BEACON PROPERTIES L P
8-K/A, 1997-06-11
REAL ESTATE
Previous: PANAVISION INC, 8-K, 1997-06-11
Next: LIFE FINANCIAL CORP, S-4/A, 1997-06-11







                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




   
                                    FORM 8-K/A
    




                                 CURRENT REPORT

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

                     Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934


         Date of Report (Date of earliest event reported): June 4, 1997

                             BEACON PROPERTIES, L.P.
             (Exact name of Registrant as specified in its Charter)



                                    Delaware
                            (State of Incorporation)


         0-22139                                           04-3224259
  (Commission File Number)                          (IRS Employer Id. Number)


               50 Rowes Wharf
           Boston, Massachusetts                                       02110
    (Address of principal executive offices)                        (Zip Code)


                                 (617) 330-1400
              (Registrant's telephone number, including area code)


<PAGE>
Item 2.  Acquisition or Disposition of Assets

         225 Franklin Street. On June 4, 1997, Beacon Properties, L.P. (the
"Operating Partnership") acquired 225 Franklin Street located in downtown
Boston, Massachusetts, from Hexalon Real Estate, Inc. for aggregate
consideration of approximately $280 million in cash of which $204 million was
provided by a draw on the Credit Facility and $71 million of which are the
proceeds of the Company's recent sale of the Westlakes Office Park. The Company
estimates that the aggregate purchase price for 225 Franklin Street is
approximately 85% of replacement cost. The Company and its affiliates are not
related to any of the other parties to this transaction.

         The 225 Franklin Street Property was built in 1966 and consists of
approximately 929,545 square feet of office space in a 33-story tower. The 225
Franklin Street Property has undergone an approximately $95 million renovation
during the past eight years, including installation of a new electrical system,
and a complete upgrade of mechanical systems, elevators, lobbies, roofs and the
exterior plaza of the building. Major tenants in 225 Franklin Street include
State Street Bank & Trust Company (approximately 501,000 square feet), Arthur
Andersen & Co. (approximately 98,000 square feet), and AEW Capital
(approximately 75,000 square feet). At March 31, 1997, the occupancy rate for
225 Franklin Street was approximately 95%.

         The Operating Partnership based its determination of the price to be
paid on the expected cash flow, physical condition, location, competitive
advantages, existing tenancy and opportunities to retain and attract additional
tenants. The Operating Partnership did not obtain an independent appraisal on
the Property.

Item 5.  Other Events

   
         On June 4, 1997, Beacon Properties Corporation, the sole general
partner of the Operating Partnership, filed a prospectus supplement to its Form
S-3 Registration Statement (No. 333-21787) with the Securities and Exchange
Commission pursuant to which it proposes to offer 6,000,000 shares of Series A
Cumulative Redeemable Preferred Stock. On June 10, 1997 Beacon Properties 
Corporation sold 8,000,000 shares of Series A Cumulative Redeemable Preferred
Stock priced at $25 per share with a yield of 8.98%.
    

Item 7.  Financial Statements and Exhibits

    (a)  Financial Statements Under Rule 3-14 of Regulation S-X

         Statement of Excess of Revenues over Specific Operating Expenses of 225
         Franklin Street in Boston, Massachusetts for the year ended December
         31, 1996 and (unaudited) for the three months ended March 31, 1997.

    (b)  Pro Forma Financial Statements

         Pro Forma Condensed Consolidated Balance Sheet as of March 31, 1997
         (Unaudited)

         Pro Forma Condensed Consolidated Statement of Operations for the Year
         Ended December 31, 1996 (Unaudited)

         Pro Forma Condensed Consolidated Statement of Operations for the Three
         Months Ended March 31, 1997 (Unaudited)

    (c)  Exhibits

   
         1.1    Underwriting Agreement between the Company and Merrill Lynch & 
                Co. dated June 10, 1997. 

         2.1    Purchase and Sale Agreement between Hexalon Real Estate, Inc. 
                and SSB Realty, Inc. dated as of May 22, 1997. (a)

         2.2    Memorandum of Agreement between SSB Realty, Inc. and Beacon
                Properties, L.P., dated as of April 16, 1997. (a)

         2.3    Second Amendment to Memorandum of Agreement between SSB Realty,
                Inc. and Beacon Properties, L.P., dated June 3, 1997 
                (superceding the Amendment to Memorandum of Agreement). (a)

         2.4    Letter Agreement between Beacon Properties, L.P. and SSB Realty,
                Inc., dated as of April 16, 1997. (a)

         23.1   Consent of Coopers & Lybrand, L.L.P., Independent Accountants.

         ---------------
         (a) Previously filed as part of the Operating Partnership's Current
             Report on Form 8-K dated June 4, 1997.

                                       2
    

<PAGE>

   
                             BEACON PROPERTIES, L.P.
                                    SIGNATURE

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


                                           BEACON PROPERTIES, L.P.
                                           
                                           By: Beacon Properties Corporation
                                               Its General Partner



                                            /s/ Robert J. Perriello
                                            -----------------------------------
                                            Robert J. Perriello
                                            Senior Vice President
                                            and Chief Financial Officer




Date: June 10, 1997
    






                                       3


<PAGE>

                               225 FRANKLIN STREET
                              BOSTON, MASSACHUSETTS

                         STATEMENT OF EXCESS OF REVENUES
                        OVER SPECIFIC OPERATING EXPENSES

                      FOR THE YEAR ENDED DECEMBER 31, 1996











                                      F-1

<PAGE>








                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Partners of Beacon Properties, L.P.

We have audited the accompanying statement of excess of revenues over specific
operating expenses of 225 Franklin Street in Boston, Massachusetts (the
"Property") for the year ended December 31, 1996. This financial statement is
the responsibility of Beacon Properties, L.P.'s management. Our responsibility
is to express an opinion on this financial statement based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of excess of revenues over specific
operating expenses is free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the statement. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

As described in Note 2, this financial statement excludes certain income and
expenses which would not be comparable with those resulting from the operations
of the Property after acquisition by Beacon Properties, L.P. The accompanying
financial statement was prepared for the purpose of complying with the rules and
regulations of the Securities and Exchange Commission and is not intended to be
a complete presentation of the Property's revenues and expenses.

In our opinion, the financial statement referred to above presents fairly, in
all material respects, the excess of revenues over specific operating expenses
(exclusive of income and expenses described in Note 2) of 225 Franklin Street in
Boston, Massachusetts for the year ended December 31, 1996 in conformity with
generally accepted accounting principles.


                                                    /s/ COOPERS & LYBRAND L.L.P.

Boston, Massachusetts
May  29, 1997

                                        F-2

<PAGE>


                               225 FRANKLIN STREET
                              BOSTON, MASSACHUSETTS

                         STATEMENT OF EXCESS OF REVENUES
                        OVER SPECIFIC OPERATING EXPENSES


<TABLE>
<CAPTION>
                                                           For the Year        For the Three
                                                              Ended            Months Ended
                                                         December 31, 1996    March 31, 1997
                                                         -----------------    --------------
                                                                               (Unaudited)
<S>                                                        <C>                <C>        
Revenues:
    Base rent                                              $24,171,715        $ 6,727,809
    Recoveries from tenants                                  5,526,823          1,321,475
    Other income                                             1,230,118             89,731
                                                           -----------        -----------

                                                            30,928,656          8,139,015
                                                           -----------        -----------

Specific operating expenses (Note 2):
    Utilities                                                1,226,621            389,319
    Janitorial and cleaning                                    845,436            235,719
    Heating, ventilation and air conditioning                1,138,787            280,952
    General and administrative                                 843,821            201,066
    Repairs and maintenance                                  1,637,636            341,749
    Insurance                                                  244,437             10,259
    Property taxes                                           3,846,365            921,669
                                                           -----------        -----------

                                                             9,783,103          2,380,733
                                                           -----------        -----------

Excess of revenues over specific operating expenses        $21,145,553        $ 5,758,282
                                                           ===========        ===========
</TABLE>









     The accompanying notes are an integral part of the financial statement.

                                       F-3



<PAGE>


                               225 FRANKLIN STREET
                              BOSTON, MASSACHUSETTS

                    NOTES TO STATEMENT OF EXCESS OF REVENUES
                        OVER SPECIFIC OPERATING EXPENSES



        1. Organization and Significant Accounting Policies:

Description of Properties

225 Franklin Street (the "Property") is an office complex located in Boston,
Massachusetts encompassing approximately 930,000 square feet. Beacon 
Properties, L.P. intends to acquire the entire fee interest in the Property. 

Rental Revenues 

Rental income is recognized on the straight-line method over the terms of the
related leases. The excess of recognized rentals over amounts due pursuant to
lease terms is recorded as accrued rent. The impact of the straight-line rent
adjustment increased revenues by approximately $2,845,000 for the year ended
December 31, 1996.

Risks and Uncertainties 

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.

        2. Basis of Accounting:

The accompanying statement of excess of revenues over specific operating
expenses is presented on the accrual basis. This statement has been prepared in
accordance with the applicable rules and regulations of the Securities and
Exchange Commission for real estate properties acquired or to be acquired.
Accordingly, the statement excludes certain historical income and expenses not
comparable to the operations of the property after acquisition, such as interest
income, management fees, depreciation, amortization, and interest expense.












                                    Continued

                                        F-4


<PAGE>


                               225 FRANKLIN STREET
                              BOSTON, MASSACHUSETTS

                    NOTES TO STATEMENT OF EXCESS OF REVENUES
                   OVER SPECIFIC OPERATING EXPENSES, CONTINUED


        3. Description of Leasing Arrangements:

The commercial and office space is leased to tenants under leases with terms
that vary in length. Certain of the leases contain real estate tax reimbursement
clauses, operating expense reimbursement clauses and renewal options. Minimum
lease payments to be received during the next five years for noncancelable
operating leases in effect at December 31, 1996 are approximately as follows:

          Year Ending December 31,
          ------------------------

               1997                                $23,304,000
               1998                                 25,256,000
               1999                                 25,759,000
               2000                                 24,350,000
               2001                                 23,626,000
                                     
As of December 31, 1996, three tenants occupied approximately 68% of leaseable
square feet and represented 90% of total base revenues.





                                        F-5


<PAGE>

                         BEACON PROPERTIES, L.P.
             PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION



   
         The following unaudited pro forma Condensed Consolidated Balance Sheet
of Beacon Properties, L.P. (the "Operating Partnership") as of March 31, 1997,
is presented as if the 10880 Wilshire Boulevard, Centerpointe, Westbrook
Corporate Center, 175 Wyman Street and 225 Franklin Street properties had been
acquired as of March 31, 1997. Additionally, Beacon Properties Corporation's
April 1997, 7,000,000 share, common stock offering ($32.125 per share) and
related repayment of the Credit Facility and the sale of Westlakes Office Park
had occurred as of March 31, 1997. Finally, Beacon Properties Corporation's
8,000,000 share 8.98% Series A Cumulative Redeemable Preferred Stock Offering at
$25.00 per share and related repayment of the Credit Facility is reflected as if
it had occurred as of March 31, 1997.


        The pro forma Condensed Consolidated Statements of Operations for the
year ended December 31, 1996 and three months ended March 31, 1997 are presented
as if the acquisition of the Properties acquired from January 1, 1996 to 
March 31, 1997 (as more fully described below), the closing of the MetLife
Mortgage loan, Beacon Properties Corporation's common stock offerings from
January 1996 to April 1997 (as more fully described below) and Beacon Properties
Corporation's 8.98% Series A Cumulative Redeemable Preferred Stock
Offering at $25.00 per share had occurred as of January 1, 1996. Furthermore,
Beacon Properties Corporation qualified as a REIT, distributed all of its
taxable income and, therefore, incurred no income tax expense during the period.
    

         In management's opinion, all adjustments necessary to reflect the above
discussed transactions have been made. The unaudited pro forma Condensed
Consolidated Balance Sheet and Statement of Operations are not necessarily
indicative of what actual results of operations of the Operating Partnership
would have been for the period, nor does it purport to represent the Operating
Partnership's results of operations for future periods.


Acquisitions included in pro forma:

<TABLE>
<CAPTION>
                                                                             Rentable   Year Built/    Date of
Property Name                              Location                            Sq Ft     Renovated    Acquisition
- -----------------------------------------------------------------------------------------------------------------
<S>                                     <C>                                <C>          <C>             <C>  
1996 Acquisitions

Perimeter Center                        Atlanta, GA                        3,302,000    1970-1989       02/15/96
New York Life Portfolio                 Chicago, IL and Washington, D.C.   1,012,000    1984-1986       08/16/96
Fairfax County Portfolio                McLean, VA and  Herndon, VA          550,000    1981-1988       09/05/96
Rosslyn Virginia Portfolio              Rosslyn, VA                          666,000    1974-1980       10/18/96
New England Executive Park              Burlington, MA                       817,000    1970-1985       11/15/96
245 First Street                        Cambridge, MA                        263,000    1985-1986       11/21/96
10960 Wilshire Boulevard                Westwood, CA                         544,000    1971-1992       11/21/96
Shoreline Technology Park               Mountain View, CA                    727,000    1985-1991       12/20/96
Lake Marriott Business Park             Santa Clara, CA                      400,000         1981       12/20/96
Presidents Plaza                        Chicago, IL                          791,000    1980-1982       12/27/96

1997 Acquisitions

10880 Wilshire Boulevard                Westwood, CA                         531,000         1970       4/23/97
Centerpointe I and II                   Fairfax, VA                          409,000    1988-1990       4/30/97
Westbrook Corporate Center              Westchester, IL                    1,106,000    1985-1996       5/23/97
175 Wyman Street                        Waltham, MA                            (1)         (1)          5/13/97
225 Franklin Street                     Boston, MA                           929,545         1966        6/4/97
</TABLE>




                                       F-6

<PAGE>

<TABLE>
<CAPTION>

                                                                                                  Purchase Price (in thousands)
                                                                                            ----------------------------------------
Property Name                           Seller                                               Cash      Debt   O.P.Units   Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                                                 <C>       <C>     <C>         <C>    
1996 Acquisitions                                                                                                         
                                                                                                                          
Perimeter Center                        Metropolitan Life Insurance Company                $322,200           $13,800(2)  $336,000
New York Life Portfolio                 New York Life Insurance Company                     150,000                        150,000
Fairfax County Portfolio                Greensboro Associates, John Marshall                                              
                                         Associates Limited Partnership and                                               
                                         Woodland-Northridge I Limited Partnership                    $55,400  21,600(2)    77,000
Rosslyn Virginia Portfolio              LaSalle Fund II                                      99,050                         99,050
New England Executive Park              New England Executive Park Limited Partnership                                    
                                         et al                                               75,000                         75,000
245 First Street                        Riverview Building Combined Limited Partnership      45,000                         45,000
10960 Wilshire Boulevard                10960 Property Corporation                          133,000                        133,000
Shoreline Technology Park               Teachers Insurance and Annuity Association (TIAA)   139,080                        139,080
Lake Marriott Business Park             Teachers Insurance and Annuity Association (TIAA)    43,920                         43,920
                                                                                                                          
Presidents Plaza                        Metropolitan Life Insurance Company                  38,000            39,000(2)    77,000
                                                                                                                          
1997 Acquisitions                                                                                                 
                                                                                                                          
10880 Wilshire Boulevard                10880 Property Corporation                           99,800                         99,800
Centerpointe                            Joshua Realty Corporation                            25,000    30,000               55,000
Westbrook Corporate Center              Westbrook Corporate Center Associates,               33,171   106,000  42,929(2)   182,100
                                        Westbrook Corporate Center IV Associates                                          
                                        Limited Partnership and Westbrook Corporate                                       
                                        Center V Associates Limited Partnership
175 Wyman Street                        Hewlett-Packard Company                              24,000                         24,000
225 Franklin Street                     Hexalon Real Estate, Inc.                           280,000                        280,000
</TABLE>


         (1) 175 Wyman Street consists of a vacant 335,000 square foot
office/research and development complex and 26.7 acres of land suitable for
development. The Operating Partnership plans to redevelop the property into
400,000 square feet of class A office space.

         (2) The Operating Partnership issued Units in the amount of 540,059 for
Perimeter Center ($25.55 per unit), 833,820 for the Fairfax County Portfolio
($25.90 per unit), 1,171,500 for Presidents Plaza ($33.29 per unit) and
1,374,006 for Westbrook Corporate Center ($31.24 per unit). These Units were
valued based on the average trading price of Beacon Properties Corporation's
Common Stock for the applicable period (20 to 30 days) prior to closing as
prescribed in the purchase and sale agreements.

