BENEDEK COMMUNICATIONS CORP
10-Q, 1996-11-14
TELEVISION BROADCASTING STATIONS
Previous: KABELMEDIA HOLDING GMBH, 10-Q, 1996-11-14
Next: ACE COMM CORP, 10-Q, 1996-11-14





<PAGE>

<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                              --------------------

                                  FORM 10 - Q

         [X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                  THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTER ENDED SEPTEMBER 30, 1996

         [  ]     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     333-95297

                           ---------------------------

                       BENEDEK COMMUNICATIONS CORPORATION

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                        ---------------------------------
   DELAWARE                                                  36-4076007
   (STATE OR OTHER JURISDICTION OF                        (I.R.S. EMPLOYER
   INCORPORATION OR ORGANIZATION)                       IDENTIFICATION NUMBER)

                            ------------------------

       STEWART SQUARE, SUITE 210
308 WEST STATE STREET, ROCKFORD, ILLINOIS                               61101
 (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                             (ZIP CODE)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:               (815) 987-5350

                          ---------------------------

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 the number of shares outstanding of each of the registrant's classes of
common stock,  as of the latest  practicable  date:  7,030,000  shares of common
stock, $0.01 par value, were outstanding at November 1, 1996.



                                      -1-

<PAGE>
<PAGE>




                       BENEDEK COMMUNICATIONS CORPORATION
                          FORM 10-Q TABLE OF CONTENTS

<TABLE>
<CAPTION>
 ITEM
NUMBER
                          PART I- FINANCIAL STATEMENTS

<S>                                                                                     <C>
Item 1. FINANCIAL STATEMENTS
        Introductory Comments .......................................................   3
        Benedek Communications Corporation and Subsidiary
        Consolidated Balance Sheets as of  December 31, 1995 and September 30, 1996 .   4
        Consolidated Statements of Operations for the Three Months and Nine Months
        Ended September 30, 1995 and 1996 ...........................................   5
        Consolidated Statement of Stockholder's (Deficit) for the Nine Months Ended
          September 30, 1996 ........................................................   6
        Consolidated Statements of Cash Flows for the Nine Months Ended September 30,
          1995 and 1996 .............................................................   7
        Notes to Consolidated Financial Statements ..................................   9

Item 2. MANAGEMENT'S D17CUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS .........................................  17

                          PART II - OTHER INFORMATION

Item 6. Exhibits and reports on Form 8K .............................................  28
SIGNATURES ..........................................................................  31
</TABLE>




                                      -2-

<PAGE>
<PAGE>




               BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                          PART I-FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Introductory Comments:

The  Financial   Statements  included  herein  have  been  prepared  by  Benedek
Communications  Corporation without audit, pursuant to the rules and regulations
of the Securities and Exchange  Commission.  Certain  information  and  footnote
disclosures  normally  included  in  financial statements prepared in accordance
with  generally  accepted  accounting  principles  have been omitted pursuant to
such rules and  regulations.




                                      -3-

<PAGE>
<PAGE>



               BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                             December 31,     September 30,
                                                                 1995             1996
                                                                 ----             ---- 
                                                                               (Unaudited)
<S>                                                         <C>              <C>         
                             ASSETS
   Current Assets:
      Cash and cash equivalents .........................   $   9,668,331    $   5,178,512
      Accounts receivable, net ..........................      12,529,696       19,530,386
      Current portion of program broadcast rights .......       1,575,325        5,237,707
      Prepaid expenses ..................................         576,697        1,452,114
                                                            -------------    -------------
         Total current assets ...........................      24,350,049       31,398,719
                                                            -------------    -------------

      Property and Equipment ............................      20,035,715       87,254,038
                                                            -------------    -------------
      Intangible Assets .................................      60,420,617      357,833,262
                                                            -------------    -------------
      Other Assets:

      Deferred loan costs ...............................       5,625,261       13,206,847
      Program broadcast rights, less current portion ....         687,320        2,399,652
      Advance to affiliate ..............................       3,000,000             --
      Acquisition costs .................................         225,359             --
      Other .............................................         109,000          774,363
                                                            -------------    -------------
                                                                9,646,940       16,380,862
                                                            -------------    -------------
                                                            $ 114,453,321    $ 492,866,881
                                                            =============    =============
          LIABILITIES AND STOCKHOLDER'S DEFICIT
   Current Liabilities:
   Current maturities of notes and leases payable .......   $     318,077    $   9,074,052
   Current maturities of program broadcast rights payable       2,042,643        6,525,990
   Accounts payable and accrued expenses ................       7,824,296        8,617,963
   Deferred revenue .....................................         500,000          689,094
   Due to sellers .......................................            --            379,819
                                                            -------------    -------------
      Total current liabilities .........................      10,685,016       25,286,918
                                                            -------------    -------------

   Long-Term Liabilities:

   Notes and capital leases payable .....................     135,448,948      348,753,814
   Program broadcast rights payable .....................         632,444        1,951,859
   Deferred revenue .....................................       4,250,000        4,360,159
   Deferred income taxes ................................            --         55,474,000
                                                            -------------    -------------
                                                              140,331,392      410,539,832
                                                            -------------    -------------

   Senior Redeemable Preferred Stock ....................            --         54,009,638
                                                            -------------    -------------
   Junior Redeemable Preferred Stock ....................            --         46,133,304
                                                            -------------    -------------
   Stockholder's Deficit:

   Common stock .........................................          70,300           70,300
   Additional paid-in capital ...........................       2,253,229      (32,984,915)
   Accumulated equity (deficit) .........................     (38,886,616)     (10,188,196)
                                                            -------------    -------------
                                                              (36,563,087)     (43,102,811)
                                                            -------------    -------------
                                                            $ 114,453,321    $ 492,866,881
                                                            =============    =============
</TABLE>



                                      -4-

<PAGE>
<PAGE>



               BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                       Three Months Ended               Nine Months Ended
                                                          September 30,                    September 30,
                                                  ----------------------------   -----------------------------
                                                      1995            1996           1995              1996
                                                      ----            ----           ----              ----
<S>                                               <C>             <C>             <C>             <C>         
   Net revenues ...............................   $ 12,191,053    $ 29,786,193    $ 36,249,711    $ 59,901,221
                                                  ------------    ------------    ------------    ------------

   Operating expenses:
   Selling, technical and
   program expenses ...........................      5,342,943      14,337,337      15,387,649      27,878,366
   General and administrative .................      1,975,322       4,983,063       5,767,239       9,676,914
   Depreciation and amortization ..............      1,415,123       7,776,513       3,539,627      11,845,806
   Corporate ..................................        417,980         693,375       1,115,739       1,780,809
                                                  ------------    ------------    ------------    ------------
                                                     9,151,368      27,790,288      25,810,254      51,181,895
                                                  ------------    ------------    ------------    ------------
   OPERATING INCOME ...........................      3,039,685       1,995,905      10,439,457       8,719,326
                                                  ------------    ------------    ------------    ------------

   FINANCIAL INCOME (EXPENSE)

        Interest expense:
             Cash interest ....................     (4,028,327)     (6,854,643)    (11,128,222)    (15,734,623)
             Other interest ...................       (148,908)     (3,442,437)       (485,914)     (4,540,950)
                                                  ------------    ------------    ------------    ------------
                                                    (4,177,235)    (10,297,080)    (11,614,136)    (20,275,573)
        Interest income .......................        121,999          34,621         331,690         247,054
                                                  ------------    ------------    ------------    ------------
                                                    (4,055,236)    (10,262,459)    (11,282,446)    (20,028,519)
                                                  ------------    ------------    ------------    ------------
   NET (LOSS) BEFORE INCOME
   TAX BENEFIT AND EXTRA-
   ORDINARY ITEM ..............................     (1,015,551)     (8,266,554)       (842,989)    (11,309,193)

   Income tax benefit .........................           --         3,077,679            --         3,077,679
                                                  ------------    ------------    ------------    ------------

   NET (LOSS) BEFORE EXTRA-
   ORDINARY ITEM ..............................     (1,015,551)     (5,188,875)       (842,989)     (8,231,514)

   Extraordinary item:
   Gain on early extinguishment
   of debt ....................................           --              --         6,863,762            --
                                                  ------------    ------------    ------------    ------------
   NET INCOME (LOSS) ..........................   $ (1,015,551)   $ (5,188,875)   $  6,020,773    $ (8,231,514)
                                                  ============    ============    ============    ============ 
</TABLE>



                                      -5-

<PAGE>
<PAGE>




               BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
               CONSOLIDATED STATEMENT OF STOCKHOLDER'S (DEFICIT)
                      Nine Months Ended September 30, 1996
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                            Additional
                                                Common        Paid-In      Accumulated
                                                 Stock        Capital        (Deficit)         Total
                                                 -----        -------        ---------         -----
<S>                                          <C>            <C>             <C>             <C>
   Balance at December 31, 1995 ..........   $     70,300   $  2,253,229    $(38,886,616)   $(36,563,087)
   Allocation of proceeds from sale of
   redeemable senior preferred stock
   to initial warrants ...................           --        9,000,000            --         9,000,000
   Financing costs related to the sale of
   redeemable preferred stock ............           --       (3,165,267)           --        (3,165,267)
   Reclassification of accumulated deficit
   due to change in income tax status ....           --      (41,072,877)     41,072,877            --
   Dividends payable on redeemable
   preferred stock .......................           --               --      (4,142,943)     (4,142,943)
   Net (loss) ............................           --       (8,231,514)           --        (8,231,514)
                                             ------------   ------------    ------------    ------------ 
   Balance at September 30, 1996 .........   $     70,300   $(32,984,915)   $(10,188,196)   $(43,102,811)
                                             ============   ============    ============    ============ 
</TABLE>


                                      -6-

<PAGE>
<PAGE>


               BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                 Nine Months Ended September 30, 1995 and 1996
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                                   1995              1996
                                                                                   ----              ----
<S>                                                                            <C>              <C>           
Cash Flows From Operating Activities
   Net income (loss) .......................................................   $   6,020,773    $  (8,231,514)
   Adjustments to reconcile net income (loss) to net cash  (used in)
   provided by operating activities:
   Amortization of program broadcast rights ................................       1,619,464        2,832,189
   Depreciation and amortization ...........................................       2,288,671        8,249,682
   (Gain) on early extinguishment of debt ..................................      (6,863,762)            --
   Amortization of  intangibles and deferred loan costs ....................       1,720,387        4,415,386
   Amortization of note discount ...........................................            --          3,752,112
   (Gain) on sale of property and equipment ................................         (13,707)         (34,862)
   Payment of deferred and contingent interest .............................      (4,405,746)            --
   Payment of prepayment premiums ..........................................      (2,748,896)            --
   Other ...................................................................          31,691             --

   Change in assets and liabilities, net of effects of station acquisitions:

   Receivables .............................................................        (952,661)       3,913,941
   Due from sellers ........................................................            --          2,821,334
   Prepaid expenses ........................................................        (247,071)        (307,649)
   Payments on program broadcast rights payable ............................      (1,574,133)      (1,896,086)
   Accounts payable and accrued expenses ...................................       1,106,017       (3,001,126)
   Deferred income .........................................................            --           (423,158)
   Contingent and deferred interest payable ................................         567,533             --
   Deferred income taxes ...................................................            --         (3,085,982)
                                                                               -------------    ------------- 
   Net cash provided by (used in) operating activities .....................      (3,451,440)       9,004,267
                                                                               -------------    ------------- 
   Cash Flows From Investing Activities
   Purchase of property and equipment ......................................        (856,537)      (2,644,579)
   Proceeds from sale of equipment .........................................          70,162          187,300
   Payment for acquisition of stations, net of cash ........................     (26,686,909)    (321,848,468)
   Reimbursement for equipment purchases ...................................            --             79,198
   Purchase of securities ..................................................            --           (663,937)
   Other ...................................................................          10,665            3,616
                                                                               -------------    ------------- 
   Net cash (used in) investing activities .................................     (27,462,619)    (324,886,870)
                                                                               -------------    ------------- 
   Cash Flows From Financing Activities
   Principal payments on notes, including capital lease payables ...........     (96,254,583)        (249,726)
   Proceeds from issuance of redeemable preferred stock ....................            --        105,000,000
   Proceeds from long term borrowing .......................................     135,000,000      218,178,200
   Payment of debt acquisition costs .......................................      (5,646,723)     (11,535,690)
                                                                               -------------    ------------- 
   Net cash provided  by financing activities ..............................      33,098,694      311,392,784
                                                                               -------------    ------------- 
   Net increase (decrease) in cash and cash equivalents ....................       2,184,635       (4,489,819)

   Cash and cash equivalents:
   Beginning ...............................................................       4,617,242        9,668,331
                                                                               -------------    ------------- 
   ENDING ..................................................................   $   6,801,877    $   5,178,512
                                                                               =============    =============
</TABLE>



                                      -7-

<PAGE>
<PAGE>


               BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
               CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                 Nine Months Ended September 30, 1995 and 1996
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                          1995             1996
                                                                          ----             ----
<S>                                                                  <C>              <C>          
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
   Cash payments for interest ....................................   $  13,630,495    $  19,450,026
                                                                     =============    =============

   SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING
   ACTIVITIES

   Acquisition of program broadcast rights .......................   $   2,113,646    $   3,679,322
   Note payable and capital lease obligation incurred for purchase
   of equipment ..................................................         197,288          380,253
   Equipment acquired by barter transactions .....................         306,221           62,555
   Dividends accrued on redeemable preferred stock ...............   $        --      $   4,142,943
                                                                     =============    =============

   Acquisitions of stations:

   Cash purchase price ...........................................   $  26,686,909    $ 321,848,468
                                                                     =============    =============

   Net working capital acquired, net of cash $535,810 in 1996 ....   $       7,565    $   9,840,537
   Property and equipment acquired at fair market value ..........       7,533,196       72,533,059
   Intangible assets acquired ....................................      21,283,326      301,351,989
   Deferred income taxes assumed .................................            --        (58,872,778)
   Other, net ....................................................        (137,178)         221,020
                                                                     -------------    -------------
                                                                        28,686,909      325,073,827
   Less:  Application of deposit .................................      (2,000,000)      (3,225,359)
                                                                     -------------    -------------
                                                                     $  26,686,909    $ 321,848,468
                                                                     =============    =============
</TABLE>




                                      -8-

<PAGE>
<PAGE>





                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(NOTE A) - NATURE OF BUSINESS AND BASIS OF PRESENTATION

         NATURE OF BUSINESS:  Benedek Communications Corporation (the "Company")
was formed on April 10, 1996. The Company is a holding  company that derives its
operating  income  and cash  flow  from  its  subsidiary,  Benedek  Broadcasting
Corporation   ("Benedek   Broadcasting")  which  owns  and  operates  twenty-two
television stations located throughout the United States. These stations operate
under network  affiliation  contracts,  which provide programs to the affiliated
stations and the stations sell  commercial time during the programs to national,
regional and local  advertisers.  The networks also sell  commercial time during
the programs to national  advertisers.  Credit arrangements are determined on an
individual customer basis.

