complex, two technology centers, refusal rights and remnant lands generating net
proceeds of $82.1 million. During the first six months of 2001, we sold three
office properties and a land site which generated net proceeds, after debt
repayment, of $102.9 million.

                                       38


          Our plan calls for an orderly disposition of the three
retail/entertainment projects optimizing value over reasonable sales periods.
Planned disposition timelines will allow us to achieve stabilized income in
order to optimize realized values. Net proceeds will be redeployed into our core
office portfolio or used to repay mortgage debt. Our ability to execute the
disposition plan for these assets, as currently contemplated, is dependent upon
the future economic environment, joint venture considerations and local property
market conditions.

          Acquisitions

          On April 19, 2002, in connection with its corporate reorganization,
TrizecHahn Corporation contributed its investment in Chelsfield plc, a UK real
estate company whose shares are listed on the London Stock Exchange, to us at
TrizecHahn Corporation's value of approximately $89 million. We own
approximately 19.5 million or 6.9% of the outstanding ordinary shares of
Chelsfield plc. In consideration for the ordinary shares of Chelsfield plc
received, TrizecHahn Corporation was issued 49,330 shares of our Class C
Convertible Preferred Stock at a value of approximately $54 million and retired
a $35 million non-interest bearing advance from the corporation. We have
designated our investment as an equity investment available for sale. The
investment is carried at fair value with the resulting unrealized gain or loss,
including any unrealized foreign currency exchange gain or loss, being recorded
in other comprehensive income.

          On April 12, 2002, TrizecHahn Corporation transferred its interest in
151 Front Street, Toronto, Ontario, to us for approximately $29.6 million in
cash. We have recorded the property at approximately $29.1 million which is
TrizecHahn Corporation's historical cost basis. Consistent with TrizecHahn
Corporation's classification at December 31, 2001, we have classified 151 Front
Street as held for disposition.

          TrizecHahn Corporation had investments in private equity and venture
capital funds managed by Borealis Capital Corporation and in Borealis Capital
Corporation, which we collectively refer to as Borealis. On April 30, 2002,
TrizecHahn Corporation contributed its investment in Borealis to us in exchange
for 3,909 shares of our Class C Convertible Preferred Stock valued at
approximately $4.3 million.

          During the second quarter of 2002, we acquired the remaining 75%
interest in Ernst & Young Plaza in Los Angeles for $115.1 million of which,
after the assumption of debt and other net liabilities, we paid $35.9 million.
Additionally, we acquired the remaining ground leases related to two of our
Chicago office properties for $7.2 million of which $4.0 million was financed by
new debt. In May 2001, we acquired three office properties within our core
markets for $181.7 million with financing of $27.5 million.

Financing Activities

          During the six months ended June 30, 2002, we used $171.6 million in
our financing activities. For the same period last year, we generated $357.1
million of cash related to our financing activities. During the current year,
property refinancing generated net proceeds of $8.4 million compared to $270.2
million in the prior year primarily when we issued $1.4 billion of commercial
mortgage-back securities and retired $1.2 billion of existing debt. Reflecting
the completion of development activities this year we had development financing
of $61.2 million for the current period as compared to $105.0 million for the
same period last year. During the six months ended June 30, 2002, we drew $335.0
million on our revolving line of credit and collected $112.7 million on our
advances to parent which, when combined with existing cash, was used primarily
to fund dividend payments to our parent of $643.2 million for a net distribution
of $530.5 million in connection with TrizecHahn Corporation's corporate
reorganization. Additionally, we paid $13.4 million of dividends to our
shareholders subsequent to the reorganization and advanced $35 million to our
parent during the first quarter of 2002. For the comparable period last year, we
had no draws on our revolving line of credit nor did we pay any cash dividends
but did advance $24.4 million to our parent.