Common Stock Offerings included in pro forma:

                                    Price Per      Gross            Net
Year      Month          Shares       Share       Proceeds       Proceeds
- ----      -----          ------       -----       --------       --------
                                                      (in thousands)
1996      March        7,036,000      26.25        184,695        173,800
1996      August       5,750,000      25.75        148,063        139,400
1996      November    13,723,000      30.75        421,982        398,900
1996      December     1,132,400      33.47         37,896         37,800
1997      April        7,000,000      32.125       224,875        211,383



                                       F-7

<PAGE>
                             BEACON PROPERTIES, L.P.
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 March 31, 1997
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                          Pro Forma Adjustments
                                                                    -----------------------------------------------------------
                                                         Beacon         April
                                                       Properties,       1997           10880                       Westlakes
                                                          L.P.          Common         Wilshire                    Office Park
                                                       Historical   Stock Offering    Boulevard   Centerpointe       Sale
                                                       ----------   --------------    ---------   ------------       ----
                                                                                (dollars in thousands)
<S>                                                   <C>              <C>             <C>           <C>           <C>     
                       ASSETS
Real estate, net                                      $1,585,445                       $ 99,800      $55,000       (54,525)
Deferred financing and leasing costs, net                 18,124                                                    (1,039)
Cash and cash equivalents                                 16,551        187,383         (99,800)     (25,000)       71,775 (D)
Mortgage notes receivable                                 51,507
Other assets                                              45,789                                                      (941)
Investments in and advance to
     joint ventures and corporations                      52,181
                                                      ----------       --------        --------      -------       -------

         Total assets                                 $1,769,597       $187,383              $0      $30,000       $15,270
                                                      ==========       ========        ========      =======       =======

        LIABILITIES AND PARTNER'S CAPITAL   

Mortgage notes payable                                  $451,862                                     $30,000 (C)
Note payable, Credit Facility                            153,000        (24,000)(A)
Other liabilities                                         33,234                                                   (1,235)
Investment in joint venture                               24,458
                                                      ----------       --------        --------      -------       -------

         Total liabilities                               662,554        (24,000)              0       30,000        (1,235)

Limited partners' capital interest,
  at redemption value                                    207,823

Partner's capital                                        899,220        211,383 (B)                                 16,505
                                                      ----------       --------        --------      -------       -------

         Total liabilities and partner's capital      $1,769,597       $187,383              $0      $30,000       $15,270
                                                      ==========       ========        ========      =======       =======
</TABLE>



                                      F-8


<PAGE>
                             BEACON PROPERTIES, L.P.
           PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET--(Continued)
                                 March 31, 1997
                                   (Unaudited)

<TABLE>
   
<CAPTION>
                                                                              Pro Forma Adjustments
                                                      -------------------------------------------------------------------------
                                                                      Westbrook         225           1997
                                                      175 Wyman St    Corporate      Franklin       Preferred        Pro Forma
                                                          Land          Center         Street     Stock Offering   Consolidated
                                                          ----          ------         ------     --------------   ------------
                                                                (dollars in thousands except per share and unit amounts)
<S>                                                     <C>           <C>            <C>            <C>            <C>
                       ASSETS

Real estate, net                                         24,000        182,100        280,000                      $2,171,820
Deferred financing and leasing costs, net                                                                              17,085
Cash and cash equivalents                               (24,000)       (33,171)       (74,000)                         19,738
Mortgage notes receivable                                                                                              51,507
Other assets                                                                                                           44,848
Investments in and advance to                                                                                                
     joint ventures and corporations                                                                                   52,181
                                                        -------       --------       --------       --------       ----------

         Total assets                                        $0       $148,929       $206,000             $0       $2,357,179
                                                        =======       ========       ========       ========       ==========

        LIABILITIES AND PARTNER'S CAPITAL   

Mortgage notes payable                                                $106,000 (E)                                   $587,862
Note payable, Credit Facility                                                         204,000       (193,475)(A)      139,525
Other liabilities                                                                       2,000                          33,999
Investment in joint venture                                                                                            24,458
                                                        -------       --------       --------       --------       ----------

         Total liabilities                                    0        106,000        206,000       (193,475)         785,844

Limited partners' capital interest, at   
  redemption value                                                      45,514 (F)                                    253,337
Partner's capital                                             0         (2,585)(F)                   193,475 (B)    1,317,998
                                                        -------       --------       --------       --------       ----------

         Total liabilities and partner's capital             $0       $148,929       $206,000             $0       $2,357,179
                                                        =======       ========       ========       ========       ==========
</TABLE>
Notes:
(A)      Repayment of Credit Facility.

(B)      The Beacon Properties Corporation sold 7,000,000 shares of common 
         stock at $32.125 per share on April 10, 1997.
              Proceeds of Offering                                    $224,875
              Expenses of Offering (6.0%)                              (13,492)
                                                                      ---------
                                                                      $211,383
                                                                      =========

         The Beacon Properties Corporation sold 8,000,000 shares 
         of Preferred Stock at $25.00 per share.
              Proceeds of Offering                                    $200,000
              Expenses of Offering (3.26%)                              (6,525)
                                                                      ---------
                                                                      $193,475
                                                                      =========
    

(C)      Mortgage debt due on February 28, 2002 with interest only through
         December 1999 at 7.32% and principal amortized over a 25 year period
         thereafter. This mortgage was assumed in connection with the purchase
         of Centerpointe.

(D)      Gross sale proceeds of $72,500 net of sales costs.

(E)      Mortgage debt with a 10 year term with interest at 8.03% and principal
         amortized over a 26 year period. This mortgage was assumed in
         connection with the purchase of Westbrook Corporate Center.

(F)      The seller of Westbrook was issued $42,929 of Operating Partnership
         Units consisting of 1,374,006 units valued at $31.244 each. The
         valuation is based on the average trading price of Beacon Properties
         Corporation common stock for 20 days prior to closing.

         Value of issued Units at closing                              $42,929
         Adjustment to record units at redemption value
           at March 31, 1997                                            2,585
                                                                      -------
         Redemption value of Units at March 31, 1997                  $45,514
                                                                      =======

                                       F-9
<PAGE>



                             BEACON PROPERTIES, L.P.
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1996
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                           Beacon                                          October &
                                                         Properties,                 New York Life         November       
                                                            L.P.       Perimeter      and Fairfax Va.        1996          
                                                         Historical    Center (A)     Portfolios (B)    Acquisitions (G)   
                                                         ----------    ----------     --------------    ----------------   
                                                               (dollars in thousands except per unit amounts)
<S>                                                       <C>            <C>             <C>               <C>             
Revenue:
       Rental income                                     $147,825        $6,420         $19,098            $38,886         
       Management fees                                      3,005
       Recoveries from tenants                             16,719           304           3,788              3,674         
       Mortgage interest income                             4,970
       Other income                                        11,249           208             845              3,012         
                                                         ---------       -------         -------           --------        

                Total revenue                             183,768         6,932          23,731             45,572         
                                                         ---------       -------         -------           --------        

Expenses:
       Property expenses                                   37,210         1,562           4,875             11,716         
       Real estate taxes                                   18,124           591           1,708              3,991         
       General and administrative                          19,218           378             812              1,700         
       Mortgage interest expense                           30,300         1,895 (C)       2,954 (F)                        
       Interest - amortization of financing costs           2,084            15 (D)
       Depreciation and amortization                       33,170         1,196 (E)       4,374 (E)          9,105 (E)     
                                                         ---------       -------         -------           --------        

                Total expenses                            140,106         5,637          14,723             26,512         
                                                         ---------       -------         -------           --------        

Income from operations                                     43,662         1,295           9,008             19,060         

Equity in net income of joint ventures and corporation      4,884
                                                         ---------       -------         -------           --------        

Income from continuing operations                          48,546         1,295           9,008             19,060         
Discontinued operations :
      Loss from operations - Construction Company          (2,609)                                                         
      Loss on sale - Construction Company                    (249)                                                         
Gain on sale - Westlakes Office Park                                                                                      
                                                         ---------       -------         -------           --------        

Income  before extraordinary items                         45,688         1,295           9,008             19,060         

Series A Preferred distributions                                                                                           
                                                         ---------       -------         -------           --------        

Net income available for units        
       before extraordinary items                         $45,688        $1,295          $9,008            $19,060          
                                                         =========       =======         =======           ========        
Units outstanding
Net income per unit
</TABLE>

                                      F-10


<PAGE>



                             BEACON PROPERTIES, L.P.
      PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS--(Continued)
                      For the Year Ended December 31, 1996
                                   (Unaudited)




<TABLE>
<CAPTION>
                                                            December                            Westlakes       225
                                                              1996               Recent        Office Park    Franklin       
                                                         Acquisitions (H)   Acquisitions (I)     Sale (K)    Street (L)      
                                                         ----------------   ----------------     --------    ----------      
                                                                 (dollars in thousands except per unit amounts)
<S>                                                         <C>                 <C>              <C>           <C>           
Revenue:
       Rental income                                        $26,858            $40,486           ($8,422)      $25,607       
       Management fees
       Recoveries from tenants                                6,099              2,464            (1,020)        5,527       
       Mortgage interest income
       Other income                                             470              1,541            (1,293)        1,230       
                                                            --------            -------          --------      --------      

                Total revenue                                33,427             44,491           (10,735)       32,364       
                                                            --------            -------          --------      --------      

Expenses:
       Property expenses                                      4,509              9,206            (2,588)        5,093       
       Real estate taxes                                      5,036              4,653              (626)        3,846       
       General and administrative                             1,250              1,108              (472)          844       
       Mortgage interest expense                                                10,380
       Interest - amortization of financing costs
       Depreciation and amortization                          6,555 (E)         10,513 (E)        (2,458)        8,400 (E)   
                                                            --------            -------          --------      --------      

                Total expenses                               17,350             35,860            (6,144)       18,183       
                                                            --------            -------          --------      --------      

Income from operations                                       16,077              8,631            (4,591)       14,181       

Equity in net income of joint ventures and corporation                                                                       
                                                            --------            -------          --------      --------      

Income from continuing operations                            16,077              8,631            (4,591)       14,181       
Discontinued operations :
  Loss from operations - Construction Company                                                                                
  Loss on sale - Construction Company                                                                                        
Gain on sale - Westlakes Office Park                                                              16,505                     
                                                            --------            -------          --------      --------      

Income  before extraordinary items                           16,077              8,631            11,914        14,181       

Series A Preferred distributions                                                                                             
                                                            --------            -------          --------      --------      

Net income available for units        
       before extraordinary items                           $16,077             $8,631           $11,914       $14,181       
                                                            ========            =======          ========      ========      
Units outstanding                                                                                                    
Net income per units
</TABLE>

                                      F-11

<PAGE>



                             BEACON PROPERTIES, L.P.
      PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS--(Continued)
                      For the Year Ended December 31, 1996
                                   (Unaudited)




<TABLE>
   
<CAPTION>
                                                           Pro Forma       Pro Forma
                                                          Adjustments     Consolidated
                                                          -----------     ------------

                                                 (dollars in thousands except per unit amounts)
<S>                                                       <C>               <C>
Revenue:
       Rental income                                                        $296,758
       Management fees                                                         3,005
       Recoveries from tenants                                                37,555
       Mortgage interest income                            $   611 (M)         5,581
       Other income                                                           17,262
                                                          ---------       -----------

                Total revenue                                  611           360,161
                                                          ---------       -----------

Expenses:
       Property expenses                                                      71,582
       Real estate taxes                                                      37,323
       General and administrative                              250 (N)        25,088
       Mortgage interest expense                             7,843 (O)        53,372
       Interest - amortization of financing costs                              2,099
       Depreciation and amortization                                          70,855
                                                          ---------       -----------

                Total expenses                               8,093           260,319
                                                          ---------       -----------

Income from operations                                      (7,481)           99,841

Equity in net income of joint ventures and corporation                         4,884 (1)
                                                          ---------       -----------

Income from continuing operations                           (7,481)          104,725
Discontinued operations :
      Loss from operations - Construction Company                             (2,609)
      Loss on sale - Construction Company                                       (249)
Gain on sale - Westlakes Office Park                                          16,505
                                                          ---------       -----------

Income before extraordinary items                           (7,481)          118,372

Series A Preferred distributions                           (17,960)(P)       (17,960)
                                                          ---------       -----------

Net income available for units        
       before extraordinary items                         ($25,441)         $100,412
                                                          =========       ===========
Units outstanding                                                         62,885,256
Net income per unit                                                            $1.60


(1)    Includes :
       Depreciation and amortization                                          $4,033
</TABLE>
    


                 See accompanying notes to pro forma condensed
                     consolidated statement of operations.


                                      F-12


<PAGE>

                             BEACON PROPERTIES, L.P.
       NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1996
                      (Unaudited and dollars in thousands)



(A) Results of operations of Perimeter Center for the period ended February 14,
    1996.


    Rental income-historical                       $6,128
    Pro forma straight-line rent adjustment           292
                                                   ------
    Pro forma rental income                        $6,420
                                                   ======

(B) Results of operations of the Fairfax County Portfolio and the New York Life
    Portfolio for the periods ended September 4, 1996 and August 15, 1996,
    respectively.

<TABLE>
<CAPTION>


                                                       Fairfax       New York
                                                       County          Life
                                                      Portfolio      Portfolio             Total
                                                      -------------------------------------------
<S>                                                     <C>              <C>              <C>
Revenue:
   Rental income-historical                             $7,284           $11,048          $18,332
   Pro forma straight-line rent adjustment                 377               389              766
                                                      -------------------------------------------
   Pro forma rental income                               7,661            11,437           19,098
   Management fees
   Recoveries from tenants                                 542             3,247            3,788
   Mortgage interest income
   Other income                                             72               773              845
                                                      -------------------------------------------

   Total revenue                                         8,274            15,457           23,731
                                                      -------------------------------------------

Expenses:
   Property expenses                                     1,581             3,294            4,875
   Real estate taxes                                       364             1,345            1,708
   General and administrative                               80               732              812
   Mortgage interest expense (F)                         2,954                              2,954
   Interest - amortization of financing costs
   Depreciation and amortization (E)                     1,568             2,806            4,374
                                                      -------------------------------------------

   Total expenses                                        6,546             8,177           14,723
                                                      -------------------------------------------

Income from operations                                  $1,728           $ 7,280          $ 9,008
                                                      ===========================================
</TABLE>

(C) Net interest expense associated with the MetLife Mortgage Loan in the
    amount of $218 million  based on a 7.08% interest rate for the period
    ended prior to March 15, 1996.

(D) Amortization of the costs of obtaining the permanent financing at $1.2
    million over 10 years.






                                      F-13

<PAGE>

                             BEACON PROPERTIES, L.P.
       NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1996
                      (Unaudited and dollars in thousands)





(E) Detail of depreciation expense by property is presented as follows:

<TABLE>
<CAPTION>

                                          Basis           Life      Depreciation
                                          -----           ----      ------------
   <S>                                   <C>             <C>           <C>

   Perimeter Center                      $287,130        30 yrs        $1,196
                                                                       ======

                                                     
   Fairfax County Portfolio               $69,300        30 yrs        $1,568
   The New York Life Portfolio            135,000        30 yrs         2,806
                                                                       ------
                                                                       $4,374
                                                                       ======
                                                     
   October & November 1996 Acquisitions:
   -------------------------------------
   Rosslyn, Virginia Portfolio             89,145        30 yrs        $2,352
   New England Executive Park              67,500        30 yrs         1,969
   245 First Street                        40,500        30 yrs         1,209
   10960 Wilshire Boulevard               119,700        30 yrs         3,574
                                                                       ------
                                                                       $9,105
                                                                       ======
                                                     
   December 1996 Acquisitions:
   ---------------------------
   Lake Marriott Business Park             31,110        30 yrs        $1,008
   Shoreline Technology Park              100,650        30 yrs         3,263
   Presidents Plaza                        69,250        30 yrs         2,284
                                                                       ------
                                                                       $6,555
                                                                       ======
                                                     
   1997 Acquisitions:
   ----------------------                            
   10880 Wilshire Boulevard                99,800        30 yrs        $3,400
   Centerpointe                            49,500        30 yrs         1,650
   Westbrook Corporate Center             163,890        30 yrs         5,463
                                                                       ------
                                                                      $10,513
                                                                       ======
   225 Franklin Street                    252,000        30 yrs       $ 8,400
                                                                       ======
</TABLE>

(F)Fairfax County Portfolio interest expense on debt assumed for period prior to
acquisition:

<TABLE>
<CAPTION>

                     Principal       Rate       Expense
                     ---------       ----       -------
   <S>                <C>             <C>        <C>

   JOHN MARSHALL      $21,068         8.38%      $1,197

   EJ RANDOLPH (1)     18,016         7.78%         951

   NORTHRIDGE          16,306         7.28%         806
                      -------                    ------

                      $55,390                    $2,954
                      =======                    ======
</TABLE>

   (1) Paid off by Credit Facility proceeds at closing.



                                      F-14
<PAGE>

                             BEACON PROPERTIES, L.P.
       NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1996
                      (Unaudited and dollars in thousands)

(G) Results of operations of the Rosslyn, Virginia Portfolio, New England
    Executive Park, 245 First Street and 10960 Wilshire Boulevard for the period
    prior to acquisition.

<TABLE>
<CAPTION>
                                                       Rosslyn        New England                      10960
                                                      Virginia         Executive                      Wilshire
                                                     Portfolio            Park         245 First St.    Blvd.       Total
                                                     ---------------------------------------------------------------------
<S>                                                    <C>               <C>               <C>         <C>         <C> 
Revenue:
   Rental income-historical                            $11,640           $11,766           $4,552      $9,650      $37,608
   Pro forma straight-line rent adjustment                 361               283              510         124        1,278
                                                     ---------------------------------------------------------------------
   Pro forma rental income                              12,001            12,049            5,062       9,774       38,886
   Management fees
   Recoveries from tenants                                 528             1,113            1,776         257        3,674
   Mortgage interest income
   Other income                                          1,066                                533       1,413        3,012
                                                     ---------------------------------------------------------------------

   Total revenue                                        13,595            13,162            7,371      11,444       45,572
                                                     ---------------------------------------------------------------------

Expenses:
   Property expenses                                     2,611             4,958            1,020       3,126       11,716
   Real estate taxes                                       747             1,421              913         910        3,991
   General and administrative                              575               471               81         572        1,700
   Mortgage interest expense
   Interest - amortization of financing costs
   Depreciation and amortization (E)                     2,352             1,969            1,209       3,574        9,105
                                                     ---------------------------------------------------------------------

   Total expenses                                        6,286             8,819            3,223       8,183       26,512
                                                     ---------------------------------------------------------------------

Income from operations                                 $ 7,308           $ 4,343           $4,148     $ 3,262      $19,060
                                                     =====================================================================
</TABLE>

(H) Results of operations of Lake Marriott Business Park, Shoreline Technology
    Park and Presidents Plaza for the period prior to acquisition.

