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

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2006.

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

For the Transition period from _________________ to ________________

Commission  File Number 1-12386

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

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

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

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

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

                                    Yes  x   No
                                        ---     ---

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

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

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

                                    Yes      No  x
                                        ---     ---

Indicate the number of shares outstanding of each of the registrant's classes of
common shares, as of the latest practicable date:  53,014,379 common shares, par
value $.0001 per share on August 1, 2006.






                         PART 1. - FINANCIAL INFORMATION
                         -------------------------------

                          ITEM 1. FINANCIAL STATEMENTS
                          ----------------------------

       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

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


                                                                        June 30,         December 31,
                                                                          2006               2005
                                                                          ----               ----
Assets:
                                                                                      
Real estate, at cost                                                   $ 1,874,730          $ 1,883,115
Less: accumulated depreciation and amortization                            255,332              241,188
                                                                         ---------            ---------
                                                                         1,619,398            1,641,927
Properties held for sale - discontinued operations                           7,956               49,397
Intangible assets, net                                                     133,046              128,775
Cash and cash equivalents                                                   54,318               53,515
Investment in non-consolidated entities                                    186,391              191,146
Deferred expenses, net                                                      14,440               13,582
Notes receivable, including accrued interest                                25,407               11,050
Note receivable, including accrued interest - affiliate                      8,350                  -
Investments in marketable securities                                         4,221                  -
Rent receivable - current                                                    6,052                7,673
Rent receivable - deferred                                                  26,551               24,778
Other assets                                                                54,867               38,389
                                                                         ---------            ---------
                                                                       $ 2,140,997          $ 2,160,232
                                                                         =========            =========
Liabilities and Shareholders' Equity:

Liabilities:
Mortgages and notes payable                                            $ 1,152,805          $ 1,139,971
Liabilities - discontinued operations                                        4,180               32,145
Accounts payable and other liabilities                                      14,858               13,250
Accrued interest payable                                                     5,885                5,859
Deferred revenue                                                             6,141                6,271
Prepaid rent                                                                 9,447               10,054
                                                                         ---------            ---------
                                                                         1,193,316            1,207,550
Minority interests                                                          60,347               61,372
                                                                         ---------            ---------
                                                                         1,253,663            1,268,922
                                                                         ---------            ---------
Commitments and contingencies (note 10)

Shareholders' equity:
Preferred shares, par value $0.0001 per share; authorized
10,000,000 shares, Series B Cumulative Redeemable Preferred,
liquidation preference $79,000, 3,160,000 shares issued and
outstanding                                                                 76,315               76,315
Series C Cumulative Convertible Preferred, liquidation preference
$155,000, 3,100,000 shares issued and outstanding                          150,589              150,589
Common shares, par value $0.0001 per share; authorized 160,000,000
shares, 53,015,485 and 52,155,855 shares issued and
outstanding in 2006 and 2005, respectively                                       5                    5
Additional paid-in-capital                                                 848,268              848,564
Deferred compensation, net                                                      --              (11,401)
Accumulated distributions in excess of net income                         (187,894)            (172,762)
Accumulated other comprehensive income                                          51                   --
                                                                           -------            ---------
                                                                           887,334              891,310
                                                                           -------            ---------
                                                                       $ 2,140,997          $ 2,160,232
                                                                         =========            =========


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

                                        2




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

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



                                                                Three Months Ended             Six Months Ended
                                                                     June 30,                      June 30,
                                                                     --------                      --------
                                                                2006          2005            2006           2005
                                                                ----          ----            ----           ----
Gross revenues:
                                                                                              
      Rental                                                $  46,423      $  44,297       $  94,936     $  79,145
      Advisory fees                                             1,338          2,556           2,401         3,191
      Tenant reimbursements                                     3,887          2,106           8,320         2,989
                                                               ------         ------         -------        ------
           Total gross revenues                                51,648         48,959         105,657        85,325

Expense applicable to revenues:
      Depreciation and amortization                           (20,351)       (17,534)        (40,592)      (28,745)
      Property operating                                       (7,445)        (4,916)        (15,271)       (7,550)
General and administrative                                     (4,865)        (4,661)        (10,479)       (9,006)
Non-operating income                                            5,911            207           6,706           890
Interest and amortization expense                             (17,801)       (15,764)        (35,446)      (27,782)
Debt satisfaction gain, net                                     1,241          4,632             294         4,632
Impairment charges                                             (1,121)             -          (1,121)            -
                                                               -------         -----          -------        -----

Income before benefit (provision) for income taxes,
minority interests, equity in earnings of
non-consolidated entities and discontinued operations           7,217         10,923           9,748        17,764
Benefit (provision) for income taxes                               82             29             155           (67)
Minority interests                                             (1,173)        (1,468)         (1,710)       (2,284)
Equity in earnings of non-consolidated entities                   825          1,334           2,070         2,759
                                                                -----         ------          ------        ------
Income from continuing operations                               6,951         10,818          10,263        18,172
                                                                -----         ------          ------        ------

Discontinued operations, net of minority interest and taxes:
      Income (loss) from discontinued operations                 (137)         1,406             387         2,919
      Debt satisfaction (charge) gain, net                      4,976              -           4,898           (54)
      Impairment charges                                            -           (592)              -          (623)
      Gains on sales of properties                             13,730          4,317          16,050         5,061
                                                               ------          -----          ------         -----
      Total discontinued operations                            18,569          5,131          21,335         7,303
                                                               ------          -----          ------         -----
Net income                                                     25,520         15,949          31,598        25,475
Dividends attributable to preferred shares - Series B          (1,590)        (1,590)         (3,180)       (3,180)
Dividends attributable to preferred shares - Series C          (2,519)        (2,519)         (5,038)       (5,038)
                                                               -------        -------         -------       -------
Net income allocable to common shareholders                 $  21,411      $  11,840       $  23,380     $  17,257
                                                               ======         ======          ======        ======