          At June 30, 2002 our combined consolidated debt was approximately
$3.57 billion. The weighted average interest rate on our debt was 5.4% and the
weighted average maturity was approximately 4.7 years. The table that follows
summarizes the mortgage and other loan debt at June 30, 2002 and December 31,
2001:

                                       39




                                                                                      June 30       December 31
Debt Summary                                                                             2002              2001
                                                                             ------------------ ------------------
                                                                                    (dollars in thousands)
                                                                                          
Balance:
     Fixed rate...........................................................   $     2,140,097    $     2,128,064
     Variable rate........................................................         1,431,275            889,734
                                                                             ------------------ ------------------
                                                                             ------------------ ------------------

       Total..............................................................   $     3,571,372    $     3,017,798
                                                                             ================== ==================

     Collateralized property..............................................   $     3,173,536    $     2,992,772
     Other loans..........................................................           397,836             25,026
                                                                             ------------------ ------------------
                                                                             ------------------ ------------------

       Total..............................................................   $     3,571,372    $     3,017,798
                                                                             ================== ==================


Percent of total debt:
     Fixed rate...........................................................             59.9%              70.5%
     Variable rate........................................................             40.1%              29.5%
                                                                             ------------------ ------------------
                                                                             ------------------ ------------------

       Total..............................................................            100.0%             100.0%
                                                                             ================== ==================

Weighted average interest rate at period end:
     Fixed rate...........................................................             6.83%              6.91%
     Variable rate........................................................             3.24%              3.01%
                                                                             ------------------ ------------------

       Total..............................................................             5.40%              5.76%
                                                                             ================== ==================

Leverage ratio:
     Net debt to net debt plus book equity................................             61.4%              52.8%
                                                                             ================== ==================


          At June 30, 2002 we had fixed the interest rates on $150 million
(December 31, 2001 - $150 million) of the debt classified, as fixed in the above
table, by way of interest rate swap contracts with a weighted average interest
rate of 6.01% and maturing on March 15, 2008.

          The variable rate debt shown above bears interest based primarily on
various spreads over LIBOR. The leverage ratio is the ratio of mortgage and
other debt less cash and cash equivalents, or "net debt", to the sum of net debt
and the book value of owners' equity.

          The increase in our leverage ratio from December 31, 2001 to June 30,
2002 resulted primarily from an increased amount of net debt combined with a
reduction of our book equity related to distributions required by TrizecHahn
Corporation's corporate reorganization.

          The table below segregates long-term debt repayments between our
office group and retail properties that are held for disposition.

                                       40




                                                          Mortgage Debt                  Other
                                                 ---------------------------------
                                                     Office           Retail             Loans            Total
                                                 ---------------- ----------------  ----------------  ---------------
                                                                       (dollars in thousands)
                                                                                          
Principal repayments due in
       Balance of 2002                           $      57,590    $           -     $       1,254     $      58,844
                  2003                                 181,073          250,927             2,818           434,818
                  2004                                 481,242          146,924           336,907           965,073
                  2005                                 111,019                -             1,567           112,586
                  2006                                 731,443                -             8,795           740,238
Subsequent to     2006                               1,213,318                -            46,495         1,259,813
                                                 ---------------- ----------------  ----------------  ---------------
                                                 ---------------- ----------------  ----------------  ---------------

Total.........................................   $   2,775,685    $     397,851     $     397,836     $   3,571,372
                                                 ================ ================  ================  ===============
                                                 ================ ================  ================  ===============

Weighted average interest rate at
June 30, 2002.................................        5.9%                3.5%                3.8%             5.4%
                                                 ================ ================  ================  ===============
                                                 ================ ================  ================  ===============

Weighted average term to maturity.............         4.8                1.3                 7.1              4.7
                                                 ================ ================  ================  ===============
                                                 ================ ================  ================  ===============

Percentage of fixed rate debt.................        74.9%                 -                15.2%            59.9%
                                                 ================ ================  ================  ===============



          Due to our intention to dispose of the three retail/entertainment
centers, the mortgage debt relating to these properties is all on a floating
rate basis.

          The combined consolidated mortgage and other debt information
presented above does not reflect indebtedness secured by property owned in joint
venture partnerships as they are accounted for under the equity method. At June
30, 2002, our pro rata share of this debt amounted to approximately $335.0
million (December 31, 2001 - $351.1 million).