<TABLE>
<CAPTION>
                                                      Shoreline    Lake Marriott
                                                     Technology       Business        Presidents
                                                        Park            Park             Plaza         Total
                                                     --------------------------------------------------------
<S>                                                    <C>                <C>              <C>         <C>
Revenue:
   Rental income-historical                            $12,942            $3,824           $9,244     $26,010
   Pro forma straight-line rent adjustment                                   237              611         848
                                                     --------------------------------------------------------
   Pro forma rental income                              12,942             4,061            9,855      26,858
   Management fees
   Recoveries from tenants                               1,068               996            4,035       6,099
   Mortgage interest income
   Other income                                                                               470         470
                                                     --------------------------------------------------------

   Total revenue                                        14,010             5,057           14,359      33,427
                                                     --------------------------------------------------------

Expenses:
   Property expenses                                       105               718            3,685       4,509
   Real estate taxes                                     1,068               395            3,572       5,036
   General and administrative                               71                 8            1,171       1,250
   Mortgage interest expense
   Interest - amortization of financing costs
   Depreciation and amortization (E)                     3,263             1,008            2,284       6,555
                                                     --------------------------------------------------------

   Total expenses                                        4,508             2,130           10,712      17,350
                                                     --------------------------------------------------------

Income from operations                                 $ 9,503            $2,927           $3,647     $16,077
                                                     ========================================================
</TABLE>

                                      F-15

<PAGE>


                             BEACON PROPERTIES, L.P.
       NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1996
                      (Unaudited and dollars in thousands)



(I)Results of operations of 10880 Wilshire Boulevard, Centerpointe and Westbrook
   Corporate Center for the year 1996.

<TABLE>
<CAPTION>
                                                       10880                            Westbrook
                                                      Wilshire                          Corporate
                                                      Boulevard        Centerpointe        Center      Total
                                                      -------------------------------------------------------
<S>                                                     <C>               <C>             <C>          <C>
Revenue:
   Rental income-historical                             $8,687            $7,293          $21,029     $37,009
   Pro forma straight-line rent adjustment                 399               300            2,778       3,477
                                                      -------------------------------------------------------
   Pro forma rental income                               9,086             7,593           23,807      40,486
   Management fees
   Recoveries from tenants                                  80               578            1,806       2,464
   Mortgage interest income
   Other income                                          1,306                99              136       1,541
                                                      -------------------------------------------------------

   Total revenue                                        10,472             8,270           25,749      44,491
                                                      -------------------------------------------------------

Expenses:
   Property expenses                                     3,066             1,740            4,400       9,206
   Real estate taxes                                     1,043               497            3,113       4,653
   General and administrative                              720               180              208       1,108
   Mortgage interest expense                                               1,914(J)         8,466(J)   10,380
   Interest - amortization of financing costs
   Depreciation and amortization (E)                     3,400             1,650            5,463      10,513
                                                      -------------------------------------------------------

   Total expenses                                        8,229             5,981           21,650      35,860
                                                      -------------------------------------------------------

Income from operations                                  $2,243            $2,289          $ 4,099     $ 8,631
                                                      =======================================================
</TABLE>

(J) Interest expense on mortgage debt assumed:

    Centerpointe - historical 1996 expense.

    Westbrook Corporate Center - based on a principal balance of $106,000 with
    interest calculated at 8.03%.

(K) Historical results of operations of Westlakes Office Park

(L) Results of operations of 225 Franklin Street for 1996.

    Rental income historical                                          24,172
    Pro-forma straight-line rent adjustment                            1,435
                                                                      ------
    Pro-forma rental income                                           25,607
                                                                      ======

(M) Interest income related to the acquisition of the Rowes Wharf mortgage.

(N) Additional general and administrative expense attributable to acquisitions.

                                      F-16

<PAGE>


                             BEACON PROPERTIES, L.P.
       NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1996
                      (Unaudited and dollars in thousands)


   
(O) Credit Facility Interest expense:


   Pro Forma Credit Facility balance                             $139,525
   Average Credit Facility rate through December 31, 1996            7.78%
                                                                  -------

   Pro Forma Credit Facility interest expense full year            10,855
   Less historical  1996  Credit Facility interest expense          3,294
                                                                  -------

   Pro Forma adjustment                                             7,561
                                                                  --------

  Mortgage Interest:
    Pro Forma Mortgage Interest on Centerpointe Full Year
     based on principal balance of $30,000 with interest at
     7.32%                                                          2,196
    Less: Historical 1996 Expense                                   1,914
                                                                  -------
                                                                      282
                                                                  -------
  Grand Total                                                     $ 7,843
                                                                  =======

(P) Series A preferred distributions based on 8,000,000 units with a $25.00 per
    unit redemption price at 8.98%.
    

                                      F-17



<PAGE>

                             BEACON PROPERTIES, L.P.
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    For the Three Months Ended March 31, 1997
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                         
                                                             Beacon                           Westlakes       225
                                                         Properties, L.P.     Recent         Office Park    Franklin   
                                                           Historical     Acquisitions (A)     Sale (B)     Street (C)    
                                                           ----------    ----------------     --------     ---------    
                                                                 (dollars in thousands except per unit amounts)
Revenue:
<S>                                                         <C>              <C>               <C>        <C>        
       Rental income                                        $63,601          $12,320           (2,189)     6,708     
       Management fees                                          821
       Recoveries from tenants                                8,351              476             (289)     1,321     
       Mortgage interest income                               1,372
       Other income                                           2,572               91             (306)        90     
                                                            -------          -------           ------     ------     
                                                                                            
                Total revenue                                76,717           12,887           (2,784)     8,119     
                                                            -------          -------           ------     ------     
                                                                                            
Expenses:                                                                                   
       Property expenses                                     14,531            2,689             (522)     1,258     
       Real estate taxes                                      8,334            1,438             (163)       922     
       General and administrative                             8,615               87             (236)       201     
       Mortgage interest expense                             11,022            2,666 
       Interest - amortization of financing costs               477
       Depreciation and amortization                         14,211            2,628 (D)         (694)     2,100 (D) 
                                                            -------          -------           ------     ------     
                                                                                            
                Total expenses                               57,190            9,508           (1,615)     4,481     
                                                            -------          -------           ------     ------     
                                                                                            
Income from operations                                       19,527            3,379           (1,169)     3,638     
                                                                                            
Equity in net income of joint ventures and corporations       1,427
                                                            -------          -------           ------     ------     
                                                                                            
Income from continuing operations                            20,954            3,379           (1,169)     3,638     
Discontinued operations :                                                                   
Loss from operations - Construction Company                    (586)
                                                            -------          -------           ------     ------     
                                                                                            
Income before extraordinary items                            20,368            3,379           (1,169)     3,638     
                                                                                            
Series A Preferred distributions
                                                            -------          -------           ------     ------     
                                                                                            
Net income available for units                                                     
       before extraordinary items                           $20,368           $3,379          $(1,169)    $3,638     
                                                            =======          =======           ======     ======     
                                                                                            
                                                                                            
Units outstanding                                                                                            
Net income per unit                                                                                                 
</TABLE>

                                      F-18

<PAGE>



                             BEACON PROPERTIES, L.P.
      PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS--(Continued)
                    For the Three Months Ended March 31, 1997
                                   (Unaudited)


<TABLE>
   
<CAPTION>
                                                           
                                                           
                                                             Pro Forma     Pro Forma
                                                            Adjustments   Consolidated
                                                            -----------   ------------
                                                 (dollars in thousands except per unit amounts)
<S>                                                           <C>          <C>
Revenue:
       Rental income                                                          $80,440
       Management fees                                                            821
       Recoveries from tenants                                                  9,859
       Mortgage interest income                                                 1,372
       Other income                                                             2,447
                                                              ------       ----------
                                                           
                Total revenue                                                  94,939
                                                              ------       ----------
                                                           
Expenses:                                                  
       Property expenses                                                       17,956
       Real estate taxes                                                       10,531
       General and administrative                                               8,667
       Mortgage interest expense                                (245)(E)       13,442
       Interest - amortization of financing costs                                 477
       Depreciation and amortization                                           18,245
                                                              ------       ----------
                                                           
                Total expenses                                  (245)          69,319
                                                              ------       ----------
                                                           
Income from operations                                           245           25,620
                                                           
Equity in net income of joint ventures and corporations                         1,427 (1)
                                                              ------       ----------
                                                           
Income from continuing operations                                245           27,047
Discontinued operations :                                  
Loss from operations - Construction Company                                      (586)
                                                              ------       ----------
                                                           
Income  before extraordinary items                               245           26,461
                                                           
Series A Preferred distributions                              (4,490)(F)       (4,490)
                                                              ------       ----------
                                                           
Net income available for units                             
       before extraordinary items                             (4,245)          21,971
                                                              ======       ==========
                                                           
                                                           
Units outstanding                                                          62,885,256
Net income per unit                                                             $0.35
                                                           
                                                           
(1)    Includes :                                          
       Depreciation and amortization                                           $1,006

</TABLE>
    


                 See accompanying notes to pro forma condensed
                     consolidated statement of operations.


                                      F-19

<PAGE>



                             BEACON PROPERTIES, L.P.
        NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    For the Three Months Ended March 31, 1997
                                   (Unaudited)


(A)    Results of operations of 10880 Wilshire Boulevard, Centerpointe and
       Westbrook Corporate Center for the three months ended March 31, 1997.

<TABLE>
<CAPTION>
                                                       10880                           Westbrook
                                                     Wilshire                          Corporate
                                                     Boulevard      Centerpointe        Center           Total
                                                     --------------------------------------------------------------
<S>                                                        <C>               <C>             <C>            <C>   
Revenue:
       Rental income - historical                          $3,277            $1,823          $6,313         $11,413
       Pro forma straight - line rent adjustment              538                75             294             907
                                                     --------------------------------------------------------------
       Pro forma rental income
                                                            3,815             1,898           6,607          12,320
       Management fees
       Recoveries from tenants                                 30               145             301             476
       Mortgage interest income
       Other income                                            65                25               1              91
                                                     --------------------------------------------------------------

       Total revenue                                        3,910             2,068           6,910          12,887
                                                     --------------------------------------------------------------

Expenses:
       Property expenses                                    1,024               435           1,230           2,689
       Real estate taxes                                      289               124           1,025           1,438
       General and administrative                              25                45              17              87
       Mortgage interest expense                                                549           2,117           2,666
       Interest - amortization of financing costs
       Depreciation and amortization (D)                      850               413           1,366           2,628
                                                     --------------------------------------------------------------

       Total expenses                                       2,188             1,566           5,754           9,508
                                                     --------------------------------------------------------------

Income from operations                                     $1,722              $502          $1,155          $3,379
                                                     ==============================================================
</TABLE>

(B)    The results of operations for Westlakes Office Park for the three months
       ended March 31, 1997.

(C)    Results of operations of 225 Franklin Street for the three months ended
       March 31, 1997.

       Rental income - historical                                      6,728
       Pro forma straight - line rent adjustment                         (20)
                                                                       ------
       Pro forma rental income                                         6,708
                                                                       ======




(D)    Detail of depreciation expense by property is presented as follows:

                                      Basis       Life     Depreciation


       Recent  Acquisitions:
       10880 Wilshire Boulevard       99,800     30 yrs         $850
       Centerpointe                   49,500     30 yrs          413
       Westbrook Corporate Center    163,890     30 yrs        1,366
                                                              ------

                                                              $2,628
                                                              ======

       225 Franklin Street           252,000     30 yrs       $2,100
                                                              ======


                                      F-20

<PAGE>

                             BEACON PROPERTIES, L.P.
        NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                    For the Three Months Ended March 31, 1997
                                   (Unaudited)


   
 (E)   Credit facility interest expense:

       Pro Forma Credit Facility balance                        $139,525
       Average Credit Facility rate                                 7.27%
                                                                --------

       Pro Forma Credit Facility interest expense full year       10,148
                                                                      25%
                                                                --------
       Pro Forma Credit Facility interest expense 1/4 year         2,537
       Less historical 1997 Credit Facility interest expense      (2,782)
                                                                --------

       Pro Forma adjustment                                        $(245)
                                                                ========

(F)    Series A preferred distributions based on 8,000,000 units with a $25.00
       redemption price at 8.98%
    


                                      F-21





                          BEACON PROPERTIES CORPORATION
                             UNDERWRITING AGREEMENT


<PAGE>


                                Table of Contents

UNDERWRITING AGREEMENT.....................................................  1
   SECTION 1.  Representations and Warranties..............................  4
     (a)  Representations and Warranties by the Company
          and the Operating Partnership....................................  4
          (1)  Compliance with Registration Requirements...................  4
          (2)  Incorporated Documents......................................  5
          (3)  Independent Accountants.....................................  5
          (4)  Financial Statements........................................  5
          (5)  Pro Forma Financial Statements..............................  6
          (6)  No Material Adverse Change in Business......................  6
          (7)  Good Standing of the Company................................  6
          (8)  Operating Partnership and Subsidiaries......................  7
          (9)  Capitalization..............................................  8
         (10) Units........................................................  8
         (11) Authorization of this Underwriting Agreement
              and Terms Agreement by the Company...........................  8
         (12) Authorization of this Underwriting Agreement
              by the Operating Partnership.................................  9
         (13) Authorization of Common Stock................................  9
         (14) Authorization of Preferred Stock.............................  9
         (15) Authorization of Senior Debt Securities and/or
              Subordinated Debt Securities.................................  9
         (16) Authorization of the Indenture............................... 10
         (17) Descriptions of the Underwritten Securities,
              Underlying Securities and Indentures......................... 10
         (18) Absence of Defaults and Conflicts............................ 10
         (19) REIT Qualification........................................... 11
         (20) Absence of Proceedings....................................... 11
         (21) Accuracy of Exhibits......................................... 12
         (22) Absence of Further Requirements.............................. 12
         (23) Possession of Intellectual Property.......................... 12
         (24) Possession of Licenses and Permits........................... 12
         (25) Registration Rights Agreements............................... 12
         (26) Title to Property............................................ 13
         (27) Title Insurance.............................................. 14
         (28) Commodity Exchange Act....................................... 14
         (29) Investment Company Act....................................... 14
         (30) Environmental Laws........................................... 14
     (b)  Officers' Certificates........................................... 15

   SECTION 2.  Sale and Delivery to Underwriters; Closing.................. 15
     (a)  Underwritten Securities.......................................... 15
     (b)  Option Underwritten Securities................................... 15


                                        2

<PAGE>



     (c) Payment........................................................... 16
     (d) Denominations; Registration....................................... 16

  SECTION 3. Covenants of the Company...................................... 16

  SECTION 4.  Payment of Expenses.......................................... 19
     (a) Expenses.......................................................... 19
     (b) Termination of Agreement.......................................... 20

  SECTION 5. Conditions of Underwriters' Obligations....................... 20
     (a) Effectiveness of Registration Statement........................... 20
     (b) Opinion of Counsel for the Company 
           and the Operating Partnership................................... 21
     (c) Opinion of Special Counsel for the Company
           and the Operating Partnership................................... 21
     (d) Opinion of Counsel for Underwriters............................... 21
     (f) Officers' Certificate............................................. 22
     (g) Accountant's Comfort Letter....................................... 22
     (h) Bring-down Comfort Letter......................................... 23
     (i) Comfort Letter for Acquisitions................................... 23
     (j) Ratings........................................................... 23
     (k) Approval of Listing............................................... 23
     (l) No Objection...................................................... 24
     (m) Lock-up Agreements................................................ 24
     (n) Over-Allotment Option............................................. 24
     (o) Additional Documents.............................................. 25
     (p) Termination of Terms Agreement.................................... 25

SECTION 6. Indemnification................................................. 25
     (a) Indemnification of Underwriters................................... 26
     (b) Indemnification of Company, Operating Partnership,
           Directors and Officers.......................................... 26
     (c) Actions against Parties; Notification............................. 27
     (d) Settlement without Consent if Failure to Reimburse................ 27

SECTION 7. Contribution.................................................... 28

SECTION 8. Representations, Warranties and Agreements to Survive Delivery.. 29

SECTION 9. Termination..................................................... 29
     (a) Underwriting Agreement............................................ 29
     (b) Terms Agreement................................................... 30
     (c) Liabilities....................................................... 30


                                        3

<PAGE>




SECTION 10. Default by One or More of the Underwriters..................... 30

SECTION 11. Notices........................................................ 31

SECTION 12. Parties........................................................ 31

SECTION 13. GOVERNING LAW AND TIME......................................... 32

SECTION 14. Effect of Headings............................................. 32


                                        4

<PAGE>



                                                                 Draft of 6/9/97


                          BEACON PROPERTIES CORPORATION
                            (a Maryland corporation)


                                  Common Stock,
                                 Preferred Stock
                                       and
                                 Debt Securities




                             UNDERWRITING AGREEMENT
                             ----------------------

                                                                _______ __, 1997

MERRILL LYNCH & CO.
Merrill Lynch, Pierce, Fenner & Smith
            Incorporated
North Tower
World Financial Center
New York, New York  10281-1209

Ladies and Gentlemen:

     Beacon Properties Corporation, a Maryland corporation (the "Company")
proposes to issue and sell up to $600,000,000 aggregate initial public offering
price of its shares of common stock, par value $.01 per share (the "Common
Stock") or shares of preferred stock, par value $.01 per share (the "Preferred
Stock") and Beacon Properties, L.P., a Delaware limited partnership (the
"Operating Partnership"), proposes to issue and sell senior or subordinated debt
securities (the "Debt Securities"), or any combination thereof, from time to
time, in or pursuant to one or more offerings on terms to be determined at the
time of sale.