         BASIS OF PRESENTATION:  The consolidated  financial  statements include
the   accounts  of  the  Company  and  its  wholly  owned   subsidiary   Benedek
Broadcasting.  The accounts of Benedek License Corporation (BLC), a wholly owned
subsidiary of Benedek Broadcasting,  are included in the financial statements of
Benedek Broadcasting.  All significant  intercompany items and transactions have
been  eliminated  in  the  consolidated  financial  statements.   Since  Benedek
Broadcasting  and the Company have identical  stock  ownership,  these financial
statements include the operating results of Benedek  Broadcasting  accounted for
in a manner similar to that of a pooling-of-interests  method of accounting. The
financial statements include all adjustments, consisting of normal and recurring
adjustments, which are considered necessary in the opinion of management for the
fair  presentation  of the  financial  position as of September 30, 1996 and the
results of  operations  and cash flows for the nine months ended  September  30,
1995 and 1996. These financial statements do not include all the information and
footnotes required by generally accepted accounting principles.

         Operating  results for the three and nine month periods ended September
30,  1995  and 1996  and for the  fiscal  year  ended  1995 are not  necessarily
indicative  of the  results  that may be  expected  for the  fiscal  year  ended
December 31, 1996.

(NOTE B) - ACQUISITIONS AND CONTRIBUTION OF CAPITAL

         The Company was formed by the sole stockholder of Benedek Broadcasting.
On June 6, 1996, two acquisition  agreements entered into during 1995 by Benedek
Broadcasting were  consummated.  These agreements were to acquire (i) the assets
of the television broadcasting division of Stauffer Communications,  Inc., which
owned five  television  stations for a total purchase  price of $54,500,000  and
(ii) all the issued and  outstanding  capital  stock of  Brissette  Broadcasting
Corporation  which owned and operated eight  television  stations for a purchase
price  of  $270,000,000.  At  the  closing  of  these  acquisitions,   the  sole
stockholder of Benedek Broadcasting contributed all of the outstanding shares of
common stock of Benedek Broadcasting to the Company in exchange for the issuance
to him all of the outstanding shares of common stock of the Company.

         The pro  forma  results  of  operations  for  the  three  months  ended
September  30, 1995 and 1996 and the nine months  ended  September  30, 1995 and
1996  assuming  the  acquisitions  had  taken  place on  January  1, 1995 are as
follows:


                                      -9-

<PAGE>
<PAGE>





                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(NOTE B) - ACQUISITIONS AND CONTRIBUTION OF CAPITAL - (CONTINUED)

<TABLE>
<CAPTION>
                             Three Months Ended Sept. 30,    Nine Months Ended Sept. 30,
                            -----------------------------    ---------------------------
                                1995            1996            1995            1996
                                ----            ----            ----            ----
<S>                         <C>             <C>             <C>             <C>         
   Net revenue ..........   $ 28,091,356    $ 29,786,194    $ 87,845,440    $ 89,681,253

   Operating expenses ...     25,836,043      27,790,277      77,260,605      81,069,436
   Financial expenses ...     10,384,813      10,707,410      30,992,412      31,824,988
                            ------------    ------------    ------------    ------------
   (Loss) before income
   taxes and extra-
   ordinary item ........     (8,129,500)     (8,711,493)    (20,407,577)    (23,213,171)
   Income tax benefit ...      2,691,801       2,424,598       8,748,974       7,502,187
                            ------------    ------------    ------------    ------------
   (Loss) before extra-
   ordinary item ........     (5,437,699)     (6,286,895)    (11,658,603)    (15,710,984)
   Extraordinary item ...           --              --         6,863,762            --
                            ------------    ------------    ------------    ------------
   Net (loss) ...........   $ (5,437,699)   $ (6,286,895)   $ (4,794,841)   $(15,710,984)
                            ============    ============    ============    ============ 
   Broadcast cash flow(1)   $ 10,885,239    $ 11,285,131    $ 35,902,089    $ 34,112,707
                            ============    ============    ============    ============
</TABLE>

(1) Broadcast cash flow is defined as operating  income before  financial income
as derived from the consolidated  statements of operations plus depreciation and
amortization,  amortization of program broadcast rights,  corporate expenses and
noncash compensation less payments for program broadcast rights.

(NOTE C) - REDEEMABLE EQUITY SECURITIES AND DISCOUNT NOTES

         Concurrent  with the  acquisitions  described  in Note (B) the  Company
entered into the  following  financing  transactions,  the net proceeds of which
were contributed to Benedek Broadcasting.

         (1) The  Company  sold  60,000  Units  in a  private  placement,  which
             generated  proceeds of  $60,000,000.  Each Unit consists of (i) ten
             shares of Exchangeable  Redeemable  Senior Preferred Stock (ii) ten
             Initial Warrants, and (iii) 14.8 Contingent Warrants.

             (i)   Exchangeable  Redeemable Senior Preferred Stock - The Company
                   issued 600,000 shares of 15% Exchangeable  Redeemable  Senior
                   Preferred  Stock  due  2007,  with  an  initial   liquidation
                   preference equal to the proceeds received of $60,000,000.  Of
                   these  proceeds,  $9,000,000  was  allocated  to the  initial
                   warrants described in (ii).  Dividends are payable to holders
                   of the outstanding shares at the rate of 15% per annum of the
                   then  effective  liquidation  preference  per share,  payable
                   quarterly  beginning  July 1, 1996 and accruing  from June 6,
                   1996.  The  Company  has the option to pay  dividends  on any
                   dividend  payment  date  occurring  on or before July 1, 2001
                   either  in cash  or by  adding  such  dividends  to the  then
                   effective  liquidation  preference.  The Company also has the
                   option to  immediately  redeem these  shares,  in whole or in
                   part,  at  predetermined  redemption  prices.  The Company is
                   required to redeem the outstanding  shares on July 1, 2007 at
                   a  redemption  price  equal  to  100% of the  then  effective
                   liquidation  preference plus any accrued and unpaid dividends
                   to the date of redemption. The Exchangeable Redeemable


                                      -10-

<PAGE>
<PAGE>





                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(NOTE C) - REDEEMABLE EQUITY SECURITIES AND DISCOUNT NOTES - (CONTINUED)

                   Senior Preferred Stock is exchangeable into debentures at the
                   Company's option, subject to certain conditions,  in whole on
                   any  scheduled   dividend   payment  date.  The  Exchangeable
                   Redeemable  Senior  Preferred  Stock has been registered with
                   the  Securities  and  Exchange   Commission   pursuant  to  a
                   registration statement delayed effective in October 1996.

             (ii)  Initial   Warrants  -  The  Company  issued  600,000  Initial
                   Warrants  each  of  which  entitles  the  holder  thereof  to
                   purchase  one  share of  Class A  Common  Stock at a price of
                   $0.01  per  share.  The  value  of the  warrants  at  date of
                   issuance  was  $9,000,000  which  was  allocated  to  paid-in
                   capital  and is being  amortized  at a rate of 15% per  annum
                   through July 1, 2007,  the mandatory  redemption  date of the
                   Exchangeable Redeemable Senior Preferred Stock.  Accordingly,
                   this amount is being accreted to the Exchangeable  Redeemable
                   Senior Preferred Stock on the same basis.

             (iii) Contingent  Warrants - The Company issued 888,000  Contingent
                   Warrants, each warrant to acquire one share of Class A Common
                   Stock at an exercise price of $0.01 per share. The Contingent
                   Warrants   were  issued  to  an  escrow  agent  and  are  not
                   outstanding.  The Contingent  Warrants are not separable from
                   the Exchangeable  Redeemable  Senior Preferred Stock and will
                   not  be  delivered  out of  escrow  unless  the  Exchangeable
                   Redeemable Senior Preferred Stock is not redeemed on or prior
                   to July 1, 2000. Since it is management's intention to redeem
                   the Exchangeable  Redeemable  Senior Preferred Stock prior to
                   any  release  of the  Contingent  Warrants  from  escrow,  no
                   allocation  of  the  proceeds  was  made  to  the  Contingent
                   Warrants.

         (2) Seller Junior Discount Preferred Stock - The Company issued 450,000
             shares of Seller Junior  Discount  Preferred Stock due 2008 with an
             aggregate   liquidation   preference   equal  to  the  proceeds  of
             $45,000,000.  Dividends  are  payable to the  holders of the Seller
             Junior Discount  Preferred Stock at 7.92% per annum until the fifth
             anniversary  of the issuance  thereof and  thereafter at increasing
             rates up to 18%.  Since the  Company  intends  to redeem the Seller
             Junior  Discount  Preferred  Stock prior to the fifth  anniversary,
             dividends are being  accrued at the initial rate.  The dividends on
             the Seller Junior Discount Preferred Stock are cumulative from date
             of issuance.  Until the fifth  anniversary of the issuance thereof,
             dividend payments on the Seller Junior Discount Preferred Stock may
             not be made in cash and instead will be added  automatically to the
             liquidation  preference and as a result will be deemed paid in full
             and will not accumulate. The Seller Junior Discount Preferred Stock
             is subject to mandatory redemption in whole on July 1, 2008 and the
             Company has the option to redeem  these  shares in whole or in part
             at a price equal to the sum of the liquidation value per share plus
             an amount equal to all accumulated  and unpaid  dividends per share
             to the date of redemption.


                                      -11-

<PAGE>
<PAGE>





                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(NOTE C) - REDEEMABLE EQUITY SECURITIES AND DISCOUNT NOTES - (CONTINUED)

         (3) 13 1/4% Senior  Subordinated  Discount Notes due 2006 - The Company
             issued Senior  Subordinated  Discount Notes with a principal amount
             of  $170,000,000.   These  Notes  were  issued  at  a  discount  of
             $79,821,800  which  generated  gross proceeds of  $90,178,200.  The
             Notes  mature on May 15,  2006 and yield  13.25%  per annum with no
             cash  interest  accruing  prior to May 15, 2001.  Thereafter,  cash
             interest   will  accrue  until   maturity   payable   semiannually,
             commencing  November 15, 2001. On or after May 15, 2000,  the Notes
             are  redeemable at the option of the Company,  in whole or in part,
             at predetermined  redemption prices and under specified conditions.
             The Notes are subordinated to all Senior Debt of the Company. These
             Notes  contain  various  restrictive  covenants,  all of which  the
             Company was in compliance  with at September  30, 1996.  The Senior
             Subordinated   Discount  Notes  have  been   registered   with  the
             Securities  and  Exchange  Commission  pursuant  to a  registration
             statement declared effective in October 1996.

The following table summarizes these activities as follows:

<TABLE>
<CAPTION>
                                     Exchangeable                   Seller        13 1/4%
                                      Redeemable                    Junior        Senior
                                        Senior                     Discount    Subordinated
                                      Preferred      Initial      Preferred      Discount
                                        Stock        Warrants       Stock         Notes
                                     ------------------------------------------------------
<S>                                  <C>           <C>           <C>           <C>      
   Issuance of preferred stock ...   $51,000,000   $ 9,000,000   $45,000,000   $      --
   Issuance of senior subordinated
   discount notes ................          --            --            --      90,178,200
   Accrued dividends .............     3,009,638          --       1,133,304          --
   Amortization of note discount .          --            --            --       3,752,112
                                     -------------------------------------------------------
   Balance at September 30, 1996 .   $54,009,638   $ 9,000,000   $46,133,304   $93,930,312
                                     =======================================================
</TABLE>

         Since the  Company  derives all of its  operating  income and cash flow
from  Benedek  Broadcasting,  the  Company's  ability  to  pay  its  obligations
including  (i)  interest on and  principal of the senior  subordinated  discount
notes (ii) redemption of and cash dividends on the exchangeable  preferred stock
and  (iii)  redemption  of and cash  dividends  on the  seller  junior  discount
preferred stock will be dependent  primarily upon receiving  dividends and other
payments  on advances  from  Benedek  Broadcasting.  Benedek  Broadcasting  is a
separate  and  distinct  legal  entity  and  has no  obligation,  contingent  or
otherwise,  to pay any amounts to the Company or to make funds  available to the
Company for debt service or any other obligation.


                                      -12-

<PAGE>
<PAGE>





                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(NOTE D) - LONG TERM DEBT

         As part of the financing  transactions  described in Note C, on June 6,
1996,  Benedek  Broadcasting  entered into a new credit agreement which includes
two Term Loan Facilities consisting of (i) a Series A Facility of $70,000,000 at
a  fluctuating  rate per annum  (currently  8.81%) (ii)  a Series B  Facility of
$58,000,000  at a fluctuating  rate per annum  (currently  9.31%). The Term Loan
Facilities provide for quarterly principal payments until final maturity (except
in the first year during which  amortization will be on a semiannual basis). The
Series A Facility  and the Series B Facility  will mature five years and six and
one-half years,  respectively,  after the closing.  Benedek Broadcasting will be
required to make scheduled aggregate  amortization  payments on the Series A and
Series B  Facilities,  as  follows:  during the first year after  closing,  $6.0
million;  during the second year after closing, $11.0 million;  during the third
year after closing,  $14.5 million;  during the fourth year after closing, $16.0
million;  during the fifth year after closing,  $27.5 million;  during the sixth
year after closing, $15.0 million; and during the first half of the seventh year
after closing, $38.0 million.