Income per common share - basic:
      Income from continuing operations                     $    0.05      $    0.14       $    0.04     $    0.20
      Income from discontinued operations                        0.36           0.10            0.41          0.15
                                                                 ----           ----            ----          ----
      Net income                                            $    0.41      $    0.24       $    0.45     $    0.35
                                                                 ====           ====            ====          ====


Weighted average common shares outstanding - basic         52,116,003     48,593,332      51,980,753    48,472,665
                                                           ==========     ==========      ==========    ==========

Income per common share - diluted:
      Income from continuing operations                     $    0.05      $    0.13       $    0.04     $    0.20
      Income from discontinued operations                        0.36           0.09            0.41          0.13
                                                                 ----           ----            ----          ----
      Net income                                            $    0.41      $    0.22       $    0.45     $    0.33
                                                                 ====           ====            ====          ====

Weighted average common shares outstanding - diluted       52,136,573     53,982,652      52,006,725    53,858,805
                                                           ==========     ==========      ==========    ==========


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

                                3




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

                Three and six months ended June 30, 2006 and 2005
                          (Unaudited and in thousands)


                                                                     Three Months Ended           Six Months Ended
                                                                          June 30,                    June 30,
                                                                          --------                    --------
                                                                     2006           2005         2006         2005
                                                                     ----           ----         ----         ----
                                                                                                
Net income allocable to common shareholders:                      $  21,411      $ 11,840     $ 23,380      $17,257
Other comprehensive income (loss):
      Foreign currency translation adjustment                           293             -          143            -
      Unrealized loss on marketable securities                          (92)            -          (92)           -
                                                                     ------        ------       ------       ------
Comprehensive income                                              $  21,612      $ 11,840     $ 23,431      $17,257
                                                                     ======        ======       ======       ======


















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


                                        4




       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                     Six months ended June 30, 2006 and 2005
                          (Unaudited and in thousands)


                                                                2006                  2005
                                                                ----                  ----

                                                                           
Net cash provided by operating activities                   $ 60,252             $  53,203
                                                              ------                ------
Cash flows from investing activities:
   Investment in properties, including intangibles           (52,283)             (665,447)
   (Issuance) collection of notes receivable- affiliate       (8,300)               45,800
   Net proceeds from sale/transfer of properties              55,762                19,623
   Collection of note receivable                                  --                 3,488
   Investment in notes receivable                            (11,144)                   --
   Real estate deposits, net                                  (1,726)                   --
   Investment in and advances to non-consolidated
   entities, net                                             (10,154)              (25,408)
   Distribution of loan proceeds from non-consolidated
   entities                                                    5,459                    --
   Investment in marketable securities                        (4,314)                   --
   Increase in deferred leasing costs                         (1,038)               (2,080)
   Increase in escrow deposits                                  (822)               (1,280)
                                                             -------              --------
        Net cash used in investing activities                (28,560)             (625,304)
                                                             -------              --------

Cash flows from financing activities:
   Dividends to common and preferred shareholders            (46,730)              (41,533)
   Principal payments on debt, excluding normal
   amortization                                              (51,071)              (16,252)
   Dividend reinvestment plan proceeds                         6,537                 6,848
   Change in credit facility borrowings, net                      --                99,000
   Principal amortization payments                           (13,573)              (12,489)
   Proceeds of mortgages and notes payable                    77,936               418,845
   Increase in deferred financing costs, net                    (939)               (4,849)
   Contributions from minority partners                          810                 1,692
   Cash distributions to minority partners                    (3,996)               (3,488)
   Proceeds from the sale of common and preferred
   shares, net                                                   253                19,832
   Common shares/partnership units repurchased                  (116)                  (82)
                                                             -------               -------
        Net cash (used in) provided by financing
        activities                                           (30,889)              467,524
                                                             -------               -------
Change in cash and cash equivalents                              803              (104,577)
Cash and cash equivalents, at beginning of period             53,515               146,957
                                                              ------               -------
Cash and cash equivalents, at end of period                 $ 54,318             $  42,380
                                                              ======               =======





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


                                        5




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

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

(1)     The Company

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

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

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

(2)     Summary of Significant Accounting Policies

        Basis of  Presentation  and  Consolidation.  The Company's  consolidated
        financial  statements  are prepared on the accrual basis of  accounting.
        The  financial  statements  reflect the  accounts of the Company and its
        controlled  subsidiaries,  including  Lepercq Corporate Income Fund L.P.
        ("LCIF"),  Lepercq  Corporate  Income Fund II L.P.  ("LCIF  II"),  Net 3
        Acquisition L.P. ("Net 3"),  Lexington Realty  Advisors,  Inc.  ("LRA"),
        Lexington  Contributions Inc. ("LCI"),  and Six Penn Center L.P. LRA and
        LCI are wholly owned taxable REIT  subsidiaries,  and the Company is the
        sole unitholder of the general partner and the majority  limited partner
        of each of LCIF,  LCIF II and Net 3. The Company  determines  whether an
        entity for which it holds an interest should be consolidated pursuant to
        Financial  Accounting  Standards Board ("FASB")  Interpretation  No. 46,
        Consolidation  of  Variable  Interest  Entities  ("FIN  46R").  FIN  46R
        requires the Company to evaluate whether it has a controlling  financial
        interest in an entity  through  means other than voting  rights.  If the
        entity is not a variable  interest entity,  and the Company controls the
        entity's voting shares and similar rights, the entity is consolidated.