     The Preferred Stock will be issued in one or more series and each series of
Preferred Stock may vary, as applicable, as to the title, specific number of
shares, rank, stated value, liquidation preference, dividend rate or rates (or
method of calculation), dividend payment dates, redemption provisions, sinking
fund requirements, conversion provisions (and terms of the related Underlying
Securities (as defined below)) and any other variable terms as set forth in the
applicable amendment to the Articles of Incorporation of the Company (each, a
"Designating Amendment") relating to such series of Preferred Stock.

     The Debt Securities will be issued in one or more series as senior
indebtedness (the "Senior Debt Securities") under an indenture, dated as of 
_________, ____ (the "Senior Indenture"),


<PAGE>



between the Company and __________________, as trustee (the "Senior Trustee"),
or as subordinated indebtedness (the "Subordinated Debt Securities") under an
indenture, dated as of ______________ (the "Subordinated Indenture", and
collectively with the Senior Indenture, the "Indentures", and each, an
"Indenture"), between the Company and _________________, as trustee (the
"Subordinated Trustee", and collectively with the Senior Trustee, the
"Trustees", and each, a "Trustee"). Each series of Debt Securities may vary, as
applicable, as to title, aggregate principal amount, rank, interest rate or
formula and timing of payments thereof, stated maturity date, redemption and/or
repayment provisions, sinking fund requirements, conversion provisions (and
terms of the related Underlying Securities) and any other variable terms
established by or pursuant to the applicable Indenture.

     As used herein, "Securities" shall mean the Common Stock, Preferred Stock,
Senior Debt Securities or Subordinated Debt Securities, or any combination
thereof, initially issuable by the Company and "Underlying Securities" shall
mean the Common Stock, Preferred Stock, Senior Debt Securities or Subordinated
Debt Securities issuable upon conversion of the Preferred Stock, Senior Debt
Securities or Subordinated Debt Securities, as applicable.

     Whenever the Company determines to make an offering of Securities through
Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner & Smith Incorporated
("Merrill Lynch"), or through an underwriting syndicate managed by Merrill
Lynch, the Company will enter into an agreement (each, a "Terms Agreement")
providing for the sale of such Securities to, and the purchase and offering
thereof by, Merrill Lynch and such other underwriters, if any, selected by
Merrill Lynch (the "Underwriters", which term shall include Merrill Lynch,
whether acting as sole Underwriter or as a member of an underwriting syndicate,
as well as any Underwriter substituted pursuant to Section 10 hereof). The Terms
Agreement relating to the offering of Securities shall specify the number or
aggregate principal amount, as the case may be, of Securities to be initially
issued (the "Initial Underwritten Securities"), the name of each Underwriter
participating in such offering (subject to substitution as provided in Section
10 hereof) and the name of any Underwriter other than Merrill Lynch acting as
co-manager in connection with such offering, the number or aggregate principal
amount, as the case may be, of Initial Underwritten Securities which each such
Underwriter severally agrees to purchase, whether such offering is on a fixed or
variable price basis and, if on a fixed price basis, the initial offering price,
the price at which the Initial Underwritten Securities are to be purchased by
the Underwriters, the form, time, date and place of delivery and payment of the
Initial Underwritten Securities and any other material variable terms of the
Initial Underwritten Securities, as well as the material variable terms of any
related Underlying Securities. In addition, if applicable, such Terms Agreement
shall specify whether the Company has agreed to grant to the Underwriters an
option to purchase additional Securities to cover over-allotments, if any, and
the number or aggregate principal amount, as the case may be, of Securities
subject to such option (the "Option Underwritten Securities"). As used herein,
the term "Underwritten Securities" shall include the Initial Underwritten
Securities and all or any portion of any Option Underwritten Securities. The
Terms Agreement, which shall be substantially in the form of Exhibit A hereto,
may take the

                                        2

<PAGE>



form of an exchange of any standard form of written telecommunication between
the Company and Merrill Lynch, acting for itself and, if applicable, as
representative of any other Underwriters. Each offering of Underwritten
Securities through Merrill Lynch as sole Underwriter or through an underwriting
syndicate managed by Merrill Lynch will be governed by this Underwriting
Agreement, as supplemented by the applicable Terms Agreement.

     The Company has filed with the Securities and Exchange Commission (the
"Commission") a registration statement on Form S-3 (No. 333-21769) and
pre-effective amendments no. 1, 2, 3 and 4 thereto for the registration of the
Securities and the Underlying Securities under the Securities Act of 1933, as
amended (the "1933 Act"), and the offering thereof from time to time in
accordance with Rule 415 of the rules and regulations of the Commission under
the 1933 Act (the "1933 Act Regulations"), and the Company has filed such
post-effective amendments thereto as may be required prior to the execution of
the applicable Terms Agreement. Such registration statement (as so amended, if
applicable) has been declared effective by the Commission and each Indenture has
been duly qualified under the Trust Indenture Act of 1939, as amended (the "1939
Act"), and the rules and regulations of the Commission under the 1939 Act (the
"1939 Act Regulations"). Such registration statement (as so amended, if
applicable), including the information, if any, deemed to be a part thereof
pursuant to Rule 430A(b) of the 1933 Act Regulations (the "Rule 430A
Information") or Rule 434(d) of the 1933 Act Regulations (the "Rule 434
Information"), is referred to herein as the "Registration Statement"; and the
final prospectus and the final prospectus supplement relating to the offering of
the Underwritten Securities, in the form first furnished to the Underwriters by
the Company for use in connection with the offering of the Underwritten
Securities, are collectively referred to herein as the "Prospectus"; provided,
however, that all references to the "Registration Statement" and the
"Prospectus" shall also be deemed to include all documents incorporated therein
by reference pursuant to the Securities Exchange Act of 1934, as amended (the
"1934 Act"), prior to the execution of the applicable Terms Agreement; provided,
further, that if the Company files a registration statement with the Commission
pursuant to Rule 462(b) of the 1933 Act Regulations (the "Rule 462(b)
Registration Statement"), then, after such filing, all references to
"Registration Statement" shall also be deemed to include the Rule 462
Registration Statement; and provided, further, that if the Company elects to
rely upon Rule 434 of the 1933 Act Regulations, then all references to
"Prospectus" shall also be deemed to include the final or preliminary prospectus
and the applicable term sheet or abbreviated term sheet (the "Term Sheet"), as
the case may be, in the form first furnished to the Underwriters by the Company
in reliance upon Rule 434 of the 1933 Act Regulations, and all references in
this Underwriting Agreement to the date of the Prospectus shall mean the date of
the Term Sheet. A "preliminary prospectus" shall be deemed to refer to any
prospectus used before the registration statement became effective and any
prospectus that omitted, as applicable, the Rule 430A Information, the Rule 434
Information or other information to be included upon pricing in a form of
prospectus filed with the Commission pursuant to Rule 424(b) of the 1933 Act
Regulations, that was used after such effectiveness and prior to the execution
and delivery of the applicable Terms Agreement. For purposes of this
Underwriting Agreement,

                                        3

<PAGE>



all references to the Registration Statement, Prospectus, Term Sheet or
preliminary prospectus or to any amendment or supplement to any of the foregoing
shall be deemed to include any copy filed with the Commission pursuant to its
Electronic Data Gathering, Analysis and Retrieval system ("EDGAR").

     All references in this Underwriting Agreement to financial statements and
schedules and other information which is "contained," "included" or "stated" (or
other references of like import) in the Registration Statement, Prospectus or
preliminary prospectus shall be deemed to mean and include all such financial
statements and schedules and other information which is incorporated by
reference in the Registration Statement, Prospectus or preliminary prospectus,
as the case may be; and all references in this Underwriting Agreement to
amendments or supplements to the Registration Statement, Prospectus or
preliminary prospectus shall be deemed to mean and include the filing of any
document under the 1934 Act which is incorporated by reference in the
Registration Statement, Prospectus or preliminary prospectus, as the case may
be.

     SECTION 1. Representations and Warranties.

     (a) Representations and Warranties by the Company and the Operating
Partnership. The Company and the Operating Partnership each severally represents
and warrants to Merrill Lynch, as of the date hereof, and to each Underwriter
named in the applicable Terms Agreement, as of the date thereof, as of the
Closing Time (as defined below) and, if applicable, as of each Date of Delivery
(as defined below) (in each case, a "Representation Date"), as follows:

          (1) Compliance with Registration Requirements. The Registration
     Statement and the Prospectus, at the time the Registration Statement became
     effective and at each time thereafter on which the Company filed an Annual
     Report on Form 10-K with the Commission, complied, and as of each
     Representation Date will comply, in all material respects with the
     requirements of the 1933 Act and the 1933 Act Regulations; the Registration
     Statement, at the time the Registration Statement became effective and at
     each time thereafter on which the Company filed an Annual Report on From
     10-K with the Commission, did not, and at each time thereafter on which any
     amendment to the Registration Statement becomes effective or the Company
     files an Annual Report on Form 10-K with the Commission and as of each
     Representation Date, and at the Closing Time (as defined herein), will not,
     contain an untrue statement of a material fact or omit to state a material
     fact required to be stated therein or necessary to make the statements
     therein not misleading; and the Prospectus, as of the date hereof, does
     not, and as of each Representation Date will not, include an untrue
     statement of a material fact or omit to state a material fact necessary in
     order to make the statements therein, in the light of the circumstances
     under which they were made, not misleading; provided, however, that the
     representations and warranties in this subsection shall not apply to
     statements in or omissions from the Registration Statement or Prospectus
     made in reliance upon and in

                                        4

<PAGE>



     conformity with information furnished to the Company in writing by any
     Underwriter through Merrill Lynch expressly for use in the Registration
     Statement or Prospectus.

          (2) Incorporated Documents. The documents incorporated or deemed to be
     incorporated by reference in the Prospectus (the "Incorporated Documents"),
     at the time they were or hereafter are filed with the Commission, complied
     and will comply in all material respects with the requirements of the 1934
     Act and the rules and regulations of the Commission under the 1934 Act (the
     "1934 Act Regulations"), and, when read together with the other information
     in the Prospectus, at the time the Registration Statement became effective
     and as of the applicable Representation Date or Closing Time (as defined
     herein) or during the period specified in Section 3(f) hereof, did not and
     will not include an untrue statement of a material fact or omit to state a
     material fact required to be stated therein or necessary in order to make
     the statements therein, in the light of the circumstances under which they
     were made, not misleading.

          (3) Independent Accountants. The accountants who certified the
     financial statements and supporting schedules included or incorporated by
     reference in the Registration Statement and the Prospectus are independent
     public accountants as required by the 1933 Act and the 1933 Act
     Regulations.

          (4) Financial Statements. The historical financial statements of the
     Company and the historical combined financial statements of the Predecessor
     (as defined in Note 1 to the Financial Statements of the Company and the
     Predecessor) including the notes thereto, included or incorporated by
     reference in the Registration Statement and the Prospectus present fairly
     the financial position of the Company and the Predecessor, as at the dates
     indicated and the results of operations for the periods specified. If
     applicable, the historical financial information including the notes
     thereto for properties or other assets included in or incorporated by
     reference into the Registration Statement and Prospectus present fairly the
     stated financial information for such specific property or asset. Except as
     otherwise stated in the Registration Statement, said historical financial
     statements of the Company, the Predecessor, and, if applicable, the
     specific properties or other assets, have been prepared in conformity with
     generally accepted accounting principles applied on a consistent basis
     throughout the periods involved, and all adjustments necessary for a fair
     presentation of results for such periods have been made. The supporting
     schedules included or incorporated by reference in the Registration
     Statement and the Prospectus present fairly the information required to be
     stated therein; and the selected financial data (both historical and pro
     forma) included or incorporated by reference in the Registration Statement
     and the Prospectus present fairly the information shown therein and have
     been compiled on a basis consistent with the related financial statements
     presented therein.


                                        5

<PAGE>



          (5) Pro Forma Financial Statements. The unaudited pro forma condensed
     consolidated financial statements included or incorporated by reference in
     the Registration Statement and the Prospectus present fairly the pro forma
     financial position of the Company as of the dates indicated and the results
     of its operations for the periods specified; and such unaudited pro forma
     financial statements have been prepared in accordance with generally
     accepted accounting principles applied on a basis substantially consistent
     with the audited financial statements of the Company and the Predecessor
     included or incorporated by reference in the Registration Statement and the
     Prospectus, the assumptions on which such pro forma financial statements
     have been prepared are reasonable and are set forth in the notes thereto,
     and such pro forma financial statements have been prepared, and the pro
     forma adjustments set forth therein have been applied, in accordance with
     the applicable accounting requirements of the 1933 Act and the 1933 Act
     Regulations, and such pro forma adjustments have been properly applied to
     the historical amounts in the compilation of such statements.

          (6) No Material Adverse Change in Business. Since the respective dates
     as of which information is given in the Registration Statement and the
     Prospectus, except as otherwise stated therein, (a) there has been no
     material adverse change in the condition, financial or otherwise, or in the
     earnings, business affairs or business prospects of the Company, the
     Operating Partnership and its subsidiaries considered as one enterprise, or
     any of the real property or improvements thereon owned by either the
     Company, the Operating Partnership or any of its subsidiaries (each
     individually a "Property" and collectively the "Properties"), whether or
     not arising in the ordinary course of business, (b) no material casualty
     loss or material condemnation or other material adverse event with respect
     to any of the Properties has occurred, (c) there have been no transactions
     entered into or acquisitions by the Company, or the Operating Partnership
     or any of its subsidiaries, other than those in the ordinary course of
     business or disclosed in the Prospectus, which are material with respect to
     the Company, the Operating Partnership and its subsidiaries considered as
     one enterprise, and (d) except for regular quarterly dividends on the
     Company's Common Stock, there has been no dividend or distribution of any
     kind declared, paid or made by the Company on any class of its capital
     stock or by the Operating Partnership or any of its subsidiaries with
     respect to its partnership interests or any class of its capital stock. As
     used in this Agreement, the term subsidiary as it relates to the Operating
     Partnership includes the Subsidiary Corporations (as such term is defined
     in the Prospectus), Beacon Property Management, L.P. (the "Management
     Partnership") and Beacon Design, L.P. (the "Design Partnership") as well as
     any corporation, limited liability company, limited or general partnership,
     joint venture or other entity through which the Operating Partnership owns
     an interest, either directly or indirectly, in a Property.

          (7) Good Standing of the Company. The Company has been duly
     incorporated and is validly existing as a corporation in good standing
     under the laws of the State of


                                        6

<PAGE>



     Maryland, with corporate power and authority to own, lease and operate its
     Properties and to conduct its business as described in the Prospectus and
     to enter into and perform its obligations under this Agreement and the
     Terms Agreement and the Company is duly qualified as a foreign corporation
     to transact business and is in good standing in each jurisdiction in which
     such qualification is required, whether by reason of the ownership or
     leasing of property or the conduct of business, except where the failure to
     so qualify or to be in good standing would not have a material adverse
     effect on the condition, financial or otherwise, or the earnings, business
     affairs or business prospects of the Company, the Operating Partnership and
     its subsidiaries considered as one enterprise or the Properties,
     collectively; and, except with respect to the Operating Partnership, and
     with respect to BCN Management, LLC, BCN Center Plaza, LLC, BCN Crystal,
     LLC, BCN Acquisition, LLC, Beacon Properties Acquisition, LLC and Wyman
     Street, LLC, each a limited liability company in which the Company and the
     Operating Partnership hold a 1% and a 99% membership interest,
     respectively, with respect to Boston Holdings, LLC, a limited liability
     company in which the Operating Partnership and BCN Management, LLC hold a
     99% and a 1% membership interest, respectively, each with respect to
     Wellesley Holding, L.P., Wellesley Holding II, L.P., Wellesley Holding III,
     L.P., Crystal Holdings, L.P., Rowes Wharf Holdings, L.P., Center Plaza
     Associates, L.P., Burlington Holding, L.P., 1333 H Street, L.P., Wyman
     Street, L.P., BeaMetFed, Inc., the Subsidiary Corporations, the Management
     Partnership and the Design Partnership (collectively, the "Subsidiary
     Entities"), the Company owns no material amounts of stock or other
     beneficial interest in any corporation, limited liability company,
     partnership, joint ventures or other business entity.