         The credit  agreement  also  includes a  Revolving  Credit  Facility of
$15,000,000,  which bears interest at a customary base rate plus a spread. There
were no borrowings on the revolver as of September 30, 1996.

         The  Term  Loan  Facilities  and  the  Revolving  Credit  Facility  are
guaranteed  by the Company and secured by certain of the  Company's  and Benedek
Broadcasting's  present and future property and assets. The Term Loan Facilities
are also  guaranteed by BLC and are secured by all of the stock of BLC. The Term
Loan Facilities contain various  restrictive  covenants and requires  compliance
with certain financial ratios and covenants.

        At September 30, 1996, the Company did not meet certain financial ratios
contained in its credit  agreement.  The lenders under the credit agreement have
agreed to waive such noncompliance.  In connection with such waiver, the Company
agreed that for so long as its ratio of debt to  Adjusted  EBITDA (as defined in
the credit  agreement) is in excess of 7.00:1.00,  the Term Loan Facilities will
bear  interest at an additional  spread of 25 basis points from that  originally
provided for in the credit agreement.

         During 1995, Benedek Broadcasting issued $135,000,000 of 11 7/8% Senior
Secured  Notes due 2005 (the "Senior  Secured  Notes").  The net proceeds of the
Senior Secured Notes were used,  together with available  cash, to (i) refinance
certain  indebtedness,  (ii)  finance the  acquisition  of WTVY-TV  ("the Dothan
Station") and (iii) pay fees and expenses in connection  with the offering.  The
Senior  Secured  Notes have been  registered  with the  Securities  and Exchange
Commission in a registration statement declared effective in November 1995.

         The Senior  Secured  Notes bear interest at the rate of 11 7/8% payable
semiannually  on March 1 and  September 1 of each year and mature in March 2005.
The Senior Secured Notes may be redeemed by Benedek  Broadcasting in whole or in
part after  March 1, 2000  subject to certain  prepayment  premiums.  The Senior
Secured  Notes  contain  various  restrictive  covenants  relating to prepayment
premiums.  The  Senior  Secured  Notes  contain  various  restrictive  covenants
relating to  limitations on dividends,  transactions  with  affiliates,  further
issuance of debt, and sales of assets, among others. Benedek Broadcasting was in
compliance with these covenants at September 30, 1996.


                                      -13-

<PAGE>
<PAGE>





                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(NOTE D) - LONG TERM DEBT (CONTINUED)

         The Senior Secured Notes are  collateralized by Benedek  Broadcasting's
100% interest in BLC,  certain  agreements  and contract  rights  related to the
stations  which includes  network  affiliation  agreements  and certain  general
intangibles.

NOTES PAYABLE CONSIST OF THE FOLLOWING:
<TABLE>
<CAPTION>
                                                            September 30,
                                                                1996
                                                                ----
<S>                                                         <C>         
   Senior Secured Notes .................................   $135,000,000
   Term loan Series A ...................................     70,000,000
   Term loan Series B ...................................     58,000,000
   Senior Subordinated Discount Notes ...................     93,930,312
   Capital leases and other .............................        897,554
                                                            ------------
                                                             357,827,866
   Less current maturities ..............................      9,074,052
                                                            ------------
                                                            $348,753,814
                                                            ============
</TABLE>

   (NOTE E) - INCOME TAX MATTERS AND CHANGE IN TAX STATUS

         Prior  to  the   consummation  of  the  acquisitions  and  the  related
financing, Benedek Broadcasting, with the consent of its stockholder, elected to
be taxed  under  sections of federal and state  income tax law,  which  provided
that, in lieu of corporation income taxes, the stockholder  separately accounted
for Benedek  Broadcasting's income,  deductions,  losses and credits. Due to the
structure of the financing for the acquisitions,  the election to be taxed as an
"S" Corporation automatically terminated and Benedek Broadcasting became subject
to federal and state income taxes. As a result,  Benedek Broadcasting recorded a
net  deferred  tax  asset of  approximately  $3,550,000  which  was  offset by a
valuation  allowance of the same amount.  Management  believes a benefit will be
realized  to the  extent  of this net  deferred  tax  asset  as a result  of the
acquisitions.  Thus the valuation  allowance was eliminated and accounted for as
part of the acquisition.

         Under the  provision of Statement  of  Financial  Accounting  Standards
(SFAS) No. 109, the deferred tax assets and liabilities,  resulting  principally
from the acquisitions explained in Note B consist of the following components:


                                      -14-

<PAGE>
<PAGE>




                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(NOTE E) - INCOME TAX MATTERS AND CHANGE IN TAX STATUS - (CONTINUED)

<TABLE>
                                   September 30,
                                       1996
                                       ----
<S>                               <C>         
Deferred tax assets:
   Loss Carryforwards .........   $  3,543,248
   Nondeductible allowances and
   other ......................      1,089,776
   Network agreement ..........      1,750,000
   Original issue discount ....      1,500,845
                                  ------------
                                     7,883,869
                                  ------------
   Deferred tax liabilities:
   Property and equipment .....     15,252,026
   Intangibles ................     48,105,843
                                  ------------
                                    63,357,869
                                  ------------
   Net deferred tax liability .   $(55,474,000)
                                  ============ 
</TABLE>

         At September 30, 1996 a valuation  allowance  has not been  established
since,  in the  opinion  of  management,  it is more  likely  than  not that the
deferred tax assets will be realized.

         Under the  provisions  of the Internal  Revenue  Code,  the Company has
approximately $7,300,000 of actual net operating loss carryforwards available to
offset future tax liabilities of the Company.

Reconciliation  of the  statutory  federal  income  tax  rate  to the  Company's
effective tax rate is as follows:

<TABLE>
<CAPTION>
                                                 Three Months Ended  Nine Months Ended
                                                    September 30,      September 30,
                                                 -------------------------------------
                                                   1995      1996      1995     1996
                                                   ----      ----      ----     ----
<S>                                               <C>       <C>       <C>      <C>
   Computed "expected" income tax benefit ...     (35.0)%   (35.0)%   (35.0)%  (35.0)%
   State income taxes, net of federal effect        --       (5.0)      --      (5.0)
   Loss allocated to stockholder due to "S" .                                 `
   Corporation status .......................      26.5        --       4.0      8.3
   Intangible amortization not deductible for
   tax purposes .............................       7.3       3.8      26.4      4.3
   Other, net ...............................       1.2      (1.0)      4.6      0.2
                                                  -------------------------------------
Effective tax rate                                  -- %    (37.2)%     -- %   (27.2)%
                                                  =====================================
</TABLE>

                                      -15-

<PAGE>
<PAGE>





                BENEDEK COMMUNICATIONS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

(NOTE F) - COMMON STOCK AND OTHER SECURITIES

Common stock consists of the following numbers of shares:


<TABLE>
<CAPTION>

                                   Authorized    Issued    Outstanding
                                   -----------  ---------  -----------

<S>                                 <C>         <C>        <C>      
Class A common $.01 par
value........                       25,000,000       -          -


Class B common $.01 par
value........                       25,000,000  7,030,000  7,030,000

</TABLE>

In  addition,  the Board of Directors  of the Company has  authorized  2,500,000
shares of preferred  stock,  1,050,000 of which have been issued as described in
Note C above.





                                      -16-

<PAGE>
<PAGE>


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

OVERVIEW

        This Quarterly Report on Form 10-Q contains  forward-looking  statements
that involve risks and  uncertainties.  Actual  results could differ  materially
from  those  anticipated  in these  forward-looking  statements  as a result  of
certain  factors,   including  changes  in  national  and  regional   economies,
competition  in the  television  business,  successful  integration  of acquired
television  stations,  pricing  fluctuations in local and national  advertising,
program ratings and changes in programming costs, among other factors.

        Except as  otherwise  provided,  the  financial  data set forth below is
derived from the  historical  financial  statements  of the Company  prepared in
accordance  with  generally  accepted  accounting  principles.  Such  historical
financial  data includes the results of operations of five  television  stations
acquired from Stauffer Communications,  Inc. (the "Stauffer Stations") and eight
television  stations  acquired  from  Brissette  Broadcasting  Corporation  (the
"Brissette  Stations,"  and together with the Stauffer  Stations,  the "Acquired
Stations")  from the date of the  acquisition  thereof on June 6, 1996.  As used
herein,  "Same Station" data refers to the  historical  results of operations of
all 22 television  stations  currently  owned by the Company as if such stations
were  owned by the  Company  throughout  the  periods  indicated  with pro forma
adjustments only for corporate expenses, depreciation and amortization.

        As used herein,  "Adjusted EBITDA" is defined as operating income before
financial income as derived from the consolidated  statements of operations plus
depreciation  and  amortization,  amortization of program  broadcast  rights and
noncash  compensation  less  payments for program  broadcast  rights.  "Adjusted
EBITDA" as defined in Benedek  Broadcasting's Credit Agreement excludes from the
foregoing  definition  certain  noncash  revenues used in determining  operating
income. As used herein, "broadcast cash flow" is defined as Adjusted EBITDA plus
corporate expenses.

        The  operating  revenues of the Company are derived  primarily  from the
sale of advertising time and, to a lesser extent,  from compensation paid by the
networks for broadcasting  network  programming and from barter transactions for
goods and  services.  Revenue  depends on the  ability of the Company to provide
popular  programming which attracts audiences in the demographic groups targeted
by  advertisers,  thereby  allowing  the  Company  to sell  advertising  time at
satisfactory  rates.  Revenue also depends  significantly on factors such as the
national and local economy and the level of local competition.

        Approximately  54.9% of the gross  revenues  of the  Company in the nine
months  ended   September  30,  1996  was  generated  from  local  and  regional
advertising,  which is sold primarily by its television  station's  sales staff,
and the remainder of the advertising revenues is comprised primarily of national
advertising,  which is sold by national  sales  representatives  retained by the
Company.  The Company  generally pays  commissions  to  advertising  agencies on
local,  regional and national advertising and to national sales  representatives
on national advertising. Net revenues reflect deductions from gross revenues for
commissions payable to advertising agencies and national sales representatives.

        Local/regional  advertising  and  national  advertising  constitute  the
largest   categories   of  the  Company's   operating   revenues  and  represent
approximately  82.2% of gross  revenues for the nine months ended  September 30,
1996 as compared to 87.1% for the nine months ended September 30, 1995. Although
relatively  constant  as a  total  percentage  of  gross  revenues,  the  mix of
advertising  revenue can vary  depending on the level of  political  advertising
revenue.  Excluding  political  advertising  revenue,  the  percentage  of gross
revenues attributable to local/regional  advertising and national advertising of
the Company was 86.1% for the nine months ended  September  30, 1996 as compared
to 87.9% for the nine




                                      -17-

<PAGE>
<PAGE>



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

OVERVIEW (CONTINUED)

months ended  September 30, 1995.  The decrease was the result of an increase in
network  compensation  of $2.6  million  or 125.5%,  representing  7.2% of gross
revenues (excluding  political  advertising  revenues) for the nine months ended
September 30, 1996 as compared to 5.1% of gross  revenues  (excluding  political
advertising revenues) for the nine months ended September 30, 1995. For the nine
months  ended  September  30, 1996,  the Company  reported net revenues of $59.9
million  compared  to net  revenues of $36.2  million for the nine months  ended
September  30,  1995.  The Company  had a net loss of $8.2  million for the nine
months ended  September 30, 1996 compared to a net income of $6.0 million (after
an  extraordinary  gain of $6.9 million) for the nine months ended September 30,
1995.  Adjusted  EBITDA for the nine months ended  September  30, 1996 was $21.5
million as compared to $14.0  million for the nine months  ended  September  30,
1995.

        In December  1995,  the Company  entered into new long-term  affiliation
agreements  with CBS effective  retroactive to July 1, 1995. In connection  with
such  arrangements,  CBS paid the Company bonus  payments of $2.5 million in the
fourth  quarter  of 1995 and $2.5  million in the first  quarter of 1996.  These
payments  are being  recognized  as revenue  by the  Company at the rate of $0.5
million  per year  over the  ten-year  term of the  affiliation  agreements.  In
connection with these payments,  the Company also agreed with CBS that, upon the
consummation  of the  acquisition  of the  Acquired  Stations,  the terms of the
affiliation  agreements for the Acquired Stations which are CBS affiliates would
be extended through 2005.

        The  Company's  primary  operating  expenses are employee  compensation,
programming and depreciation and amortization.  Changes in compensation  expense
result   primarily  from   adjustments  to  fixed  salaries  based  on  employee
performance  and  inflation  and,  to a lesser  extent,  from  changes  in sales
commissions paid based on levels of advertising  revenues.  Programming  expense
consists  primarily of  amortization of program  rights.  The Company  purchases
first run and off-network  syndicated  programming on an ongoing basis and has a
policy of closely  matching  payments for and  amortization of program rights in
each period. A network-affiliated  station receives approximately  two-thirds of
its required daily  programming  from the network at no cost.  Depreciation  and
amortization  expense  has  generally  declined  from period to period as assets
acquired  at the time of the  acquisition  of a station  are fully  depreciated.
However,  for the  nine  months  ended  September  30,  1996,  depreciation  and
amortization  increased  $8.3  million due to the  acquisition  of the  Acquired
Stations.  Barter expense generally offsets barter revenue and reflects the fair
market value of goods and services  received.  The Company's  operating expenses
(excluding  depreciation  and  amortization)  have remained  fairly constant and
represent  approximately  65.7%  of net  revenues  for  the  nine  months  ended
September  30, 1996 as compared  to 61.4.% of net  revenues  for the nine months
ended September 30, 1995.

        On March 31, 1995,  the Company  acquired for a cash  purchase  price of
$28.7  million  substantially  all of the assets  (excluding  cash and  accounts
receivable)  of the  Dothan  Station  which is the CBS  affiliate  serving  both
Dothan, Alabama and Panama City, Florida.