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

        In December 2004, the FASB issued SFAS No. 153, Exchange of Non-monetary
        Assets - an amendment of APB Opinion No. 29 ("SFAS  153").  The guidance
        in APB Opinion No. 29,  Accounting  for  Non-monetary  Transactions,  is
        based on the principle that exchanges of  non-monetary  assets should be
        measured based on the fair value of the assets  exchanged.  The guidance
        in that opinion, however, included certain exceptions to that principle.
        SFAS 153  amends APB  Opinion  No. 29 to  eliminate  the  exception  for
        non-monetary   assets  that  do  not  have   commercial   substance.   A
        non-monetary  exchange has commercial substance if the future cash flows
        of the entity are  expected to change  significantly  as a result of the
        exchange.



                                       6


        SFAS 153 was effective for  non-monetary  asset  exchanges  occurring in
        fiscal  periods  beginning  after June 15,  2005.  The  adoption of this
        statement had no material impact on the Company.

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

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

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

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

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

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

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

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

        The aggregate value of other acquired  intangible assets,  consisting of
        in-place leases and tenant  relationships,  is measured by the excess of
        (i) the purchase  price paid for a property over (ii) the estimated fair
        value of the property as if vacant,



                                       7




        determined as set forth above. This aggregate value is allocated between
        in-place lease values and tenant relationships based on management's
        evaluation of the specific characteristics of each tenant's lease. The
        value of in-place leases and customer relationships are amortized to
        expense over the remaining non-cancelable periods of the respective
        leases.

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

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

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

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

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

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

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

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

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

        The Company is now permitted to participate in certain  activities  from
        which it was previously precluded in order to maintain its qualification
        as a REIT, so long as these  activities  are conducted in entities which
        elect to be treated as taxable REIT subsidiaries under the Code. LRA and
        LCI are taxable REIT  subsidiaries.  As such,  the Company is subject to
        federal and state income taxes on the income from these activities.

        Income taxes are  accounted  for under the asset and  liability  method.
        Deferred tax assets and  liabilities  are  recognized  for the estimated
        future  tax  consequences   attributable  to  differences   between  the
        financial  statement carrying amounts of existing assets and liabilities
        and  their  respective  tax  basis  and  operating  loss and tax  credit
        carry-forwards.  Deferred tax assets and



                                       8




        liabilities are measured using enacted tax rates in effect for the year
        in which those temporary differences are expected to be recovered or
        settled.

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

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

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

        Common Share Options.  All common share options  outstanding  were fully
        vested as of December 31, 2005 and accordingly no compensation  costs as
        calculated  under SFAS 123R were recorded.  Common share options granted
        generally  vest ratably over a four-year term and expire five years from
        the date of grant.  The following  table  illustrates  the effect on net
        income and  earnings  per share if the fair value based  method had been
        applied  historically  to all  outstanding  share option  awards in each
        period:




                                                         Three Months        Six Months
                                                            Ended               Ended
                                                           June 30,            June 30,
                                                            2005                2005
                                                        -----------          ----------
                                                                       
Net income allocable to common shareholders,
  as reported - basic                                   $   11,840           $   17,257
   Add:  Stock based employee compensation
   expense included in reported net income                       -                    -
   Deduct:  Total stock based employee
   compensation expense determined under
   fair value based method for all awards                        2                    4
                                                            ------               ------
Pro forma net income - basic                            $   11,838           $   17,253
                                                            ======               ======

Net income per share - basic
   Basic - as reported                                  $     0.24           $     0.35
   Basic - pro forma                                    $     0.24           $     0.35

Net income allocable to common shareholders,
  as reported - diluted                                 $   12,009           $   18,000
   Add:  Stock based employee compensation
   expense included in reported net income                       -                    -
   Deduct:  Total stock based employee
   compensation expense determined under
   fair value based method for all awards                        2                    4
                                                            ------               ------
Pro forma net income - diluted                          $   12,007           $   17,996
                                                            ======               ======

Net income per share - diluted
   Diluted - as reported                                $     0.22           $     0.33
   Diluted - pro forma                                  $     0.22           $     0.33




        Share-based Compensation. The Company issues non-vested common shares to
        its employees  that have various  vesting terms.  The non-vested  shares
        issued  vest either (i)  ratably  over 5 years,  (ii) cliff vest after 5
        years,  (iii)  cliff vest after 5 years if market  conditions  (targeted
        total  shareholder  return)  are  achieved  and/or  (iv)  vest  upon the
        achievement  of  performance  criteria  (increase in cash  available for
        distributions).  The Company has elected to charge to compensation  cost
        ratably over 5 years  non-vested  shares which cliff vest after 5 years.
        The  Company  charges to  compensation  cost  ratably  over 5 years (the
        implicit service period), the non-vested shares that vest based upon the
        achievement of performance criteria. The Company charges to compensation
        cost ratably over 5 years (the explicit service period),  the non-vested
        shares that vest upon achievement of market and service conditions.  The
        Company values all share-based payment arrangements using the fair value
        method,



                                       9




        which is the value of the Company's common shares on date of grant and
        assumes no forfeitures. The Company expects to issue all common shares
        from reserves for options exercised and non-vested shares granted.