Market Risk - Quantitative and Qualitative Information

          Market risk is the risk of loss from adverse changes in market prices
and interest rates. Our future earnings, cash flows and fair values relevant to
financial instruments are dependent upon prevailing market interest rates. The
primary market risk facing us is long-term indebtedness, which bears interest at
fixed and variable rates. The fair value of our long-term debt obligations is
affected by changes in market interest rates. We manage our market risk by
matching long-term leases on our properties with long-term fixed rate
non-recourse debt of similar durations. At June 30, 2002, approximately 59.9% or
$2,140.1 million of our outstanding debt had fixed interest rates, which
minimizes the interest rate risk until the maturity of such outstanding debt.
The percentage of fixed rate debt has decreased since December 31, 2001,
primarily due to the draw on the revolving line of credit which is variable rate
debt.

          We utilize certain derivative financial instruments at times to limit
interest rate risk. Interest rate protection agreements are used to convert
variable rate debt to a fixed rate basis or to hedge anticipated financing
transactions. Derivatives are used for hedging purposes rather than speculation.
We do not enter into financial instruments for trading purposes. We have entered
into hedging arrangements with financial institutions we believe to be
creditworthy counterparties. Our primary objective when undertaking hedging
transactions and derivative positions is to reduce our floating rate exposure,
which, in turn, reduces the risks that variable rate debt imposes on our cash
flows. Our strategy partially protects us against future increases in interest
rates. At June 30, 2002, we had hedge contracts totaling $150 million. The
hedging agreements convert variable rate debt at LIBOR + 0.37% to a fixed rate
of 6.01% and mature on March 15, 2008. We will consider entering into additional
hedging agreements with respect to all or a portion of our variable rate debt.
We may borrow additional money with variable rates in the future. Increases in
interest rates could increase interest expense, which, in turn, could affect
cash flows and our ability to service our debt. As a result of the hedging
agreements, decreases in interest rates could increase interest expense as
compared to the underlying variable rate debt and could result in us making
payments to unwind such agreements.

                                       41


          At June 30, 2002, our total outstanding debt was approximately
$3,571.4 million, of which approximately $1,431.3 million was variable rate debt
after the impact of the hedge agreements. At June 30, 2002, the average interest
rate on variable rate debt was approximately 3.24%. Taking the hedging
agreements into consideration, if market interest rates on our variable rate
debt were to increase by ten percent (or approximately 32 basis points), the
increase in interest expense on the variable rate debt would decrease future
earnings and cash flows by approximately $4.6 million annually. If market rates
of interest increased by 10%, the fair value of the total debt outstanding would
decrease by approximately $40.2 million.

          If market rates of interest on the variable rate debt decrease by 10%
(or approximately 32 basis points), the decrease in interest expense on the
variable rate debt would increase future earnings and cash flows by
approximately $4.6 million annually. If market rates of interest decrease by
10%, the fair value of the total outstanding debt would increase by
approximately $68.3 million.

          These amounts were determined solely by considering the impact of
hypothetical interest rates on our financial instruments. These analyses do not
consider the effect of the reduced level of overall economic activity that could
exist in such an environment. Further, in the event of a change of such
magnitude, management would likely take such actions to further mitigate its
exposure to the change. Due to the uncertainty of specific actions we may
undertake to minimize possible effects of market interest rate increases, this
analysis assumes no changes in our financial structure.

Competition

          The leasing of real estate is highly competitive. We compete for
tenants with lessors and developers of similar properties located in our
respective markets primarily on the basis of location, rent charged, services
provided, and the design and condition of our buildings. We also experience
competition when attempting to acquire real estate, including competition from
domestic and foreign financial institutions, other REITs, life insurance
companies, pension trusts, trust funds, partnerships and individual investors.

Environmental Matters

          We believe, based on our internal reviews and other factors, that the
future costs relating to environmental remediation and compliance will not have
a material adverse effect on our financial position, results of operations or
liquidity. For a discussion of environmental matters, see "Item 1. Business -
Risk Factors - Environmental problems at our properties are possible, may be
costly and may adversely affect our operating results or financial condition" in
our 2001 Form 10-K.