        On June 6, 1996, the Company acquired substantially all of the broadcast
television assets (including  working capital of approximately  $1.6 million) of
the Stauffer Stations consisting of five principal broadcast television stations
and four satellite  broadcast  television stations for a purchase price of $54.5
million.  The principal  stations  acquired by the Company were  KCOY-TV,  Santa
Maria,  California;   WIBW-TV,  Topeka,  Kansas;  KMIZ-TV,  Columbia,  Missouri;
KGWC-TV. Casper, Wyoming; and KGWN-TV,  Cheyenne,  Wyoming. KGWC-TV operates two
satellite stations, KGWL-TV, Lander,




                                      -18-

<PAGE>
<PAGE>


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

OVERVIEW (CONTINUED)

Wyoming,  and KGWR-TV,  Rock Springs,  Wyoming,  both of which  rebroadcast  the
programming  of KGWC-TV.  KGWN-TV  operates  two  satellite  stations,  KSTF-TV,
Scottsbluff, Nebraska and KTVS-TV, Sterling, Colorado, both of which rebroadcast
the  programming of KGWN-TV.  All of the Stauffer  Stations are affiliated  with
CBS, except for KMIZ-TV, Columbia, Missouri, which is affiliated with ABC.

        On June 6,  1996,  the  Company  acquired  all of the  capital  stock of
Brissette Broadcasting Corporation  ("Brissette") for $270.0 million in cash and
preferred  stock.  All of the outstanding  indebtedness of Brissette was paid in
full  by the  sellers  at  the  closing.  Pursuant  to  the  Brissette  purchase
agreement,  at the closing  Brissette was required to have working capital of at
least  $8.8  million  and any  amount  in excess  thereof  was to be paid to the
sellers.  By  acquiring  all of the  capital  stock of  Brissette,  the  Company
acquired eight network-affiliated television stations including WMTV-TV, the NBC
affiliate  serving  Madison,  Wisconsin;  WWLP-TV,  the  NBC  affiliate  serving
Springfield,   Massachusetts;   WILX-TV,  the  NBC  affiliate  serving  Lansing,
Michigan;  WHOI-TV, the ABC affiliate serving Peoria, Illinois; WSAW-TV, the CBS
affiliate  serving  Wausau,  Wisconsin;   WTRF-TV,  the  CBS  affiliate  serving
Wheeling,  West  Virginia and  Steubenville,  Ohio;  KAUZ-TV,  the CBS affiliate
serving Wichita Falls,  Texas;  and KOSA-TV,  the CBS affiliate  serving Odessa,
Texas.  Of the $270.0  million paid for the capital stock of  Brissette,  $225.0
million was paid in cash and $45.0  million was paid by the  issuance to General
Electric  Capital  Corporation  ("GECC")  and Mr. Paul  Brissette  of the junior
preferred stock of the Company.

        The Company has included  Adjusted  EBITDA and broadcast  cash flow data
because such data is used by certain investors to measure a company's ability to
service debt. Adjusted EBITDA is used to pay principal and interest on long-term
debt and to fund  capital  expenditures.  Adjusted  EBITDA  does not  purport to
represent  cash  provided by operating  activities as reflected in the Company's
Consolidated  Financial  Statements,  is not a measure of financial  performance
under generally accepted  accounting  principles and should not be considered in
isolation or as a substitute for measures of performance  prepared in accordance
with generally accepted accounting principles.

        The following table (in thousands) sets forth certain historical results
of operations and operating  data for the three and nine months ended  September
30, 1995 and 1996.  The table includes the results of operations of the Acquired
Stations only from the closing date of June 6, 1996.


<TABLE>
<CAPTION>

                                                        
                              Three Months Ended Sept. 30,   Nine Months Ended Sept. 30,
                              ----------------------------   ---------------------------
                                   1995          1996            1995         1996
                                   ----          ----            ----         ----
<S>                               <C>          <C>             <C>          <C>
Operating              
 income.....................      $3,040       $ 1,996         $10,439      $ 8,719
   Add:
     Amortization of pro-
      gram broadcast rights.         537         1,530           1,619        2,832
     Depreciation and
      amortization..........       1,416         7,776           3,540       11,846
     Corporate
      expenses..............         418           693           1,116        1,781
   Less:
     Payments for program
      broadcast liabilities.        (537)         (710)         (1,574)      (1,896)
                                  ------       -------         -------      -------
Broadcast cash flow.........      $4,874       $11,285         $15,140      $23,282
                                  ======       =======         =======      =======

</TABLE>




                                      -19-

<PAGE>
<PAGE>



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

OVERVIEW (CONTINUED)

        The following Same Station  information  (in thousands)  gives effect to
the acquisition of the Dothan Station and Brissette and Stauffer  Stations as if
such  transactions  were  consummated  on  January  1,  1995.  The Same  Station
information  for the three months and nine months ended  September  30, 1995 and
1996 does not purport to  represent  what the  Company's  results of  operations
would have been if such  transactions  had been effected at such date and do not
purport to project results of operations of the Company in any future period.

<TABLE>
<CAPTION>

                            Three Months Ended Sept. 30,  Nine Months Ended Sept. 30,
                            ----------------------------  ---------------------------
                                  1995           1996          1995         1996
                                  ----           ----          ----         ----
<S>                              <C>           <C>           <C>           <C>    
Net revenues...............      $28,092       $29,786       $87,845       $89,681
                                 -------       -------       -------       -------

Operating expenses:
   Selling, technical and
     program expenses......       12,672        14,281        38,027        41,764
   General and             
    administrative.........        4,590         5,039        13,964        14,761
   Depreciation and amorti-
     ization...............        7,939         7,777        23,249        22,502
                           
   Corporate...............          635           693         2,021         2,043
                                 -------       -------       -------       -------
                                  25,836        27,790        77,261        81,070
                                 -------       -------       -------       -------
       OPERATING INCOME....      $ 2,256       $ 1,996       $10,584       $ 8,611
                                 =======       =======       =======       =======

Broadcast cash flow........      $10,885       $11,285       $35,902       $34,113
Broadcast cash flow
   margin..................       38.7%         37.9%          40.9%         38.0%
Adjusted EBITDA............      $10,059       $10,592        $33,242      $29,029
Adjusted EBITDA margin.....       35.8%         35.6%          37.8%         32.4%

</TABLE>



THREE MONTHS ENDED  SEPTEMBER 30, 1996 COMPARED TO THREE MONTHS ENDED  SEPTEMBER
30, 1995

        Net revenues for the three months  ended  September  30, 1996  increased
$17.6 million or 144.3% to $29.8 million from $12.2 million for the three months
ended  September 30, 1995  primarily as a result of the  acquisition  on June 6,
1996 of the Acquired Stations which increased net revenue by $17.8 million. On a
Same Station basis,  net revenues for the three months ended  September 30, 1996
remained flat from the three months ended  September 30, 1995. On a Same Station
basis,  political  advertising  revenue for the three months ended September 30,
1996 increased by $2.1 million to $2.3 million. Gross revenues on a Same Station
basis excluding  political  advertising  revenue  decreased $0.2 million or 0.5%
from the three months ended September 30, 1995.

        Net revenues during the three month period ended September 30, 1996 were
adversely  affected by  unexpected  weakness  in  advertising  revenues  for the
Company's 12 CBS  affiliated  stations  and six ABC  affiliated  stations  which
experienced a decline in audience shares.  On a Same Station basis, net revenues
of the Company's  CBS  affiliated  stations  increased by 0.3%  and net revenues
of the Company's ABC affiliated  stations  increased by 0.3%, while net revenues
of the Company's NBC affiliated stations increased by 23.8%.



                                      -20-

<PAGE>
<PAGE>



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

THREE MONTHS ENDED  SEPTEMBER 30, 1996 COMPARED TO THREE MONTHS ENDED  SEPTEMBER
30, 1995 (CONTINUED)

        Operating  expenses  for the  three  months  ended  September  30,  1996
increased  $18.6  million or 203.7% to $27.8  million  from $9.2 million for the
three months ended  September 30, 1995.  Of the increase in operating  expenses,
$17.4 million was attributable to the acquisition of the Acquired Stations. As a
percentage of net revenues,  operating expenses increased to 93.3% from 75.0% in
the three months ended September 30, 1995,  primarily as a result of an increase
of $6.4 million in  depreciation  and  amortization  expense.  On a Same Station
basis,  operating  expenses  for the  three  months  ended  September  30,  1996
increased  $2.0 million or 7.6% from the three months ended  September 30, 1995.
Operating  expenses as a  percentage  of net  revenues on a Same  Station  basis
increased  from 91.2% for the three months ended  September 30, 1995 to 93.3% in
the three months ended September 30, 1996.

        Operating income for the three months ended September 30, 1996 decreased
$1.0  million or 34.3% to $2.0  million  from $3.0  million for the three months
ended September 30, 1995.

        Financial (expenses),  net for the three months ended September 30, 1996
increased $6.2 million or 153.1% to $10.3 million from $4.1 million in the three
months  ended  September  30,  1995,  due to the  Company's  higher  debt  level
following the completion of the financing of the purchase price for the Acquired
Stations in June 1996.

        Income tax benefit for the three  months  ended  September  30, 1996 was
$3.1 million  compared to none for the three months  ended  September  30, 1995.
Reductions in the deferred tax liabilities  related to the  acquisitions and the
creation of deferred tax assets  generated  the income tax benefit for the three
months ended  September 30, 1996. For the three months ended  September 30, 1995
the Company recognized no income tax benefit due to its "S" Corporation status.

        Net loss for the three months ended  September 30, 1996 was $5.2 million
as compared to net loss of $1.0 million for the three months ended September 30,
1995.

        Broadcast  cash flow for the  three  months  ended  September  30,  1996
increased  $6.4  million or 131.5% to $11.3  million  from $4.9  million for the
three months ended  September 30, 1995 primarily as a result of the  acquisition
of the Acquired Stations.  As a percentage of net revenues,  broadcast cash flow
margin  decreased to 37.9% for the three months  ended  September  30, 1996 from
40.0% for the three months ended  September 30, 1995.  On a Same Station  basis,
broadcast cash flow for the three months ended September 30, 1996 increased $0.4
million or 3.7% to $11.3  million from $10.9  million for the three months ended
September 30, 1995. As a percentage of net revenues,  broadcast cash flow margin
on a Same Station basis  decreased to 37.9% for the three months ended September
30, 1996 from 38.7% for the three months ended September 30, 1995.

        The decrease in broadcast  cash flow and broadcast cash flow margin on a
Same  Station  basis for the three month  period  ended  September  30, 1996 was
primarily  related to an  increase in  operating  expenses  used in  determining
broadcast  cash flow and to lower than  expected net  revenues.  Such  operating
expenses  increased by $1.6  million or 15.7% at the  Acquired  Stations for the
three months ended September 30, 1996 from the comparable  period in 1995 and by
$0.5 million or 6.8% at the Company's previously owned stations.


                                      -21-

<PAGE>
<PAGE>


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

NINE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
1995

        Net  revenues  for the nine months ended  September  30, 1996  increased
$23.6  million or 65.2% to $59.9  million from $36.3 million for the nine months
ended  September 30, 1995  primarily as a result of the  acquisition  on June 6,
1996 of the Acquired Stations which increased net revenue by $22.8 million. On a
Same Station  basis,  net revenues for the nine months ended  September 30, 1996
increased  $1.8 million or 2.1% from the nine months ended  September  30, 1995.
Political  advertising revenue on a Same Station basis for the nine months ended
September 30, 1996 increased by $3.4 million to $3.9 million.  Gross revenues on
a Same Station basis  excluding  political  advertising  revenue  decreased $1.1
million or 1.1% from the nine months ended September 30, 1995.

        Net revenues  during the nine month period ended September 30, 1996 were
adversely  affected by  unexpected  weakness  in  advertising  revenues  for the
Company's 12 CBS  affiliated  stations  and six ABC  affiliated  stations  which
experienced a decline in audience shares.  On a Same Station basis, net revenues
of the Company's CBS affiliated  stations  decreased by 2.8% and net revenues of
the Company's ABC affiliated  stations  increased by 3.4%, while net revenues of
the Company's NBC affiliated stations increased by 9.2%.

        Operating  expenses  for  the  nine  months  ended  September  30,  1996
increased  $25.4  million or 98.3% to $51.2  million from $25.8  million for the
nine months ended September 30, 1995. As a percentage of net revenues, operating
expenses  increased to 85.4% from 71.2% in the nine months ended  September  30,
1995, as a result of the acquisition of the Acquired Stations. On a Same Station
basis, operating expenses for the nine months ended September 30, 1996 increased
$3.8 million or 4.9% from the nine months ended  September  30, 1995.  Operating
expenses as a percentage of net revenues on a Same Station basis  increased from
88.0% for the nine months ended  September  30, 1995 to 90.5% in the nine months
ended  September  30, 1996.  The  increases in operating  expenses and operating
expense as a percentage of net revenues on a Same Station basis resulted in part
from increased  expenses at certain of the Acquired  Stations  during the second
quarter prior to their acquisition by the Company.

        Operating  income for the nine months ended September 30, 1996 decreased
$1.7  million or 16.5% to $8.7  million  from $10.4  million for the nine months
ended September 30, 1995.

        Financial  (expenses),  net for the nine months ended September 30, 1996
increased  $8.7 million or 77.5% to $20.0 million from $11.3 million in the nine
months ended September 30, 1995 due to the Company's higher debt level following
the completion of the financing of the purchase price for the Acquired  Stations
in June 1996 and the offering of the Senior Secured Notes in March 1995.

        Income tax benefit for the nine months ended September 30, 1996 was $3.1
million  compared to none for the nine months  ended  September  30,  1995.  The
income tax benefit for the nine months ended September 30, 1996 was attributable
to the reduction in deferred tax liabilities assumed in the acquisitions and the
creation of deferred tax assets.  The income tax benefit was less than  expected
for  the  nine  months  ended  September  30,  1996  due  to the  Company's  "S"
Corporation  status prior to the  acquisitions.  There was no income tax benefit
for  the  nine  months  ended  September  30,  1995  due  to the  Company's  "S"
Corporation status.