        As of June 30, 2006,  there are 827,377 awards available to be issued to
        employees  under the  Company's  equity  award plans.  In addition,  the
        Company  has  $17,499  in  unrecognized  compensation  cost that will be
        charged to compensation cost over an average of approximately 3.9 years.



        Common share  option  activity for the six months ended June 30, 2006 is
        as follows:



                                                 Number of       Weighted-Average      Weighted-Average
                                                  Shares     Exercise Price Per Share     Life (years)
                                                  ------     ------------------------     ------------
                                                                                     
        Balance at December 31, 2005                40,500            $  14.71                .8
        Granted                                         --                  --                --
        Exercised                                  (20,500)              14.15                .5
        Forfeited                                       --                  --                --
        Expired                                     (1,500)              11.82                --
                                                 ---------             -------              ----
        Balance at June 30, 2006                    18,500            $  15.55                .6
                                                 =========             =======              ====


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

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

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


                                       10




(3)     Earnings per Share

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


                                                      Three months ended                Six months ended
                                                              June 30,                         June 30,
                                                        2006             2005            2006            2005
                                                   ---------        ---------       ---------       ---------
BASIC
                                                                                      
Income from continuing operations                 $    6,951      $   10,818      $   10,263      $   18,172
Less preferred dividends                              (4,109)         (4,109)         (8,218)         (8,218)
                                                      ------           -----           -----          ------
Income allocable to common shareholders from
continuing operations                                  2,842           6,709           2,045           9,954
Total income from discontinued operations             18,569           5,131          21,335           7,303
                                                      ------           -----          ------           -----
Net income allocable to common shareholders       $   21,411      $   11,840      $   23,380      $   17,257
                                                      ======          ======          ======          ======

Weighted average number of common shares
outstanding                                       52,116,003      48,593,332      51,980,753      48,472,665
                                                  ==========      ==========      ==========      ==========

Income per common share - basic:
Income from continuing operations                 $     0.05      $     0.14      $     0.04      $     0.20
Income from discontinued operations                     0.36            0.10            0.41            0.15
                                                        ----            ----            ----            ----
Net income                                        $     0.41      $     0.24      $     0.45      $     0.35
                                                        ====            ====            ====            ====

DILUTED

Income allocable to common shareholders from
continuing operations - basic                     $    2,842      $    6,709      $    2,045      $    9,954
Incremental income attributed to assumed
conversion of dilutive securities                          -             169               -             743
                                                       -----           -----          ------           -----
Income allocable to common shareholders
from continuing operations                             2,842           6,878           2,045          10,697
Total income from discontinued operations             18,569           5,131          21,335           7,303
                                                      ------          ------          ------          ------
Net income allocable to common shareholders       $   21,411      $   12,009      $   23,380      $   18,000
                                                      ======          ======          ======          ======

Weighted average number of common shares
used in calculation of basic earnings per
share                                             52,116,003      48,593,332      51,980,753      48,472,665
Add incremental shares representing:
Shares issuable upon exercise of employee
share options                                         20,570          80,928          25,972          77,748
Shares issuable upon conversion of dilutive
securities                                                 -       5,308,392               -       5,308,392
                                                  ----------      ----------      ----------      ----------
Weighted average number of shares used in
calculation of diluted earnings per common
share                                             52,136,573      53,982,652      52,006,725      53,858,805
                                                  ==========      ==========      ==========      ==========

Income per common share - diluted:
Income from continuing operations                 $     0.05       $    0.13      $     0.04      $     0.20
Income from discontinued operations                     0.36            0.09            0.41            0.13
                                                        ----            ----            ----            ----
Net income                                        $     0.41       $    0.22      $     0.45      $     0.33
                                                        ====            ====            ====            ====






                                       11




(4)     Investments in Real Estate and Mortgage Notes Receivable

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

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

(5)     Discontinued Operations

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

        During the second quarter of 2006, the Company sold four  properties for
        an  aggregate  net sales  price of  $44,893  resulting  in a net gain of
        $13,730. The Company provided a $3,200, 6.00% interest only mortgage due
        in 2017 relating to a sale of one property. In addition, the Company had
        two properties held for sale as of June 30, 2006.

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



                                                  Three Months Ended June 30,        Six Months Ended June 30,
                                                       2006             2005            2006            2005
                                                    -----------      -----------     -----------      --------
                                                                                         
        Rental revenues                             $   345         $  3,166        $   1,941        $   6,197
        Pre-tax income, including gains on sale      18,593            5,131           21,410            7,303



(6)     Investment in Non-Consolidated Entities

        As  of  June  30,   2006,   the   Company  has   investments   in  eight
        non-consolidated  entities.  During the six months  ended June 30, 2006,
        these entities  purchased six  properties  for an aggregate  capitalized
        cost of $73,262, including estimated expansion cost for one property.

        During the six months ended June 30, 2006, the non-consolidated entities
        obtained four separate mortgages encumbering four properties aggregating
        $43,363 with an average stated interest rate of 5.97% and maturity dates
        ranging from April 2016 to November 2019.

        During the second  quarter of 2006, the Company  advanced  $8,300 to one
        entity in  connection  with an  acquisition  of a property  from a third
        party.  The mortgage note bears interest at 7.00% and matures in October
        2006.  During the first quarter of 2005,  one entity  repaid  $45,800 in
        advances made by the Company.