Newly Issued Accounting Standards

          On October 3, 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets". SFAS No. 144 supersedes SFAS No.
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of". SFAS No. 144 applies to all long-lived assets
(including discontinued operations) and consequently amends Accounting
Principles Board Opinion No. 30 ("APB 30"), "Reporting Results of Operations -
Reporting the Effects of Disposal of a Segment of a Business". SFAS No. 144
requires long-lived assets that are to be disposed of by sale be measured at the
lower of book value or fair value less cost to sell. Under SFAS No. 144, certain
conditions are required to be met for a property to be classified as held for
disposition. Under the transitional rules of the standard, properties held for
disposition as at the date of adoption are required to satisfy these conditions
within one year of adoption. Properties currently held for disposition that do
not meet such conditions by December 31, 2002 will be required to be
reclassified from held for disposition to held for the long term at that date.
Reclassification, if any, is measured at the lower of the asset's carrying
amount before it was classified as held for disposition, adjusting for any
depreciation that would have been recognized had the asset been continuously
classified as held and used, and fair value at the date of reclassification. We
have adopted this standard on January 1, 2002 and it has had no impact on the
financial statements presented.

          On April 30, 2002, the FASB issued Financial Accounting Standards No.
145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB
Statement No. 13, and Technical Corrections" ("FAS No.

                                       42


145"). FAS No. 145 rescinds both Statement of Financial Accounting Standards No.
4, "Reporting Gains and Losses from Extinguishment of Debt" (FAS No. 4"), and
the amendment to FAS No. 4, Statement of Financial Accounting Standards No. 64,
"Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements". FAS No. 145
eliminates the requirement that gains and losses from the extinguishment of debt
be aggregated and, if material, classified as an extraordinary item, net of the
related income tax effect, unless the criteria in Accounting Principles Board
Opinion No. 30, "Reporting the Results of Operations-Reporting the Effects of
Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently
Occurring Events and Transactions" are met. FAS No. 145 is effective for
transactions occurring subsequent to May 15, 2002. We do not expect FAS No. 145
to have any impact on us beyond classification of costs related to early
extinguishments of debt, which were previously shown as extraordinary items.

Inflation

          Substantially all of our leases provide for separate property tax and
operating expense escalations over a base amount. In addition, many of our
leases provide for fixed base rent increases or indexed increases. We believe
that inflationary increases may be at least partially offset by these
contractual rent increases.

Funds from Operations

          Management believes that funds from operations, as defined by the
Board of Governors of the National Association of Real Estate Investment Trusts,
or NAREIT, to be an appropriate measure of performance for an equity REIT. While
funds from operations is a relevant and widely used measure of operating
performance of equity REITs, it does not represent cash flows from operations or
net income as defined by GAAP, and it should not be considered as an alternative
to these indicators in evaluating our liquidity or operating performance.

          The following table reflects the calculation of funds from operations
for the three months ended June 30, 2002 and 2001 and the six months ended June
30, 2002 and 2001:

                                       43




                                                       For the three months ended           For the six months ended
                                                                          June 30                            June 30
                                                 ---------------------------------  ---------------------------------
                                                            2002             2001             2002              2001
                                                 ---------------- ----------------  ---------------   ---------------
                                                                                          
Income before income taxes, allocation to
   minority interest, income from
   unconsolidated real estate joint ventures,
   gain (loss) on sale of real
   estate, extraordinary items and cumulative
   effect of a change in accounting principle    $      31,694    $      37,443     $      75,168     $       77,817

Add/(deduct):
     Income  from   unconsolidated  real  estate
      joint ventures                                     3,277            7,653             6,665              10,698
     Depreciation and amortization (real estate
      related) including share of
      unconsolidated real estate joint ventures         45,150           42,319            88,410              84,210