                                      -22-

<PAGE>
<PAGE>


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

NINE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
1995 (CONTINUED)

        Net loss for the nine months ended  September  30, 1996 was $8.2 million
as compared to net income of $6.0  million for the nine months  ended  September
30, 1995.  The nine months ended  September 30, 1995  included an  extraordinary
gain of $6.9 million on the early extinguishment of debt.

        Broadcast  cash  flow for the  nine  months  ended  September  30,  1996
increased $8.2 million or 53.8% to $23.3 million from $15.1 million for the nine
months ended September 30, 1995 primarily as a result of the acquisition on June
6, 1996 of the Acquired  Stations.  As a percentage of net  revenues,  broadcast
cash flow margin decreased to 38.9% for the nine months ended September 30, 1996
from 41.8% for the nine months  ended  September  30,  1995.  On a Same  Station
basis,  broadcast  cash  flow for the  nine  months  ended  September  30,  1996
decreased  $1.8 million or 5.0% to $34.1 million from $35.9 million for the nine
months ended September 30, 1995. As a percentage of net revenues, broadcast cash
flow margin on a Same Station basis decreased to 38.0% for the nine months ended
September 30, 1996 from 40.9% for the nine months ended September 30, 1995.

        The decrease in broadcast  cash flow and broadcast cash flow margin on a
Same  Station  basis for the nine month  period  ended  September  30,  1996 was
primarily  related to an  increase in  operating  expenses  used in  determining
broadcast  cash flow and to lower than  expected net  revenues.  Such  operating
expenses  increased by $3.8  million or 10.6% at the  Acquired  Stations for the
nine month period ended  September 30, 1996 from the comparable  period in 1995,
while  such  operating  expenses  at the  Company's  previously  owned  stations
remained flat.

LIQUIDITY AND CAPITAL RESOURCES

        Cash Flows from Operating  Activities is the primary source of liquidity
for the Company and were $9.0  million for the nine months ended  September  30,
1996  compared to $(3.5)  million for the nine months ended  September 30, 1995.
For the  nine  months  ended  September  30,  1996  cash  flows  from  operating
activities  included  $2.5 million from the bonus  payment from CBS.  Cash flows
from operating  activities  included $2.8 million of collections on net accounts
receivable provided by Stauffer Communications, Inc. Noncash operating expenses,
including depreciation and  amortization,   increased  due  to  the acquisition.
Depreciation and amortization  caused operating  income  to  decrease  by  $12.6
million  without an effect on cash  flow.  For the nine  months  ended September
30, 1995  cash flows from  operating  activities  primarily  resulted  from  the
refinancing of substantially all of the Company's  existing  long-term  debt  in
March 1995 and the payment of $4.4 million of deferred and  contingent  interest
and $2.7 million of prepayment  premiums.  In addition,  cash used by operations
included $6.9 million of noncash gain on early extinguishment of debt.

        Cash Flows from Investing  Activities were $(324.9) million for the nine
months ended September 30, 1996, compared to $(27.5) million for the nine months
ended  September 30, 1995.  For the nine months ended  September 30, 1996,  cash
flows from investing  activities  primarily  resulted from the payment of $321.8
million for the Acquired Stations.  For the nine months ended September 30, 1995
cash flows used in investing  activities  included $26.7 million paid to acquire
the Dothan Station.



                                      -23-

<PAGE>
<PAGE>


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

LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

        Cash Flows from  Financing  Activities  were $311.4 million for the nine
months ended  September  30, 1996  compared to $33.1 million for the nine months
ended  September  30, 1995.  For the nine months ended  September  30, 1996 cash
flows  from  financing  activities  resulted  from  the  proceeds  of  financing
acquisitions.  For the nine  months  ended  September  30,  1995 cash flows from
financing  activities  primarily  resulted  from the  issuance  in March 1995 of
$135.0  million of the  Company's  Senior  Secured  Notes to refinance  existing
indebtedness and finance the acquisition of the Dothan Station,  offset by $96.0
million of principal payments on existing indebtedness.

THE FINANCING PLAN

        The  Company,   together  with  its  subsidiary  Benedek   Broadcasting,
implemented  a  financing  plan in  order to  finance  the  acquisitions  of the
Acquired  Stations and to pay fees and expenses related  thereto.  The financing
plan  consisted  of (i)  the  offer  and  sale  by  the  Company  of the  Senior
Subordinated  Discount Notes to generate  gross proceeds of $90.2 million,  (ii)
the offer and sale by the Company of units consisting of Exchangeable Redeemable
Senior Preferred Stock and warrants to generate gross proceeds of $60.0 million,
(iii) Benedek  Broadcasting  borrowing  $128.0 million pursuant to the Term Loan
Facilities of the Credit  Agreement and (iv) the Company issuing an aggregate of
$45.0 million initial liquidation preference of Seller Junior Discount Preferred
Stock to GECC and Mr. Paul Brissette. Benedek Broadcasting also has available to
it $15.0 million under the Revolving Credit Facility of the Credit Agreement.

        The  Company  believes  that  the  financing  plan  will  provide  for a
long-term  financing  structure that will allow  management to  concentrate  its
efforts on  maximizing  results of  operations.  The  Company  anticipates  that
Adjusted  EBITDA of Benedek  Broadcasting  will be  sufficient  to  finance  the
operating requirements of the Stations,  debt service requirements and presently
anticipated  capital  expenditures  until  such  time that the debt  matures  or
requires  payment in full for at least the period  until the Company is required
to make cash payments in respect of the Notes, the Exchangeable  Preferred Stock
and the Seller Junior Discount Preferred Stock  (approximately  five years). The
Company anticipates that capital expenditures of approximately $6.0 million will
be required in the aggregate at the Acquired Stations. Such capital expenditures
will be financed either from cash provided by operations,  borrowings  under the
Revolving Credit Facility or purchase money financing.

        The Senior  Subordinated  Discount  Notes do not bear interest until May
15, 2001,  and the Company  will not be  obligated  to pay cash  interest on the
Notes until November 15, 2001. In addition,  for all dividend payment dates with
respect to the  Exchangeable  Redeemable  Senior  Preferred  Stock and  interest
payment dates with respect to the Exchange Debentures through and including July
1, 2001,  the Company  may, at its option,  pay  dividends  by adding the amount
thereof  to the  then  effective  liquidation  preference  of  the  Exchangeable
Redeemable Senior Preferred Stock or pay interest on the Exchange  Debentures by
issuing  additional  Exchange  Debentures.  For all dividend  payment dates with
respect to the Seller Junior Discount  Preferred Stock prior to October 1, 2001,
the Company is required to pay such  dividends  by adding the amount  thereof to
the  then  effective  liquidation  preference  of  the  Seller  Junior  Discount
Preferred  Stock. In order for the Company to meet its debt service  obligations
and pay required  dividends after May 15, 2001 with respect to the Notes,  after
July 1, 2001 with respect to the  Exchangeable  Preferred  Stock or Exchangeable
Debentures,  as the case may be, and from and after October 1, 2001 with respect
to the  Seller  Junior  Discount  Preferred  Stock,  the  Company  will  need to
substantially increase broadcast cash flow at its stations.


                                      -24-

<PAGE>
<PAGE>


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

THE FINANCING PLAN (CONTINUED)

        In order to repay the Senior Subordinated  Discount Notes and the Senior
Secured  Notes at maturity,  the Company will need to refinance all or a portion
of such  Notes.  The  Company's  ability to  refinance  the Senior  Subordinated
Discount  Notes and the Senior  Secured  Notes will  depend  upon the  Company's
operating  performance,  as well as prevailing  economic and market  conditions,
levels of interest rates, refinancing costs and other factors, many of which are
beyond the Company's control.

        The Company is a holding  company that will derive all of its  operating
income and Adjusted EBITDA from its sole subsidiary,  Benedek Broadcasting,  the
common stock of which,  together with all other assets of the Company, have been
pledged to secure the Company's  senior guarantee of all indebtedness of Benedek
Broadcasting outstanding under the Credit Agreement and in respect of the Senior
Secured  Notes.  As  a  holding  company,  the  Company's  ability  to  pay  its
obligations,  including  its  obligation to pay interest on and principal of the
Notes,  whether at  maturity,  upon a Change of Control  or  otherwise,  will be
dependent primarily upon receiving dividends and other payments or advances from
Benedek  Broadcasting.  Benedek  Broadcasting  is a separate and distinct  legal
entity and has no obligation, contingent or otherwise, to pay any amounts to the
Company or to make funds  available to the Company for debt service or any other
obligation.  Although the Credit Agreement does not limit the ability of Benedek
Broadcasting to pay dividends or make other payments to the Company,  the Senior
Secured Note  Indenture  does contain such  limitations.  However,  after giving
effect to the implementation of the financing plan on June 6, 1996 (assuming the
contribution to the common equity of Benedek  Broadcasting of net cash  proceeds
of proceeds of  approximately  $188.5  million  from the sale of the Notes,  the
Units and the Seller  Junior  Discount Preferred  Stock),  as  of  September 30,
1996,  Benedek  Broadcasting could have distributed approximately $188.5 million
to the Company under such limitations.

        The Credit Agreement entered into by Benedek Broadcasting as part of the
financing plan includes Term Loan  Facilities and a Revolving  Credit  Facility.
The Term Loan  Facilities  consist of (i) Series A Facility of $70.0 million and
(ii) Series B Facility of $58.0 million.  The Term Loan  Facilities  provide for
quarterly  amortization  until final  maturity  (except in the first year during
which  amortization will be on a semiannual  basis).  The Series A Facility will
mature five years and the Series B Facility  will mature six and one-half  years
after the  closing.  Benedek  Broadcasting  will be required  to make  scheduled
amortization  payments on the Term Loan  Facilities,  on an aggregate  basis for
Series A and  Series B  Facilities,  as  follows:  during  the first  year after
closing,  $6.0 million;  during the second year after  closing,  $11.0  million;
during the third year after closing, $14.5 million; during the fourth year after
closing,  $16.0  million;  during the fifth year after  closing,  $27.5 million;
during the sixth year after closing, $15.0 million; and during the first half of
the seventh year after closing, $38.0 million.

        In addition,  Benedek  Broadcasting will be required to make prepayments
on the Term Loan Facilities under certain circumstances,  including upon certain
asset sales and issuance of debt or equity securities. Benedek Broadcasting will
also be required to make  prepayments  on the Term Loan  Facilities in an amount
equal to 50% of Benedek  Broadcasting's  excess  cash flow (as  defined).  These
mandatory prepayments will be applied to prepay, on a pro rata basis, the Series
A and Series B  Facilities.  The Series A Facility  bears  interest,  at Benedek
Broadcasting's option, at a base rate plus a spread or at a Eurodollar rate plus
a spread.  The  Series B Facility  bears  interest,  at  Benedek  Broadcasting's
option, at a base rate plus a spread or at a Eurodollar rate plus a spread.  The
margins  above  the base  rate and the  Eurodollar  rate at which  the Term Loan
Facilities  and  Revolving  Credit  Facility  will bear  interest are subject to
reductions at such times as certain leverage ratio performance tests are met.


                                      -25-

<PAGE>
<PAGE>


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

THE FINANCING PLAN (CONTINUED)

        Benedek Broadcasting will have the ability,  subject to a borrowing base
and  compliance  with  certain  covenants  and  conditions,  to  borrow up to an
additional  $15.0  million  for  general  corporate  purposes  pursuant  to  the
revolving  credit  facility.  The revolving  credit  facility has a term of five
years and is fully revolving until final maturity. The revolving credit facility
bears interest, at Benedek  Broadcasting's  option, at a base rate plus a spread
or at a Eurodollar rate plus a spread.

        The Term Loan  Facilities and the revolving  credit facility are secured
by certain of Benedek Broadcasting's present and future property and assets. The
Term Loan  Facilities  are also  guaranteed by BLC and will be secured by all of
the stock of BLC.

        The Term Loan  Facilities  and the  revolving  credit  facility  contain
certain financial covenants, including, but not limited to, covenants related to
cash interest coverage,  fixed charge coverage, bank debt/Adjusted EBITDA ratio,
total debt/Adjusted  EBITDA ratio and minimum Adjusted EBITDA. In addition,  the
Term Loan Facilities and the revolving credit facility contain other affirmative
and negative covenants relating to (among other things) liens, payments on other
debt,   restricted  junior  payments   (excluding   distributions  from  Benedek
Broadcasting  to  the  Company)   transactions  with  affiliates,   mergers  and
acquisitions, sales of assets, leases, guarantees and investments. The Term Loan
Facilities and the revolving credit facility contain customary events of default
for  highly-leveraged  financings,  including  certain  changes in  ownership or
control of Benedek Broadcasting or the Company.

        As a result of the lower than  expected  increases  in net revenues on a
Same Station  basis and the  increases  in operating  expenses on a Same Station
basis at certain of the Acquired  Stations  during the second  quarter  prior to
their  acquisition by the Company as described above, at September 30, 1996, the
Company did not meet certain financial ratios contained in the Credit Agreement.
The lenders under the Credit Agreement have agreed to waive such  noncompliance.
In connection with such waiver, the Company agreed that for so long as its ratio
of debt to Adjusted EBITDA (as defined in the Credit  Agreement) is in excess of
7.00:1.00,  the Term Loan Facilities will bear interest at an additional  spread
of 25 basis points from that originally provided for in the Credit Agreement. In
addition,  the  results  for the second and third  quarters  of fiscal 1996 will
continue to affect the ability of the  Company to meet  financial  ratios in the
Credit  Agreement for the full fiscal 1996 year and during  fiscal 1997.  During
the fourth quarter of 1996, the Company intends to discuss with its bank lenders
a further  amendment  to the Credit  Agreement.  The  Company  believes  such an
amendment  will be  required  in  order  to  avoid  further  noncompliance  with
financial ratios contained in the Credit Agreement.

SEASONALITY

        Net  revenues and Adjusted  EBITDA of the Company are  generally  higher
during the fourth quarter of each year, primarily due to increased  expenditures
by  advertisers  in  anticipation  of holiday  season  consumer  spending and an
increase in viewership during this period,  and, to a lesser extent,  during the
second quarter of each year.