        The following is summary combined balance sheet data as of June 30, 2006
        and income  statement  data for the six months  ended June 30,  2006 and
        2005 for the Company's non-consolidated entities:

                                              2006
                                              ----
       Real estate, net                    1,410,090
       Intangibles, net                      146,633
       Mortgages payable                   1,041,071

                                              2006             2005
                                              ----             ----
       Gross revenues                        $80,026          $66,221
       Expenses, net                         $76,635          $58,221
                                              ------           ------
       Net income                            $ 3,391          $ 8,000
                                              ======           ======

        The Company earned  advisory fees of $1,141 and $2,044 for the three and
        six months ended June 30, 2006, respectively,  and $2,440 and $2,831 for
        the three and six months ended June 30, 2005, respectively,  relating to
        these entities.

(7)     Mortgages and Notes Payable

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


                                       12




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

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

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

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

        During 2006, the Company obtained the following mortgages:

        Property                        Amount         Rate       Maturity
        --------                        ------         ----       --------
        Dillon, South Carolina          $ 23,750      5.97%         2022
        Renswoude, the Netherlands        33,785      5.31%         2011
        Boca Raton, Florida               20,400      6.47%         2020

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

(8)     Concentration of Risk

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

        In March 2006,  Dana  Corporation  ("Dana"),  a tenant in 11 properties,
        including non-consolidated entities, filed for Chapter 11 bankruptcy. As
        of June 30,  2006,  Dana  succeeded  on  motions  to reject  leases on 2
        properties  owned by the Company and a  non-consolidated  entity and has
        not indicated its intention as it relates to the other 9 leases.  During
        the second quarter of 2006, the Company recorded an impairment charge of
        $1,121 and accelerated  amortization of an above-market lease of $2,349,
        relating  to the write  off of lease  intangibles  and the  above-market
        lease for the disaffirmed lease of a consolidated property. In addition,
        the Company's  proportionate share from a non-consolidated entity of the
        impairment charge and accelerated  amortization of an above-market lease
        for a disaffirmed lease was $551 and $1,412, respectively.  In addition,
        the Company,  including a non-consolidated  entity,  sold its bankruptcy
        claims  related to the 2  disaffirmed  leases for  approximately  $7,100
        which resulted in a gain of approximately $6,900.

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

(9)     Minority Interests

        In  conjunction  with  several of the  Company's  acquisitions  in prior
        years,  sellers were given units in LCIF, LCIF II, or Net 3 as a form of
        consideration.  All of such  interests are  redeemable at certain times,
        only at the option of the holders,  for the Company's common shares on a
        one-for-one  basis at various  dates  through  November 2006 and are not
        otherwise mandatorily redeemable by the Company.

        As of June 30, 2006, there were 5,622,694 units  outstanding.  All units
        have  stated   distributions   in  accordance   with  their   respective
        partnership  agreements.  To the extent that the Company's  dividend per
        share is less than the stated  distribution  per unit per the applicable
        partnership  agreement,  the  distributions  per unit are reduced by the
        percentage  reduction  in  the  Company's  dividend.  No  units  have  a
        liquidation preference.

(10)    Commitments and Contingencies

        The Company is obligated under certain tenant leases,  including  leases
        for non-consolidated  entities,  to fund the expansion of the underlying
        leased properties.  Included in other assets is construction in progress
        of  $15,352  and  $9,273  as of June 30,  2006 and  December  31,  2005,
        respectively.



                                       13




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

        As of  June  30,  2006,  the  Company,  including  its  non-consolidated
        entities,  has entered into binding letters of intent to purchase,  upon
        completion of  construction  and  commencement of rent from the tenants,
        two properties for an aggregate estimated obligation of $58,799.

(11)    Supplemental Disclosure of Statement of Cash Flow Information

        During the six months  ended June 30, 2006 and 2005,  the  Company  paid
        $35,148 and  $28,639,  respectively,  for  interest and $169 and $1,450,
        respectively, for income taxes.

        During  the six  months  ended  June 30,  2006 and 2005,  holders  of an
        aggregate   of  91,869   and   30,528   operating   partnership   units,
        respectively,  redeemed  such  units for common  shares of the  Company.
        These  redemptions  resulted in an increase in shareholders'  equity and
        corresponding   decrease  in  minority  interest  of  $1,041  and  $354,
        respectively.

        During  the six  months  ended  June 30,  2006  and  2005,  the  Company
        recognized $3,321 and $1,901,  respectively in compensation  relating to
        share grants to trustees and employees.

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



(12)    Subsequent Events

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

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




                                       14








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

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

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

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

General
-------

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

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

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

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

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

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


                                       15




considering current market conditions and costs to execute similar leases. In
estimating carrying costs, management includes real estate taxes, insurance and
other operating expenses and estimates of lost rental revenue during the
expected lease-up periods based on current market demand. Management also
estimates costs to execute similar leases including leasing commissions.

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

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

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

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

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

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

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

The Company is now permitted to participate in certain  activities  which it was
previously  precluded from in order to maintain its  qualification as a REIT, so
long as these  activities are conducted in entities which elect to be treated as
taxable  subsidiaries  under the  Code.  Lexington  Realty  Advisors,  Inc.  and
Lexington Contributions Inc. are taxable REIT subsidiaries. As such, the Company
is  subject  to  federal  and  state  income  taxes  on the  income  from  these
activities.