     Current operating taxes                            (1,522)            (270)           (2,766)             (2,103)
                                                 ---------------- ----------------  ---------------   ---------------

Funds from operations (1)                               78,599           87,145           167,477             170,622

     Less straight-line rent adjustments                (8,484)          (5,190)          (19,144)            (10,585)
     Add straight-line ground rent adjustments             608              626             1,211               1,253
                                                 ---------------- ----------------  ---------------   ---------------


Adjusted funds from operations                   $      70,723    $      82,581     $     149,544             161,290
                                                 ================ ================  ===============   ===============

Dividends  paid to  holders  of  special  voting
stock                                            $        (304)   $           -     $        (304)    $            -
                                                 ================ ================  ===============   ===============

Funds  from   operations   available  to  common
stockholders                                     $      78,295    $      87,145     $     167,173     $      170,622
                                                 ================ ================  ===============   ===============

Adjusted  funds  from  operations  available  to
common stockholders                              $      70,419    $      82,581     $     149,240     $      161,290
                                                 ================ ================  ===============   ===============



          (1) The White Paper on Funds from Operations approved by the Board of
Governors of the National Association of Real Estate Investment Trusts, or
NAREIT, in April 2002 defines funds from operations as net income (loss),
computed in accordance with GAAP, excluding gains (or losses) from debt
restructuring and sales of properties, plus real estate related depreciation and
amortization and after adjustments for unconsolidated partnerships and joint
ventures. We believe that funds from operations is helpful to investors as a
measure of the performance of an equity REIT because, along with cash flows from
operating activities, financing activities and investing activities, it provides
investors with an indication of our ability to incur and service debt, to make
capital expenditures and to fund other cash needs. We compute funds from
operations in accordance with standards established by NAREIT, which may not be
comparable to funds from operations reported by other REITs that do not define
the term in accordance with the current NAREIT definition or that interpret the
current NAREIT definition differently than we do. Funds from operations does not
represent cash generated from operating activities in accordance with GAAP, nor
does it represent cash available to pay distributions and should not be
considered as an alternative to net income, determined in accordance with GAAP,
as an indication of our financial performance or to cash flows from operating
activities, determined in accordance with GAAP, as a measure of our liquidity,
nor is it indicative of funds available to fund our cash needs, including our
ability to make cash distributions.

                                       44


Item 3. Quantitative and Qualitative Disclosures About Market Risk

     Information about quantitative and qualitative disclosure about market risk
is incorporated herein by reference from "Item 2. Management's Discussion and
Analysis of Financial Condition and Results of Operations - Market Risk -
Quantitative and Qualitative Information".

                                       45


                           PART II - Other Information

Item 1. Legal Proceedings

     We are contingently liable under guarantees that are issued in the normal
course of business and with respect to litigation and claims that arise from
time to time. While we cannot predict with certainty the final outcome with
respect to pending claims and litigation, in our opinion any liability that may
arise from such contingencies would not have a material adverse effect on our
combined consolidated financial position, results of operations or liquidity.

Item 2. Changes in Securities and Use of Proceeds

     Recent Sales of Unregistered Securities

     Except as described below, there were no securities sold by the registrant
in the second quarter of 2002 that were not registered under the Securities Act.

     On April 19, 2002, Trizec Properties, Inc. issued 49,330 shares of its
Class C convertible preferred stock to TrizecHahn Office Properties Ltd. for the
contribution to Trizec Properties, Inc. of 19,512,194 ordinary shares of
Chelsfield plc. The exemption from registration was pursuant to Section 4(2) of
the Securities Act and the rules and regulations promulgated under the
Securities Act on the basis that the transactions did not involve a public
offering.

     On April 30, 2002, Trizec Properties, Inc. issued 3,909 shares of its Class
C convertible preferred stock to TrizecHahn Office Properties Ltd. for the
contribution to Trizec Properties, Inc. of investments in private equity and
venture capital funds managed by Borealis Capital Corporation and in Borealis
Capital Corporation. The exemption from registration was pursuant to Section
4(2) of the Securities Act and the rules and regulations promulgated under the
Securities Act on the basis that the transactions did not involve a public
offering.