                                      -26-

<PAGE>
<PAGE>


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

EMERGING ACCOUNTING STANDARDS

        The Financial  Accounting  Standards Board issued Statement of Financial
Accounting Standards (SFAS) No. 123, Accounting for Stock Based Compensation' in
October 1995, which establishes financial accounting and reporting standards for
stock based employee  compensation plans,  including stock purchase plans, stock
options,  restricted  stock,  and stock  appreciation  rights.  The  Company has
elected to continue  accounting for stock based  compensation  under  Accounting
Principles  Board Opinion No. 25. The  disclosure  requirements  of SFAS No. 123
will be effective  for the  Company's  financial  statements  beginning in 1996.
Management  does not  believe  that the  implementation  of SFAS 123 will have a
material effect on its consolidated financial statements.


                                      -27-

<PAGE>
<PAGE>


                                 PART II - OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K
           (a)   Exhibits


<TABLE>
<CAPTION>

Exhibit
   No.                           Description of Exhibits
- -------                          -----------------------

<S>       <C>
   3.1  - Certificate  of  Incorporation  of  the  Registrant,  incorporated  by
          reference to Exhibit 3.1 to the Registrant's Registration Statement on
          Form  S-4,  File No.  333-09529,  filed on  August  2,  1996 (the "S-4
          Registration Statement").

   3.2  - By-laws  of  the Registrant,  incorporated by reference to Exhibit 3.2
          to the S-4 Registration Statement.

   3.3  - Certificate  of  Designation of the Powers,  Preferences and Relative,
          Participating, Optional and Other Special Rights of 15.0% Exchangeable
          Redeemable  Senior  Preferred  Stock  Due  2007  and   Qualifications,
          Limitations  and  Restrictions  thereof,  incorporated by reference to
          Exhibit 3.3 to the S-4 Registration Statement.

   3.4  - Certificate  of  Designation, Preferences and Relative, Participating,
          Optional  and  Other  Special  Rights  of  Series  C  Junior  Discount
          Preferred  Stock  and  Qualifications,  Limitations  and  Restrictions
          thereof,   incorporated  by  reference  to  Exhibit  3.4  to  the  S-4
          Registration Statement.

   4.1  - Indenture  dated  as of May 15, 1996 between the Registrant and United
          States  Trust  Company  of New York,  relating  to the 13 1/4%  Senior
          Subordinated  Discount  Notes due 2006,  incorporated  by reference to
          Exhibit 4.1 to the S-4 Registration Statement.

   4.2  - Form of 13 1/4%  Senior Subordinated  Discount Note due 2006 (included
          in Exhibit 4.1  hereof),  incorporated  by reference to Exhibit 4.2 to
          the S-4 Registration Statement.

   4.3  - Indenture  dated as  of  March 1, 1995  between  Benedek  Broadcasting
          Corporation  ("Benedek  Broadcasting")  and  The  Bank  of  New  York,
          relating  to the 11 7/8%  Senior  Secured  Notes  due 2005 of  Benedek
          Broadcasting,  incorporated  by  reference  to Exhibit  4.3 to the S-4
          Registration Statement.

   4.4  - Form of 11 7/8% Senior  Secured Note  due 2005 of Benedek Broadcasting
          (included in Exhibit 4.3 hereof), incorporated by reference to Exhibit
          4.4 to the S-4 Registration Statement.

   4.5  - Certificate of  Designation of the  Powers,  Preferences and Relative,
          Participating, Optional and Other Special Rights of 15.0% Exchangeable
          Redeemable  Senior  Preferred  Stock  Due  2007  and   Qualifications,
          Limitations  and  Restrictions  thereof (filed as Exhibit 3.3 hereof),
          incorporated  by  reference  to  Exhibit  4.5 to the S-4  Registration
          Statement.

   4.6  - Certificate of  Designation,  Preferences and Relative, Participating,
          Optional  and  Other  Special  Rights  of  Series  C  Junior  Discount
          Preferred  Stock  and  Qualifications,  Limitations  and  Restrictions
          thereof  (filed as Exhibit 3.4 hereof),  incorporated  by reference to
          Exhibit 4.6 to the S-4 Registration Statement.
</TABLE>


                                      -28-

<PAGE>
<PAGE>


                  EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)

<TABLE>
<CAPTION>
                                                                                    Location of Exhibit
Exhibit                                                                                in Sequential
   No.                           Description of Exhibits                             Numbering System
- -------                          -----------------------                           -------------------

<S>       <C>
   4.7  - Warrant  Agreement  dated  as of  June 5, 1996 between the  Registrant
          and IBJ Schroder  Bank & Trust  Company with respect to Class A Common
          Stock of the  Registrant,  incorporated by reference to Exhibit 4.7 to
          the S-4 Registration Statement.

  10.1  - Purchase  Agreement  dated  May 30, 1996  between the  Registrant  and
          Goldman, Sachs & Co., incorporated by reference to Exhibit 10.1 to the
          S-4 Registration Statement.

  10.2  - Exchange  and Registration Rights Agreement dated May 30, 1996 between
          the  Registrant  and Goldman,  Sachs & Co. with respect to the 13 1/4%
          Senior  Subordinated  Discount  Notes,  due 2006,  of the  Registrant,
          incorporated  by  reference  to Exhibit  10.2 to the S-4  Registration
          Statement.

  10.3  - Placement  Agreement dated June 5, 1996 among the Registrant, Goldman,
          Sachs & Co. and BT Securities  Corporation,  incorporated by reference
          to Exhibit 10.3 to the S-4 Registration Statement.

  10.4  - Exchange  and  Registration  Rights Agreement dated June 5, 1996 among
          the  Registrant,  Goldman,  Sachs & Co. and BT Securities  Corporation
          with respect to the 15.0%  Exchangeable  Redeemable  Senior  Preferred
          Stock due 2007 of the Registrant, incorporated by reference to Exhibit
          10.4 to the S-4 Registration Statement.

  10.5  - Warrant  Agreement dated as of June 5, 1996 between the Registrant and
          IBJ  Schroder  Bank & Trust  Company  (filed as Exhibit  4.7  hereof),
          incorporated  by  reference  to Exhibit  10.5 to the S-4  Registration
          Statement.

  10.6  - Contingent  Warrant  Escrow  Agreement  dated June 5, 1996 between the
          Registrant  and IBJ Schroder  Bank & Trust  Company,  incorporated  by
          reference to Exhibit 10.6 to the S-4 Registration Statement.

  10.7  - Common  Stock  Registration  Rights Agreement dated as of June 5, 1996
          among  the  Registrant,   Goldman,  Sachs  &  Co.  and  BT  Securities
          Corporation,  incorporated  by  reference  to Exhibit  10.7 to the S-4
          Registration Statement.

  10.8  - Credit  Agreement  dated  as of June 6,  1996  among  the  Registrant,
          Benedek Broadcasting,  the Lenders listed therein,  Pearl Street L.P.,
          Goldman,  Sachs & Co. and Canadian Imperial Bank of Commerce, New York
          Agency,   incorporated  by  reference  to  Exhibit  10.8  to  the  S-4
          Registration Statement.

  10.9  - Guaranty  dated  as  of June 6,  1996 by the  Registrant  in  favor of
          Canadian Imperial Bank of Commerce,  New York Agency,  incorporated by
          reference to Exhibit 10.9 to the S-4 Registration Statement.

  10.10 - Pledge  Agreement  dated as of June 6, 1996 between the Registrant and
          Canadian Imperial Bank of Commerce,  New York Agency,  incorporated by
          reference to Exhibit 10.10 to the S-4 Registration Statement.
</TABLE>




                                      -29-

<PAGE>
<PAGE>


                  EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)

<TABLE>
<CAPTION>

Exhibit
   No.                           Description of Exhibits
- -------                          -----------------------

<S>       <C>
  10.11 - Security  Agreement  dated  as  of June 6, 1996 between the Registrant
          and Canadian Imperial Bank of Commerce, New York Agency,  incorporated
          by reference to Exhibit 10.11 to the S-4 Registration Statement.

  10.12 - Collateral  Account  Agreement  dated  as  of June 6, 1996 between the
          Registrant  and Canadian  Imperial Bank of Commerce,  New York Agency,
          incorporated  by  reference to Exhibit  10.12 to the S-4  Registration
          Statement.

  10.13 - Third  Party  Account  Agreement  dated  as  of June 6, 1996 among the
          Registrant,  AMCORE Bank, N.A., Rockford and Canadian Imperial Bank of
          Commerce, New York Agency,  incorporated by reference to Exhibit 10.13
          to the S-4 Registration Statement.

  10.14 - Form of Indemnity  Agreement  between  the  Registrant and each of its
          executive officers and directors, incorporated by reference to Exhibit
          10.14 to the S-4 Registration Statement.

  10.15 - Option Agreement dated as of June 6, 1996  between  the Registrant and
          K. James Yager,  incorporated by reference to Exhibit 10.15 to the S-4
          Registration Statement.

  10.16 - Employment  Agreement dated as of June 6, 1996 between  the Registrant
          and A. Richard Benedek,  incorporated by reference to Exhibit 10.16 to
          the S-4 Registration Statement.

  10.17 - Employment Agreement dated as of  June 6, 1996 between  the Registrant
          and K. James Yager,  incorporated by reference to Exhibit 10.17 to the
          S-4 Registration Statement.

  10.18 - Employment   Agreement  dated   as  of  March  8,  1996   between  the
          Registrant and Douglas E. Gealy,  incorporated by reference to Exhibit
          10.18 to the S-4 Registration Statement.

  10.19 - Employment Agreement dated as of  June 6, 1996 between the  Registrant
          and Ronald L. Lindwall,  incorporated by reference to Exhibit 10.19 to
          the S-4 Registration Statement.

  10.20 - Employment Agreement dated as  of June 6, 1996  between the Registrant
          and Terrance F. Hurley,  incorporated by reference to Exhibit 10.20 to
          the S-4 Registration Statement.

 *10.21 - Limited Waiver  and First  Amendment to  Credit  Agreement dated as of
          October  31,  1996  among  the  Registrant,   Benedek   Communications
          Corporation,  Goldman Sachs Credit  Partners  L.P., the lenders listed
          therein and Canadian  Imperial Bank of Commerce,  New York Agency,  as
          Administrative Agent.

 *27    - Financial Data Schedule Pursuant to Article 5 of Regulation S-X.
</TABLE>


- ------------------
* Filed herewith

       (b)Reports on Form 8-K

          None.



                                      -30-

<PAGE>
<PAGE>


                                   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.

                                          BENEDEK COMMUNICATIONS CORPORATION
                                          ----------------------------------
                                                      (Registrant)

                                          By: /S/ RONALD L. LINDWALL
                                          --------------------------------------
                                                    Ronald L. Lindwall

                                          Senior Vice President and Chief
                                           Financial Officer
                                          (Authorized Officer and Principal
                                           Accounting Officer)

                                               Date:   November 14, 1996
                                                    --------------------

                                      -31-

<PAGE>
<PAGE>


                                  EXHIBIT INDEX

<TABLE>
<CAPTION>

                                                                                    Location of Exhibit
Exhibit                                                                                 in Sequential
  No.                            Description of Exhibits                              Numbering System
- -------                          -----------------------                              ----------------
<S>       <C>                                                                       <C>
   3.1  - Certificate  of  Incorporation  of  the  Registrant,  incorporated  by
          reference to Exhibit 3.1 to the Registrant's Registration Statement on
          Form  S-4,  File No.  333-09529,  filed on  August  2,  1996 (the "S-4
          Registration Statement").

   3.2  - By-laws  of  the Registrant,  incorporated by reference to Exhibit 3.2
          to the S-4 Registration Statement.

   3.3  - Certificate  of  Designation of the Powers,  Preferences and Relative,
          Participating, Optional and Other Special Rights of 15.0% Exchangeable
          Redeemable  Senior  Preferred  Stock  Due  2007  and   Qualifications,
          Limitations  and  Restrictions  thereof,  incorporated by reference to
          Exhibit 3.3 to the S-4 Registration Statement.

   3.4  - Certificate  of  Designation, Preferences and Relative, Participating,
          Optional  and  Other  Special  Rights  of  Series  C  Junior  Discount
          Preferred  Stock  and  Qualifications,  Limitations  and  Restrictions
          thereof,   incorporated  by  reference  to  Exhibit  3.4  to  the  S-4
          Registration Statement.

   4.1  - Indenture  dated  as of May 15, 1996 between the Registrant and United
          States  Trust  Company  of New York,  relating  to the 13 1/4%  Senior
          Subordinated  Discount  Notes due 2006,  incorporated  by reference to
          Exhibit 4.1 to the S-4 Registration Statement.

   4.2  - Form  of  13 1/4% Senior Subordinated Discount Note due 2006 (included
          in Exhibit 4.1  hereof),  incorporated  by reference to Exhibit 4.2 to
          the S-4 Registration Statement.

   4.3  - Indenture  dated  as  of March 1, 1995  between  Benedek  Broadcasting
          Corporation  ("Benedek  Broadcasting")  and  The  Bank  of  New  York,
          relating  to the 11 7/8%  Senior  Secured  Notes  due 2005 of  Benedek
          Broadcasting,  incorporated  by  reference  to Exhibit  4.3 to the S-4
          Registration Statement.

   4.4  - Form  of 11 7/8%  Senior Secured Note due 2005 of Benedek Broadcasting
          (included in Exhibit 4.3 hereof), incorporated by reference to Exhibit
          4.4 to the S-4 Registration Statement.

   4.5  - Certificate of Designation  of the Powers,  Preferences and  Relative,
          Participating, Optional and Other Special Rights of 15.0% Exchangeable
          Redeemable  Senior  Preferred  Stock  Due  2007  and   Qualifications,
          Limitations and Restrictions  thereof (filed as  Exhibit 3.3  hereof),
          incorporated by reference  to  Exhibit  4.5  to the  S-4  Registration
          Statement.