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

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



                                       16




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



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

Real Estate  Assets.  As of June 30, 2006, the Company's real estate assets were
located  in 39  states  and  the  Netherlands  and  contained  an  aggregate  of
approximately 40.2 million square feet of net rentable space.  Substantially all
of the  properties  are  subject  to triple  net  leases,  which  are  generally
characterized as leases in which the tenant pays all or substantially all of the
cost and cost increases for real estate taxes, capital expenditures,  insurance,
utilities and ordinary  maintenance of the property.  Approximately 97.8% of the
total square feet is subject to a lease.

During  the  six  months   ended  June  30,   2006,   the   Company,   including
non-consolidated  entities,  purchased 7 properties for an aggregate capitalized
cost of $113.3 million,  including an estimated expansion obligation, and sold 6
properties to third parties resulting in an aggregate net gain of $16.1 million.

The Company's  principal  sources of liquidity are revenues  generated  from its
properties,  interest on cash balances,  amounts  available  under its unsecured
credit facility and amounts that may be raised through the sale of securities in
private or public offerings.  For the six months ended June 30, 2006, the leases
on the consolidated  properties  generated $94.9 million in gross rental revenue
compared to $79.1 million during the same period in 2005.

In March 2006, Dana Corporation  ("Dana"), a tenant in 11 properties,  including
those owned by non-consolidated entities, filed for Chapter 11 bankruptcy. As of
June 30, 2006,  Dana  succeeded on motions to reject leases on 2  properties,  1
owned by the Company and the other owned by a non-consolidated  entity. Dana has
not  indicated  its  intention  as it relates to the other 9 leases.  During the
second  quarter  of  2006,  the  Company  recorded  an  impairment   charge  and
accelerated  amortization of above-market  leases of $5.4 million (including the
Company's proportionate share from a non-consolidated  entity),  relating to the
write off of above-market leases and lease intangibles of the 2 rejected leases.

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

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

Cash  dividends  paid to common and  preferred  shareholders  for the six months
ended June 30, 2006 and 2005 were $46.7 million and $41.5 million, respectively.

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

The Company anticipates that cash flows from operations will continue to provide
adequate capital to fund its operating and administrative expenses, regular debt
service   obligations  and  all  dividend   payments  in  accordance  with  REIT
requirements  in both the  short-term and  long-term.  In addition,  the Company
anticipates  that cash on hand,  borrowings under its unsecured credit facility,
issuance of equity and debt,  and other  capital  raising  alternatives  will be
available to fund the necessary capital required by the Company. Cash flows from
operations  were $60.3  million and $53.2  million for the six months ended June
30, 2006 and 2005,  respectively.  The  underlying  drivers that impact  working
capital and therefore cash flows from operations are the timing of collection of
rents,  including  reimbursements from tenants, the collection of advisory fees,
payment of interest on mortgage  debt and payment of  operating  and general and
administrative  costs.  The  Company  believes  the net lease  structure  of the
majority of its tenants  leases  enhances cash flows from  operations  since the
payment and timing of operating  costs related to the  properties  are generally
borne  directly by the tenant.  Collection and timing of tenant rents is closely
monitored by management as part of its cash management program.





                                       17




Net cash used in investing  activities  totaled $28.6 million and $625.3 million
for the six months  ended  June 30,  2006 and 2005,  respectively.  Cash used in
investing  activities  was  primarily  attributable  to the  acquisition  of and
deposits made for real estate, the investment in  non-consolidated  entities and
the issuance of notes receivable.  Cash provided by investing activities relates
primarily to the sale of  properties  and the  collection  of notes  receivable.
Therefore,  the  fluctuation in investing  activities  relates  primarily to the
timing of investments and dispositions.

Net cash (used in) provided by financing  activities totaled $(30.9) million and
$467.5  million for the six months  ended June 30, 2006 and 2005,  respectively.
Cash used in financing  activities was primarily  attributable to dividends (net
of  proceeds  reinvested  under  the  Company's  dividend   reinvestment  plan),
distributions  to limited partners and debt service  payments.  Cash provided by
financing  activities  relates  primarily to proceeds from equity  offerings and
mortgage financings.

UPREIT  Structure.  The Company's UPREIT structure permits the Company to effect
acquisitions by issuing to a seller,  as a form of  consideration,  interests in
operating  partnerships  controlled  by the Company.  All of such  interests are
redeemable, at the option of the holder, at certain times for common shares on a
one-for-one  basis and all of such interests  require the Company to pay certain
distributions to the holders of such interests in accordance with the respective
operating partnership agreements.  The Company accounts for these interests in a
manner similar to a minority  interest holder.  The number of common shares that
will be outstanding  in the future should be expected to increase,  and minority
interest  expense  should be expected to  decrease,  from time to time,  as such
operating  partnership  interests are redeemed for common shares. As of June 30,
2006,  there were 5,622,694  operating  partnership  units,  of which  1,666,720
partnership units are held by E. Robert Roskind,  Chairman and Richard J. Rouse,
Vice  Chairman  and  Chief  Investment  Officer.   The  current  average  annual
distribution is $1.37 per unit.

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

The  Company's  board of trustees has  authorized  the  repurchase  of up to 2.0
million common  shares/operating  partnership  units.  No repurchases  were made
during the six months ended June 30, 2006.

Financing
---------

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

Debt Service  Requirements.  The Company's principal liquidity needs are for the
payment of interest and principal on  outstanding  mortgage debt. As of June 30,
2006,  total  outstanding  mortgages  were $1.2  billion.  The weighted  average
interest  rate  on the  Company's  total  consolidated  debt on  such  date  was
approximately 6.0%. The estimated scheduled principal  amortization payments for
the remainder of 2006 and for 2007, 2008, 2009 and 2010 are $14.0 million, $35.2
million,  $30.0 million,  $31.6 million and $30.4 million,  respectively.  As of
June 30, 2006,  the estimated  scheduled  balloon  payments for the remainder of
2006  and for  2007,  2008,  2009 and 2010 are $0  million,  $0  million,  $43.7
million, $37.0 million and $56.6 million, respectively.