     Terms of Conversion of Recently Issued Unregistered Convertible Securities

     Holders of shares of Class C convertible preferred stock were able, at
their option, to convert all or part of their shares of Class C convertible
preferred stock into common stock at any time after April 1, 2002. Each share of
Class C convertible preferred stock was convertible into such number of shares
of our common stock equal to $1,100 divided by the fair market value of one
share of our common stock at the time of conversion, which was determined by our
board of directors.

     Use of Proceeds

     On May 8, 2002, we commenced an offering of up to 8,700,000 shares of our
common stock that holders of our warrants may acquire upon exercise thereof. The
warrants were issued in connection with the corporate reorganization of
TrizecHahn Corporation to (1) certain holders of then outstanding TrizecHahn
Corporation stock options in replacement of such options and (2) TrizecHahn
Office Properties Ltd., an indirect, wholly owned subsidiary of Trizec Canada
Inc., in an amount sufficient to allow TrizecHahn Office Properties Ltd. to
purchase one share of our common stock for each Trizec Canada Inc. stock option
granted in the corporate reorganization.

     The shares of common stock to be sold in the offering were registered under
the Securities Act of 1933, as amended, on a Registration Statement on Form S-11
(Registration No. 333-84878) that was declared effective by the Securities and
Exchange Commission on May 2, 2002. The shares of common stock are being offered
on a continuing basis pursuant to Rule 415 under the Securities Act of 1933, as
amended. We have not engaged an underwriter for the offering and the aggregate
price of the offering amount registered is $143,115,000.

     During the period from May 8, 2002 to June 30, 2002, 50,400 shares of our
common stock registered under the Registration Statement were acquired pursuant
to the exercise of warrants. All of the shares of common stock were issued or
sold by us and there were no selling stockholders in the offering.

                                       46


     During the period from May 8, 2002 to June 30, 2002, the aggregate net
proceeds from the shares of common stock issued or sold by us pursuant to the
offering were $834,649. There have been no expenses incurred in connection with
the offering to date. These proceeds were used for general corporate purposes.

     None of the proceeds from the offering were paid, directly or indirectly,
to any of our officers or directors or any of their associates, or to any
persons owning ten percent or more of our outstanding common stock or to any
of our affiliates.

Item 3. Defaults Upon Senior Securities

     None.

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

     During the second quarter of 2002, matters were submitted to a vote of our
security holders on one occasion. On April 5, 2002, our majority stockholder,
TrizecHahn Corporation's Hungarian subsidiary, approved by written consent an
amendment to our Fourth Amended and Restated Certificate of Incorporation that
reflected an adjustment to the number of issued and outstanding shares of our
common stock. On April 5, 2002, TrizecHahn Corporation's Hungarian subsidiary
held 38,030,317 shares of our common stock. We did not solicit consents with
respect to this matter from holders of the remaining 220,000 shares of our
common stock outstanding at such time.

Item 5. Other Information

     None.

Item 6. Exhibits and Reports on Form 8-K

     (a)  Exhibits

     Exhibit
     Number     Description
     -------    -----------

     2.1       Arrangement Agreement dated as of March 8, 2002 by and among
               TrizecHahn Corporation, Trizec Canada Inc., 4007069 Canada Inc.
               and Trizec Properties, Inc. (incorporated herein by reference to
               exhibit 2.1 to Trizec Properties, Inc.'s registration statement
               on Form S-11, File No. 333-84878).

     2.2       Arrangement Agreement Amending Agreement dated as of April 23,
               2002 by and among TrizecHahn Corporation, Trizec Canada Inc.,
               4007069 Canada Inc. and Trizec Properties, Inc.

     3.1       Fourth Amended and Restated Certificate of Incorporation of
               Trizec Properties, Inc., filed on February 11, 2002 (incorporated
               herein by reference to exhibit 3.1 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     3.2       Certificate of Amendment to Fourth Amended and Restated
               Certificate of Incorporation of Trizec Properties, Inc., filed on
               April 29, 2002 (incorporated herein by reference to exhibit 4.4
               to Trizec Properties, Inc.'s registration statement on Form S-8,
               File No. 333-87548).

     3.3       Amended and Restated Bylaws of Trizec Properties, Inc.
               (incorporated herein by reference to exhibit 3.3 to Trizec
               Properties, Inc.'s quarterly report on Form 10-Q, File No.
               001-16765).

                                       47


     10.1      Trizec Properties, Inc. 2002 Stock Option Plan (incorporated
               herein by reference to exhibit 4.3 to Trizec Properties, Inc.'s
               registration statement on Form S-8, File No. 333-87548).

     10.2      Employment Agreement for Christopher Mackenzie (incorporated
               herein by reference to exhibit 10.1 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     10.3      Employment Agreement for Gregory Hanson (incorporated herein by
               reference to exhibit 10.2 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     10.4      Employment Agreement for Lee Wagman (incorporated herein by
               reference to exhibit 10.3 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     10.5      Letter Agreement for Casey Wold (incorporated herein by reference
               to exhibit 10.4 to Trizec Properties, Inc.'s registration
               statement on Form 10, File No. 001-16765).

     (b)  Reports on Form 8-K

         We filed a current report on Form 8-K on April 4, 2002 in which we
filed under Item 5 an arrangement agreement dated as of March 8, 2002 among
TrizecHahn Corporation, Trizec Canada Inc., 4007069 Canada Inc. and Trizec
Properties, Inc.

                                       48



                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) 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.

                                    TRIZEC PROPERTIES, INC.


Dated:  August 14, 2002             By:         /s/ Gregory Hanson
                                          -----------------------------------
                                          Name:  Gregory Hanson
                                          Title: Executive Vice President and
                                                 Chief Financial Officer





                                INDEX OF EXHIBITS

     Number     Description
     -------    -----------

     2.1       Arrangement Agreement dated as of March 8, 2002 by and among
               TrizecHahn Corporation, Trizec Canada Inc., 4007069 Canada Inc.
               and Trizec Properties, Inc. (incorporated herein by reference to
               exhibit 2.1 to Trizec Properties, Inc.'s registration statement
               on Form S-11, File No. 333-84878).

     2.2       Arrangement Agreement Amending Agreement dated as of April 23,
               2002 by and among TrizecHahn Corporation, Trizec Canada Inc.,
               4007069 Canada Inc. and Trizec Properties, Inc.

     3.1       Fourth Amended and Restated Certificate of Incorporation of
               Trizec Properties, Inc., filed on February 11, 2002 (incorporated
               herein by reference to exhibit 3.1 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     3.2       Certificate of Amendment to Fourth Amended and Restated
               Certificate of Incorporation of Trizec Properties, Inc., filed on
               April 29, 2002 (incorporated herein by reference to exhibit 4.4
               to Trizec Properties, Inc.'s registration statement on Form S-8,
               File No. 333-87548).

     3.3       Amended and Restated Bylaws of Trizec Properties, Inc.
               (incorporated herein by reference to exhibit 3.3 to Trizec
               Properties, Inc.'s quarterly report on Form 10-Q, File No.
               001-16765).

     10.1      Trizec Properties, Inc. 2002 Stock Option Plan (incorporated
               herein by reference to exhibit 4.3 to Trizec Properties, Inc.'s
               registration statement on Form S-8, File No. 333-87548).

     10.2      Employment Agreement for Christopher Mackenzie (incorporated
               herein by reference to exhibit 10.1 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     10.3      Employment Agreement for Gregory Hanson (incorporated herein by
               reference to exhibit 10.2 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     10.4      Employment Agreement for Lee Wagman (incorporated herein by
               reference to exhibit 10.3 to Trizec Properties, Inc.'s
               registration statement on Form 10, File No. 001-16765).

     10.5      Letter Agreement for Casey Wold (incorporated herein by reference
               to exhibit 10.4 to Trizec Properties, Inc.'s registration
               statement on Form 10, File No. 001-16765).