   4.6  - Certificate  of  Designation, Preferences and Relative, Participating,
          Optional  and  Other  Special  Rights  of  Series  C  Junior  Discount
          Preferred  Stock  and  Qualifications,  Limitations  and  Restrictions
          thereof (filed as Exhibit 3.4 hereof),  incorporated  by  reference to
          Exhibit 4.6 to the S-4 Registration Statement.
</TABLE>

                                       -32-

<PAGE>

<PAGE>

<TABLE>
<CAPTION>

                                                                                    Location of Exhibit
Exhibit                                                                                 in Sequential
  No.                            Description of Exhibits                              Numbering System
- -------                          -----------------------                              ----------------
<S>       <C>                                                                       <C>
   4.7  - Warrant  Agreement  dated  as of  June 5, 1996  between the Registrant
          and IBJ  Schroder  Bank & Trust Company with respect to Class A Common
          Stock  of  the Registrant, incorporated by reference to Exhibit 4.7 to
          the S-4 Registration Statement.

  10.1  - Purchase  Agreement  dated  May 30, 1996  between the  Registrant  and
          Goldman, Sachs & Co., incorporated by reference to Exhibit 10.1 to the
          S-4 Registration Statement.

  10.2  - Exchange  and Registration Rights Agreement dated May 30, 1996 between
          the  Registrant  and Goldman,  Sachs & Co. with respect to the 13 1/4%
          Senior  Subordinated  Discount  Notes,  due 2006,  of the  Registrant,
          incorporated  by  reference  to Exhibit  10.2 to the S-4  Registration
          Statement.

  10.3  - Placement  Agreement dated June 5, 1996 among the Registrant, Goldman,
          Sachs & Co. and BT Securities  Corporation,  incorporated by reference
          to Exhibit 10.3 to the S-4 Registration Statement.

  10.4  - Exchange  and  Registration  Rights Agreement dated June 5, 1996 among
          the  Registrant,  Goldman,  Sachs & Co. and BT Securities  Corporation
          with respect to the 15.0%  Exchangeable  Redeemable  Senior  Preferred
          Stock due 2007 of the Registrant, incorporated by reference to Exhibit
          10.4 to the S-4 Registration Statement.

  10.5  - Warrant  Agreement dated as of June 5, 1996 between the Registrant and
          IBJ  Schroder  Bank & Trust  Company  (filed as Exhibit  4.7  hereof),
          incorporated  by  reference  to Exhibit  10.5 to the S-4  Registration
          Statement.

  10.6  - Contingent  Warrant  Escrow  Agreement  dated June 5, 1996 between the
          Registrant  and IBJ Schroder  Bank & Trust  Company,  incorporated  by
          reference to Exhibit 10.6 to the S-4 Registration Statement.

  10.7  - Common  Stock  Registration  Rights Agreement dated as of June 5, 1996
          among  the  Registrant,   Goldman,  Sachs  &  Co.  and  BT  Securities
          Corporation,  incorporated  by  reference  to Exhibit  10.7 to the S-4
          Registration Statement.

  10.8  - Credit  Agreement  dated  as of June 6,  1996  among  the  Registrant,
          Benedek Broadcasting,  the Lenders listed therein,  Pearl Street L.P.,
          Goldman,  Sachs & Co. and Canadian Imperial Bank of Commerce, New York
          Agency,   incorporated  by  reference  to  Exhibit  10.8  to  the  S-4
          Registration Statement.

  10.9  - Guaranty  dated  as  of June 6,  1996 by the  Registrant  in  favor of
          Canadian Imperial Bank of Commerce,  New York Agency,  incorporated by
          reference to Exhibit 10.9 to the S-4 Registration Statement.

  10.10 - Pledge  Agreement  dated as of June 6, 1996 between the Registrant and
          Canadian Imperial Bank of Commerce,  New York Agency,  incorporated by
          reference to Exhibit 10.10 to the S-4 Registration Statement.

</TABLE>



                                      -33-

<PAGE>
<PAGE>


<TABLE>
<CAPTION>

                                                                                    Location of Exhibit
Exhibit                                                                                 in Sequential
  No.                            Description of Exhibits                              Numbering System
- -------                          -----------------------                              ----------------
<S>       <C>                                                                       <C>
 10.11  - Security  Agreement  dated  as of  June 6, 1996 between the Registrant
          and Canadian Imperial Bank of Commerce, New York Agency,  incorporated
          by reference to Exhibit 10.11 to the S-4 Registration Statement.

 10.12  - Collateral  Account  Agreement  dated  as of  June 6, 1996 between the
          Registrant  and Canadian  Imperial Bank of Commerce,  New York Agency,
          incorporated  by  reference to Exhibit  10.12 to the S-4  Registration
          Statement.

 10.13  - Third  Party  Account  Agreement  dated  as of  June 6, 1996 among the
          Registrant,  AMCORE Bank, N.A., Rockford and Canadian Imperial Bank of
          Commerce, New York Agency,  incorporated by reference to Exhibit 10.13
          to the S-4 Registration Statement.

 10.14  - Form  of  Indemnity  Agreement  between the Registrant and each of its
          executive officers and directors, incorporated by reference to Exhibit
          10.14 to the S-4 Registration Statement.

 10.15  - Option  Agreement dated  as of June 6, 1996 between the Registrant and
          K. James Yager,  incorporated by reference to Exhibit 10.15 to the S-4
          Registration Statement.

 10.16  - Employment  Agreement  dated as of June 6, 1996 between the Registrant
          and A. Richard Benedek,  incorporated by reference to Exhibit 10.16 to
          the S-4 Registration Statement.

 10.17  - Employment  Agreement dated  as of June 6, 1996 between the Registrant
          and K. James Yager,  incorporated by reference to Exhibit 10.17 to the
          S-4 Registration Statement.

 10.18  - Employment  Agreement   dated  as  of   March  8,  1996   between  the
          Registrant and Douglas E. Gealy,  incorporated by reference to Exhibit
          10.18 to the S-4 Registration Statement.

 10.19  - Employment  Agreement  dated as of June 6, 1996 between the Registrant
          and Ronald L. Lindwall,  incorporated by reference to Exhibit 10.19 to
          the S-4 Registration Statement.

 10.20  - Employment  Agreement  dated as of June 6, 1996 between the Registrant
          and Terrance F. Hurley,  incorporated by reference to Exhibit 10.20 to
          the S-4 Registration Statement.

*10.21  - Limited  Waiver and  First  Amendment to Credit  Agreement dated as of
          October  31,  1996  among  the  Registrant,   Benedek   Communications
          Corporation,  Goldman Sachs Credit  Partners  L.P., the lenders listed
          therein and Canadian  Imperial Bank of Commerce,  New York Agency,  as
          Administrative Agent.

*27     - Financial Data Schedule Pursuant to Article 5 of Regulation S-X.

</TABLE>


- ------------------
* Filed herewith



                                      -34-


<PAGE>






<PAGE>

                                                                       EXECUTION
                        BENEDEK BROADCASTING CORPORATION
                       BENEDEK COMMUNICATIONS CORPORATION

             LIMITED WAIVER AND FIRST AMENDMENT TO CREDIT AGREEMENT


         This LIMITED WAIVER AND FIRST AMENDMENT TO CREDIT AGREEMENT (this
"WAIVER AND AMENDMENT") is dated as of October 31, 1996, and entered into by and
among Benedek Broadcasting Corporation, a Delaware corporation ("COMPANY"),
Benedek Communications Corporation, a Delaware corporation ("BCC"), Goldman
Sachs Credit Partners L.P. (as successor to Pearl Street L.P.; "GSCP") and the
other financial institutions listed on the signature pages hereof ("LENDERS"),
and Canadian Imperial Bank of Commerce, New York Agency ("CIBC-NYA"), as
Administrative Agent, and for purposes of Section 11 hereof, Benedek License
Corporation, a Delaware corporation ("LICENSE SUB"), and is made with reference
to that certain Credit Agreement dated as of June 6, 1996 (the "CREDIT
AGREEMENT"), by and among Company, BCC, Lenders, GSCP, as Arranging Agent,
Goldman, Sachs & Co., as Syndication Agent, and CIBC-NYA, as Administrative
Agent and Collateral Agent. Capitalized terms used herein without definition
shall have the same meanings herein as set forth in the Credit Agreement.

                                    RECITALS

         WHEREAS, BCC and Company have requested Lenders to waive compliance
with the leverage ratio covenants in the Credit Agreement and Lenders desire to
grant such waiver; and

         WHEREAS, BCC, Company and Lenders desire to amend the Credit Agreement
to increase the interest rate applicable to the Loans, subject to reduction
under certain conditions;

         NOW, THEREFORE, in consideration of the premises and the agreements,
provisions and covenants herein contained, the parties hereto agree as follows:

SECTION 1. WAIVER

         Subject to the terms and conditions set forth herein and in reliance on
the representations and warranties of BCC and Company herein contained, Lenders
hereby 

                                        1



<PAGE>
<PAGE>




waive  compliance  with  certain  provisions  of  subsection  6.6 of the  Credit
Agreement as follows:

                 (A) MINIMUM FIXED CHARGE COVERAGE RATIO. Lenders hereby waive
         compliance with the provisions of subsection 6.6B with respect to the
         Fixed Charge Coverage Ratio for the Fiscal Quarter ended September 30,
         1996; provided that the Fixed Charge Coverage Ratio for such Fiscal
         Quarter is not less than 1.08:1.00.

                 (B) MAXIMUM LEVERAGE RATIO. Lenders hereby waive compliance
         with the provisions of subsection 6.6C with respect to the Leverage
         Ratio as of September 30, 1996; provided that the Leverage Ratio as of
         such date is not greater than 7.65:1.00.

                 (C) MAXIMUM CREDIT FACILITIES LEVERAGE RATIO. Lenders hereby
         waive compliance with the provisions of subsection 6.6D with respect to
         the Credit Facilities Leverage Ratio as of September 30, 1996; provided
         that the Credit Facilities Leverage Ratio as of such date is not
         greater than 2.80:1.00.

SECTION 2. LIMITATION OF WAIVER

         Without limiting the generality of the provisions of subsection 9.6 of
the Credit Agreement, the waiver set forth above shall be limited precisely as
written and relates solely to the noncompliance by BCC and Company with the
provisions of subsections 6.6B, 6.6C and 6.6D of the Credit Agreement in the
manner and to the extent described above, and nothing in this Waiver and
Amendment shall be deemed to:

                 (A) constitute a waiver of compliance by BCC or Company with
         respect to (i) subsection 6.6 of the Credit Agreement in any other
         instance or (ii) any other term, provision or condition of the Credit
         Agreement or any other instrument or agreement referred to therein; or

                 (B) prejudice any right or remedy that Agents or any Lender may
         now have (except to the extent such right or remedy was based upon
         existing defaults that will not exist after giving effect to this
         Waiver and Amendment) or may have in the future under or in connection
         with the Credit Agreement or any other instrument or agreement referred
         to therein.

         Except as expressly set forth herein, the terms, provisions and
conditions of the Credit Agreement and the other Loan Documents shall remain in
full force and effect and in all other respects are hereby ratified and
confirmed.

SECTION 3. AMENDMENTS TO CREDIT AGREEMENT


                                        2



<PAGE>
<PAGE>





         Subsection 1.1 of the Credit Agreement is hereby amended by deleting
the definitions of "Applicable Margin" and "Pricing Reduction" in their entirety
and substituting the following therefor:

                 "APPLICABLE MARGIN" means, for each AXEL Series A, AXEL Series
         B and Revolving Loan, as of any date of determination, a percentage per
         annum as set forth below less the Pricing Reduction, if any:

<TABLE>
<CAPTION>
==============================================================================================================
          AXELS SERIES A                       AXELS SERIES B                      REVOLVING LOANS

- --------------------------------------------------------------------------------------------------------------

   BASE RATE         EURODOLLAR         BASE RATE         EURODOLLAR         BASE RATE         EURODOLLAR
     LOANS           RATE LOANS           LOANS           RATE LOANS           LOANS           RATE LOANS

==============================================================================================================
<S>                     <C>               <C>                <C>               <C>               <C>  
     2.25%              3.25%             2.75%              3.75%             2.25%             3.25%
==============================================================================================================
</TABLE>

         After October 1, 1996, any change in the Applicable Margin resulting
         from a Pricing Reduction shall become effective on the day following
         delivery of the relevant Compliance Certificate to Administrative Agent
         and Lenders and shall remain in effect through the next scheduled date
         for delivery of a Compliance Certificate.

                 "PRICING REDUCTION" means (i) from the Closing Date to (but not
         including) October 1, 1996, a pricing reduction equal to 0.25%; (ii) if
         at any time after October 1, 1996 the Leverage Ratio as of the end of
         any Fiscal Quarter is less than 7.00:1.00, a pricing reduction equal to
         0.25%; and (iii) if at any time after the first anniversary of the
         Closing Date the Leverage Ratio as of the end of any Fiscal Quarter is
         equal to or less than 5.75:1.00, a pricing reduction equal to 0.50%.
         After October 1, 1996, the Pricing Reduction shall be determined by
         reference to the Leverage Ratio set forth in the most recent financial
         statements delivered by Company to Administrative Agent and Lenders
         pursuant to clause (ii) or (iii) of subsection 5.1 (accompanied by a
         Compliance Certificate delivered by Company pursuant to clause (iv) of
         subsection 5.1). It is understood and agreed that the Pricing Reduction
         set forth in clause (ii) and the Pricing Reduction set forth in clause
         (iii) of this definition are not cumulative. Notwithstanding anything
         herein to the contrary, at any time an Event of Default shall have
         occurred and be continuing, the Pricing Reduction shall be zero.