Other
-----

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

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

Capital  Expenditures.  Due to the triple net lease structure,  the Company does
not  incur  significant  expenditures  in the  ordinary  course of  business  to
maintain its properties.  However,  in the future, as leases expire, the Company
expects to incur costs in extending  the existing  tenant lease or  re-tenanting
the  properties.  The  amounts  of these  expenditures  can  vary  significantly
depending on tenant  negotiations,  market  conditions  and rental rates.  These
expenditures  are expected to be funded from  operating cash flows or borrowings
on the unsecured  revolving credit  facility.  As of June 30, 2006, the Company,
including through non-consolidated  entities, has entered into letters of intent
to purchase upon  completion of construction  and  commencement of rent from the
tenants, two properties for an aggregate estimated obligation of $58.8 million.



                                       18




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

Results of Operations

Three months ended June 30, 2006 compared with June 30, 2005

Changes in the results of  operations  for the Company are  primarily due to the
growth of its  portfolio,  costs  associated  with such  growth,  the  timing of
acquisitions  and other items  discussed  below.  Of the increase in total gross
revenues  in 2006 of $2.7  million,  $2.1  million  is  attributable  to  rental
revenue.  The  remaining  $0.6  million  increase in gross  revenues in 2006 was
primarily  attributable to an increase in tenant  reimbursements of $1.8 million
offset by a decrease in advisory fees of $1.2 million.  The increase in interest
and  amortization  expense of $2.0 million is due to the growth of the Company's
portfolio  and has been  offset by interest  savings  resulting  from  scheduled
principal  amortization  payments  and mortgage  satisfactions.  The increase in
property  operating  expense of $2.5 million is primarily  due to an increase in
properties  for which the  Company has  operating  expense  responsibility.  The
increase  in  depreciation  and  amortization  expense  of $2.8  million  is due
primarily  to the  growth  in  real  estate  and  intangibles  due  to  property
acquisitions.  Intangible  assets are  amortized  over a shorter  period of time
(generally the lease term) than real estate assets.  The increase in general and
administrative  expenses  of $0.2  million is due  primarily  to an  increase in
personnel costs offset by a reduction in professional  fees and dead deal costs.
Non-operating  income increased $5.7 million primarily due to the sale of a Dana
Corporation  bankruptcy  claim in 2006. Debt  satisfaction  gains, net decreased
$3.4 million due to timing of debt  satisfactions.  Impairment charges increased
due to the write  off of  intangible  assets  relating  to a tenant  bankruptcy.
Minority  interest expense  decreased $0.3 million due to a decrease in earnings
at the  partnership  level.  Equity in  earnings  of  non-consolidated  entities
decreased by $0.5 million  primarily due to the impact of the write off of lease
intangibles and the acceleration of above-market lease amortization  offset by a
gain on the sale of a Dana  Corporation  bankruptcy  claim in 2006.  Net  income
increased  in 2006 by $9.6  million  primarily  due to the net  impact  of items
discussed  above  coupled  with an  increase  of $13.4  million  in income  from
discontinued  operations.  The total discontinued  operations  increase of $13.4
million is  comprised  of an  increase in gains on sales of  properties  of $9.4
million,  an  increase in debt  satisfaction  gains,  net of $5.0  million and a
reduction in  impairment  charges of $0.6  million  offset by a decrease of $1.5
million in income from discontinued operations.  Net income applicable to common
shareholders increased by $9.6 million due to the items discussed above.

Six months ended June 30, 2006 compared with June 30, 2005

Changes in the results of  operations  for the Company are  primarily due to the
growth of its  portfolio,  costs  associated  with such  growth,  the  timing of
acquisitions  and other items  discussed  below.  Of the increase in total gross
revenues  in 2006 of $20.3  million,  $15.8  million is  attributable  to rental
revenue.  The  remaining  $4.5  million  increase in gross  revenues in 2006 was
primarily  attributable to an increase in tenant  reimbursements of $5.3 million
offset by a decrease in advisory fees of $0.8 million.  The increase in interest
and  amortization  expense of $7.7 million is due to the growth of the Company's
portfolio  and has been  offset by interest  savings  resulting  from  scheduled
principal  amortization  payments  and mortgage  satisfactions.  The increase in
property  operating  expense of $7.7 million is primarily  due to an increase in
properties  for which the  Company has  operating  expense  responsibility.  The
increase  in  depreciation  and  amortization  expense  of $11.8  million is due
primarily  to the  growth  in  real  estate  and  intangibles  due  to  property
acquisitions.  Intangible  assets are  amortized  over a shorter  period of time
(generally the lease term) than real estate assets.  The increase in general and
administrative  expenses  of $1.5  million is due  primarily  to an  increase in
personnel costs offset by a reduction in professional  fees and dead deal costs.
Non-operating  income increased $5.8 million primarily due to the sale of a Dana
Corporation  bankruptcy  claim in 2006. Debt  satisfaction  gains, net decreased
$4.3  million  due to the  timing  of  debt  satisfactions.  Impairment  charges
increased  due to the  write  off of  intangible  assets  relating  to a  tenant
bankruptcy.  Minority  interest expense decreased $0.6 million due to a decrease
in earnings at the  partnership  level.  Equity in earnings of  non-consolidated
entities  decreased by $0.7 million primarily due to the impact of the write off
of lease  intangibles and the  acceleration of above-market  lease  amortization
offset by a gain on the sale of a Dana Corporation bankruptcy claim in 2006. Net
income  increased  in 2006 by $6.1  million  primarily  due to the net impact of
items  discussed  above coupled with an increase of $14.0 million in income from
discontinued  operations.  The total discontinued  operations  increase of $14.0
million is  comprised  of an increase in gains on sales of  properties  of $11.0
million,  an  increase  in debt  satisfaction  gains of $5.0  million and a $0.6
million reduction in impairment  charges offset by a decrease of $2.5 million in
income  from   discontinued   operations.   Net  income   applicable  to  common
shareholders increased by $6.1 million due to the items discussed above.

The  increase in net income in future  periods will be closely tied to the level
of acquisitions  and  dispositions  made by the Company.  Without  acquisitions,
which in addition to  generating  rental  revenue,  generate  acquisition,  debt
placement and asset management fees from non-consolidated  entities, the sources
of growth  in net  income  are  limited  to index  adjusted  rents  (such as the
consumer price index),  percentage rents, reduced interest expense on amortizing
mortgages and by controlling other variable overhead costs.  However,  there are
many  factors  beyond  management's   control  that  could  offset  these  items
including,  without  limitation,  increased


                                       19




interest rates and tenant monetary defaults. As discussed in note 12 to the
unaudited condensed consolidated financial statements the Company has entered
into a definitive merger agreement with Newkirk Realty Trust, Inc.

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


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


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


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


The Company's exposure to market risk relates primarily to its variable-rate and
fixed rate  debt.  As of June 30,  2006 and 2005,  the  Company's  variable-rate
indebtedness was $0 and $111,748, respectively, which represented 0% and 9.0% of
total long-term indebtedness,  respectively.  During the three months ended June
30,  2006  and 2005  this  variable-rate  indebtedness  had a  weighted  average
interest rate of 8.0% and 6.1%,  respectively.  During the six months ended June
30,  2006  and  2005  this  variable-rate  indebtedness  had a  weighted-average
interest rate of 8.1% and 6.1%, respectively.  Had the weighted average interest
rate been 100 basis  points  higher,  the  Company's  net income would have been
reduced by approximately $36 and $66 for the three and six months ended June 30,
2006 and $39 and $72 for the three and six  months  ended June 30,  2005.  As of
June 30,  2006 and  2005,  the  Company's  fixed  rate debt was  $1,156,975  and
$1,123,256,  respectively,  which represented 100% and 91.0%,  respectively,  of
total long-term  indebtness.  The weighted  average interest rate as of June 30,
2006 of fixed rate debt was 6.0%,  which is  approximately 33 basis points lower
than the fixed rate debt  incurred by the Company  during the three months ended
June 30, 2006. With no fixed rate debt maturing until 2008, the Company believes
it has limited  market risk exposure to rising  interest  rates as it relates to
its fixed  rate debt  obligations.  However,  had the fixed  interest  rate been
higher by 100 basis points,  the Company's net income would have been reduced by
$2,919 and $5,846 for the three and six months ended June 30, 2006 and by $2,598
and $4,470 for the three and six months ended June 30, 2005.


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


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

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

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

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




                                       20




                           PART II - OTHER INFORMATION

ITEM 1.        Legal Proceedings - not applicable.

ITEM 1A.       Risk Factors.

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

ITEM 2.        Unregistered Sales of Equity Securities and Use of Proceeds - not
               applicable.

ITEM 3.        Defaults Upon Senior Securities - not applicable.

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

               At the Company's  Annual Meeting of Shareholders  held on May 23,
               2006, the following action was taken:

               The shareholders  elected nine individuals  nominated to serve as
               the trustees of the Company until the 2007 Annual Meeting, as set
               forth in Proposal No. 1 in the Company's Notice of Annual Meeting
               of Shareholders  and Proxy Statement for the Annual Meeting.  The
               nine  individuals  elected,  and the number of votes cast for, or
               withheld, with respect to each of them follows:

                Nominee for Trustee                    For           Withhold
                -------------------                    ---           --------
                E. Robert Roskind                  45,944,291       1,487,065
                Richard J. Rouse                   45,955,610       1,475,746
                T. Wilson Eglin                    46,992,118         439,238
                Geoffrey Dohrmann                  46,101,866       1,329,490
                Carl D. Glickman                   46,857,291         574,065
                James Grosfeld                     46,840,562         590,794
                Kevin W. Lynch                     47,141,163         290,193
                Stanley R. Perla                   47,137,265         294,091
                Seth M. Zachary                    44,154,359       3,276,997

               The  shareholders  ratified  the  appointment  of KPMG LLP as the
               independent registered public accounting firm for the Company for
               the  fiscal  year  ending  December  31,  2006,  as set  forth in
               Proposal  No. 2 in the  Company's  Notice  of Annual  Meeting  of
               Shareholders  and Proxy  Statement  for the Annual  Meeting.  The
               number of votes cast for, against, or abstained,  with respect to
               Proposal No. 2 follows:

                         For                 Against               Abstain
                         ---                 -------               -------
                      46,967,612             350,019               113,725


ITEM 5.        Other Information - not applicable.

ITEM 6.        Exhibits

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

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

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

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




                                       21






                                   SIGNATURES
                                   ----------

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


                                      Lexington Corporate Properties Trust




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





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






                                       22