          (8) Operating Partnership and Subsidiaries. The Agreement of Limited
     Partnership of the Operating Partnership (the "Partnership Agreement") has
     been duly and validly authorized, executed and delivered by the Company and
     is a valid and binding agreement, enforceable against the Company in
     accordance with its terms, except as such enforceability may be limited by
     bankruptcy, insolvency, reorganization or other similar laws affecting
     creditors' rights generally and by general principles of equity. The
     Partnership Agreement has been duly executed and delivered by the other
     parties thereto and, to the Company's knowledge, is a valid and binding
     agreement, enforceable against such parties in accordance with its terms,
     except as such enforceability may be limited by bankruptcy, insolvency,
     reorganization or other similar laws affecting creditors' rights generally
     and by general principles of equity. The Operating Partnership and each of
     the Subsidiary Entities has been duly formed and is validly existing as a
     limited partnership, limited liability company or corporation, as the case
     may be, in good standing under the laws of its state of organization with
     partnership, limited liability company or corporate power and authority, as
     the case may be, to own, lease and operate its properties, to conduct the
     business in which it is engaged or proposes to engage as described in the
     Prospectus and to enter into and perform its obligations under this
     Agreement. The Operating Partnership and each of the Subsidiary Entities is
     duly qualified or

                                        7

<PAGE>



     registered as a foreign partnership, limited liability company or
     corporation, as the case may be, and is in good standing in each
     jurisdiction in which such qualification or registration is required,
     whether by reason of the ownership or leasing of property or the conduct of
     business, except where the failure to so qualify or register would not have
     a material adverse effect on the condition, financial or otherwise, or the
     earnings, business affairs or business prospects of the Company, the
     Operating Partnership and the Subsidiary Entities considered as one
     enterprise or the Properties, collectively. The Company is the sole general
     partner of the Operating Partnership. The Operating Partnership has no
     subsidiaries other than the Subsidiary Entities. Except as otherwise stated
     in the Prospectus, all of the issued and outstanding capital stock or other
     ownership interests in each Subsidiary Entity have been duly authorized and
     validly issued, are fully paid and non-assessable and, except for a 90%
     limited partner interest in Crystal Holdings, L.P., a 24% limited partner
     interest in Center Plaza Associates, L.P., 19% of the voting stock and 49%
     of the nonvoting stock of BeaMetFed, Inc. and 99% of the voting stock of
     each of the Subsidiary Corporations, are owned by the Company or the
     Operating Partnership, directly or indirectly, free and clear of any
     security interest, mortgage, pledge, lien, encumbrance, claim or equity,
     except for security interests granted in respect of indebtedness of the
     Company or the Operating Partnership or any of its subsidiaries as
     described in the Prospectus and except for security interests which would
     not have a material adverse effect on the condition, financial or
     otherwise, or the earnings, business affairs or business prospects of the
     Company, the Operating Partnership, or any of the Subsidiary Entities
     considered as one enterprise or the Properties, collectively.

          (9) Capitalization. The authorized, issued and outstanding capital
     stock of the Company is as set forth in the Prospectus under
     "Capitalization" (except for subsequent issuances, if any, pursuant to
     reservations, agreements, employee benefit plans, dividend reinvestment
     plans, employee and director stock option plans or upon the exercise of
     options or convertible securities referred to in the Prospectus); and such
     shares of capital stock have been duly authorized and validly issued and
     are fully paid and non-assessable and are not subject to preemptive or
     other similar rights. The Company has duly reserved a sufficient number of
     shares of Common Stock for issuance upon exchange of outstanding units of
     limited partner interest in the Operating Partnership (the "Units").

          (10) Units. The issued and outstanding Units have been duly authorized
     and validly issued by the Operating Partnership and are fully paid and
     non-assessable. The Units have been sold in compliance with all applicable
     laws (including, without limitation, federal and state securities laws).

          (11) Authorization of this Underwriting Agreement and Terms Agreement
     by the Company. The Company has full right, power and authority to enter
     into this Agreement, the applicable Terms Agreement and the Delayed
     Delivery Contracts (as defined below), if any, and this Agreement has been,
     and as of each Representation


                                        8

<PAGE>



     Date, the applicable Terms Agreement and the Delayed Delivery Contracts, if
     any, will have been, duly authorized, executed and delivered by the
     Company.

          (12) Authorization of this Underwriting Agreement by the Operating
     Partnership. The Operating Partnership has full right, power and authority
     to enter into this Agreement and this Agreement has been duly authorized,
     executed and delivered by the Operating Partnership.

          (13) Authorization of Common Stock. If the Underwritten Securities
     being sold pursuant to this Agreement and the applicable Terms Agreement
     include Common Stock, such Underwritten Securities have been, or as of the
     date of such Terms Agreement will have been duly authorized for issuance
     and sale pursuant to this Agreement and such Terms Agreement and such
     Underwritten Securities, when issued and delivered by the Company pursuant
     to this Agreement against payment of the consideration set forth in such
     Terms Agreement or any Delayed Delivery Contract (as hereinafter defined),
     will be validly issued, fully paid and non-assessable, and the issuance of
     such Underwritten Securities will not be subject to preemptive or other
     similar rights; and the Underwritten Securities being sold pursuant to the
     applicable Terms Agreement conform in all material respects to all
     statements relating thereto contained in the Prospectus. The form of stock
     certificate used to evidence the Underwritten Securities is in due and
     proper form and complies with all applicable legal requirements.

          (14) Authorization of Preferred Stock. If the Underwritten Securities
     being sold pursuant to the applicable Terms Agreement include Preferred
     Stock, such Underwritten Securities have been, or as of the date of such
     Terms Agreement will have been, duly authorized by the Company for issuance
     and sale pursuant to this Underwriting Agreement and such Terms Agreement.
     The applicable Preferred Stock, when issued and delivered by the Company
     pursuant to this Underwriting Agreement and such Terms Agreement against
     payment of the consideration therefor specified in such Terms Agreement,
     will be validly issued, fully paid and non-assessable and will not be
     subject to preemptive or other similar rights of any securityholder of the
     Company. No holder of such Preferred Stock is or will be subject to
     personal liability by reason of being such a holder. The applicable
     Certificate of Designations will be in full force and effect prior to the
     Closing Time.

          (15) Authorization of Senior Debt Securities and/or Subordinated Debt
     Securities. If the Underwritten Securities being sold pursuant to the
     applicable Terms Agreement include Senior Debt Securities and/or
     Subordinated Debt Securities, such Underwritten Securities have been, or as
     of the date of such Terms Agreement will have been, duly authorized by the
     Company for issuance and sale pursuant to this Underwriting Agreement and
     such Terms Agreement. Such Underwritten Securities, when issued and
     authenticated in the manner provided for in the applicable Indenture and
     delivered against payment of the consideration therefor specified in such
     Terms

                                        9

<PAGE>



     Agreement, will constitute valid and binding obligations of the Company,
     enforceable against the Company in accordance with their terms, except as
     the enforcement thereof may be limited by bankruptcy, insolvency
     (including, without limitation, all laws relating to fraudulent transfers),
     reorganization, moratorium or other similar laws affecting the enforcement
     of creditors' rights generally or by general equitable principles
     (regardless of whether enforcement is considered in a proceeding in equity
     or at law), and except further as enforcement thereof may be limited by
     requirements that a claim with respect to any Debt Securities payable in a
     foreign or composite currency (or a foreign or composite currency judgment
     in respect of such claim) be converted into U.S. dollars at a rate of
     exchange prevailing on a date determined pursuant to applicable law or by
     governmental authority to limit, delay or prohibit the making of payments
     outside the United States. Such Underwritten Securities will be in the form
     contemplated by, and each registered holder thereof is entitled to the
     benefits of, the applicable Indenture.

          (16) Authorization of the Indenture. If the Underwritten Securities
     being sold pursuant to the applicable Terms Agreement include Senior Debt
     Securities and/or Subordinated Debt Securities or if Preferred Stock is
     convertible into Debt Securities, each applicable Indenture has been, or
     prior to the issuance of the Debt Securities thereunder will have been,
     duly authorized, executed and delivered by the Company and, upon such
     authorization, execution and delivery, will constitute a valid and binding
     agreement of the Company, enforceable against the Company in accordance
     with its terms, except as the enforcement thereof may be limited by
     bankruptcy, insolvency (including, without limitation, all laws relating to
     fraudulent transfers), reorganization, moratorium or other similar laws
     affecting the enforcement of creditors' rights generally or by general
     equitable principles (regardless of whether enforcement is considered in a
     proceeding in equity or at law).

          (17) Descriptions of the Underwritten Securities, Underlying
     Securities and Indentures. The Underwritten Securities being sold pursuant
     to the applicable Terms Agreement and each applicable Indenture, as of each
     Representation Date, and any Underlying Securities, when issued and
     delivered in accordance with the terms of the related Underwritten
     Securities, will conform in all material respects to the statements
     relating thereto contained in the Prospectus and will be in substantially
     the form filed or incorporated by reference, as the case may be, as an
     exhibit to the Registration Statement.

          (18) Absence of Defaults and Conflicts. None of the Company, the
     Operating Partnership or any of the Subsidiary Entities is in violation of
     its charter, by-laws, agreement of limited liability company, agreement of
     limited partnership or other organizational documents or in default in the
     performance or observance of any material obligation, agreement, covenant
     or condition contained in any contract, indenture, mortgage, loan
     agreement, note, lease or other instrument to which the Company, the
     Operating Partnership or any of the Subsidiary Entities is a party or by

                                       10

<PAGE>



     which it or any of them may be bound, or to which any of the property or
     assets of the Company, the Operating Partnership or any of the Subsidiary
     Entities is subject, except for any such violation or default that would
     not have a material adverse effect on the condition, financial or
     otherwise, or the earnings, business affairs or business prospects of the
     Company, the Operating Partnership or the Subsidiary Entities considered as
     one enterprise and the execution, delivery and performance of this
     Agreement, the applicable Terms Agreement, if any, and the consummation of
     the transactions contemplated herein and therein and compliance by the
     Company and the Operating Partnership (with respect to this Agreement),
     each severally, with obligations hereunder and thereunder have been duly
     authorized by all necessary action, and will not conflict with or
     constitute a breach of, or default under, or result in the creation or
     imposition of any lien, charge or encumbrance upon any property or assets
     of the Company, the Operating Partnership or any of the Subsidiary Entities
     pursuant to, any contract, indenture, mortgage, loan agreement, note, lease
     or other instrument to which the Company, the Operating Partnership or any
     of the Subsidiary Entities is a party or by which any of them may be bound,
     or to which any of the property or assets of the Company, the Operating
     Partnership or any of the Subsidiary Entities is subject, except for any
     such violation or default that would not have a material adverse effect on
     the condition, financial or otherwise, or the earnings, business affairs or
     business prospects of the Company, the Operating Partnership or the
     Subsidiary Entities considered as one enterprise, nor will such action
     result in any violation of the charter, by-laws, the agreement of limited
     partnership or other organizational documents of the Company, the Operating
     Partnership or any of the Subsidiaries Entities or any applicable law,
     administrative regulation or administrative or court decree, except for any
     such violation or default that would not have a material adverse effect on
     the condition, financial or otherwise, or the earnings, business affairs or
     business prospects of the Company, the Operating Partnership or the
     Subsidiary Entities considered as one enterprise.

          (19) REIT Qualification. Commencing with the Company's first taxable
     year ended December 31, 1994, the Company has been organized in conformity
     with the requirements for qualification as a real estate investment trust
     ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code"),
     and the Company's method of operation will enable it to meet the
     requirements for taxation as a REIT under the Code.

          (20) Absence of Proceedings. Other than as disclosed or incorporated
     by reference into the Prospectus, there is no action, suit or proceeding
     before or by any court or governmental agency or body, domestic or foreign,
     now pending, or, to the knowledge of the Company or the Operating
     Partnership threatened against or affecting the Company, the Operating
     Partnership or any of the Subsidiary Entities which is required to be
     disclosed in the Prospectus (other than as disclosed therein), or which
     might result in any material adverse change in the condition, financial or
     otherwise, or in the earnings, business affairs or business prospects of
     the Company,

                                       11

<PAGE>



     the Operating Partnership and the Subsidiary Entities considered as one
     enterprise, or which might materially and adversely affect the property or
     assets thereof and the Properties, collectively, or which might materially
     and adversely affect the consummation of this Agreement or the applicable
     Terms Agreement, or the transactions contemplated herein or therein; all
     pending legal or governmental proceedings to which the Company, the
     Operating Partnership or any of the Subsidiary Entities is a party or of
     which any property or assets of the Company, the Operating Partnership or
     any of the Subsidiary Entities or the Properties is subject which are not
     described in or incorporated by reference into the Prospectus, including
     ordinary routine litigation incidental to the business, are, considered in
     the aggregate, not material; and there are no contracts or documents of the
     Company, the Operating Partnership or any of the Subsidiary Entities which
     are required to be filed as exhibits to the Registration Statement by the
     1933 Act or by the 1933 Act Regulations which have not been so filed.

          (21) Accuracy of Exhibits. There are no contracts or documents which
     are required to be described in the Registration Statement, the Prospectus
     or the documents incorporated by reference therein or to be filed as
     exhibits thereto which have not been so described and filed as required.

          (22) Absence of Further Requirements. No authorization, approval or
     consent of any court or governmental authority or agency is required that
     has not been obtained in connection with the consummation by the Company or
     the Operating Partnership of the transactions contemplated by this
     Agreement or the applicable Terms Agreement, except such as may be required
     under the 1933 Act or the 1933 Act Regulations, state securities laws, real
     estate syndication laws or under the rules and regulations of the National
     Association of Securities Dealers, Inc.

          (23) Possession of Intellectual Property. Each of the Company, the
     Operating Partnership and the Subsidiary Entities are not required to own
     or possess any trademarks, service marks, trade names or copyrights in
     order to conduct the business to be operated by them.

          (24) Possession of Licenses and Permits. Each of the Company, the
     Operating Partnership and the Subsidiary Entities possess such
     certificates, authorities or permits issued by the appropriate state,
     federal or foreign regulatory agencies or bodies necessary to conduct the
     businesses to be conducted by it, and neither the Company, nor the
     Operating Partnership or any of its subsidiaries has received any written
     notice of proceedings relating to the revocation or modification of any
     such certificate, authority or permit which, singly or in the aggregate, if
     the subject of an unfavorable decision, ruling or finding, would materially
     and adversely affect the condition, financial or otherwise, or the
     earnings, business affairs or business prospects of the Company, the
     Operating Partnership and its subsidiaries considered as one enterprise.

                                       12

<PAGE>




          (25) Registration Rights Agreements. (A) The following is a complete
     list of registration rights agreements entered into by the Company and
     currently in effect: (1) agreement dated May 26, 1994 with Richard L.
     Friedman and John L. Hall II; (2) agreement dated May 26, 1994 with certain
     holders of Units; (3) agreement dated October 27, 1994 with Wellesley
     Office Realty Corp. and Federal 175 Realty Corp.; (4) agreement dated
     February 15, 1996 with TMPC, L.P.; (5) agreement dated September 5, 1996
     with the Contributors of the Fairfax County Portfolio; (6) agreement dated
     December 27, 1996 with Metropolitan Life Insurance Company; and (7)
     agreement dated May 22, 1997 with contributors of Westbrook Corporate
     Center; (B) No person has exercised registration or other similar rights to
     have any securities registered pursuant to the Registration Statement.

          (26) Title to Property. (a) The Operating Partnership or the
     Subsidiary Entities, as the case may be, has good and marketable title to
     all items of real property owned by them, in each case free and clear of
     all liens, encumbrances, claims, security interests and defects, other than
     those referred to in the Prospectus or which are not material in amount;
     (b) all liens, charges, encumbrances, claims, or restrictions on or
     affecting the properties and assets owned by the Operating Partnership or
     any of the Subsidiary Entities which are required to be disclosed in the
     Prospectus are disclosed therein; (c) except as disclosed in the
     Prospectus, none of the Company, the Operating Partnership or any of the
     Subsidiary Entities, or, to the best of the knowledge of the Company and
     the Operating Partnership, any lessee under a lease relating to any of the
     Properties, is in default under any of the leases relating to the
     Properties and neither the Company nor the Operating Partnership knows of
     any event which, but for the passage of time or the giving of notice, or
     both, would constitute a default under any of such leases, except such
     defaults that would not have a material adverse effect on the condition,
     financial or otherwise, or on the earnings, business affairs or business
     prospects of the Company, the Operating Partnership and the Subsidiary
     Entities considered as one enterprise; (d) no tenant under any of the
     leases pursuant to which the Company, the Operating Partnership or any of
     the Subsidiary Entities leases any of its real property or improvements has
     an option to purchase the premises demised under such lease; (e) each of
     the Properties is in compliance with all applicable codes and zoning laws
     and regulations, except for such failures to comply which would not
     individually or in the aggregate have a material adverse effect on the
     condition, financial or otherwise, or on the earnings, business affairs or
     business prospects of the Company, the Operating Partnership and the
     Subsidiary Entities considered as one enterprise; and (f) neither the
     Company nor the Operating Partnership has knowledge of any pending or
     threatened condemnation, zoning change, or other proceeding or action that
     will in any manner affect the size of, use of, improvements on,
     construction on, or access to the Properties, except such proceedings or
     actions that would not have a material adverse effect on the condition,
     financial or otherwise, or on the earnings, business affairs or business
     prospects of the Company, the Operating Partnership and the Subsidiary
     Entities considered as one enterprise.

                                       13

<PAGE>




          (27) Title Insurance. The Operating Partnership or its subsidiaries
     have obtained title insurance on all the Properties described in the
     Prospectus as owned by the Operating Partnership or the Subsidiary Entities
     in an amount at least equal to the greater of (a) the cost of acquisition
     of such Property and (b) the cost of construction of the improvements
     located on such Properties.

          (28) Investment Company Act. Neither the Company, the Operating
     Partnership nor any of its subsidiaries is required to be registered under
     the Investment Company Act of 1940, as amended (the "1940 Act").

          (29) Environmental Laws. Except as disclosed in the Prospectus, or the
     Incorporated Documents, each of the Company and the Operating Partnership
     has no knowledge of (a) the unlawful presence of any substance, material or
     waste which is regulated by any federal, state or local governmental or
     quasi-governmental authority, including, without limitation, (i) any
     substance, material or waste defined, used or listed as a "hazardous
     waste", "extremely hazardous waste", "restricted hazardous waste",
     "hazardous substance", "hazardous material", "toxic substance" or other
     similar terms as defined or used in any Environmental Law (as defined
     below), (ii) any petroleum products, asbestos, polychlorinated biphenyls,
     lead-based paint, flammable explosives or radioactive materials and (iii)
     any additional substances or materials which are hazardous or toxic
     substances under any Environmental Law relating to the Properties
     (collectively, "Hazardous Materials") on any of the Properties or of (b)
     any spill, release, discharge or disposal of Hazardous Materials that have
     occurred or are presently occurring at, from or onto any of the Properties
     or any properties near or adjacent to the Properties, which presence or
     occurrence would materially adversely affect the condition, financial or
     otherwise, or the earnings, business affairs or business prospects of the
     Company, the Operating Partnership and the Subsidiary Entities considered
     as one enterprise. Except as disclosed in the Prospectus, in connection
     with the construction on or operation and use of the Properties, the
     Company and the Operating Partnership represent that, as of the date of
     this Agreement, each of the Company and the Operating Partnership has no
     knowledge of any material failure to comply with all applicable local,
     state and federal environmental laws, regulations, ordinances and
     administrative and judicial orders relating to the use, generation,
     recycling, reuse, sale, storage, handling, transport and disposal of any
     Hazardous Materials (collectively, "Environmental Laws") that would have a
     material adverse effect on the condition, financial or otherwise, or on the
     earnings, business affairs or business prospects of the Company, the
     Operating Partnership and the Subsidiary Entities considered as one
     enterprise.

     (b) Officers' Certificates. Any certificate signed by any officer of the
Company in such capacity or as general partner of the Operating Partnership or
any of the Subsidiary Entities and delivered to any Underwriter or to counsel
for the Underwriters in connection with the offering of the Underwritten
Securities shall be deemed a representation and warranty by the Company or the
Operating Partnership to each Underwriter as to the matters

                                       14

<PAGE>



covered thereby on the date of such certificate and, unless subsequently amended
or supplemented, at each Representation Date subsequent thereto.

     SECTION 2. Sale and Delivery to Underwriters; Closing.

     (a) Underwritten Securities. The several commitments of the Underwriters to
purchase the Underwritten Securities pursuant to the applicable Terms Agreement
shall be deemed to have been made on the basis of the representations and
warranties herein contained and shall be subject to the terms and conditions
herein set forth.

     (b) Option Underwritten Securities. In addition, subject to the terms and
conditions herein set forth, the Company may grant, if so provided in the
applicable Terms Agreement, an option to the Underwriters, severally and not
jointly, to purchase up to the number or aggregate principal amount, as the case
may be, of the Option Underwritten Securities set forth therein at a price per
Option Underwritten Security equal to the price per Initial Underwritten
Security, less an amount equal to any dividends or distributions declared by the
Company and paid or payable on the Initial Underwritten Securities but not
payable on the Option Underwritten Securities. Such option, if granted, will
expire 30 days after the date of such Terms Agreement, and may be exercised in
whole or in part from time to time only for the purpose of covering
over-allotments which may be made in connection with the offering and
distribution of the Initial Underwritten Securities upon notice by Merrill Lynch
to the Company setting forth the number or aggregate principal amount, as the
case may be, of Option Underwritten Securities as to which the several
Underwriters are then exercising the option and the time, date and place of
payment and delivery for such Option Underwritten Securities. Any such time and
date of payment and delivery (each, a "Date of Delivery") shall be determined by
Merrill Lynch, but shall not be later than seven full business days after the
exercise of said option, nor in any event prior to the Closing Time, unless
otherwise agreed upon by Merrill Lynch and the Company. If the option is
exercised as to all or any portion of the Option Underwritten Securities, each
of the Underwriters, severally and not jointly, will purchase that proportion of
the total number or aggregate principal amount, as the case may be, of Option
Underwritten Securities then being purchased which the number or aggregate
principal amount, as the case may be, of Initial Underwritten Securities each
such Underwriter has severally agreed to purchase as set forth in such Terms
Agreement bears to the total number or aggregate principal amount, as the case
may be, of Initial Underwritten Securities, subject to such adjustments as
Merrill Lynch in its discretion shall make to eliminate any sales or purchases
of a fractional number or aggregate principal amount, as the case may be, of
Option Underwritten Securities.

     (c) Payment. Payment of the purchase price for, and delivery of, the
Initial Underwritten Securities shall be made at the offices of Brown & Wood
LLP, One World Trade Center, New York, New York 10048 or at such other place as
shall be agreed upon by Merrill Lynch and the Company, at 9:00 A.M. (Eastern
time) on the third (fourth, if the pricing occurs after 4:30 P.M. (Eastern time)
on any given day) business day after the date of the applicable Terms Agreement
(unless postponed in accordance with the provisions of

                                       15

<PAGE>



Section 10 hereof), or such other time not later than ten business days after
such date as shall be agreed upon by Merrill Lynch and the Company (such time
and date of payment and delivery being herein called "Closing Time"). In
addition, in the event that the Underwriters have exercised their option, if
any, to purchase any or all of the Option Underwritten Securities, payment of
the purchase price for, and delivery of such Option Underwritten Securities,
shall be made at the above-mentioned offices of Brown & Wood LLP or at such
other place as shall be agreed upon by Merrill Lynch and the Company, on the
relevant Date of Delivery as specified in the notice from Merrill Lynch to the
Company.

     Payment shall be made to the Company by wire transfer of immediately
available funds to a bank account designated by the Company, against delivery to
Merrill Lynch for the respective accounts of the Underwriters of the
Underwritten Securities to be purchased by them. It is understood that each
Underwriter has authorized Merrill Lynch, for its account, to accept delivery
of, receipt for, and make payment of the purchase price for, the Underwritten
Securities which it has severally agreed to purchase. Merrill Lynch,
individually and not as representative of the Underwriters, may (but shall not
be obligated to) make payment of the purchase price for the Underwritten
Securities to be purchased by any Underwriter whose funds have not been received
by the Closing Time or the relevant Date of Delivery, as the case may be, but
such payment shall not relieve such Underwriter from its obligations hereunder.

     (d) Denominations; Registration. The Underwritten Securities or
certificates for the Underwritten Securities, as applicable, shall be in such
denominations and registered in such names as Merrill Lynch may request in
writing at least one full business day prior to the Closing Time or the relevant
Date of Delivery, as the case may be. The Underwritten Securities or
certificates for the Underwritten Securities, as applicable, will be made
available for examination and packaging by Merrill Lynch in The City of New York
not later than 10:00 A.M. (Eastern time) on the business day prior to the
Closing Time or the relevant Date of Delivery, as the case may be.

     SECTION 3. Covenants of the Company. Each of the Company and the Operating
Partnership covenants with Merrill Lynch and with each Underwriter participating
in the offering of Underwritten Securities, as follows:

     (a) Immediately following the execution of the applicable Terms Agreement,
the Company will prepare a Prospectus Supplement setting forth the number of
Underwritten Securities covered thereby and their terms not otherwise specified
in the Prospectus pursuant to which the Underwritten Securities are being
issued, the names of the Underwriters participating in the offering and the
number of Underwritten Securities which each severally has agreed to purchase,
the names of the Underwriters acting as co-managers in connection with the
offering, the price at which the Underwritten Securities are to be purchased by
the Underwriters from the Company, the initial public offering price, if any,
the selling concession and reallowance, if any, any delayed delivery
arrangements, and such other information as Merrill Lynch and the Company deem
appropriate in connection with the

                                       16

<PAGE>



offering of the Underwritten Securities; and the Company will, by the close of
business in New York on the business day immediately succeeding the date of the
applicable Terms Agreement, transmit copies of the Prospectus Supplement to the
Commission for filing pursuant to Rule 424(b) of the 1933 Act Regulations and
will furnish to the Underwriters named therein as many copies of the Prospectus
(including such Prospectus Supplement) as Merrill Lynch shall reasonably
request. If the Company elects to rely on Rule 434 under the 1933 Act
Regulations, the Company will prepare an abbreviated term sheet that complies
with the requirements of Rule 434 under the 1933 Act Regulations and will
provide the Underwriters with copies of the form of Rule 434 Prospectus, in such
number as the Underwriters may reasonably request, and file or transmit for
filing with the Commission the form of Prospectus complying with Rule 434(c)(2)
of the 1933 Act Regulations in accordance with Rule 424(b) of the 1933 Act
Regulations by the close of business in New York on the business day immediately
succeeding the date of the applicable Terms Agreement.

     (b) The Company will notify Merrill Lynch immediately, and confirm such
notice in writing, of (i) the effectiveness of any amendment to the Registration
Statement, (ii) the transmittal to the Commission for filing of any Prospectus
Supplement or other supplement or amendment to the Prospectus or any document to
be filed pursuant to the 1934 Act, (iii) the receipt of any comments from the
Commission, (iv) any request by the Commission for any amendment to the
Registration Statement or any amendment or supplement to the Prospectus or for
additional information, and (v) the issuance by the Commission of any stop order
suspending the effectiveness of the Registration Statement or the initiation of
any proceedings for that purpose. The Company will make every reasonable effort
to prevent the issuance of any such stop order and, if any stop order is issued,
to obtain the lifting thereof at the earliest possible moment.

     (c) At any time when the Prospectus is required to be delivered under the
1933 Act or the 1934 Act in connection with sales of the Underwritten
Securities, the Company will give Merrill Lynch notice of its intention to file
or prepare any amendment to the Registration Statement or any amendment or
supplement to the Prospectus, whether pursuant to the 1933 Act, 1934 Act or
otherwise, (including any revised Prospectus which the Company proposes for use
by the Underwriters in connection with an offering of Underwritten Securities
which differs from the Prospectus on file at the Commission at the time the
Registration Statement first becomes effective, whether or not such revised
Prospectus is required to be filed pursuant to Rule 424(b) of the 1933 Act
Regulations, or any abbreviated term sheet prepared in reliance on Rule 434 of
the 1933 Act Regulations) and will furnish Merrill Lynch with copies of any such
amendment or supplement a reasonable amount of time prior to such proposed
filing or preparation, as the case may be, and will not file or prepare any such
amendment or supplement or other documents in a form to which Merrill Lynch or
counsel for the Underwriters shall reasonably object.

     (d) The Company will deliver to each Underwriter as many signed and
conformed copies of the Registration Statement as originally filed and of each
amendment thereto (including exhibits filed therewith or incorporated by
reference therein and documents

                                       17

<PAGE>


incorporated or deemed to be incorporated by reference therein) as such
Underwriter reasonably requests.

     (e) The Company will furnish to each Underwriter, from time to time during
the period when the Prospectus is required to be delivered under the 1933 Act or
the 1934 Act in connection with sales of the Underwritten Securities, such
number of copies of the Prospectus (as amended or supplemented) as such
Underwriter may reasonably request for the purposes contemplated by the 1933
Act, the 1933 Act Regulations, the 1934 Act or the 1934 Act Regulations.

     (f) If at any time when the Prospectus is required to be delivered under
the 1933 Act or the 1934 Act in connection with sales of the Underwritten
Securities any event shall occur or condition exist as a result of which it is
necessary, in the opinion of counsel for the Underwriters or counsel for the
Company, to amend or supplement the Prospectus in order that the Prospectus will
not include an untrue statement of a material fact or omit to state any material
fact necessary in order to make the statements therein not misleading in the
light of the circumstances existing at the time it is delivered to a purchaser,
or if it shall be necessary, in the opinion of either such counsel, at any such
time to amend or supplement the Registration Statement or the Prospectus in
order to comply with the requirements of the 1933 Act or the 1933 Act
Regulations, then the Company will promptly prepare and file with the Commission
such amendment or supplement, whether by filing documents pursuant to the 1933
Act, the 1934 Act or otherwise, as may be necessary to correct such untrue
statement or omission or to make the Registration Statement and Prospectus
comply, in the opinion of Counsel to the Underwriters, with such requirements,
and the Company will furnish to the Underwriters a reasonable number of copies
of such amendment or supplement.

     (g) The Company will endeavor, in cooperation with the Underwriters, to
qualify the Underwritten Securities for offering and sale under the applicable
securities laws and real estate syndication laws of such states and other
jurisdictions of the United States as Merrill Lynch may designate; provided,
however, that the Company shall not be obligated to qualify as a foreign
corporation in any jurisdiction where it is not so qualified. In each
jurisdiction in which the Underwritten Securities have been so qualified, the
Company will file such statements and reports as may be required by the laws of
such jurisdiction to continue such qualification in effect for so long as may be
required for the distribution of the Underwritten Securities; provided, however,
that the Company shall not be obligated to qualify as a foreign corporation in
any jurisdiction where it is not so qualified.

     (h) With respect to each sale of Underwritten Securities, the Company will
make generally available to its security holders as soon as practicable, but not
later than 60 days after the close of the period covered thereby, an earnings
statement (in form complying with the provisions of Rule 158 of the 1933 Act
Regulations) covering a twelve month period beginning not later than the first
day of the Company's fiscal quarter next following the "effective date" (as
defined in such Rule 158) of the Registration Statement.


                                       18

<PAGE>



     (i) The Company will use its best efforts to meet the requirements to
qualify as a "real estate investment trust" under the Code for the taxable year
in which sales of the Underwritten Securities are to occur.

     (j) The Company will use the net proceeds received by it from the sale of
the Underwritten Securities in the manner specified in the Prospectus under the
caption "Use of Proceeds."

     (k) The Company, during the period when the Prospectus is required to be
delivered under the 1933 Act or the 1934 Act in connection with sales of the
Underwritten Securities, will file all documents required to be filed with the
Commission pursuant to Section 13, 14 or 15 of the 1934 Act within the time
periods prescribed by the 1934 Act and the 1934 Act Regulations.

     (l) Neither the Company nor the Operating Partnership will, during a period
of 90 days from the date of the applicable Terms Agreement, with respect to the
Underwritten Securities covered thereby, without Merrill Lynch's prior written
consent, directly or indirectly, sell, offer to sell, grant any option for the
sale of, or otherwise dispose of, any of the Company's or the Operating
Partnership's equity securities (other than the Underwritten Securities which
are to be sold pursuant to such Terms Agreement) or any securities convertible
into or exchangeable into or exercisable for equity securities of either the
Company or the Operating Partnership, except in accordance with this Agreement,
pursuant to a dividend reinvestment plan, pursuant to employee or director stock
option plans, or as partial or full payment for properties to be acquired by the
Operating Partnership.

     (m) If applicable, the Company will use its best efforts to list the
Initial Underwritten Securities on the New York Stock Exchange or such other
national exchange on which the Company's Initial Underwritten Securities are
then listed.

     SECTION 4. Payment of Expenses. (a) Expenses. The Company will pay all
expenses incident to the performance of its obligations under this Underwriting
Agreement or the applicable Terms Agreement, including (i) the preparation,
printing and filing of the Registration Statement (including financial
statements and exhibits) as originally filed and of each amendment thereto, (ii)
the preparation, printing and delivery to the Underwriters of this Underwriting
Agreement, any Terms Agreement, any Agreement among Underwriters, the Indentures
and such other documents as may be required in connection with the offering,
purchase, sale, issuance or delivery of the Underwritten Securities or any
related Underlying Securities, (iii) the preparation, issuance and delivery of
the Underwritten Securities and any related Underlying Securities, any
certificates for the Underwritten Securities or such Underlying Securities, to
the Underwriters, including any transfer taxes and any stamp or other duties
payable upon the sale, issuance or delivery of the Underwritten Securities to
the Underwriters, (iv) the fees and disbursements of the Company's counsel,
accountants and other advisors or agents (including transfer agents and
registrars), as well as the fees and disbursements of the Trustees and their
respective counsel, (v) the qualification of the

                                       19

<PAGE>



Underwritten Securities and any related Underlying Securities under state
securities laws and real estate syndication laws in accordance with the
provisions of Section 3(f) hereof, including filing fees and the reasonable fees
and disbursements of counsel for the Underwriters in connection therewith and in
connection with the preparation, printing and delivery of the Blue Sky Survey,
and any amendment thereto, (vi) the printing and delivery to the Underwriters of
copies of each preliminary prospectus, any Term Sheet, and the Prospectus and
any amendments or supplements thereto, (vii) the fees charged by nationally
recognized statistical rating organizations for the rating of the Underwritten
Securities and any related Underlying Securities, if applicable, (viii) the fees
and expenses incurred with respect to the listing of the Underwritten Securities
and any related Underlying Securities, if applicable, (ix) the filing fees
incident to, and the reasonable fees and disbursements of counsel to the
Underwriters in connection with, the review, if any, by the National Association
of Securities Dealers, Inc. (the "NASD") of the terms of the sale of the
Underwritten Securities and any related Underlying Securities, and (x) the fees
and expenses of any Underwriter acting in the capacity of a "qualified
independent underwriter" (as defined in Section 2(l) of Schedule E of the bylaws
of the NASD), if applicable.

     (b) Termination of Agreement. If the applicable Terms Agreement is
terminated by Merrill Lynch in accordance with the provisions of Section 5 or
Section 9(b)(i) hereof, the Company shall reimburse the Underwriters for all of
their out-of-pocket expenses, including the reasonable fees and disbursements of
counsel for the Underwriters.

     SECTION 5. Conditions of Underwriters' Obligations. The obligations of the
Underwriters to purchase and pay for the Underwritten Securities pursuant to the
applicable Terms Agreement are subject to the accuracy of the representations
and warranties of the Company and the Operating Partnership contained in Section
1 hereof or in certificates of any officer of the Company or the Operating
Partnership or any of the Subsidiary Entities delivered pursuant to the
provisions hereof, to the performance by the Company and the Operating
Partnership of its covenants and other obligations hereunder, and to the
following further conditions:

          (a) Effectiveness of Registration Statement. The Registration
     Statement, including any Rule 462(b) Registration Statement, has become
     effective under the 1933 Act and no stop order suspending the effectiveness
     of the Registration Statement shall have been issued under the 1933 Act and
     no proceedings for that purpose shall have been instituted or be pending or
     threatened by the Commission, and any request on the part of the Commission
     for additional information shall have been complied with to the reasonable
     satisfaction of counsel to the Underwriters. A prospectus containing
     information relating to the description of the Underwritten Securities and
     any related Underlying Securities, the specific method of distribution and
     similar matters shall have been filed with the Commission in accordance
     with Rule 424(b)(1), (2), (3), (4) or (5), as applicable (or any required
     post-effective amendment providing such information shall have been filed
     and declared effective in accordance with the requirements of Rule 430A),
     or, if the Company has elected to rely upon Rule 434 of

                                       20

<PAGE>



     the 1933 Act Regulations, a Term Sheet including the Rule 434 Information
     shall have been filed with the Commission in accordance with Rule
     424(b)(7).

          (b) Opinion of Counsel for the Company and the Operating Partnership.
     At Closing Time, Merrill Lynch shall have received the favorable opinion,
     dated as of Closing Time, of Goodwin, Procter & Hoar LLP, counsel for the
     Company and the Operating Partnership, in form and substance satisfactory
     to counsel for the Underwriters, together with signed or reproduced copies
     of such letter for each of the other Underwriters, to the effect set forth
     in Exhibit B hereto and to such further effect as counsel to the
     Underwriters may reasonably request.

          (c) Opinion of Special Counsel for the Company and the Operating
     Partnership. At Closing Time, Merrill Lynch shall have received the
     favorable opinion, dated as of Closing Time, of Goulston & Storrs, P.C.,
     special counsel for the Company and the Operating Partnership, in form and
     substance satisfactory to counsel for the Underwriters, together with
     signed or reproduced copies of such letter for each of the other
     Underwriters, to the effect set forth in Exhibit C hereto and to such
     further effect as counsel to the Underwriters may reasonably request.

          (d) Opinion of Counsel for Underwriters. The favorable opinion, dated
     as of Closing Time, of Brown & Wood LLP, counsel for the Underwriters, with
     respect to the matters set forth in (i), (vii) to (xi), inclusive and
     (xvii), of Exhibit B.

          (e) In giving their opinions required by subsections (b), (c) and (d),
     respectively, of this Section, Goodwin, Procter & Hoar LLP, Goulston &
     Storrs, P.C. and Brown & Wood LLP shall each additionally state that
     nothing has come to their attention that would lead them to believe that
     the Registration Statement or any amendment thereto, (except for financial
     statements, supporting schedules and other financial data, as to which
     counsel need make no statement) at the time it became effective (or, if an
     amendment to the Registration Statement or an Annual Report on Form 10-K
     has been filed by the Company with the Commission, subsequent to the
     effectiveness of the Registration Statement, then at the time such
     amendment becomes effective or at the time of the most recent filing of
     such Annual Report, as the case may be) or at the Representation Date,
     contained an untrue statement of a material fact or omitted to state a
     material fact required to be stated therein or necessary in order to make
     the statements therein not misleading or that the Prospectus or any
     amendment or supplement thereto, (except for financial statements,
     supporting schedules and other financial data, as to which such counsel
     need make no statement) at the Representation Date or at Closing Time,
     included or includes an untrue statement of a material fact or omitted or
     omits to state a material fact necessary in order to make the statements
     therein, in the light of the circumstances under which they were made, not
     misleading. In giving their opinions required by subsections (b), (c) and
     (d), respectively, of this Section, Goodwin, Procter & Hoar LLP, Goulston &
     Storrs, P.C. and Brown & Wood LLP may rely, (1) as to all matters of fact,
     upon

                                       21

<PAGE>



     certificates and written statements of officers and employees of and
     accountants for the Company and Operating Partnership, (2) with respect to
     certain other matters, upon certificates of appropriate government
     officials in such jurisdiction, and (3) Brown & Wood LLP may additionally
     rely, as to matters involving the laws of the State of Maryland, upon the
     opinion of Goodwin, Procter & Hoar LLP (or other counsel reasonably
     satisfactory to counsel for the Underwriters) in form and substance
     satisfactory to counsel for the Underwriters.

          (f) Officers' Certificate. At Closing Time, there shall not have been,
     since the date of the applicable Terms Agreement or since the respective
     dates as of which information is given in the Prospectus, any material
     adverse change in the condition, financial or otherwise, or the earnings,
     business affairs or business prospects of the Company, the Operating
     Partnership and its subsidiaries considered as one enterprise, or the
     Properties, collectively, whether or not arising in the ordinary course of
     business, from that set forth in the Prospectus; no proceedings shall be
     pending or, to the knowledge of the Company or Operating Partnership,
     threatened against the Company, the Operating Partnership or any of the
     Subsidiary Entities or any of the Properties before or by any Federal,
     state or other commission, board or administrative agency wherein an
     unfavorable decision, ruling or finding would materially and adversely
     affect the business, property, financial condition or income of the
     Company, the Operating Partnership and the Subsidiary Entities considered
     as one enterprise or the Properties, collectively, other than as set forth
     in the Prospectus or incorporated therein by reference; and Merrill Lynch
     shall have received a certificate of the President and Chief Executive
     Officer and of the Chief Financial Officer of the Company in such capacity,
     and of the general partner of the Operating Partnership, dated as of such
     Closing Time, to the effect that (i) there has been no such material
     adverse change and (ii) the representations and warranties in Section 1 are
     true and correct with the same force and effect as though such Closing Time
     were a Representation Date. As used in this Section 5(f), the term
     "Prospectus" means the Prospectus in the form first used to confirm sales
     of the Underwritten Securities.

          (g) Accountant's Comfort Letter. At the time of the execution of the
     applicable Terms Agreement, Merrill Lynch shall have received from Coopers
     & Lybrand L.L.P. a letter dated such date, in form and substance
     satisfactory to Merrill Lynch, together with signed or reproduced copies of
     such letter for each of the other Underwriters, containing statements and
     information as set forth in Exhibit D.

          (h) Bring-down Comfort Letter. At Closing Time, Merrill Lynch shall
     have received from Coopers & Lybrand L.L.P. a letter, dated as of Closing
     Time, to the effect that they reaffirm the statements made in the letter
     furnished pursuant to subsection (g) of this Section 5, except that the
     specified date referred to shall be a date not more than three business
     days prior to the Closing Time.


                                       22

<PAGE>



          (i) Comfort Letter for Acquisitions. At the time of the execution of
     the applicable Terms Agreement, Merrill Lynch shall have received a letter
     dated such date from such independent accountants that have prepared
     historical financial statements included in or incorporated by reference
     into the Registration Statement and Prospectus which financial statements
     relate to properties or assets acquired or to be acquired by the Company,
     in form and substance satisfactory to the Underwriters, to the effect that
     (i) they are independent accountants with respect to the Company and such
     properties or assets within the meaning of the 1933 Act and the 1933 Act
     Regulations; and (ii) it is their opinion that the historical financial
     statements for such properties or assets that have been audited by them and
     covered by their opinions included or incorporated by reference into the
     Registration Statement and the Prospectus comply in form in all material
     respects with the applicable accounting requirements of the 1933 Act and
     the 1933 Act Regulations.

          (j) Ratings. At Closing Time and at any relevant Date of Delivery,
     unless the Underwritten Securities being sold pursuant to the applicable
     Terms Agreement relate solely to Common Stock, the Underwritten Securities
     shall have the ratings accorded by any "nationally recognized statistical
     rating organization", as defined by the Commission for purposes of Rule
     436(g)(2) of the 1933 Act Regulations, if and as specified in the
     applicable Terms Agreement, and the Company shall have delivered to Merrill
     Lynch a letter, dated as of such date, from each such rating organization,
     or other evidence satisfactory to Merrill Lynch, confirming that the
     Underwritten Securities have such ratings. Since the time of execution of
     such Terms Agreement, there shall not have occurred a downgrading in, or
     withdrawal of, the rating assigned to the Underwritten Securities or any of
     the Company's or Operating Partnership's other securities by any such
     rating organization, and no such rating organization shall have publicly
     announced that it has under surveillance or review its rating of the
     Underwritten Securities or any of the Company's or Operating Partnership's
     other securities.

          (k) Approval of Listing. At Closing Time, the Underwritten Securities
     shall have been approved for listing, subject only to official notice of
     issuance, if and as specified in the applicable Terms Agreement.

          (l) No Objection. If the Registration Statement or an offering of
     Underwritten Securities has been filed with the NASD for review, the NASD
     shall not have raised any objection with respect to the fairness and
     reasonableness of the underwriting terms and arrangements.

          (m) Lock-up Agreements. On the date of the applicable Terms Agreement,
     Merrill Lynch shall have received, in form and substance satisfactory to
     it, each lockup agreement, if any, specified in such Terms Agreement as
     being required to be delivered by the persons listed therein.


                                       23

<PAGE>



          (n) Over-Allotment Option. In the event that the Underwriters are
     granted an over-allotment option by the Company in the applicable Terms
     Agreement and the Underwriters exercise their option to purchase all or any
     portion of the Option Underwritten Securities, the representations and
     warranties of the Company contained herein and the statements in any
     certificates furnished by the Company or any of its subsidiaries hereunder
     shall be true and correct as of each Date of Delivery, and, at the relevant
     Date of Delivery, Merrill Lynch shall have received:

               (1) A certificate, dated such Date of Delivery, of the President
          and Chief Executive Officer or a Vice President of the Company and of
          the chief financial or chief accounting officer of the Company on
          behalf of the Company and on behalf of the Company in its capacity as
          general partner of the Operating Partnership confirming that the
          certificate delivered at the Closing Time pursuant to Section 5(f)
          hereof remains true and correct as of such Date of Delivery.

               (2) The favorable opinion of Goodwin, Procter & Hoar LLP, counsel
          for the Company and the Operating Partnership, in form and substance
          reasonably satisfactory to counsel for the Underwriters, dated such
          Date of Delivery, relating to the Option Underwritten Securities to be
          purchased on such Date of Delivery and otherwise to the same effect as
          the opinion required by Sections 5(b) and 5(e) hereof.

               (3) The favorable opinion of Goulston & Storrs, P.C., special
          counsel for the Company and the Operating Partnership in form and
          substance reasonably satisfactory to counsel for the Underwriters,
          dated such Date of Delivery, relating to the Option Underwritten
          Securities and otherwise to the same extent as the opinion required by
          Sections 5(c) and 5(e) hereof.

               (4) The favorable opinion of Brown & Wood LLP, counsel for the
          Underwriters, dated such Date of Delivery, relating to the Option
          Underwritten Securities to be purchased on such Date of Delivery and
          otherwise to the same effect as the opinion required by Sections 5(d)
          and 5(e) hereof.

               (5) A letter from Coopers & Lybrand L.L.P., in form and substance
          satisfactory to Merrill Lynch and dated such Date of Delivery,
          substantially the same in scope and substance as the letter furnished
          to Merrill Lynch pursuant to Section 5(g) hereof, except that the
          "specified date" in the letter furnished pursuant to this Section 5(n)
          (5) shall be a date not more than three days prior to such Date of
          Delivery.


                                       24

<PAGE>



               (6) Since the time of execution of such Terms Agreement, there
          shall not have occurred a downgrading in, or withdrawal of, the rating
          assigned to the Underwritten Securities or any of the Company's or
          Operating Partnership's other securities by any such rating
          organization, and no such rating organization shall have publicly
          announced that it has under surveillance or review its rating of the
          Underwritten Securities or any of the Company's or the Operating
          Partnership's other securities.

          (o) Additional Documents. At Closing Time and at each Date of
     Delivery, counsel for the Underwriters shall have been furnished with such
     documents and opinions as they may require for the purpose of enabling them
     to pass upon the issuance and sale of the Underwritten Securities as herein
     contemplated, or in order to evidence the accuracy of any of the
     representations or warranties, or the fulfillment of any of the conditions,
     herein contained; and all proceedings taken by the Company or the Operating
     Partnership in connection with the issuance and sale of the Underwritten
     Securities as herein contemplated shall be satisfactory in form and
     substance to Merrill Lynch and counsel for the Underwriters.

          (p) Termination of Terms Agreement. If any condition specified in this
     Section 5 shall not have been fulfilled when and as required to be
     fulfilled, the applicable Terms Agreement (or, with respect to the
     Underwriters' exercise of any applicable over-allotment option for the
     purchase of Option Underwritten Securities on a Date of Delivery after the
     Closing Time, the obligations of the Underwriters to purchase the Option
     Underwritten Securities on such Date of Delivery) may be terminated by
     Merrill Lynch by notice to the Company at any time at or prior to the
     Closing Time (or such Date of Delivery, as applicable), and such
     termination shall be without liability of any party to any other party
     except as provided in Section 4 and except that Sections 1, 6, 7 and 8
     shall survive any such termination and remain in full force and effect.

     SECTION 6. Indemnification.

     (a) Indemnification of Underwriters. The Company and the Operating
Partnership, jointly and severally, hereby agree to indemnify and hold harmless
each Underwriter and each person, if any, who controls any Underwriter within
the meaning of Section 15 of the 1933 Act or Section 20 of the 1934 Act as
follows:

          (1) against any and all loss, liability, claim, damage and expense
     whatsoever, as incurred, arising out of any untrue statement or alleged
     untrue statement of a material fact contained in the Registration Statement
     (or any amendment thereto), including the Rule 430A Information and the
     Rule 434 Information deemed to be a part thereof, if applicable, or the
     omission or alleged omission therefrom of a material fact required to be
     stated therein or necessary to make the statements

                                       25

<PAGE>



     therein not misleading or arising out of any untrue statement or alleged
     untrue statement of a material fact included in any preliminary prospectus
     or the Prospectus (or any amendment or supplement thereto), or the omission
     or alleged omission therefrom of a material fact necessary in order to make
     the statements therein, in the light of the circumstances under which they
     were made, not misleading;

          (2) against any and all loss, liability, claim, damage and expense
     whatsoever, as incurred, to the extent of the aggregate amount paid in
     settlement of any litigation, or any investigation or proceeding by any
     governmental agency or body, commenced or threatened, or any claim
     whatsoever based upon any such untrue statement or omission, or any such
     alleged untrue statement or omission; provided that (subject to Section
     6(d) below) any such settlement is effected with the written consent of the
     indemnifying party; and

          (3) against any and all expense whatsoever, as incurred (including the
     fees and disbursements of counsel chosen by Merrill Lynch), reasonably
     incurred in investigating, preparing or defending against any litigation,
     or any investigation or proceeding by any governmental agency or body,
     commenced or threatened, or any claim whatsoever based upon any such untrue
     statement or omission, or any such alleged untrue statement or omission, to
     the extent that any such expense is not paid under (i) or (ii) above;

provided, however, that this indemnity agreement shall not apply to any loss,
liability, claim, damage or expense to the extent arising out of any untrue
statement or omission or alleged untrue statement or omission made in reliance
upon and in conformity with written information furnished to the Company by any
Underwriter through Merrill Lynch expressly for use in the Registration
Statement (or any amendment thereto), including the Rule 430A Information and
the Rule 434 Information deemed to be a part thereof, if applicable, or any
preliminary prospectus or the Prospectus (or any amendment or supplement
thereto).

     (b) Indemnification of Company, Operating Partnership, Directors and
Officers. Each Underwriter severally agrees to indemnify and hold harmless the
Company, the Operating Partnership, the directors, each of the officers who
signed the Registration Statement, and each person, if any, who controls the
Company or the Operating Partnership within the meaning of Section 15 of the
1933 Act or Section 20 of the 1934 Act against any and all loss, liability,
claim, damage and expense described in the indemnity contained in subsection (a)
of this Section, as incurred, but only with respect to untrue statements or
omissions, or alleged untrue statements or omissions, made in the Registration
Statement (or any amendment thereto), including the Rule 430A Information and
the Rule 434 Information deemed to be a part thereof, if applicable, or any
preliminary prospectus or the Prospectus (or any amendment or supplement
thereto) in reliance upon and in conformity with written information furnished
to the Company by such Underwriter through Merrill Lynch expressly

                                       26

<PAGE>



for use in the Registration Statement (or any amendment thereto) or such
preliminary prospectus or the Prospectus (or any amendment or supplement
thereto).

     (c) Actions against Parties; Notification. Each indemnified party shall
give notice as promptly as reasonably practicable to each indemnifying party of
any action commenced against it in respect of which indemnity may be sought
hereunder, but failure to so notify an indemnifying party shall not relieve such
indemnifying party from any liability hereunder to the extent it is not
materially prejudiced as a result thereof and in any event shall not relieve it
from any liability which it may have otherwise than on account of this indemnity
agreement. In the case of parties indemnified pursuant to Section 6(a) above,
counsel to the indemnified parties shall be selected by Merrill Lynch, and, in
the case of parties indemnified pursuant to Section 6(b) above, counsel to the
indemnified parties shall be selected by the Company. An indemnifying party may
participate at its own expense in the defense of any such action; provided,
however, that counsel to the indemnifying party shall not (except with the
consent of the indemnified party) also be counsel to the indemnified party. In
no event shall the indemnifying parties be liable for fees and expenses of more
than one counsel (in addition to any local counsel) separate from their own
counsel for all indemnified parties in connection with any one action or
separate but similar or related actions in the same jurisdiction arising out of
the same general allegations or circumstances. No indemnifying party shall,
without the prior written consent of the indemnified parties, settle or
compromise or consent to the entry of any judgment with respect to any
litigation, or any investigation or proceeding by any governmental agency or
body, commenced or threatened, or any claim whatsoever in respect of which
indemnification or contribution could be sought under this Section 6 or Section
7 hereof (whether or not the indemnified parties are actual or potential parties
thereto), unless such settlement, compromise or consent (i) includes an
unconditional release of each indemnified party from all liability arising out
of such litigation, investigation, proceeding or claim and (ii) does not include
a statement as to or an admission of fault, culpability or a failure to act by
or on behalf of any indemnified party.

     (d) Settlement without Consent if Failure to Reimburse. If at any time an
indemnified party shall have requested an indemnifying party to reimburse the
indemnified party for fees and expenses of counsel, such indemnifying party
agrees that it shall be liable for any settlement of the nature contemplated by
Section 6(a)(ii) effected without its written consent if (i) such settlement is
entered into more than 45 days after receipt by such indemnifying party of the
aforesaid request, (ii) such indemnifying party shall have received notice of
the terms of such settlement at least 30 days prior to such settlement being
entered into and (iii) such indemnifying party shall not have reimbursed such
indemnified party in accordance with such request prior to the date of such
settlement.

     SECTION 7. Contribution. If the indemnification provided for in Section 6
hereof is for any reason unavailable to or insufficient to hold harmless an
indemnified party in respect of any losses, liabilities, claims, damages or
expenses referred to therein, then each indemnifying party shall contribute to
the aggregate amount of such losses, liabilities,

                                       27

<PAGE>



claims, damages and expenses incurred by such indemnified party, as incurred,
(i) in such proportion as is appropriate to reflect the relative benefits
received by the Company or the Operating Partnership, on the one hand, and the
Underwriters, on the other hand, from the offering of the Underwritten
Securities pursuant to the applicable Terms Agreement or (ii) if the allocation
provided by clause (i) is not permitted by applicable law, in such proportion as
is appropriate to reflect not only the relative benefits referred to in clause
(i) above but also the relative fault of the Company or the Operating
Partnership, on the one hand, and the Underwriters, on the other hand, in
connection with the statements or omissions which resulted in such losses,
liabilities, claims, damages or expenses, as well as any other relevant
equitable considerations.

     The relative benefits received by the Company or the Operating Partnership,
on the one hand, and the Underwriters, on the other hand, in connection with the
offering of the Underwritten Securities pursuant to the applicable Terms
Agreement shall be deemed to be in the same respective proportions as the total
net proceeds from the offering of such Underwritten Securities (before deducting
expenses) received by the Company or the Operating Partnership and the total
underwriting discount received by the Underwriters, in each case as set forth on
the cover of the Prospectus, or, if Rule 434 is used, the corresponding location
on the Term Sheet bear to the aggregate initial public offering price of such
Underwritten Securities as set forth on such cover.

     The relative fault of the Company or the Operating Partnership, on the one
hand, and the Underwriters, on the other hand, shall be determined by reference
to, among other things, whether any such untrue or alleged untrue statement of a
material fact or omission or alleged omission to state a material fact relates
to information supplied by the Company or the Operating Partnership or by the
Underwriters and the parties' relative intent, knowledge, access to information
and opportunity to correct or prevent such statement or omission.

     The Company, the Operating Partnership and the Underwriters agree that it
would not be just and equitable if contribution pursuant to this Section 7 were
determined by pro rata allocation (even if the Underwriters were treated as one
entity for such purpose) or by any other method of allocation which does not
take account of the equitable considerations referred to above in this Section
7. The aggregate amount of losses, liabilities, claims, damages and expenses
incurred by an indemnified party and referred to above in this Section 7 shall
be deemed to include any legal or other expenses reasonably incurred by such
indemnified party in investigating, preparing or defending against any
litigation, or any investigation or proceeding by any governmental agency or
body, commenced or threatened, or any claim whatsoever based upon any such
untrue or alleged untrue statement or omission or alleged omission.

     Notwithstanding the provisions of this Section 7, no Underwriter shall be
required to contribute any amount in excess of the amount by which the total
price at which the Underwritten Securities underwritten by it and distributed to
the public were offered to the public exceeds the amount of any damages which
such Underwriter has otherwise been

                                       28

<PAGE>



required to pay by reason of any such untrue or alleged untrue statement or
omission or alleged omission.

     No person guilty of fraudulent misrepresentation (within the meaning of
Section 11(f) of the 1933 Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.

     For purposes of this Section 7, each person, if any, who controls an
Underwriter within the meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act shall have the same rights to contribution as such Underwriter, and
each director of the Company, each officer of the Company who signed the
Registration Statement, and each person, if any, who controls the Company or the
Operating Partnership within the meaning of Section 15 of the 1933 Act or
Section 20 of the 1934 Act shall have the same rights to contribution as the
Company or the Operating Partnership. The Underwriters' respective obligations
to contribute pursuant to this Section 7 are several in proportion to the number
or aggregate principal amount, as the case may be, of Initial Underwritten
Securities set forth opposite their respective names in the applicable Terms
Agreement, and not joint.

     SECTION 8. Representations, Warranties and Agreements to Survive Delivery.
All representations, warranties and agreements contained in this Underwriting
Agreement or the applicable Terms Agreement or in certificates of officers of
the Company and the Operating Partnership or any of its subsidiaries submitted
pursuant hereto or thereto shall remain operative and in full force and effect,
regardless of any investigation made by or on behalf of any Underwriter or
controlling person, or by or on behalf of the Company or the Operating
Partnership, and shall survive delivery of and payment for the Underwritten
Securities.

     SECTION 9. Termination.

     (a) Underwriting Agreement. This Underwriting Agreement (excluding the
applicable Terms Agreement) may be terminated for any reason at any time by the
Company, the Operating Partnership or by Merrill Lynch upon the giving of 30
days' prior written notice of such termination to the other party hereto.

     (b) Terms Agreement. Merrill Lynch may terminate the applicable Terms
Agreement, by notice to the Company, at any time at or prior to the Closing Time
or any relevant Date of Delivery, if (i) there has been, since the time of
execution of such Terms Agreement or since the respective dates as of which
information is given in the Prospectus, any material adverse change in the
condition, financial or otherwise, or in the earnings, business affairs or
business prospects of the Company, the Operating Partnership and the Subsidiary
Entities considered as one enterprise, whether or not arising in the ordinary
course of business, or (ii) there has occurred any material adverse change in
the financial markets in the United States or, if the Underwritten Securities or
any related Underlying Securities include Debt Securities denominated or payable
in, or indexed to, one or more

                                       29

<PAGE>



foreign or composite currencies, in the international financial markets, or any
outbreak of hostilities or escalation thereof or other calamity or crisis or any
change or development involving a prospective change in national or
international political, financial or economic conditions, in each case the
effect of which is such as to make it, in the judgment of Merrill Lynch,
impracticable to market the Underwritten Securities or to enforce contracts for
the sale of the Underwritten Securities, or (iii) trading in any securities of
the Company has been suspended or materially limited by the Commission or the
New York Stock Exchange, or if trading generally on the New York Stock Exchange
or the American Stock Exchange or in the Nasdaq National Market has been
suspended or materially limited, or minimum or maximum prices for trading have
been fixed, or maximum ranges for prices have been required, by either of said
exchanges or by such system or by order of the Commission, the NASD or any other
governmental authority, or (iv) a banking moratorium has been declared by either
Federal or New York authorities or, if the Underwritten Securities or any
related Underlying Securities include Debt Securities denominated or payable in,
or indexed to, one or more foreign or composite currencies, by the relevant
authorities in the related foreign country or countries.

     (c) Liabilities. If this Underwriting Agreement or the applicable Terms
Agreement is terminated pursuant to this Section 9, such termination shall be
without liability of any party to any other party except as provided in Section
4 hereof, and provided further that Sections 1, 6, 7 and 8 shall survive such
termination and remain in full force and effect.

     SECTION 10. Default by One or More of the Underwriters. If one or more of
the Underwriters shall fail at the Closing Time or the relevant Date of
Delivery, as the case may be, to purchase the Underwritten Securities which it
or they are obligated to purchase under the applicable Terms Agreement (the
"Defaulted Securities"), then Merrill Lynch shall have the right, within 24
hours thereafter, to make arrangements for one or more of the non-defaulting
Underwriters, or any other underwriters, to purchase all, but not less than all,
of the Defaulted Securities in such amounts as may be agreed upon and upon the
terms herein set forth; if, however, Merrill Lynch shall not have completed such
arrangements within such 24-hour period, then:

          (a) if the number or aggregate principal amount, as the case may be,
     of Defaulted Securities does not exceed 10% of the number or aggregate
     principal amount, as the case may be, of Underwritten Securities to be
     purchased on such date pursuant to such Terms Agreement, the non-defaulting
     Underwriters shall be obligated, severally and not jointly, to purchase the
     full amount thereof in the proportions that their respective underwriting
     obligations under such Terms Agreement bear to the underwriting obligations
     of all non-defaulting Underwriters, or

          (b) if the number or aggregate principal amount, as the case may be,
     of Defaulted Securities exceeds 10% of the number or aggregate principal
     amount, as the case may be, of Underwritten Securities to be purchased on
     such date pursuant

                                       30

<PAGE>



     to such Terms Agreement, such Terms Agreement (or, with respect to the
     Underwriters' exercise of any applicable over-allotment option for the
     purchase of Option Underwritten Securities on a Date of Delivery after the
     Closing Time, the obligations of the Underwriters to purchase, and the
     Company to sell, such Option Underwritten Securities on such Date of
     Delivery) shall terminate without liability on the part of any
     non-defaulting Underwriter.

     No action taken pursuant to this Section 10 shall relieve any defaulting
Underwriter from liability in respect of its default.

     In the event of any such default which does not result in (i) a termination
of the applicable Terms Agreement or (ii) in the case of a Date of Delivery
after the Closing Time, a termination of the obligations of the Underwriters and
the Company with respect to the related Option Underwritten Securities, as the
case may be, either Merrill Lynch or the Company shall have the right to
postpone the Closing Time or the relevant Date of Delivery, as the case may be,
for a period not exceeding seven days in order to effect any required changes in
the Registration Statement or the Prospectus or in any other documents or
arrangements.

     SECTION 11. Notices. All notices and other communications hereunder shall
be in writing and shall be deemed to have been duly given if mailed or
transmitted by any standard form of telecommunication. Notices to the
Underwriters shall be directed to Merrill Lynch at World Financial Center, North
Tower, New York, New York 10281-1201, attention of John C. Brady, Director; and
notices to the Company shall be directed to it at Beacon Properties Corporation,
50 Rowes Wharf, Boston, Massachusetts 02110, attention of Alan M. Leventhal,
President.

     SECTION 12. Parties. This Underwriting Agreement and the applicable Terms
Agreement shall each inure to the benefit of and be binding upon the Company,
the Operating Partnership, Merrill Lynch and, upon execution of such Terms
Agreement, any other Underwriters and their respective successors. Nothing
expressed or mentioned in this Underwriting Agreement or such Terms Agreement is
intended or shall be construed to give any person, firm or corporation, other
than the Underwriters, the Company and the Operating Partnership and their
respective successors and the controlling persons and officers and directors
referred to in Sections 6 and 7 and their heirs and legal representatives, any
legal or equitable right, remedy or claim under or in respect of this
Underwriting Agreement or such Terms Agreement or any provision herein or
therein contained. This Underwriting Agreement and such Terms Agreement and all
conditions and provisions hereof and thereof are intended to be for the sole and
exclusive benefit of the parties hereto and thereto and their respective
successors, and said controlling persons and officers and directors and their
heirs and legal representatives, and for the benefit of no other person, firm or
corporation. No purchaser of Underwritten Securities from any Underwriter shall
be deemed to be a successor by reason merely of such purchase.


                                       31

<PAGE>



     SECTION 13. GOVERNING LAW AND TIME. THIS UNDERWRITING AGREEMENT AND ANY
APPLICABLE TERMS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK. SPECIFIED TIMES OF DAY REFER TO NEW YORK CITY
TIME.

     SECTION 14. Effect of Headings. The Article and Section headings herein and
the Table of Contents are for convenience only and shall not affect the
construction hereof.

                                       32

<PAGE>



     If the foregoing is in accordance with your understanding of our agreement,
please sign and return to the Company a counterpart hereof, whereupon this
Underwriting Agreement, along with all counterparts, will become a binding
agreement between Merrill Lynch, the Company and the Operating Partnership in
accordance with its terms.

                                          Very truly yours,

                                          BEACON PROPERTIES CORPORATION


                                          By:
                                             -------------------------------
                                             Name:
                                             Title:

                                          BEACON PROPERTIES, L.P.
                                          By: Beacon Properties Corporation
                                               (its general partner)

                                              By:
                                                 ---------------------------
                                                 Name:
                                                 Title:


CONFIRMED AND ACCEPTED, 
as of the date first above written:

MERRILL LYNCH, PIERCE, FENNER & SMITH
            INCORPORATED


By:
   -----------------------------------
   Name:
   Title:  Authorized Signatory

                                       33

<PAGE>



                                                                       Exhibit A



                          BEACON PROPERTIES CORPORATION
                            (a Maryland Corporation)

                               __________________


                                 TERMS AGREEMENT


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


To:  Beacon Properties Corporation
     50 Rowes Wharf Boston, 
     Massachusetts 02110


Ladies and Gentlemen:

     We understand that Beacon Properties Corporation, a Maryland corporation
(the "Company"), proposes to issue and sell [____ shares of its common stock,
par value $.01 per share (the "Common Stock")] [______ shares of its preferred
stock, par value ___________ per share (the "Preferred Stock")] [$ aggregate
principal amount of its [senior] [subordinated] debt securities (the "Debt
Securities")] ([such securities also being hereinafter referred to as] the
"[Initial] Underwritten Securities"). Subject to the terms and conditions set
forth or incorporated by reference herein, we [the underwriters named below (the
"Underwriters")] offer to purchase [, severally and not jointly,] the [[number]
[principal] [amount] of] Underwritten Securities [opposite their names set forth
below] at the purchase price set forth below [, and a proportionate share of
Option Underwritten Securities set forth below, to the extent any are
purchased].

                                    [Number]
                                    [Principal Amount]
Underwriter                         of [Initial] Underwritten Securities
- -----------                         ------------------------------------




                                          ----------------
Total                                     [$]
                                          ================


         The Underwritten Securities shall have the following terms:


                                       A-1

<PAGE>



                                 [Common Stock]

Title:
Number of shares:
Number of Option Underwritten Securities:
Initial public offering price per share:  $
Purchase price per share:  $
Listing requirements:
Black-out provisions:
Lock-up provisions:
Other terms and conditions:
Closing date and location:


                                [Preferred Stock]

Title:
Rank:
Ratings:
Number of shares:
Number of Option Underwritten Securities:
Dividend rate (or formula) per share:  $
Dividend payment dates:
Stated value:  $
Liquidation preference per share:  $
Redemption provisions:
Sinking fund requirements:
Conversion provisions:
Listing requirements:
Black-out provisions:
Lock-up provisions:
Initial public offering price per share: $___ plus accumulated dividends, if
any, from _____ Purchase price per share: $___ plus accumulated dividends, if
any, from _____ 
Other terms and conditions: 
Closing date and location:


                                [Debt Securities]

Title:
Rank:
Ratings:
Aggregate principal amount:

                                       A-2

<PAGE>



Denominations:
Currency of payment:
Interest rate or formula:
Interest payment dates:
Regular record dates:
Stated maturity date:
Redemption provisions:
Sinking fund requirements:
Conversion provisions:
Listing requirements:
Black-out provisions:
Fixed or Variable Price Offering: [Fixed] [Variable] Price Offering
      If Fixed Price Offering, initial public offering price per share: % of
      the principal amount, plus accrued interest [amortized original issue
      discount], if any, from _______________________.
Purchase price per share: ___% of principal amount, plus accrued interest
[amortized original issue discount], if any, from _________________.
Form:
Other terms and conditions:
Closing date and location:

     All of the provisions contained in the document attached as Annex I hereto
entitled "BEACON PROPERTIES CORPORATION-- Common Stock, Preferred Stock and Debt
Securities--Underwriting Agreement" are hereby incorporated by reference in
their entirety herein and shall be deemed to be a part of this Terms Agreement
to the same extent as if such provisions had been set forth in full herein.
Terms defined in such document are used herein as therein defined.


                                       A-3

<PAGE>



     Please accept this offer no later than ____ o'clock P.M. (New York City
time) on ______________ by signing a copy of this Terms Agreement in the space
set forth below and returning the signed copy to us.

                                    Very truly yours,

                                    MERRILL LYNCH, PIERCE, FENNER & SMITH
                                                INCORPORATED


                                    By:
                                       --------------------------------
                                       Name:
                                       Title: Authorized Signatory

                                      [Acting on behalf of itself and 
                                       the other named Underwriters.]


Accepted:

BEACON PROPERTIES CORPORATION

By:
   -----------------------------
   Name:
   Title:

BEACON PROPERTIES, L.P.

By:  Beacon Properties Corporation
     (its General Partner)



By:
     ----------------------------
     Name:
     Title:

                                       A-4





                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the incorporation by reference in the Registration Statement of
Beacon Properties, L.P. on Form S-3 (File No. 333-21769) of our audit report
dated May 29, 1997 on our audit of the statement of excess of revenues over
specific operating expenses of 225 Franklin Street in Boston, Massachusetts for
the year ended December 31, 1996, which report is included in this Form 8-K/A.




                                      /s/ COOPERS & LYBRAND L.L.P.


Boston, Massachusetts
June 11, 1997



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