SECTION 4. CONDITIONS TO EFFECTIVENESS

         Notwithstanding anything to the contrary herein, this Waiver and
Amendment shall become effective only upon the satisfaction of the following
conditions precedent (the date of satisfaction of such conditions being referred
to herein as the "FIRST AMENDMENT EFFECTIVE DATE"):


                                        3



<PAGE>
<PAGE>




                 (A) BCC, Company and License Sub shall have delivered to
         Administrative Agent sufficient originally executed copies for each
         Lender and its counsel of this Waiver and Amendment; Administrative
         Agent and Lenders constituting Requisite Lenders shall each have
         executed a counterpart of this Waiver and Amendment; and Company and
         Administrative Agent shall have received written or telephonic
         notification of such execution by Requisite Lenders and authorization
         of delivery thereof; and

                 (B) Administrative Agent shall have received from Company, for
         distribution to each Lender that has executed and delivered a
         counterpart of this Waiver and Amendment on or prior to 5:00 p.m. (New
         York City time) on November 7, 1996, an amendment fee in an amount
         equal to 0.05% of the combined AXEL Exposure and Revolving Loan
         Exposure of such Lender.

SECTION 5. REPRESENTATIONS AND WARRANTIES

         In order to induce Lenders to enter into this Waiver and Amendment and
to amend the Credit Agreement in the manner provided herein, each of BCC and
Company hereby represents and warrants that after giving effect to this Waiver
and Amendment:

                 (A) CORPORATE POWER AND AUTHORITY. Each of BCC, Company and
         License Sub has all requisite corporate power and authority to enter
         into this Waiver and Amendment, and each of BCC and Company has all
         requisite corporate power and authority to carry out the transactions
         contemplated by, and perform its obligations under, the Credit
         Agreement as amended by this Waiver and Amendment.

                 (B) AUTHORIZATION OF AGREEMENTS. The execution and delivery of
         this Waiver and Amendment and the performance of the Credit Agreement
         as amended by this Waiver and Amendment (as so amended, the "AMENDED
         AGREEMENT") have been duly authorized by all necessary corporate action
         on the part of BCC, Company and License Sub.

                 (C) NO CONFLICT. The execution and delivery by each of BCC and
         Company of this Waiver and Amendment and the performance by Company of
         the Amended Agreement do not and will not (i) violate any provision of
         any law or any governmental rule or regulation applicable to BCC,
         Company or any of their respective Subsidiaries, the Certificate or
         Articles of Incorporation or Bylaws of BCC or Company or any of their
         respective Subsidiaries or any order, judgment or decree of any court
         or other agency or government binding on BCC, Company or any of their
         respective Subsidiaries, (ii) conflict with, result in a breach of or
         constitute (with due notice or lapse of time or both) a default under
         any Contractual Obligation of BCC, Company or any of their
         respective Subsidiaries, (iii) result in or require the creation or
         imposition of any Lien upon any of the

                                        4



<PAGE>
<PAGE>




         properties or assets of BCC, Company or any of their respective
         Subsidiaries (other than Liens created under any of the Loan Documents
         in favor of Collateral Agent on behalf of Lenders), or (iv) require any
         approval of stockholders or any approval or consent of any Person under
         any Contractual Obligation of BCC, Company or any of their respective
         Subsidiaries.

                 (D) GOVERNMENTAL CONSENTS. The execution and delivery by each
         of BCC and Company of this Waiver and Amendment and the performance by
         BCC and Company of the Amended Agreement do not and will not require
         any registration with, consent or approval of or notice to, or other
         action to, with or by, any federal, state or other governmental
         authority or regulatory body.

                 (E) BINDING OBLIGATION. This Waiver and Amendment and the
         Amended Agreement have been duly executed and delivered by each of BCC
         and Company and are the legally valid and binding obligations of BCC
         and Company, enforceable against BCC and Company in accordance with
         their respective terms, except as may be limited by bankruptcy,
         insolvency reorganization, moratorium or similar laws relating to or
         limiting creditors' rights generally or by equitable principles
         relating to enforceability.

                 (F) INCORPORATION OF REPRESENTATIONS AND WARRANTIES FROM CREDIT
         AGREEMENT. The representations and warranties contained in Section 4 of
         the Credit Agreement are and will be true, correct and complete in all
         material respects on and as of the First Amendment Effective Date to
         the same extent as though made on and as of that date, except to the
         extent such representations and warranties specifically relate to an
         earlier date, in which case they were true, correct and complete in all
         material respects on and as of such earlier date.

                 (G) ABSENCE OF DEFAULT. No event has occurred and is continuing
         or will result from the consummation of the transactions contemplated
         by this Waiver and Amendment that would constitute an Event of Default
         or a Potential Event of Default.

                 (H) NO CHANGE TO ORGANIZATIONAL DOCUMENTS. Neither the
         Certificate of Incorporation nor the Bylaws of BCC or of Company has
         been amended, supplemented or otherwise modified since the Closing
         Date.

SECTION 6. REFERENCE TO AND EFFECT ON THE CREDIT AGREEMENT
           AND THE OTHER LOAN DOCUMENTS.

         (A) On and after the First Amendment Effective Date, each reference in
the Credit Agreement to "this Agreement", "hereunder", "hereof", "herein" or
words of like import referring to the Credit Agreement, and each reference in
the other Loan Documents to the "Credit Agreement", "thereunder", "thereof" or
words or like

                                        5



<PAGE>
<PAGE>





import referring to the Credit Agreement shall mean and be a reference to the
Amended Agreement.

         (B) Except as specifically amended by this Waiver and Amendment, the
Credit Agreement and the other Loan Documents shall remain in full force and
effect and are hereby ratified and confirmed.

         (C) The execution, delivery and performance of this Waiver and
Amendment shall not, except as expressly provided herein, constitute a waiver of
any provision of, or operate as a waiver of any right, power or remedy of Agent
or any Lender under, the Credit Agreement or any of the other Loan Documents.

SECTION 7. FEES AND EXPENSES.

         Each of BCC and Company acknowledges that all costs, fees and expenses
as described in subsection 9.2 of the Credit Agreement incurred by Agents and
their respective counsel with respect to this Waiver and Amendment and the
documents and transactions contemplated hereby shall be for the account of BCC
and Company.

SECTION 8. HEADINGS.

         Section and subsection headings in this Waiver and Amendment are
included herein for convenience of reference only and shall not constitute a
part of this Waiver and Amendment for any other purpose or be given any
substantive effect.

SECTION 9. COUNTERPARTS

         This Waiver and Amendment may be executed in any number of counterparts
and by different parties hereto in separate counterparts, each of which when so
executed and delivered shall be deemed an original, but all such counterparts
together shall constitute but one and the same instrument; signature pages may
be detached from multiple separate counterparts and attached to a single
counterpart so that all signature pages are physically attached to the same
document.


                                        6



<PAGE>
<PAGE>




SECTION 10. GOVERNING LAW

         THIS WAIVER AND AMENDMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES
HEREUNDER SHALL BE GOVERNED BY, AND SHALL BE CONSTRUED AND ENFORCED IN
ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK (INCLUDING WITHOUT
LIMITATION SECTION 5-1401 OF THE GENERAL OBLIGATIONS LAW OF THE STATE OF NEW
YORK), WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.

SECTION 11. ACKNOWLEDGEMENT AND CONSENT BY CREDIT SUPPORT PARTIES

         BCC is a party to the BCC Pledge Agreement and the BCC Security
Agreement (collectively, the "BCC COLLATERAL DOCUMENTS") and the BCC Guaranty,
in each case as amended through the First Amendment Effective Date, pursuant to
which BCC has (a) guarantied the Obligations and (b) created Liens in favor of
Collateral Agent on certain Collateral and pledged certain Collateral to
Collateral Agent to secure the obligations of BCC under the BCC Guaranty.
License Sub is a party to the License Sub Guaranty, as amended through the First
Amendment Effective Date, pursuant to which License Sub has guarantied the
Obligations. BCC and License Sub are collectively referred to herein as the
"CREDIT SUPPORT PARTIES", and the BCC Guaranty, the BCC Collateral Documents and
the License Sub Guaranty are collectively referred to herein as the "CREDIT
SUPPORT DOCUMENTS".

         Each Credit Support Party hereby acknowledges that it has reviewed the
terms and provisions of the Credit Agreement and this Waiver and Amendment and
consents to the amendment of the Credit Agreement effected pursuant to this
Waiver and Amendment. Each Credit Support Party hereby confirms that each Credit
Support Document to which it is a party or otherwise bound and all Collateral
encumbered thereby will continue to guaranty or secure, as the case may be, to
the fullest extent possible the payment and performance of all "Guarantied
Obligations" and "Secured Obligations", as the case may be (in each case as such
terms are defined in the applicable Credit Support Document), including without
limitation the payment and performance of all such "Guarantied Obligations" or
"Secured Obligations", as the case may be, in respect of the Obligations of
Company now or hereafter existing under or in respect of the Amended Agreement
and the Notes defined therein.

         Each Credit Support Party acknowledges and agrees that any of the
Credit Support Documents to which it is a party or otherwise bound shall
continue in full force and effect and that all of its obligations thereunder
shall be valid and enforceable and shall not be impaired or limited by the
execution or effectiveness of this Waiver and Amendment. Each Credit Support
Party represents and warrants that all representations and warranties contained
in the Amended Agreement and the Credit Support Documents to which it is a


                                       7



<PAGE>
<PAGE>




party or otherwise bound are true, correct and complete in all material
respects on and as of the First Amendment Effective Date to the same extent as
though made on and as of that date, except to the extent such representations
and warranties specifically relate to an earlier date, in which case they were
true, correct and complete in all material respects on and as of such earlier
date.

         Each Credit Support Party acknowledges and agrees that (i)
notwithstanding the conditions to effectiveness set forth in this Waiver and
Amendment, such Credit Support Party is not required by the terms of the Credit
Agreement or any other Loan Document to consent to the amendments to the Credit
Agreement effected pursuant to this Waiver and Amendment and (ii) nothing in the
Credit Agreement, this Waiver and Amendment or any other Loan Document shall be
deemed to require the consent of such Credit Support Party to any future
amendments to the Credit Agreement.

                  [Remainder of page intentionally left blank]


                                        8



<PAGE>
<PAGE>




         IN WITNESS WHEREOF, the parties hereto have caused this Waiver and
Amendment to be duly executed and delivered by their respective officers
thereunto duly authorized as of the date first written above.

                                    LENDERS:

                                    GOLDMAN SACHS CREDIT PARTNERS
                                    L.P.,
                                    as a Lender


                                    By: ________________________________________
                                        Authorized Signatory



                                    CANADIAN IMPERIAL BANK OF
                                    COMMERCE, NEW YORK AGENCY,
                                    as a Lender and as Administrative Agent

                                    By: CIBC Wood Gundy Securities Corp.,
                                        as agent

                                        By: ____________________________________
                                            Managing Director


                                    CIBC INC.,
                                    as a Lender

                                    By: CIBC Wood Gundy Securities Corp.,
                                        as agent

                                        By: ____________________________________
                                            Managing Director


                                       S-1



<PAGE>
<PAGE>




                                    BANQUE FRANCAISE DU COMMERCE
                                    EXTERIEUR,
                                    as a Lender


                                    By: ________________________________________
                                        Name:
                                        Title:

                                    CHL HIGH YIELD LOAN PORTFOLIO, A
                                    UNIT OF THE CHASE MANHATTAN
                                    BANK,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    ING CAPITAL ADVISORS, INC.,
                                    AS AGENT FOR BANK SYNDICATION
                                    ACCOUNT,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                       S-2



<PAGE>
<PAGE>




                                    MASSACHUSETTS MUTUAL LIFE
                                    INSURANCE COMPANY,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    MERRILL LYNCH SENIOR FLOATING
                                    RATE FUND, INC.,
                                    as a Lender

                                    By: Merrill Lynch Asset Management, L.P.,
                                        as Investment Advisor

                                        By: ____________________________________
                                            Name:
                                            Title:


                                    THE NORTHWESTERN MUTUAL LIFE
                                    INSURANCE COMPANY,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                       S-3



<PAGE>
<PAGE>




                                    PILGRIM AMERICA PRIME RATE
                                    TRUST,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    PRIME INCOME TRUST,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    PROTECTIVE LIFE INSURANCE
                                    COMPANY,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    SENIOR DEBT PORTFOLIO,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                       S-4



<PAGE>
<PAGE>




                                    RESTRUCTURED OBLIGATIONS
                                    BACKED BY SENIOR ASSETS B.V.,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    STRATA FUNDING LTD.,
                                    as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                     VAN KAMPEN AMERICAN CAPITAL
                                     PRIME RATE INCOME TRUST,
                                     as a Lender

                                    By: ________________________________________
                                        Name:
                                        Title:


                                       S-5



<PAGE>
<PAGE>



                                    BCC AND COMPANY:
                                    BENEDEK BROADCASTING
                                    CORPORATION

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    BENEDEK COMMUNICATIONS
                                    CORPORATION

                                    By: ________________________________________
                                        Name:
                                        Title:


                                    BENEDEK LICENSE CORPORATION

                                    By: ________________________________________
                                        Name:
                                        Title:


                                       S-6






<PAGE>
<PAGE>




<TABLE> <S> <C>

<ARTICLE>                     5
       
<S>                                       <C>
<PERIOD-TYPE>                              9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                       5,178,512
<SECURITIES>                                         0
<RECEIVABLES>                               19,951,465
<ALLOWANCES>                                   422,178
<INVENTORY>                                          0
<CURRENT-ASSETS>                            31,398,719
<PP&E>                                     121,790,941
<DEPRECIATION>                              34,536,903
<TOTAL-ASSETS>                             492,866,881
<CURRENT-LIABILITIES>                       25,286,918
<BONDS>                                    348,753,814
<COMMON>                                        70,300
                      100,142,942
                                          0
<OTHER-SE>                                 (43,173,111)
<TOTAL-LIABILITY-AND-EQUITY>               492,866,881
<SALES>                                     67,327,612
<TOTAL-REVENUES>                            68,638,196
<CGS>                                        8,736,975
<TOTAL-COSTS>                                8,736,975
<OTHER-EXPENSES>                            50,963,034
<LOSS-PROVISION>                               218,861
<INTEREST-EXPENSE>                          20,275,573
<INCOME-PRETAX>                            (11,309,193)
<INCOME-TAX>                                (3,077,179)
<INCOME-CONTINUING>                         (8,231,514)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                (8,231,514)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        





<PAGE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission